As filed with the Securities and Exchange Commission on February 23, 2018.
Registration No. 333-
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form F-1
REGISTRATION STATEMENT
UNDER THE SECURITIES ACT OF 1933
IBEX Holdings Limited
(Exact name of registrant as specified in its charter)
Not Applicable
(Translation of Registrant’s name into English)
Bermuda
|
7389
|
Not Applicable
|
(State or other jurisdiction of
incorporation or organization) |
(Primary Standard Industrial)
Classification Code Number |
(I.R.S. Employer
Identification Number) |
Crawford House, 50 Cedar Avenue
Hamilton HM11, Bermuda
(441) 295-6500
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)
Mohammed Khaishgi, Chief Executive Officer
IBEX Holdings Limited
1700 Pennsylvania Avenue NW, Suite 560
Washington, DC 20006
(202) 580-6200
(Name, address, including zip code, and telephone number, including area code, of agent for service)
Copies to:
Christopher C. Paci, Esq.
David C. Schwartz, Esq. DLA Piper LLP (US) 1251 Avenue of the Americas New York, New York 10020 (212) 335-4500 |
Joseph C. Theis, Jr., Esq.
Goodwin Procter LLP 100 Northern Avenue Boston, Massachusetts 02210 (617) 570-1000 |
Approximate date of commencement of proposed sale to the public: As soon as practicable after the effective date of this registration statement.
If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933 check the following box. o
If this Form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o
If this Form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o
If this Form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. o
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933.
Emerging growth company ☒
If an emerging growth company that prepares its financial statements in accordance with U.S. GAAP, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards† provided pursuant to Section 7(a)(2)(B) of the Securities Act. o
† The term “new or revised financial accounting standard” refers to any update issued by the Financial Accounting Standards Board to its Accounting Standards Codification after April 5, 2012.
CALCULATION OF REGISTRATION FEE
Title of Each Class of
Securities to be Registered |
Proposed Maximum
Aggregate Offering Price(1)(2) |
Amount of
Registration Fee |
||||
Common Shares, par value $0.0001 per share
|
$
|
75,000,000
|
|
$
|
9,338
|
|
(1) | Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(o) under the Securities Act of 1933. |
(2) | Includes shares subject to the underwriters’ option to purchase additional shares. |
The Registrant hereby amends this Registration Statement on such date or dates as may be necessary to delay its effective date until the Registrant shall file a further amendment which specifically states that this Registration Statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the Registration Statement shall become effective on such date as the Commission, acting pursuant to said Section 8(a), may determine.
The information in this preliminary prospectus is not complete and may be changed. Neither we nor the selling stockholders may sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell these securities and it is not soliciting an offer to buy these securities in any jurisdiction where the offer or sale is not permitted.
Subject to Completion. Dated , 2018
PRELIMINARY PROSPECTUS
Shares
IBEX HOLDINGS LIMITED
COMMON SHARES
This is an initial public offering of common shares of IBEX Holdings Limited. We are offering common shares. The selling shareholder identified in this prospectus is offering an additional common shares. We will not receive any of the proceeds from the sale of the shares by the selling shareholder.
Prior to this offering, there has been no public market for our common shares. We anticipate that the initial public offering price will be between $ and $ per share. We intend to apply to have our common shares listed on the Nasdaq Global Market under the symbol IBEX.
We are an emerging growth company as that term is used in the Jumpstart Our Business Startups Act of 2012, or the JOBS Act, and, as such, will be subject to reduced public company reporting requirements.
After completion of this offering, we will be a controlled company within the meaning of the corporate governance standard of the Nasdaq Global Market because The Resource Group International Limited will own % of our then outstanding common shares. See Prospectus Summary—Controlled Company Status, Principal and Selling Shareholders and Risk Factors— Risks Related to Our Common Shares and this Offering.
Investing in our common shares involves substantial risk. Please refer to the Risk Factors on page 16.
|
Per Share
|
Total
|
||||
Initial public offering price
|
$
|
|
|
$
|
|
|
Underwriting discounts and commissions(1)
|
$
|
|
|
$
|
|
|
Proceeds to us, before expenses
|
$
|
|
|
$
|
|
|
Proceeds to selling shareholder, before expenses
|
$
|
|
|
$
|
|
|
(1) | We have agreed to reimburse the underwriters for certain FINRA-related expenses. See Underwriting. |
Delivery of the common shares is expected to be made on or about , 2018.
The selling shareholder has granted the underwriters a 30-day option to purchase up to an additional common shares at the initial public offering price less underwriting discounts and commissions.
Neither the Securities and Exchange Commission nor any other regulatory body has approved or disapproved of these securities or passed upon the adequacy or accuracy of this prospectus. Any representation to the contrary is a criminal offense.
Baird
|
Piper Jaffray
|
William Blair
|
SunTrust Robinson Humphrey
|
, 2018
TABLE OF CONTENTS
Prospectus
|
Page
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
You should rely only on the information contained in this prospectus. Neither we nor the selling shareholder and the underwriters have authorized any other person to provide you with any information, or to make any representations, other than as contained in this prospectus, any amendment or supplement to this prospectus or any free writing prospectus prepared by us or on our behalf. None of us, the selling shareholder or the underwriters take responsibility for, and provide assurance as to, the reliability of any information or representations that others may give you. This prospectus is an offer to sell only the shares offered hereby, and only under circumstances and in jurisdictions where it is lawful to do so. The information contained in this prospectus is accurate only as of the date of this prospectus and we undertake no obligation to update such information, except as may be required by law.
i
The items in the following summary are described in more detail later in this prospectus. This summary provides an overview of selected information and does not contain all the information you should consider. Therefore, you should also read the more detailed information set out in this prospectus and the financial statements. Some of the statements in this prospectus constitute forward-looking statements. See Forward-Looking Statements.
Except where the context otherwise requires or where otherwise indicated, the terms IBEX, we, us, our, the Company, the Issuer and our business refer to IBEX Holdings Limited, together with our consolidated subsidiaries.
This prospectus includes our trademarks as “IBEX”, which are protected under applicable intellectual property laws and are the property of the Company or our subsidiaries. This prospectus also contains trademarks, service marks, trade names and copyrights of other companies, which are the property of their respective owners.
Overview
We are a leading end-to-end provider of technology-enabled customer lifecycle experience (CLX) solutions.
Through our integrated CLX platform, we offer a comprehensive portfolio of solutions to optimize customer acquisition, engagement, expansion and experience for our clients.
Our CLX Suite of Solutions
Customer Acquisition
|
Customer Management
|
||||||
Acquire
|
Engage
|
Expand
|
Experience
|
||||
•
• • • • |
Digital Marketing
Lead Generation Online Sales Optimization Lead Conversion |
•
• • • • |
Customer Service
Billing Support Technical Support Multi-Lingual Omni-Channel |
•
• • • |
Up-Sell / Cross-Sell
Retention Renewals Win-backs |
•
• • • |
Multi-Channel Digital Surveys
Real Time Issue Resolution Analytics & Business Intelligence Text / Sentiment Analytics |
Historically, these solutions were generally provided on a standalone basis and often as point solutions along the customer lifecycle. However, as the customer journey becomes more challenging, complex and competitive, these solutions are increasingly converged. In addition, due to the prevalence of immediate feedback channels, such as social media, customer expectations and behaviors are changing dramatically, forcing enterprises to increase their focus on understanding consumers needs.
To meet this transformation, we have designed a differentiated suite of digital and omni-channel, customer-centric solutions that seamlessly manage interactions throughout all phases of the customer lifecycle. We leverage sophisticated technology and proprietary analytics, in combination with our global contact and delivery center footprint and business process outsourcing (BPO) expertise, to protect and enhance our clients brands and grow their businesses. Our global delivery network, which incorporates onshore, nearshore and offshore BPO capabilities, makes us flexible in deploying solutions that meet our clients unique needs. We manage approximately 55 million interactions with consumers on behalf of our clients each year through an omni-channel approach, using voice, web, chat and email. Although traditional voice channels still account for a substantial majority of our revenues, digital channels (web, chat, email) are gaining relative importance. For all of our solutions, we are increasingly utilizing automation, machine learning and analytics to enhance and optimize our capabilities.
Our delivery centers are strategically located in labor markets with relatively low levels of resource competition, which enables us to attract, hire and retain a highly engaged, trained and motivated workforce, which results in high levels of customer experience and satisfaction.
1
Our clients consist primarily of Fortune 500 brands, across a broad range of industries, that have large customer bases that rely on outsourced providers to maximize customer retention and improve customer expansion. Increasingly, our client base includes faster growing brands in high-growth segments of our target markets, such as high-growth technology and consumer services. For the fiscal year ended June 30, 2017, our revenues were $334.0 million, our net loss was $9.0 million and our Adjusted EBITDA was $16.2 million. For the fiscal year ended June 30, 2016, our revenues were $323.0 million, our net profit was $1.6 million and our Adjusted EBITDA was $22.9 million. For the three months ended September 30, 2017, our revenues were $89.4 million, our net loss was $4.8 million and our Adjusted EBITDA was ($0.7) million. For the three months ended September 30, 2016, our revenues were $87.5 million, our net profit was $2.7 million and our Adjusted EBITDA was $6.9 million. See Reconciliation of Adjusted EBITDA to Net Profit / (Loss) on page 13.
Market Opportunity
We estimate that the total current addressable market for our suite of CLX solutions is well over $100 billion. We operate our business with two reporting segments, Customer Acquisition and Customer Management, under which we address the following market segments:
Customer Acquisition
Digital marketing, our key customer acquisition service, is one of the fastest growing segments of the media advertising industry. According to eMarketer, a leading market research company, $35 billion is spent annually on paid search in North America, our primary digital marketing channel. This fast-growing market has primarily adopted a pay-for-performance business model in which advertisers only compensate marketers once a target consumer has taken a particular action such as filling out an information form or completing a purchase of a product or service. Because of this dynamic, marketers must utilize sophisticated data-driven solutions to place highly targeted, relevant and cost-effective ads in front of consumers that are most likely to make a purchase. Within the broader digital marketing universe, we adhere to the pay-for-performance pricing model with a focus on utilizing paid search to funnel high-quality leads to our sales agents, who convert leads into completed sales.
Included in our Customer Acquisition segment, we also provide digital insurance agency services for Medicare private health insurance policies which are sold on behalf of insurance carriers. Based on the national commission rate structure established by the Centers for Medicare and Medicaid Services (CMS) for 2017, we estimate that total annual commissions payable to independent agents are up to $8 billion.
Customer Management
• | Customer Engagement and Expansion – BPO providers remain in high demand as clients continue to seek ways to scale their operations, lower costs and headcount and access best-in-class processes and technologies. International Data Corporation (IDC), a leading information technology research firm, estimates the worldwide BPO market was approximately $180 billion in 2016 and expects it to grow to approximately $228 billion by 2021. The BPO market consists of four key horizontal markets: customer care (our primary market within this segment), human resources, finance and accounting, and procurement. According to the IDC, customer care is the largest horizontal market with approximately $66 billion of revenues in 2016, and is expected to grow to $83 billion by 2021, representing a CAGR of 4.5%. Within the U.S., customer care BPO spend accounted for $38 billion in 2016 and is expected to grow to $45 billion in 2021. |
• | Customer Experience Management – With unprecedented access to technology, data and choices, customers have elevated expectations about being heard, as well as how companies take action and respond in real time. By listening to the voice of the customer, enterprises gain valuable insights into a customer’s journey and interactions with brands. As enterprises continue to emphasize customer experience as a key competitive differentiator, the market for customer experience solutions is expected to grow rapidly in the near future. According to Gartner, by 2020, more than 40% of all data and analytics projects are expected to relate to |
2
customer experience.1 MarketsandMarkets, a leading B2B market research firm, estimates that the global customer experience management market will grow at a 21% CAGR, from $5 billion in 2016, to over $13 billion in 2021, with North America representing approximately $3 billion of market share in 2016.
Key Market Trends
A number of trends are driving growth and transformation in the CLX market, as well as a convergence of the market segments discussed above. We believe that clients are employing a champion-challenger model in their procurement of CLX services, in which nimbler, more innovative providers compete effectively against much larger vendors. Participants in the CLX market that have an integrated solution will be best positioned to address the following key industry trends:
• | Consumer Centricity – Consumers expect that enterprises meet their needs and preferences instantaneously in return for brand loyalty and greater share of customer spend. Accordingly, enterprises are demanding outsourced customer engagement partners that can deliver customer-centric solutions. |
• | Increased Role of Data and Analytics – Enterprises are increasingly demanding that their CLX providers integrate data with their core service offerings to drive superior outcomes. |
• | Increased Use of Outsourcing – Enterprises continue to rely on CLX providers to address their needs related to the entire customer lifecycle. Mature companies seek to automate across business functions as their needs are becoming more diversified. Companies in emerging sectors continue to outsource due to their limited experience or resources to manage increasing volumes of customer interactions. |
• | Integrated Technology Solutions for Mature Sectors – Fortune 500 companies that historically utilized traditional live-agent, voice-based services are now integrating new technology-enabled solutions as they seek to achieve greater operational flexibility and innovate their service offerings. |
• | Solutions Catered to High-Growth Sectors – The challenges that new economy disruptors face consist largely of managing high growth within their customer base, while simultaneously maintaining a high-quality customer experience. In contrast to mature business models, these emerging companies have generally not focused on developing large-scale insourced customer operations; therefore, they rely almost exclusively on external partners that can deliver customer service, engagement and support while maintaining the quality of their brands. |
• | Increased Use of Integrated Providers – We believe clients sourcing multiple CLX solutions across the customer lifecycle from integrated providers will result in the volumes of business with such integrated providers of CLX solutions to increase. |
• | Flexible Delivery Model – Clients are increasingly differentiating among providers based on availability of a flexible delivery model that can offer a mix of onshore, nearshore and / or offshore capabilities. |
Our Solution
We work closely with our clients to optimize customer acquisition, engagement, expansion and experience by offering technology-enabled solutions through our integrated CLX platform. Our solutions help our clients protect and enhance their brands, grow their customer bases, retain their customers, and maximize customer lifetime value. Our comprehensive offering of end-to-end solutions drives deep customer integration and long-term trusted relationships with our clients. Our solutions address the full customer lifecycle delivered through our Customer Acquisition and Customer Management segments.
Customer Acquisition
In our Customer Acquisition segment, we work with consumer-facing businesses to acquire customers for them. We are typically compensated by our clients on a pay-per-performance basis, where we earn a commission upon the
1. | Gartner Inc., Shape the Future of Customer Experience with Customer Analytics, dated April 25, 2017. See Market and Industry Data for information regarding the industry data used in this prospectus. |
3
successful addition of a new customer. Most of our customer acquisition solutions involve two steps: (a) generating or purchasing a lead or a prospect, and (b) converting that lead or prospect into a customer, most frequently through a voice-based channel.
Customer Management
Our Customer Management segment includes our Customer Engagement, Customer Expansion and Customer Experience solutions.
• | Customer Engagement – Our customer engagement solution is comprised of customer service (providing information about our clients and their products or services), technical support (providing specialized teams to provide information, assistance and technical guidance to our clients’ customers on a specific product or service) and other value-added outsourced back office services (finance and accounting, marketing support, sales operations, HR administration). This solution is delivered through our digital and omni-channel platform, which integrates voice, email, chat, SMS, social media and other communication applications. |
• | Customer Expansion – Our customer expansion solution builds on our customer engagement solution, combining our traditional BPO solutions with our sales and acquisition-oriented delivery center capability to allow our existing clients to further mine their current customer base. Offerings within this solution include cross-selling and up-selling our clients’ products and services, maximizing customer retention and winning back customers that have transitioned away from our clients. |
• | Customer Experience – We have developed a comprehensive suite of proprietary software tools to measure, monitor and manage our clients’ customer experience. By applying these tools, we enable our clients to improve retention of their customers, identify and manage service issues in real time, predict future behavior and enhance overall customer satisfaction. Our platform includes management of omni-channel surveys, interactive artificial intelligence, text analytics and sentiment analysis, a business intelligence suite and case management capabilities. |
Over the past five years, we have invested significant resources into building and deploying a scalable CLX platform, which includes next-generation software products and modules, deployed across the full customer lifecycle journey, driving revenue growth, productivity improvements, experience enhancement and competitive differentiation. We believe that we have built an industry-leading, comprehensive suite of software products and applications, deployed at enterprise scale across multiple industries along the full consumer lifecycle. We use technology to enable growth and engender client loyalty. Our technology innovations make our CLX solutions highly-respected in the marketplace.
Additionally, our business is highly data intensive, and as a result, we have collected datasets from more than 237 million customer interactions over the past five years. We overlay our proprietary datasets with third-party data and other available data to derive insights into customer behaviors and preferences, which in turn optimizes our solutions and enables enhanced delivery of our services.
In connection with the Reorganization Transaction and the repositioning of our brand, we utilize three sub-brands to deliver our solutions. IBEX Interactive represents our historical IBEX Global Solutions, DGS and iSky entities. IBEX Insurance represents Etelequote Limited. IBEX Digital represents the predecessor companies of DGS Limited.
Our Strengths
We believe that our position as a leading provider of technology-enabled CLX solutions is a result of several key competitive strengths, including:
• | Provider of end-to-end customer lifecycle experience solutions – The customer lifecycle, from acquisition to retention, has become more challenging, complex and competitive for enterprises to manage. We have designed a differentiated suite of solutions that seamlessly manages interactions throughout all phases of the customer lifecycle. |
4
• | Demonstrated ability to combine technology and services – Our CLX platform combines our proprietary technology with our omni-channel service delivery model to provide clients differentiated solutions at a large scale. Our proprietary technology allows us to provide innovative, automated and customizable solutions to our clients more efficiently than if delivered through a purely service-based model. |
• | Proven expertise in mature industries – We believe that we have built a deep level of expertise in serving clients in mature industries, including the telecommunications, cable, insurance and automotive sectors. We believe that we are able to provide value at all stages of the customer lifecycle for these industries, from lowering the cost of customer acquisition to increasing customer lifetime value through improved retention and increased up-sell. |
• | Growing expertise in serving clients in emerging and high-growth industries – More recently, we have developed an expertise and competitive advantage in several rapidly growing key market segments. These include the emerging and high-growth technology and consumer services sectors, along with the Medicare private health insurance market. Emerging and high-growth companies are focused on partners that can help them rapidly scale their customer service offerings to facilitate their rapid growth while providing customers with a positive customer experience with their brand. |
• | Global delivery capabilities – Our global delivery model encompasses onshore, nearshore and offshore delivery capabilities. We seek to operate state-of-the-art facilities in labor markets that are underpenetrated in order to maintain our competitive advantage, retain our position in those labor markets as an employer of choice and deliver a highly scalable and cost-effective solution to our clients. This delivery model allows us to offer our clients customized solutions providing resources in a mix of geographic locations that best meet their business demands. |
• | Innovative and entrepreneurial culture – We believe that we have a distinctive corporate culture characterized by innovation, speed and organizational nimbleness. Our innovative and entrepreneurial culture is a key differentiator and gives us a competitive advantage in delivering high-quality solutions to clients around the globe. In addition, we believe we have established a strong corporate culture that is critical to our ability to recruit, engage, motivate, manage and retain our talented global workforce of over 15,000 employees across all offices. |
Our Growth Strategy
Our goal is to become a key strategic partner to both mature and high-growth companies that require outsourced CLX solutions. Over the last five years, our revenues have increased at a Compounded Annual Growth Rate (CAGR) of 20.6%, growing from $131.0 million in the fiscal year ended June 30, 2012 to $334.0 million in the fiscal year ended June 30, 2017. Our growth model is designed to deploy a land and expand approach by targeting and expanding with large, global enterprises. Specific elements of our strategy include:
• | Expand with existing clients – Our client base is comprised of large, global brands that have multiple lines of business across multiple geographies. We have demonstrated our ability to expand with our clients by adding new geographies or additional business segments to our scope of service; in many instances, we are taking market share due to our ability to outperform our competitors through our superior execution. We believe that we have significant opportunities to support future growth at each of our existing clients. |
• | Continue winning new client engagements – Our new client growth strategy is defined by targeting both established, leading global brands and emerging, high-growth brands that can benefit from our solutions. We appeal to these clients through our ability to improve growth, maximize customer retention and enhance brand loyalty. |
• | Cross-sell our full spectrum lifecycle solution – The breadth of our solutions over the full customer lifecycle creates the ability to cross-sell each solution throughout our client base. Most of these clients currently source a narrower set of services from us, such as technical support or customer acquisition, and we believe that large enterprise clients focused on their customer experience are increasingly seeking providers offering a broader range of customer lifecycle services. |
5
• | Expand geographically – By expanding geographically, we will support our growth both by attracting and winning new clients, as well as expanding and growing with existing clients. We seek to establish new delivery centers in underpenetrated labor markets, which will allow us to retain a competitive edge, attract and retain the necessary workforce, and deliver a highly scalable and cost effective solution to our clients. |
• | Pursue strategic acquisitions – Our acquisition strategy targets situations in which it is optimal to acquire versus build. It will primarily be focused on adding additional omni-channel capabilities, providing access to new geographies and acquiring technologies that further differentiate our solutions. |
Risk Factors
Investing in our ordinary shares involves a significant degree of risk. See Risk Factors beginning on page 16 of this prospectus for a discussion of factors you should carefully consider before deciding to invest in our ordinary shares. These risks include:
• | Our business is dependent on key clients, and the loss of a key client could adversely affect our business and results of operations; |
• | We enter into multi-year contracts with our clients. Our failure to price these contracts correctly may negatively affect our profitability; |
• | The terms of our client contracts may limit our profitability or enable our clients to reduce or terminate their use of our solutions; |
• | The consolidation of our clients or potential clients may adversely affect our business, financial condition, results of operations and prospects; |
• | If our clients decide to enter into or further expand their insourcing activities in the future, or if current trends toward outsourcing services and / or outsourcing activities are reversed, it may materially adversely affect our business, results of operations, financial condition and prospects; |
• | We have a limited operating history as an integrated company under the IBEX brand, which makes it difficult to evaluate our future prospects and the risks and uncertainties we may encounter; |
• | Portions of our business have long sales cycles, which require management bandwidth, significant financial resources and long implementation cycles that require significant resources and working capital; |
• | Our business relies heavily on technology, telephony and computer systems as well as third party telecommunications providers, which subjects us to various uncertainties; |
• | Our business is heavily dependent upon our international operations, particularly in Pakistan and the Philippines and increasingly in Jamaica, and any disruption to those operations would adversely affect us; |
• | The inelasticity of our labor costs relative to short-term movements in client demand could adversely affect our business, financial condition and results of operations; |
• | We have identified material weaknesses in our internal control over financial reporting and, if we fail to promptly remediate our current material weaknesses or if we are unable to implement and maintain effective internal control over financial reporting in the future, our results of operations and the price of our common shares could be adversely affected; and |
• | Our largest shareholder, TRGI, and its major shareholder, TRG Pakistan Limited, will continue to have substantial control over us after this offering and could limit your ability to influence the outcome of key transactions, including any change of control. |
Company History and Structure
Prior to June 30, 2017, our business was conducted through various wholly- or majority-owned portfolio companies of TRGI, which we refer to as the Continuing Business Entities. The predecessor companies for our Customer Engagement and Customer Expansion solutions were established in 1996 and acquired by TRGI in 2004. The predecessor company for our Customer Experience solution was established in 1984 and acquired by TRGI in 2004. The predecessor company for our Customer Acquisition business (other than our Medicare insurance agency
6
division) was founded as a subsidiary of TRGI in 2008. The predecessor company for our Medicare insurance agency division was established in 2005, acquired by TRGI in 2006 (at which time its operations were focused mainly on outsourcing services) and shifted its business to an insurance agency model in 2011.
TRGI incorporated Forward March Limited on February 28, 2017 as an exempted company with limited liability under the laws of Bermuda. On June 30, 2017, TRGI completed the Reorganization Transaction, as a result of which the Continuing Business Entities became the subsidiaries of IBEX Holdings Limited. For more information on the Reorganization Transaction and our corporate group, see Certain Relationships and Related-Party Transactions— Reorganization Transaction. Forward March Limited changed its corporate name to IBEX Holdings Limited effective on September 15, 2017.
Our management considers the pooling-of-interests method of accounting to be appropriate to account for the combination of various subsidiaries controlled by TRGI with IBEX Holdings Limited. As a result, IBEX Holdings Limited and its subsidiaries are presented as if they have legally been a group of companies for all periods presented. For further information on our application of the pooling-of-interests method of accounting, see Note 2.2 (basis of accounting and presentation) to our audited consolidated financial statements included elsewhere in this prospectus.
We maintain a registered office located at Crawford House, 50 Cedar Avenue, Hamilton HM11 Bermuda, and the telephone number for this office is (441) 295-6500. Our website address is http://www.ibex.co. The information contained on, or accessible through, our website is not a part of this prospectus, and you should only rely on the information contained in this prospectus when making a decision as to whether to invest in our common shares.
Emerging Growth Company
The Jumpstart Our Business Startups Act (the JOBS Act) was enacted in April 2012 with the intention of encouraging capital formation in the United States and reducing the regulatory burden on newly public companies that qualify as emerging growth companies. We are an emerging growth company within the meaning of the JOBS Act. As an emerging growth company, we may take advantage of certain exemptions from various public reporting requirements, including the requirement that we provide more than two years of audited financial statements and related managements discussion and analysis of financial condition and results of operations, that our internal control over financial reporting be audited by our independent registered public accounting firm pursuant to Section 404 of the Sarbanes-Oxley Act of 2002 (the Sarbanes-Oxley Act), that we provide certain disclosures regarding executive compensation, and that we hold nonbinding stockholder advisory votes on executive compensation and any golden parachute payments not previously approved. We may take advantage of these exemptions until we are no longer an emerging growth company.
In addition, under the JOBS Act, emerging growth companies can delay adopting new or revised accounting standards until such time as those standards apply to private companies. We intend to take advantage of the longer phase-in periods for the adoption of new or revised financial accounting standards under the JOBS Act until we are no longer an emerging growth company. Our election to use the phase-in periods permitted by this election may make it difficult to compare our financial statements to those of non-emerging growth companies and other emerging growth companies that have opted out of the longer phase-in periods permitted under the JOBS Act and who will comply with new or revised financial accounting standards. If we were to subsequently elect instead to comply with public company effective dates, such election would be irrevocable pursuant to the JOBS Act.
We will remain an emerging growth company until the earliest to occur of (i) the last day of the fiscal year in which we have more than $1.07 billion in annual revenues; (ii) the date on which we become a large accelerated filer (the fiscal year-end on which at least $700 million of equity securities are held by non-affiliates as of the last day of our then most recently completed second fiscal quarter); (iii) the date on which we have issued, in any three-year period, more than $1.0 billion in non-convertible debt securities; and (iv) the last day of the fiscal year ending after the fifth anniversary of the completion of this offering.
7
See the section titled Risk Factors—Risks Related to Our Common Shares and this Offering. We are an emerging growth company and the reduced disclosure requirements applicable to emerging growth companies may make our common shares less attractive to investors due to certain risks related to our status as an emerging growth company.
Controlled Company Status
Following the completion of this offering, we will be a controlled company under Nasdaq rules because more than 50% of the voting power of our shares will be held by TRGI. See Principal and Selling Shareholder. We intend to rely upon the controlled company exception relating to the board of directors and committee independence requirements under the Nasdaq listing rules. Pursuant to this exception, we will be exempt from the rules that would otherwise require that our board of directors consist of a majority of independent directors and that our compensation committee and nominating and governance committee be composed entirely of independent directors. The controlled company exception does not modify the independence requirements for the audit committee, and we intend to comply with the requirements of the Securities Exchange Act of 1934, as amended, and Nasdaq, which require that our audit committee have a majority of independent directors upon consummation of this offering, and exclusively independent directors within one year following the effective date of the registration statement relating to this offering.
Basis of Presentation and Other Information
We present our historic financial information under International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (the IASB) (which we refer to as IFRS as issued by the IASB). Our audited consolidated financial statements are prepared and presented in U.S. dollars which is the functional and presentation currency of IBEX Holdings Limited. In this prospectus, all references to U.S. dollar and $ are to the lawful currency of the United States, and all references to Pakistani Rupee (PKR) and Philippine Peso (PHP) are to the lawful currencies of Pakistan and the Philippines, respectively. Certain numerical figures set out in this prospectus, including financial data presented in millions or thousands and percentages, have been subject to rounding adjustments, and, as a result, the totals of the data in this prospectus may vary slightly from the actual arithmetic totals of such information.
8
THE OFFERING
Common Shares offered
The principal purposes of this offering are to increase our capitalization and financial flexibility, enhance our visibility in the marketplace, create a public market for our common shares and fund growth initiatives. We intend to use approximately $36.9 million of the net proceeds that we receive from this offering to: (i) redeem 1,538,462 non-convertible redeemable senior preferred shares of our subsidiary Etelequote Limited for an aggregate redemption price of approximately $20.0 million, (ii) repay approximately $6.8 million of principal and accrued unpaid interest on the outstanding 15.0% convertible loan notes of Etelequote Limited held by TRGI, (iii) repay approximately $9.1 million principal amount of senior secured notes of our subsidiary e-TeleQuote Insurance, Inc. and (iv) the repayment of approximately $1.0 million of principal and accrued unpaid interest on the outstanding 15.0% promissory note of Etelequote Limited held by TRGI. We will use the remaining net proceeds from this offering for working capital, capital expenditures, future strategic acquisitions of, or investments in, other businesses or technologies that we believe will complement our current business and expansion strategies (although we have no binding obligations to enter into any such acquisitions or investments) and other general corporate purposes. See Use of Proceeds and Managements Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Financing Arrangements.
9
We will not receive any proceeds from the sale of common shares by the selling shareholder.
The number of our common shares to be issued and outstanding after this offering is based on 7,750,141 common shares and 4,749,861 convertible preference shares (which will automatically convert into common shares upon completion of this offering) issued and outstanding as of September 30, 2017, and excludes:
• | 2,007,498 common shares available for future issuance as of September 30, 2017 under the 2017 IBEX Plan (as defined below); and |
• | 1,611,944 common shares issuable upon exercise of a warrant issued to Amazon.com NV Investment Holdings LLC. |
Except as otherwise indicated, all information in this prospectus assumes:
• | an initial public offering price of $ per share, the offering price set forth on the cover page of this prospectus; |
• | the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares, the conversion of which will occur upon completion of this offering; and |
• | no exercise of the underwriters’ option to purchase up to an additional shares. |
10
SUMMARY CONSOLIDATED HISTORICAL FINANCIAL INFORMATION
The following summary consolidated historical financial and other data of IBEX Holdings Limited should be read in conjunction with, and are qualified by reference to, Managements Discussion and Analysis of Financial Condition and Results of Operations, Selected Consolidated Historical Financial Information and our audited consolidated financial statements included elsewhere in this prospectus. The summary consolidated historical financial data as of June 30, 2016 and 2017 and for the years then ended are derived from the audited consolidated financial statements of IBEX Holdings Limited included elsewhere in this prospectus and should be read in conjunction with those audited consolidated financial statements. The summary consolidated historical financial data as of September 30, 2017 and for the three months periods ended September 30, 2017 and 2016 are derived from the unaudited condensed consolidated interim financial statements of IBEX Holdings Limited included elsewhere in this prospectus and should be read in conjunction with those unaudited condensed consolidated interim financial statements except the statement of financial position data as of September 30, 2016 which is sourced from unaudited and unreviewed internal management accounts information. The unaudited condensed consolidated interim financial statements and the statement of financial position data as of September 30, 2016 have been prepared in accordance with IAS 34, Interim Financial Reporting, and, in the opinion of our management, include all normal recurring adjustments necessary for a fair presentation of the information set forth therein. Our historical results are not necessarily indicative of the results that may be expected for any future period.
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(in thousands, except share and
per share amounts) |
|||||||||||
|
(unaudited)
|
|
|
|||||||||
Statements of Comprehensive Income Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
87,492
|
|
$
|
89,387
|
|
$
|
323,016
|
|
$
|
334,034
|
|
Other operating income
|
|
—
|
|
|
104
|
|
|
635
|
|
|
508
|
|
Employee benefits expenses(1)
|
|
(56,441
|
)
|
|
(63,806
|
)
|
|
(217,810
|
)
|
|
(227,553
|
)
|
Lead expenses
|
|
(7,967
|
)
|
|
(8,928
|
)
|
|
(30,123
|
)
|
|
(34,809
|
)
|
Depreciation and amortization
|
|
(3,391
|
)
|
|
(3,209
|
)
|
|
(12,655
|
)
|
|
(13,832
|
)
|
Other operating expenses
|
|
(15,989
|
)
|
|
(18,521
|
)
|
|
(54,501
|
)
|
|
(60,673
|
)
|
Operating profit / (loss)
|
|
3,704
|
|
|
(4,973
|
)
|
|
8,562
|
|
|
(2,325
|
)
|
Finance expenses
|
|
(1,403
|
)
|
|
(1,254
|
)
|
|
(5,130
|
)
|
|
(6,393
|
)
|
Profit / (loss) before taxation
|
|
2,301
|
|
|
(6,227
|
)
|
|
3,432
|
|
|
(8,718
|
)
|
Income tax benefit / (expense)
|
|
445
|
|
|
1,419
|
|
|
(1,861
|
)
|
|
(295
|
)
|
Net profit / (loss) for the period
|
$
|
2,746
|
|
$
|
(4,808
|
)
|
$
|
1,571
|
|
$
|
(9,013
|
)
|
Earnings / (loss) per share attributable to equity ordinary holders of the parent - basic and diluted(2)
|
$
|
0.13
|
|
$
|
(0.38
|
)
|
$
|
0.18
|
|
$
|
(0.62
|
)
|
Weighted average number of shares outstanding - basic and diluted
|
|
12,500,002
|
|
|
12,500,002
|
|
|
12,500,002
|
|
|
12,500,002
|
|
Unaudited pro forma net profit / (loss)(3)
|
|
2,020
|
|
|
(4,275
|
)
|
|
4,888
|
|
|
(4,002
|
)
|
Unaudited pro forma net profit / (loss) per share attributable to equity holders of the parent - basic and diluted(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited pro forma weighted average number of shares outstanding - basic and diluted(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Statements of Financial Position Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
12,653
|
|
$
|
11,652
|
|
$
|
9,451
|
|
$
|
21,321
|
|
Total assets
|
|
143,479
|
|
|
155,746
|
|
|
138,439
|
|
|
152,230
|
|
Borrowings current
|
|
32,318
|
|
|
42,480
|
|
|
28,377
|
|
|
41,597
|
|
Convertible loan note - related party
|
|
18,369
|
|
|
1,931
|
|
|
18,169
|
|
|
1,700
|
|
Borrowings non-current
|
|
10,549
|
|
|
13,127
|
|
|
12,205
|
|
|
14,651
|
|
Total non-current liabilities
|
|
18,403
|
|
|
21,504
|
|
|
19,298
|
|
|
23,607
|
|
Total liabilities
|
|
123,511
|
|
|
131,742
|
|
|
118,692
|
|
|
123,492
|
|
Total equity
|
|
19,968
|
|
|
24,004
|
|
|
19,747
|
|
|
28,738
|
|
11
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(in thousands, except share and
per share amounts) |
|||||||||||
|
(unaudited)
|
|
|
|||||||||
Statements of Cash Flows Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash inflow from / (used in) operating activities
|
$
|
2,614
|
|
$
|
(6,499
|
)
|
$
|
3,042
|
|
$
|
6,646
|
|
Net cash used in investing activities
|
$
|
(2,038
|
)
|
$
|
(2,448
|
)
|
$
|
(11,583
|
)
|
$
|
(9,754
|
)
|
Net cash inflow from / (used in) financing activities
|
$
|
2,414
|
|
$
|
(739
|
)
|
$
|
12,188
|
|
$
|
14,976
|
|
Other Financial and Operating Data:
|
|
|
|
|
|
|
||||||
Revenue from Customer Management segment
|
$
|
70,969
|
|
$
|
69,541
|
|
$
|
259,093
|
|
$
|
256,918
|
|
Revenue from Customer Acquisition segment
|
$
|
16,523
|
|
$
|
19,846
|
|
$
|
63,923
|
|
$
|
77,116
|
|
Adjusted EBITDA (unaudited)(5)
|
$
|
6,867
|
|
$
|
(664
|
)
|
$
|
22,902
|
|
$
|
16,235
|
|
Adjusted EBITDA Margin (unaudited)(6)
|
|
7.8
|
%
|
|
(0.8
|
)%
|
|
7.1
|
%
|
|
4.9
|
%
|
Net Debt (unaudited)(7)
|
$
|
48,583
|
|
$
|
45,886
|
|
$
|
49,300
|
|
$
|
36,627
|
|
(1) | Mohammed Khaishgi, who has served as our chief executive officer and chairman of our board of directors since September 2017, did not serve in this capacity during the fiscal years ended June 30, 2016 and 2017 as he had other responsibilities within TRGI. Accordingly, the amounts reflected above for employee benefits expenses exclude compensation expense for Mr. Khaishgi. |
(2) | See Note 24 to our audited consolidated financial statements and Note 15 to the unaudited condensed consolidated interim financial statements included in this prospectus for additional information regarding the calculation of basic and diluted earnings / (loss) per share attributable to equity holders of the parent. |
(3) | Unaudited pro forma net loss gives effect to (i) the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares upon completion of this offering, (ii) the redemption of 1,538,462 non-convertible redeemable senior preferred shares of our subsidiary Etelequote Limited for an aggregate redemption price of approximately $20.0 million, (iii) the repayment of approximately $6.8 million of principal and accrued unpaid interest on the outstanding 15.0% convertible loan notes of Etelequote Limited held by TRGI, (iv) the repayment of approximately $9.1 million principal amount of senior secured notes of our subsidiary e-TeleQuote Insurance, Inc. and (v) the repayment of approximately $1.0 million of principal and accrued unpaid interest on the outstanding 15.0% promissory note of Etelequote Limited held by TRGI. |
(4) | Unaudited pro forma weighted average number of shares outstanding—basic and diluted give effect to (i) the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares upon completion of this offering and (ii) the cancellation of the outstanding options under the legacy equity incentive plans of the Continuing Business Entities and grant of options to purchase common shares under the 2017 IBEX Plan with a weighted-average exercise price of $ per share. See Note 24 to our audited consolidated financial statements and Note 15 to the unaudited condensed consolidated interim financial statements included in this prospectus for additional information regarding the calculation of basic and diluted earnings / (loss) per share attributable to equity holders of the parent and weighted average number of shares outstanding - basic and diluted. |
(5) | We define EBITDA as net profit / (loss) before finance costs, income tax (credit) / expense, depreciation and amortization. We define Adjusted EBITDA as EBITDA before the effect of the following items: AIM delisting expenses, litigation and settlement expenses, foreign exchange losses, goodwill impairment, other income and share-based payment. We use Adjusted EBITDA internally to establish forecasts, budgets and operational goals to manage and monitor our business, as well as evaluate our underlying historical performance. We believe that Adjusted EBITDA is a meaningful indicator of the health of our business as it reflects our ability to generate cash that can be used to fund recurring capital expenditures and growth. Adjusted EBITDA also disregards non-cash or non-recurring charges that we believe are not reflective of our long-term performance. We also believe that Adjusted EBITDA is widely used by investors, securities analysts and other interested parties as a supplemental measure of performance and liquidity. |
12
Adjusted EBITDA may not be comparable to other similarly titled measures of other companies and has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS as issued by the IASB. Some of these limitations are as follows:
• | although depreciation and amortization expense is a non-cash charge, the assets being depreciated and amortized may have to be replaced in the future, however, Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; |
• | Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect: (i) changes in, or cash requirements for, our working capital needs; (ii) debt service requirements; (iii) tax payments that may represent a reduction in cash available to us; and (iv) other cash costs that may recur in the future; |
• | other companies, including companies in our industry, may calculate Adjusted EBITDA or similarly titled measures differently, which reduces its usefulness as a comparative measure. |
Because of these and other limitations, you should consider Adjusted EBITDA along with other IFRS-based financial performance measures, including cash flows from operating activities, investing activities and financing activities, net profit / (loss) and our other IFRS financial results.
The following table provides a reconciliation of Adjusted EBITDA to net profit / (loss):
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(unaudited)
|
|||||||||||
|
$ in thousands
|
|||||||||||
Reconciliation of Adjusted EBITDA to Net Profit / (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit / (loss) for the period
|
$
|
2,746
|
|
$
|
(4,808
|
)
|
$
|
1,571
|
|
$
|
(9,013
|
)
|
Finance expenses
|
|
1,403
|
|
|
1,254
|
|
|
5,130
|
|
|
6,393
|
|
Income tax (benefit) / expense
|
|
(445
|
)
|
|
(1,419
|
)
|
|
1,861
|
|
|
295
|
|
Depreciation and amortization
|
|
3,391
|
|
|
3,209
|
|
|
12,655
|
|
|
13,832
|
|
EBITDA
|
$
|
7,095
|
|
$
|
(1,764
|
)
|
$
|
21,217
|
|
$
|
11,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring expenses(a)
|
$
|
—
|
|
$
|
1,045
|
|
$
|
345
|
|
$
|
5,393
|
|
Foreign exchange losses
|
|
68
|
|
|
152
|
|
|
90
|
|
|
422
|
|
Goodwill impairment(b)
|
|
—
|
|
|
—
|
|
|
1,426
|
|
|
54
|
|
Other income(c)
|
|
(364
|
)
|
|
(170
|
)
|
|
(1,256
|
)
|
|
(1,416
|
)
|
Share-based payments
|
|
68
|
|
|
73
|
|
|
1,080
|
|
|
275
|
|
Adjusted EBITDA
|
$
|
6,867
|
|
$
|
(664
|
)
|
$
|
22,902
|
|
$
|
16,235
|
|
(a) | For the three months ended September 30, 2017, we incurred non-recurring expenses of $1.0 million related to DGS EDU LLC legal expenses of $0.3 million and listing expenses of IBEX Holdings Limited of $0.7 million. For the fiscal year ended June 30, 2017, non-recurring expenses represented expenses of $1.0 million incurred to delist the shares of IBEX Global Solutions Ltd. and Digital Globe Services, Ltd. from the AIM segment of the London Stock Exchange. This also represented litigation and settlement costs and accruals for several litigation matters, consisting of $2.1 million in legal and settlement costs for a legal proceeding brought against DGS EDU LLC, and $2.0 million in legal and settlement costs and accruals for legal proceedings brought against IBEX Global Solutions, with the bulk of such expenses arising out of a class action lawsuit currently pending in the United States federal district court of Tennessee. See Business—Legal Proceedings. |
13
(b) | The $54,000 impairment loss recognized in the fiscal year ended June 30, 2017 related to the closure in December 2016 of a facility acquired by a DGS cash-generating unit. The $1.4 million impairment loss recognized in the fiscal year ended June 30, 2016 related to the write-off of the goodwill attributable to the DGS EDU LLC business. |
(c) | For the three months ended September 30, 2017, non-recurring income represented proceeds from a legal settlement received by Digital Globe Services, Inc. For the three months ended September 30, 2016 and for the fiscal years ended June 30, 2016 and June 30, 2017, non-recurring income represented income attributable to a now-expired arrangement under which TRGI was reimbursed for the purchase of certain software that was also used by other TRGI group companies. |
(6) | We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by revenues. |
(7) | We calculate Net Debt as total borrowings less cash and cash equivalents. Net Debt excludes 1,538,462 senior preferred shares at June 30, 2017, which are mandatorily redeemable on or before June 6, 2018 at a redemption price of $13.00 per share upon the event of a public offering of IBEX Holdings Limited, to the extent of the proceeds of such an offering. The following table provides a reconciliation of total borrowings to Net Debt: |
|
As of
September 30, |
Fiscal Year Ended
June 30, |
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(unaudited)
|
|||||||||||
|
$ in thousands
|
|||||||||||
Net Debt Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings - non current
|
$
|
10,549
|
|
$
|
13,127
|
|
$
|
12,205
|
|
$
|
14,651
|
|
Borrowings - current
|
|
32,318
|
|
|
42,480
|
|
|
28,377
|
|
|
41,597
|
|
Convertible loan note - related party
|
|
18,369
|
|
|
1,931
|
|
|
18,169
|
|
|
1,700
|
|
|
|
61,236
|
|
$
|
57,538
|
|
$
|
58,751
|
|
$
|
57,948
|
|
Less: Cash and cash equivalents
|
|
12,653
|
|
|
11,652
|
|
|
9,451
|
|
|
21,321
|
|
Net Debt
|
$
|
48,583
|
|
$
|
45,886
|
|
$
|
49,300
|
|
$
|
36,627
|
|
14
RECENT DEVELOPMENTS
Amazon
On November 13, 2017, we issued to Amazon.com NV Investment Holdings LLC, a subsidiary of Amazon.com, Inc. (Amazon), a 10-year warrant to acquire 1,611,944 of our common shares, representing 10.0% of our equity on a fully diluted and as-converted basis as of the date of issuance of the warrant. The warrant is exercisable, either for cash or on a net issuance basis, at a price per share equal to the initial public offering per share in this offering.
The common shares subject to the warrant vest on an incremental basis upon the satisfaction of specified milestones that are tied to payments made by Amazon in connection with the purchase of services from us during a seven and a half year period ending on June 30, 2024, and the warrant will become fully vested when a cumulative total of $600.0 million is paid by Amazon to us during this period. The vesting is partially accelerated in the event of a reorganization transaction (as defined in the warrant).
The exercise price and the number of common shares issuable upon exercise of the warrant are subject to customary anti-dilution adjustments.
Amazon is entitled to customary shelf and piggy-back registration rights with respect to the common shares issued upon exercise of the warrant. Amazon may not transfer the warrant except to a wholly-owned subsidiary of Amazon.
Stock Options
On December 22, 2017, all of our predecessor stock options and stock option plans were cancelled. On December 22, 2017, we then issued 1,985,782 new stock options under IBEX Holdings Limteds 2017 Stock Plan, as amended and restated on October 6, 2017 (the 2017 IBEX Plan). As of September 30, 2017, there were no stock options issued under the 2017 IBEX Plan.
15
This offering and an investment in our common shares involve a significant degree of risk. You should carefully consider the risks described below, together with the financial and other information contained in this prospectus, before you decide to purchase our common shares. If any of the following risks actually occurs, our business, financial condition, results of operations, cash flow and prospects could be materially and adversely affected. As a result, the trading price of our common shares could decline and you could lose all or part of your investment in our common shares.
Risks Related to Our Business
Our business is dependent on key clients, and the loss of a key client could adversely affect our business and results of operations.
We derive a substantial portion of our revenues from a few key clients. Our top three clients accounted for 63.1% and 58.4% of our revenues for the fiscal years ended June 30, 2016 and 2017, respectively. Our largest client was responsible for 32.5% and 25.7% of our total revenues for the fiscal years ended June 30, 2016 and 2017, respectively. Our second largest client was responsible for 15.8% and 19.9% of our total revenues for the fiscal years ended June 30, 2016 and 2017, respectively. Our third largest client was responsible for 14.8% and 12.7% of our total revenues for the fiscal years ended June 30, 2016 and 2017, respectively. Our top three clients accounted for 63.4% and 57.0% of our revenues for the three months ended September 30, 2016 and 2017, respectively. Our largest client was responsible for 28.1% and 24.4% of our total revenues for the three months ended September 30, 2016 and 2017, respectively. Our second largest client was responsible for 23.5% and 17.5% of our total revenues for the three months ended September 30, 2016 and 2017, respectively. Our third largest client was responsible for 11.8% and 15.1% of our total revenues for the three months ended September 30, 2016 and 2017, respectively. The loss of business with or the failure to retain a significant amount of business with any of our key clients could have a material adverse effect on our business, financial condition and results of operations.
We enter into multi-year contracts with our clients. Our failure to price these contracts correctly may negatively affect our profitability.
The pricing of our solutions is usually included in statements of work entered into with our clients, many of which are for terms of two to five years. In certain cases, we have committed to pricing over this period with limited to no sharing of risks regarding inflation and currency exchange rates. In addition, we are obligated under some of our contracts to deliver productivity benefits to our clients, such as reduction in handle time or speed to answer. If we fail to accurately estimate future wage inflation rates, unhedged currency exchange rates or our costs, or if we fail to accurately estimate the productivity benefits we can achieve under a contract, it could have a material adverse effect on our business, results of operations and financial condition.
The terms of our client contracts may limit our profitability or enable our clients to reduce or terminate their use of our solutions.
Most of our client contracts do not have minimum volume requirements, and the profitability of each client contract or work order may fluctuate, sometimes significantly, throughout various stages of the program. Certain contracts have performance-related bonus (penalty) provisions that require the client to pay us a bonus (require us to issue the client a credit) based upon our meeting (failing to meet) agreed-upon service levels and performance metrics. In addition, certain of our client contracts may subject us to potential liability and / or rebate payments in certain circumstances. Moreover, although our objective is to sign multi-year agreements, our contracts generally allow the client to terminate the contract for convenience or reduce their use of our solutions. There can be no assurance that our clients will not terminate their contracts before their scheduled expiration dates, that the volume of services for these programs will not be reduced, that we will be able to avoid penalties or earn performance bonuses for our solutions, or that we will be able to terminate unprofitable contracts without incurring significant liabilities. For these reasons, there can be no assurance that our client contracts will be profitable for us or that we will be able to achieve or maintain any particular level of profitability through our client contracts.
16
The consolidation of our clients or potential clients may adversely affect our business, financial condition, results of operations and prospects.
Consolidation of the potential users of our solutions, particularly those in the telecommunications, technology, cable and insurance industries, may decrease the number of clients who contract our solutions. Any significant reduction in or elimination of the use of the solutions we provide as a result of consolidation would result in reduced net revenue to us and could harm our business. Such consolidation may encourage clients to apply increasing pressure on us to lower the prices we charge for our solutions, which could have a material adverse effect on our business, financial condition, results of operations and prospects.
If our clients decide to enter into or further expand insourcing activities in the future, or if current trends toward outsourcing services and/or outsourcing activities are reversed, it may materially adversely affect our business, results of operations, financial condition and prospects.
Our current agreements with our clients do not prevent our clients from insourcing services that are currently outsourced to us, and none of our clients have entered into any non-compete agreements with us. Our current clients may seek to insource services similar to those we provide. Any decision by our key clients to enter into or further expand insourcing activities in the future could cause us to lose a significant volume of business and may materially adversely affect our business, financial condition, results of operations and prospects.
Moreover, the trend towards outsourcing business processes may not continue and could be reversed by factors beyond our control, including negative perceptions attached to outsourcing activities or government regulations against outsourcing activities. Current or prospective clients may elect to perform such services in-house that may be associated with using an offshore provider. Political opposition to outsourcing services and / or outsourcing activities may also arise in certain countries if there is a perception that such actions have a negative effect on domestic employment opportunities.
In addition, our business may be adversely affected by potential new laws and regulations prohibiting or limiting outsourcing of certain core business activities of our clients in key jurisdictions in which we conduct our business, such as in the United States. The introduction of such laws and regulations or the change in interpretation of existing laws and regulations could adversely affect our business, financial condition, results of operations and prospects.
We have a limited operating history as an integrated company under the IBEX brand, which makes it difficult to evaluate our future prospects and the risks and uncertainties we may encounter.
Prior to June 30, 2017, our business was conducted through the Continuing Business Entities. In 2017, TRGI completed the Reorganization Transaction, pursuant to which the Continuing Business Entities became wholly-owned subsidiaries of our parent company. Although our subsidiaries have individually conducted operations for years, we have a limited history operating the Continuing Business Entities as an integrated business under the IBEX brand, which make it difficult to evaluate our future prospects and the risks and uncertainties we may encounter in seeking to execute on our strategies. These risks and uncertainties include our ability to:
• | cross-sell our full spectrum of CLX solutions; |
• | educate the market on our full spectrum of CLX solutions; |
• | reposition and expand our brand to reflect our full spectrum of CLX solutions; and |
• | manage and execute our full spectrum of CLX solutions as part of an integrated company. |
Our historical performance, or that of our subsidiaries, should not be considered indicative of our future performance. We have encountered and expect to continue to encounter risks and uncertainties frequently experienced by growing companies in rapidly changing industries, such as the risks and uncertainties described above and elsewhere in this prospectus. If we are unable to successfully address these risks and uncertainties, our business, financial condition, operating results and prospects could be materially adversely affected.
17
Portions of our business have long sales cycles and a long implementation cycles, which require significant resources and working capital.
A substantial majority of our revenues are derived from client contracts entered into after long sales cycles, which require significant investment of capital, resources and time by both our clients and us. Before committing to use our solutions, potential clients require us to expend substantial time and resources educating them as to the value of our solutions and assessing the feasibility of integrating our systems and processes with theirs. As a result, our selling cycle, which typically ranges from one to two years, is subject to many risks and delays over which we have little or no control, including our clients decisions to choose alternatives to our solutions (such as other providers or in-house resources) and the timing of our clients budget cycles and approval processes.
In addition, implementing our solutions involves a significant commitment of resources over an extended period of time from both our clients and us. Our clients may also experience delays in obtaining internal approvals or may face delays associated with technology or system implementations, thereby further delaying the implementation process.
If we fail to close sales with potential clients to whom we have devoted significant time and resources, or if our current and future clients are not willing or able to invest the time and resources necessary to implement our solutions, our business, financial condition, results of operations and prospects could suffer.
Our business relies heavily on technology, telephony and computer systems as well as third-party telecommunications providers, which subjects us to various uncertainties.
We rely heavily on sophisticated and specialized communications and computer technology coupled with third-party telecommunications and bandwidth providers to provide high-quality and reliable real time solutions on behalf of our clients through our delivery centers. In our Customer Acquisition solution, the majority of our sales are conducted via sales queues in our contact centers. In both our Customer Acquisition solution and our Customer Engagement solution, we are typically required to record and maintain recordings of telephonic interactions with customers. We rely on telephone, call recording, customer relationship management and other systems and technology in our contact center operations. Our operations therefore depend on the proper functioning of our equipment and systems, including telephony, hardware and software. Third-party suppliers provide most of our systems, hardware and software, while our development teams build some in-house. We also rely on the telecommunications and data services provided by local communication companies in the countries in which we operate as well as domestic and international long distance service providers. Despite our efforts for adequate backup and redundancy mechanisms, any disruptions in the delivery of our services due to the failure of our systems, hardware or software, whether provided and maintained by third parties or in-house teams, or due to interruptions in our telecommunications or data services that adversely affect the quality or reliability (or perceived quality or reliability) of our solutions or render us unable to handle increased volumes of customer interaction during periods of high demand, may result in reduction in revenue, loss of clients, or unexpected investment in new systems or technology to ensure that we can continue to provide high-quality and reliable solutions to our clients. The occurrence of any such interruption or unplanned investment could materially adversely affect our business, financial positions, operating results and prospects.
In addition, in some areas of our business, we depend upon the quality and reliability of the services and products of our clients which we help to sell to their end customers. If the solutions we provide to our clients experience technical difficulties or quality issues, we may have a harder time selling services and products to end customers which could have an adverse impact on our business and operating results.
We further anticipate that it will be necessary to continue to invest in our technology and communications infrastructure to ensure reliability and maintain our competitiveness. This is likely to result in significant ongoing capital expenditures for maintenance as well as growth as we continue to grow our business. There can be no assurance that any of our information systems will be adequate to meet our future needs or that we will be able to incorporate new technology to enhance and develop our existing solutions. Moreover, investments in technology,
18
including future investments in upgrades and enhancements to hardware or software, may not necessarily maintain our competitiveness. Our future success will also depend in part on our ability to anticipate and develop information technology solutions that keep pace with evolving industry standards and changing client demands.
Our business is heavily dependent upon our international operations, particularly in Pakistan and the Philippines and increasingly in Jamaica, and any disruption to those operations would adversely affect us.
Outside of the United States, a substantial portion of our operations are conducted in Pakistan, the Philippines and increasingly, Jamaica. Pakistan has experienced, and continues to experience, political and social unrest and acts of terrorism. The Philippines has experienced political instability and acts of natural disaster, such as typhoons and flooding, and continues to be at risk of similar and other events that may disrupt our operations. Our operations in Jamaica, which commenced in 2016 and have been growing quickly, are also subject to political instability, natural disasters, crime and similar other risks. We also conduct operations in Canada, Nicaragua, Senegal and the United Kingdom which are subject to various risks germane to those locations.
Our international operations, particularly in Pakistan, the Philippines and Jamaica, and our ability to maintain our offshore facilities in those jurisdictions is an essential component of our business model, as the labor costs in certain of those jurisdictions are substantially lower than the cost of comparable labor in the United States and other developed countries, which allows us to competitively price our solutions. Our competitive advantage will be greatly diminished and may disappear altogether as a result of a number of factors, including:
• | political unrest; |
• | social unrest; |
• | terrorism or war; |
• | failure of power grids in certain of the countries in which we operate, which is subject to frequent outages; |
• | currency fluctuations; |
• | changes to the laws of the jurisdictions in which we operate; or |
• | increases in the cost of labor and supplies in the jurisdictions in which we operate. |
Our international operations may also be affected by trade restrictions, such as tariffs or other trade controls. If we are unable to continue to leverage the skills and experience of our international workforce, particularly in Pakistan and the Philippines and increasingly so in Jamaica, we may be unable to provide our solutions at an attractive price and our business could be materially and negatively impacted.
The inelasticity of our labor costs relative to short-term movements in client demand could adversely affect our business, financial condition and results of operations.
Our business depends on maintaining large numbers of agents to service our clients business needs, and we tend not to terminate agents on short notice to respond to temporary declines in demand in excess of agreed levels, as rehiring and retraining agents at a later date would force us to incur additional expenses, and any termination of our employees would also involve the incurrence of significant additional costs in the form of severance payments to comply with labor regulations in the various jurisdictions in which we operate our business, all of which would have an adverse impact on our operating profit margins. Additionally, the hiring and training of our agents in response to increased demand takes time and results in additional short term expenses. These factors constrain our ability to adjust our labor costs for short-term movements in demand, which could have a material adverse effect on our business, financial condition and results of operations.
19
We have identified material weaknesses in our internal control over financial reporting and, if we fail to promptly remediate our current material weaknesses or if we are unable to implement and maintain effective internal control over financial reporting in the future, our results of operations and the price of our common shares could be adversely affected.
During our audit process in accordance with PCAOB standards for the fiscal years ended June 30, 2016 and 2017, we and our independent registered public accounting firm identified three material weaknesses in our internal control over financial reporting as defined in Rule 12b-2 under Exchange Act. A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement in our financial statements will not be prevented or detected on a timely basis. Specifically, the material weaknesses related to errors identified in technical accounting areas due to a lack of sufficiently detailed technical analysis of complex accounting matters and related disclosures, lack of formal reviews and reconciliations in the financial reporting process, and various control deficiencies related to information technology general controls. These material weaknesses could result in material misstatements of our financial statements that would not be prevented or detected.
We are in the process of implementing measures designed to improve our internal control over financial reporting and to remediate the material weaknesses identified above. We are actively engaged in assessing our control processes to identify, design, implement, and test our activities related to internal control over financial reporting. In addition, we intend to expand our accounting and financial reporting staff by hiring additional personnel with technical accounting expertise in IFRS as issued by the IASB, including a corporate controller. We will also align the controls utilized by our Continuing Business Entities other than the legacy IBEX companies to the internal controls in place at the legacy IBEX companies which are more robust due to scale and operational maturity.
We cannot assure you that the measures we have taken to date, and actions we may take in the future, will be sufficient to remediate the control deficiencies that led to our material weaknesses in our internal control over financial reporting or that they will prevent potential future material weaknesses. In addition, neither our management nor an independent registered public accounting firm has performed an evaluation of our internal control over financial reporting in accordance with the provisions of the Sarbanes-Oxley Act because no such evaluation has been required to date. As an emerging growth company and pursuant to Section 404 of the Sarbanes-Oxley Act of 2002, beginning with our Annual Report on Form 20-F for the fiscal year ended June 30, 2019, our management will be required to report on the effectiveness of our internal control over financial reporting. The rules governing the standards that must be met for management to assess our internal control over financial reporting are complex and require significant documentation, testing and possible remediation. We have not yet made a formal assessment of the effectiveness of our internal control over financial reporting for that purpose. Also, once we no longer qualify as an EGC the independent registered public accounting firm that audits our financial statements will also be required to audit our internal control over financial reporting. Any delays or difficulty in satisfying these requirements could adversely affect our future results of operations and the price of our shares. Moreover, it may cost us more than we expect to comply with these control- and procedure-related requirements. Failure to comply with Section 404 or to implement required new or improved controls, or difficulties encountered in their implementation, could harm our operating results or cause us to fail to meet our reporting obligations could potentially result in a loss in investor confidence in our reported financial information and subject us to sanctions or investigations by regulatory authorities.
If we are unable to successfully remediate our existing or any future material weaknesses in our internal control over financial reporting, or identify any additional material weaknesses, the accuracy and timing of our financial reporting may be adversely affected, we may be unable to maintain compliance with securities law requirements regarding timely filing of periodic reports in addition to applicable stock exchange listing requirements, investors may lose confidence in our financial reporting, and our share price may decline as a result.
The anticipated strategic and financial benefits of our relationship with Amazon may not be realized.
We issued a warrant to Amazon with the expectation that the warrant would result in various benefits including, among others, growth in revenues and improved cash flows. Achieving the anticipated benefits from the warrant is
20
subject to a number of challenges and uncertainties. If we are unable to achieve our objectives or if we experience delays, the expected benefits may be only partially realized or not at all, or may take longer to realize than expected, which could adversely impact our financial condition and results of operations.
The success of our business depends on our senior management and key employees.
Our success depends on the continued service and performance of our senior management and other key personnel. In each of the industries in which we participate, there is competition for experienced senior management and personnel with industry-specific expertise. We may not be able to retain our key personnel or recruit skilled personnel with appropriate qualifications and experience. The loss of key members of our personnel, particularly to competitors, could have a material adverse effect on our business, financial condition, results of operations and prospects.
We may fail to attract, hire, train and retain sufficient numbers of agents and other employees in a timely fashion at our facilities to support our operations, which could have a material adverse effect on our business, financial condition, results of operations and prospects.
Our business relies on large numbers of trained agents and other employees at our facilities, and our success depends to a significant extent on our ability to attract, hire, train and retain agents and other employees. The outsourcing industry experiences high employee turnover. In addition, we compete for employees not only with other companies in our industry, but also with companies in other industries. Increased competition for these employees, in our industry or otherwise, particularly in tight labor markets, could have an adverse effect on our business. Additionally, a significant increase in the turnover rate among trained employees could increase our costs and decrease our operating profit margins.
In addition, our ability to maintain and renew existing client engagements, obtain new business and increase our margins will depend, in large part, on our ability to attract, hire, train and retain employees with skills that enable us to keep pace with growing demands for outsourcing, evolving industry standards, new technology applications and changing client preferences. Our failure to attract, train and retain personnel with the experience and skills necessary to fulfill the needs of our existing and future clients or to assimilate new employees successfully into our operations could have a material adverse effect on our business, financial condition, results of operations and prospects.
In our Medicare insurance agency division, we rely to a significant degree on licensed health insurance agents. These employees must first be licensed by the states in which they are selling Medicare private health insurance plans and, in addition, be certified and appointed with the health insurance carrier that offers the plans in each state that the plans are being sold by the agent. Because a significant number of Medicare plans are sold in the fourth quarter of each calendar year during the Medicare annual enrollment period, we hire and train a significant number of additional employees on a temporary or seasonal basis in a limited period of time. It may be difficult for the health insurance agents we employ and our systems and processes to handle the increased volume of health insurance transactions that occur in a short period of time during the Medicare annual enrollment period. We must also ensure that our health insurance agent employees are timely licensed in a significant number of states and certified and appointed with the health insurance carriers whose products we sell. We depend upon state departments of insurance and health insurance carriers for the licensing, certification and appointment of our health insurance agent employees. We may not be successful in timely hiring a sufficient number of additional licensed agents or other employees for the Medicare annual enrollment period, and even if we are successful, these employees may experience delays in obtaining health insurance licenses and certifications and health insurance carrier appointments with our health insurance carrier partners. If we and our health insurance agent employees are not successful in these regards, our ability to sell Medicare-related health insurance plans will be impaired during the annual enrollment period, which would harm our business, operating results and financial condition.
If we are not successful in converting visitors to our customer acquisition websites into purchasers or subscribers, our business and operating results may be harmed.
The growth of our customer acquisition business depends in part upon growth in the number of our customers or subscribers we are able to acquire for our clients or insurance carrier partners. The rate at which we convert
21
consumers into customers or subscribers using our customer acquisition websites is a significant factor in the growth of our customer acquisition business. A number of factors could influence this conversion rate for any given period, some of which are outside of our control. These factors include:
• | the quality of the consumer experience on our customer acquisition websites and with our delivery center; |
• | the variety and affordability of the products and services that we offer on behalf of our clients and carrier partners; |
• | system failures or interruptions in the operation of our customer acquisition websites; |
• | changes in the mix of consumers who are referred to us through our direct marketing partners, online advertising subscriber acquisition channels and other marketing channels; and |
• | in the case of our Medicare insurance agency division: |
• | the number, type and identity of the health insurance carriers offering the health insurance products for which consumers have expressed interest, and the degree to which our technology is integrated with those carriers; and |
• | the health insurance carrier underwriting guidelines applicable to applications submitted by consumers and the amount of time a carrier takes to make a decision on that application. |
Even if the rate at which we convert visitors to customers or subscribers declines, the marketing and lead generation costs that have already been incurred are unlikely to decline correspondingly. Therefore, such a decline in conversion rate of consumers visiting our customer acquisition websites is likely to result in reduced revenues and a further reduced margin, which could have a material adverse effect on our business, financial condition and operating results.
We depend upon internet search engines to attract a significant portion of the consumers who visit our customer acquisition websites, and if we are unable to advertise on search engines on a cost-effective basis, our business and operating results would be harmed.
We maintain a number of different customer acquisition websites to market our clients offerings to consumers in their target customer segments. Such client service offerings include cable, internet and paid television services, and Medicare private health insurance products marketed and sold by our Medicare insurance agency division. We derive a significant portion of our customer acquisition website traffic from consumers who search products or services using Internet search engines, such as Google, MSN and Yahoo!. A critical factor in attracting consumers to our customer acquisition websites is whether our clients offerings are prominently displayed in response to an internet search relating to specific products or services that we market. Search engines typically provide two types of search results, unpaid (natural) listings and paid advertisements. We rely on both unpaid listings and paid advertisements to attract consumers to our customer acquisition websites.
Unpaid search result listings are determined and displayed in accordance with a set of formulas or algorithms developed by the particular internet search engine. The algorithms determine the order of the listing of results in response to the consumers internet search. From time to time, search engines revise these algorithms. In some instances, these modifications have caused our customer acquisition websites to be listed less prominently in unpaid search results, which has resulted in decreased traffic to these websites. Our customer acquisition websites may also become listed less prominently in unpaid search results for other reasons, such as search engine technical difficulties, search engine technical changes and changes we decide to make to our websites. In addition, search engines have deemed the practices of some companies to be inconsistent with search engine guidelines and decided not to list their websites in search result listings at all. If we are listed less prominently in search result listings for any reason, the traffic to our customer acquisition websites would likely decline, which would harm our operating results. If we decide to attempt to replace this traffic, we may be required to increase our marketing expenditures, which also would harm our operating results and financial condition.
22
We also purchase paid advertisements on search engines in order to attract users to our customer acquisition websites. We typically pay a search engine for prominent placement of our name and website when certain specific terms are searched on the search engine, regardless of the unpaid search result listings. In some circumstances, the prominence of the placement of our name and website is determined by a combination of factors, including the amount we are willing to pay and algorithms designed to determine the relevance of our paid advertisement to a particular search term. We bid against our competitors and others for the display of these paid search engine advertisements. If there is increased competition for the display of paid advertisements in response to search terms related to our business, our advertising expenses could rise significantly or we could reduce or discontinue our paid search advertisements, either of which could harm our business, operating results and financial condition.
We rely significantly on third-party marketing partners for the sale of our clients offerings and Medicare products sold through our digital insurance agency business. Our business and operating results would be harmed if we are unable to maintain effective relationships with our existing marketing partners or if we do not establish successful relationships with new marketing partners.
In addition to marketing through internet search engines, we frequently enter into contractual marketing relationships with other online and offline businesses that promote us to their customers. These marketing partners include financial and online service companies, affiliate programs and online advertisers and content providers. For example, for our Medicare business, we typically compensate our marketing partners for their referrals on a submitted health insurance application basis and, if they are licensed to sell health insurance, may share a percentage of the commission we earn from the health insurance carrier for each subscriber referred by the marketing partner. Although many of our marketing partners agree to an initial one or two-year term contract, some of our marketing partner agreements are terminable sooner.
Many factors influence the success of our relationship with our marketing partners, including:
• | the continued positive market presence, reputation and growth of the marketing partner; |
• | the effectiveness of the marketing partner in marketing our websites and services; |
• | the interest of the marketing partner’s customers in the products and services that we offer on our customer acquisition websites; |
• | the contractual terms we negotiate with the marketing partner, including the marketing fee we agree to pay a marketing partner; |
• | the percentage of the marketing partner’s customers that purchase products or services through our customer acquisition websites; |
• | the ability of a marketing partner to maintain efficient and uninterrupted operation of its website; and |
• | our ability to work with the marketing partner to implement website changes, launch marketing campaigns and pursue other initiatives necessary to maintain positive consumer experiences and acceptable traffic volumes. |
If we are unable to maintain successful relationships with our existing marketing partners or fail to establish successful relationships with new marketing partners, our business, operating results and financial condition will be harmed.
Our business depends in part on our capacity to invest in technology as it develops, and substantial increases in the costs of technology and telecommunications services or our inability to attract and retain the necessary technologists could have a material adverse effect on our business, financial condition, results of operations and prospects.
The use of technology in our industry has and will continue to expand and change rapidly. Our business depends, in part, upon our ability to develop and implement solutions that anticipate and keep pace with continuing changes in technology, industry standards and client preferences. We may incur significant expenses in an effort to keep pace with customer preferences for technology or to gain a competitive advantage through technological expertise or new technologies.
23
If we do not recognize the importance of a particular new technology to our business in a timely manner, are not committed to investing in and developing or adopting such new technology and applying these technologies to our business, or are unable to attract and retain the technologists necessary to develop and implement such technologies, our current solutions may be less attractive to existing and new clients, and we may lose market share to competitors who have recognized these trends and invested in such technology. There can be no assurance that we will have sufficient capacity or capital to meet these challenges. Any such failure to recognize the importance of such technology, a decision not to invest and develop or adopt such technology that keeps pace with evolving industry standards and changing client demands, or an inability to attract and retain the technologists necessary to develop and implement such technology could have a material adverse effect on our business, financial condition, results of operations and prospects.
Increases in employee expenses as well as changes to labor laws could reduce our profit margin.
For the fiscal years ended June 30, 2016 and 2017, employee salaries and benefits expenses accounted for $217.8 million and $227.6 million, respectively, representing 67.4%, and 68.1%, respectively, of our revenues in those periods. For the three months ended September 30, 2016 and 2017, employee salaries and benefits expenses accounted for $56.4 million and $63.8 million, respectively, representing 64.5%, and 71.4%, respectively, of our revenues in those periods.
Employee salaries and benefits expenses in each of the countries in which we operate are a function of the countrys economic growth, level of employment and overall competition for qualified employees in the country. In most of our locations including the United States, the Philippines and Pakistan, we have experienced increased labor cost during the three months ended September 30, 2016 and 2017 due to increased demand and greater competition for qualified employees. For further details, see Managements Discussion and Analysis of Financial Condition and Results of Operations Components of Results of Operations—Operating Expenses.
We may not be successful in our attempt to control costs associated with salaries and benefits as we continue to add capacity in locations where we consider wage levels of skilled personnel to be satisfactory. We may need to increase employee compensation more than in previous periods to remain competitive in attracting the quantity and quality of employees that our business requires, which may reduce our profit margins and have a material adverse effect on our cash flows, business, financial condition, results of operations and prospects. In addition, wage increases or other expenses related to the termination of our employees may reduce our profit margins and have a material adverse effect on our cash flows, business, financial condition, results of operations and prospects. If we expand our operations into new jurisdictions, we may be subject to increased operating costs, including higher employee compensation expenses in these new jurisdictions relative to our current operating costs, which could have a negative effect on our profit margin.
Furthermore, most of the countries in which we operate have labor protection laws, which may include statutorily mandated minimum annual wage increases, legislation that imposes financial obligations on employers and laws governing the employment of workers. These labor laws in one or more of the key jurisdictions in which we operate, particularly in the United States, Pakistan, the Philippines, Jamaica or Nicaragua, may be modified in the future in a way that is detrimental to our business. If these labor laws become more stringent, or if there are increases in statutory minimum wages or higher labor costs in these jurisdictions, it may become more difficult for us to discharge employees, or cost effectively downsize our operations as our level of activity fluctuates, both of which would likely reduce our profit margins and have a material adverse effect on our business, financial condition, results of operations and prospects.
Natural events, health epidemics, wars, terrorist attacks and other acts of violence involving any of the countries in which we or our clients have operations could adversely affect our operations and client confidence.
Natural events (such as floods and earthquakes), health epidemics, wars, terrorist attacks and other acts of violence could result in significant worker absenteeism, lower asset utilization rates, voluntary or mandatory closure of our
24
facilities, travel restrictions on our employees, and other disruptions to our business. These events could adversely affect our clients levels of business activity and have a material adverse effect on our business, financial condition, results of operations and prospects.
We may face difficulties as we expand our operations into countries in which we have no prior operating experience.
We may expand our global operations in order to maintain an appropriate cost structure and meet our clients needs. This may involve expanding into countries other than those in which we currently operate and where we have less familiarity with local procedures. It may involve expanding into less developed countries, which may have less political, social or economic stability and less developed infrastructure and legal systems. As we expand our business into new countries, we may encounter economic, regulatory, personnel, technological and other difficulties that increase our expenses or delay our ability to start up our operations or become profitable in such countries. This may affect our relationships with our clients and could have an adverse effect on our business, financial condition, results of operations and prospects.
Our profitability will suffer if we are not able to maintain asset utilization levels, price appropriately and control our costs.
Our profitability is largely a function of the efficiency with which we utilize our assets, particularly our people and facilities, and the pricing that we are able to obtain for our solutions. Our utilization rates are affected by a number of factors, including our ability to transition employees from completed projects to new assignments, hire and assimilate new employees, forecast demand for our solutions and thereby maintain an appropriate headcount in each of our locations and geographies, manage attrition, accommodate our clients requests to shift the mix of delivery locations during the pendency of a contract, and manage resources for training, professional development and other typically non-billable activities. The prices we are able to charge for our solutions are affected by a number of factors, including our clients perceptions of our ability to add value through our solutions, competition, introduction of new services or products by us or our competitors, our ability to accurately estimate, attain and sustain revenues from client engagements, margins and cash flows over increasingly longer contract periods and general economic and political conditions. Therefore, if we are unable to price appropriately or manage our asset utilization levels, there could be a material adverse effect on our business, results of operations and financial condition.
Our profitability is also a function of our ability to control our costs and improve our efficiency. As we increase the number of our employees and grow our business, we may not be able to manage the significantly larger and more geographically diverse workforce and our profitability may suffer.
The inability or unwillingness of clients that represent a large portion of our accounts receivable balance to pay such balances in a timely fashion could adversely affect our business.
We often carry significant accounts receivable balances from a limited number of clients that generate a large portion of our revenues. A client may become unable or unwilling to pay its balance in a timely fashion due to a general economic slowdown, economic weakness in its industry or the financial insolvency of its business. While we closely monitor our accounts receivable balances, a clients financial inability or unwillingness, for any reason, to pay a large accounts receivable balance would adversely impact our financial condition and cash flow and could adversely impact our ability to draw upon our receivables-backed lines of credit.
If we are unable to fund our working capital requirements and new investments, our business, financial condition, results of operations and prospects could be adversely affected.
Our business is characterized by high working capital requirements and the need to make new investments in operating sites and employee resources to meet the requirements of our clients. Similar to our competitors in this industry, we incur significant start-up costs related to investments in infrastructure to provide our solutions and the hiring and training of employees, such expenses historically being incurred before revenues are generated.
25
We are exposed to adverse changes in our clients payment policies. If our key clients implement policies which extend the payment terms of our invoices, our working capital levels could be adversely affected and our financing costs may increase. If we are unable to fund our working capital requirements, access financing at competitive rates or make investments to meet the expanding business of our existing and potential new clients, our business, financial condition, results of operations and prospects could be adversely affected.
Our operating results may fluctuate from quarter to quarter due to various factors including seasonality.
Our operating results may vary significantly from one quarter to the next and our business may be impacted by factors such as client loss, the timing of new contracts and of new product or service offerings, termination of existing contracts, variations in the volume of business from clients resulting from changes in our clients operations, the business decisions of our clients regarding the use of our solutions, start-up costs, delays or difficulties in expanding our operating facilities and infrastructure, delays or difficulties in recruiting, changes to our revenue mix or to our pricing structure or that of our competitors, inaccurate estimates of resources and time required to complete ongoing projects, currency fluctuation and seasonal changes in the operations of our clients. The financial benefit of gaining a new client may not be recognized at the intended time due to delays in the implementation of our solutions and / or negatively impacted due to an increase in the start-up costs.
Our Medicare insurance agency business is highly seasonal, with a significant portion of annual activity occurring during the Annual Election Period (AEP) from October 15th to December 7th each year. Historically, the BPO industry experiences increased volumes during the fourth calendar quarter of the year. These seasonal effects also cause differences in revenues and income among the various quarters of any financial year, which means that the individual quarters of a year should not be directly compared with each other or used to predict annual financial results.
The sales cycle for our solutions, typically from one to two years, and the internal budget and approval processes of our prospective clients, make it difficult to predict the timing of new client engagements.
The repositioning of our brand may not be successful.
During fiscal year 2017, we launched an initiative to reposition the brands and corporate names associated with certain of the businesses conducted by the Continuing Business Entities to the IBEX brand. We believe that our reputation and brand is of significant importance to the success of our business. A well-recognized brand is critical to increasing our customer base and, in turn, increasing our revenue. Our ability to remain competitive depends to a large extent on our ability to maintain and enhance our reputation and brand, which could be difficult and expensive. To maintain and enhance our reputation and brand, we need to successfully manage many aspects of our business, such as cost-effective marketing campaigns to increase brand recognition and awareness in a highly competitive market.
We intend to continue conducting various marketing and brand promotion activities in connection with the repositioning of the IBEX brand. However, our brand promotion activities may not be successful or yield increased revenue. If we fail to maintain and enhance our reputation and brand, successfully reposition legacy brands to the IBEX brand, or if we incur excessive expenses in our efforts to do so, our business, financial conditions, results of operations and prospects could be adversely affected.
Damage or disruptions to our technology systems and facilities either through events beyond or within our control could have a material adverse effect on our business, financial condition, results of operations and prospects.
Our key technology systems and facilities may be damaged in natural disasters such as earthquakes or fires or subject to damage or compromise from human error, technical disruptions, power failure, computer glitches and viruses, telecommunications failures, adverse weather conditions and other unforeseen events, all of which are
26
beyond our control or through bad service or poor performance which are within our control. Such events may cause disruptions to information systems, electrical power and telephone service for sustained periods. Any significant failure, damage or destruction of our equipment or systems, or any major disruptions to basic infrastructure such as power and telecommunications systems in the locations in which we operate, could impede our ability to provide solutions to our clients and thus adversely affect their businesses, have a negative impact on our reputation and may cause us to incur substantial additional expenses to repair or replace damaged equipment or facilities.
While we maintain property and business interruption insurance, our insurance coverage may not be sufficient to guarantee costs of repairing the damage caused by such disruptive events and such events may not be covered under our policies. Prolonged disruption of our solutions, even if due to events beyond our control, could also entitle our clients to terminate their contracts with us or result in other brand and reputational damages, which would have a material adverse effect on our business, financial condition, results of operations and prospects.
We face substantial competition in our business.
The market in which we compete, which is comprised of the historic customer acquisition, customer engagement and experience, and customer experience management market segments, is highly fragmented and continuously evolving. We face competition from a variety of companies, including some of our own clients, which operate in distinct segments of the customer lifecycle journey. These segments are very competitive, and we expect competition to remain intense from a number of sources in the future. We believe that the most significant competitive factors in the markets in which we operate are service quality, value-added service offerings, industry experience, advanced technological capabilities, global coverage, reliability, scalability, security and price. The trend toward near- and offshore outsourcing, international expansion by foreign and domestic competitors and continued technological changes may result in new and different competitors entering our markets. These competitors may include entrants from the communications, software and data networking industries or entrants in geographical locations with lower costs than those in which we operate.
Some of our existing and future competitors have or will have greater financial, human and other resources, longer operating histories, greater technological expertise and more established relationships in the industries that we currently serve or may serve in the future. In addition, some of our competitors may enter into strategic or commercial relationships among themselves or with larger, more established companies in order to increase their ability to address customer needs and reduce operating costs, or enter into similar arrangements with potential clients. Further, trends of consolidation in our certain industries and among competitors may result in new competitors with greater scale, a broader footprint, better technologies and price efficiencies attractive to our clients. Increased competition, our inability to compete successfully, pricing pressures or loss of market share could result in reduced operating profit margins and diminished financial performance which could have a material adverse effect on our business, financial condition, results of operations and prospects.
Unfavorable economic conditions, especially in the United States and in the telecommunications, technology, cable and insurance industries from which we generate most of our revenue, could adversely affect our business, results of operations, financial condition and prospects.
Our results of operations may vary based on the impact of changes in the global economy on our clients. While it is often difficult to predict the impact of general economic conditions on our business, unfavorable economic conditions, such as those that occurred during the global financial crisis and economic downturn that began in 2008, could adversely affect the demand for some of our clients products and services and, in turn, could cause a decline in the demand for our solutions. Additionally, several of our clients, particularly in the telecommunications and technology industries, have experienced substantial price competition. As a result, we face increasing price pressure from such clients, which, if continued, could negatively affect our operating and financial performance.
Our business and future growth depend largely on continued demand for our solutions from clients based in the United States, particularly in the telecommunications, technology, cable and health and health insurance industries.
27
During the three months ended September 30, 2016 and 2017, we derived 94.9% and 95.0%, respectively, of our total revenues from customers based in the United States. In addition, a substantial portion of our clients is concentrated in the telecommunications, technology, cable and health and health insurance industries. For the three months ended September 30, 2016, 53.6% of our revenues were derived from clients in the telecommunications industry, 21.5% of our revenues were derived from clients in the technology industry, 11.1% of our revenues were derived from clients in the cable industry and 4.2% of our revenues were derived from clients in the health and health insurance industry. For the three months ended September 30, 2017, 41.9% of our revenues were derived from clients in the telecommunications industry, 29.8% of our revenues was derived from clients in the technology industry, 13.8% of our revenues were derived from clients in the cable industry and 5.1% of our revenues were derived from clients in the insurance industry.
For these reasons, among others, the occurrence of unfavorable economic conditions could adversely affect our business, results of operations, financial condition and prospects.
If our solutions do not comply with the quality standards required by our clients under our agreements, our clients may assert claims for reduced payments to us or substantial damages against us, which could have a material adverse effect on our business, financial condition, results of operations and prospects.
Many of our client contracts contain service level and performance requirements, including requirements relating to the quality of our solutions. Failure to meet service requirements or real or perceived errors made by our employees in the course of delivering our solutions could result in a reduction of revenue, which could have a material adverse effect on our business, financial condition, results of operations and prospects.
In addition, in connection with our service contracts, certain representations are made, including representations relating to the quality and experience of our personnel. A failure or inability to meet these requirements or a breach of such representations could result in a claim for damages against us and seriously damage our reputation and affect our ability to attract new business.
Our business prospects will suffer if we are unable to continue to anticipate our clients needs by adapting to market and technology trends.
Our success depends, in part, upon our ability to anticipate our clients needs by adapting to market and technology trends. We may need to invest significant resources in research and development to maintain and improve our solutions and respond to our clients changing needs. However, we may not be able to modify our current solutions or develop, introduce and integrate new solutions in a timely manner or on a cost-effective basis. If we are unable to further refine and enhance our solutions or to anticipate innovation opportunities and keep pace with evolving technologies, our solutions could become uncompetitive or obsolete and as a result our clients may terminate their relationship with us or choose to divert their business elsewhere, and our revenues may decline as a result. In addition, we may experience technical problems and additional costs as we introduce new solutions, deploy future iterations of our solutions and integrate new solutions with existing client systems and workflows. If any of these or related problems were to arise, our business, financial condition, results of operations and prospects could be adversely affected.
In addition, we plan to expand across client industries and enter into new industry verticals such as travel and hospitality. If we are unable to successfully adapt our solutions to these industry verticals, our potential growth opportunities could be compromised.
28
We rely on our clients and in our Medicare insurance agency division, our partner health insurance carriers to accurately and regularly prepare commission reports. If these reports are inaccurate or not sent to us in a timely manner, our business and operating results could be harmed.
Our clients and in our Medicare insurance agency division, our partner health insurance carriers typically pay us a specified amount for each customer or subscriber that we acquire for them.
• | In our Customer Acquisition segment (other than our Medicare insurance agency division), our clients typically pay us a fixed amount per subscriber that we acquire, the amount of which could depend on the specific products or services subscribed by the customer. Furthermore, if the customer disconnects within a certain period, our client is entitled to claw back our commissions. |
• | In our Medicare insurance agency division, the health insurance carriers pay us a percentage of the premium amount collected by them during the period that a subscriber maintains coverage under a policy. We rely on carriers to report accurately and in a timely manner the amount of commissions earned by us, and we calculate our commission revenue, prepare our financial reports, projections and budgets and direct our marketing and other operating efforts based on the reports we receive from health insurance carriers. |
It is often challenging for us to establish whether or not our clients or the health insurance carriers are reporting the correct subscriber information to us.
• | If our clients in the cable and telecommunications industries report incorrect subscriber termination data to us for which we rely on our clients’ systems, our commissions could be unduly penalized. |
• | Similarly, in our Medicare insurance agency division, it can be difficult for us to independently determine whether carriers are reporting all commissions due to us, primarily because the majority of our subscribers terminate their policies by discontinuing their premium payments to the carrier instead of by informing us of the cancellation. To the extent that health insurance carriers understate or fail to report the amount of commissions due to us in a timely manner or at all, we will not collect and recognize revenues to which we are entitled. |
Such occurrences, particularly on a sustained basis, could harm our business, operating results and financial condition.
If we fail to adequately protect our intellectual property and proprietary information in the United States and abroad, our competitive position could be impaired and we may lose valuable assets, experience reduced revenues and incur costly litigation to protect our rights.
We believe that our success is dependent, in part, upon protecting our intellectual property and proprietary information. We rely on a combination of trade secrets and contractual restrictions to establish and protect our intellectual property. However, the steps we take to protect our intellectual property may provide only limited protection and may not now or in the future provide us with a competitive advantage. We may not be able to protect our intellectual property if we are unable to enforce our rights or if we do not detect unauthorized use of our intellectual property. Any of our intellectual property rights may be challenged by others or invalidated through administrative process or litigation. Furthermore, legal standards relating to the validity, enforceability and scope of protection of intellectual property rights are uncertain. Despite our precautions, it may be possible for unauthorized third parties to copy our technology and use information that we regard as proprietary to create products and services that compete with our solutions. In addition, the laws of some countries do not protect proprietary rights to the same extent as the laws of the United States.
We enter into confidentiality and invention assignment agreements with our employees and consultants and enter into confidentiality agreements with our directors, advisory board members and with the parties with whom we have strategic relationships and business alliances, as well as our clients. No assurance can be given that these
29
agreements will be effective in controlling access to and the distribution of our proprietary information. Further, these agreements may not prevent potential competitors from independently developing technologies that are substantially equivalent or superior to ours, in which case we would not be able to assert trade secret rights.
We may be required to spend significant resources to monitor and protect our intellectual property rights. Litigation may be necessary in the future to enforce our intellectual property rights and to protect our trade secrets. Such litigation could be costly, time consuming and distracting to management and could result in the impairment or loss of portions of our intellectual property. Furthermore, our efforts to enforce our intellectual property rights may be met with defenses, counterclaims and countersuits attacking the eligibility, validity and enforceability of our intellectual property rights. Our inability to protect our proprietary technology against unauthorized copying or use, as well as any costly litigation, could make it more expensive for us to do business and adversely affect our operating results by delaying further sales or the implementation of our technologies, impairing the functionality of our platform and solutions, delaying introductions of new features or applications or injuring our reputation.
Others could claim that we infringe on their intellectual property rights or violate contractual protections, which may result in substantial costs, diversion of resources and management attention and harm to our reputation.
We or our clients may be subject to claims that our technology infringes upon the intellectual property rights of others. Any such infringement claims may result in substantial costs, divert management attention and other resources, harm our reputation and prevent us from offering our solutions. A successful infringement claim against us could materially and adversely affect our business, resulting in our substituting inferior or costlier technologies into our platform and solutions, monetary damages, reasonable royalties or an injunction against providing some or all of our solutions.
In our contracts, we agree to indemnify our clients for expenses and liabilities resulting from claimed infringement by our solutions, in most cases excluding third-party components, of the intellectual property rights of others. In some instances, the amount of these indemnity obligations may be greater than the revenues we receive from the client under the applicable contract. In addition, we may develop work product in connection with specific projects for our clients. Although our contracts with our clients generally provide that we retain the ownership rights to our work product, it is possible that clients may assert rights to, and seek to limit our ability to resell or reuse, our work product. Furthermore, in some cases we assign to clients intellectual property rights in and to some aspects of the documentation or other work product developed for these clients in connection with these projects, which may limit or prevent our ability to resell or reuse this intellectual property.
Our global operations expose us to numerous legal and regulatory requirements.
We provide solutions to our clients customers in 35 countries and three continents around the world. We are subject to numerous, and sometimes conflicting, legal regimes on matters as diverse as anticorruption, content requirements, trade restrictions, tariffs, taxation, sanctions, immigration, internal and disclosure control obligations, securities regulation, anti-competition, data security, privacy and labor relations. For example, our operations in the United States are subject to U.S. laws on these diverse matters and our operations outside of the United States may also be subject to U.S. laws on these diverse matters. U.S. laws may be different in several respects from the laws of Pakistan and the Philippines, where we have significant operations, and jurisdictions where we may seek to expand. We also have and may seek to expand operations in emerging market jurisdictions where legal systems may be less developed or familiar to us. In addition, there can be no assurance that the laws or administrative practices relating to taxation (including the current position as to income and withholding taxes), foreign exchange, export controls, economic sanctions or otherwise in the jurisdictions where we have operations will not change. Compliance with diverse legal requirements is costly, time-consuming and requires significant resources. Violations of one or more of these regulations in the conduct of our business could result in significant fines, criminal sanctions against us or our officers, prohibitions on doing business and damage to our reputation. Violations of these regulations in connection with the performance of our obligations to our clients also could result in liability for significant monetary damages, fines or criminal prosecution, unfavorable publicity and other reputational damage, restrictions on our ability to
30
process information and allegations by our clients that we have not performed our contractual obligations. Due to the varying degrees of development of the legal systems of the countries in which we operate, local laws might be insufficient to protect our rights.
We are subject to U.S. sanctions regulations that could impair our ability to compete in international markets due to licensing requirements and subject us to liability if we are not in compliance with applicable laws. Specifically, the provision of our services and our international activities are subject to various economic and trade sanctions administered by the U.S. Treasury Departments Office of Foreign Assets Control. U.S. economic sanctions laws include prohibitions on the sale or supply of certain products and services to U.S. embargoed or sanctioned countries, governments, persons and entities. Although we take precautions to prevent our services from being provided or deployed in violation of such laws, our services could in the future be provided inadvertently in violation of such laws despite the precautions we take. If we fail to comply with these laws, we and our employees could be subject to civil or criminal penalties, including the possible loss of export privileges, monetary penalties, and, in extreme cases, imprisonment of responsible employees for knowing and willful violations of these laws. We may also be adversely affected through penalties, reputational harm, loss of access to certain markets, or otherwise.
In particular, in many parts of the world, including countries in which we operate or seek to expand, practices in the local business community may not conform to international business standards and could violate anticorruption laws or regulations, including the U.S. Foreign Corrupt Practices Act, the U.K. Bribery Act 2010 and the Bermuda Bribery Act of 2016. Our employees, subcontractors, agents and other third parties with which we associate could take actions that violate policies or procedures designed to promote legal and regulatory compliance or applicable anticorruption laws or regulations. Violations of these laws or regulations by us, our employees or any of these third parties could subject us to criminal or civil enforcement actions (whether or not we participated or knew about the actions leading to the violations) including fines or penalties, disgorgement of profits and suspension or disqualification from work, including U.S. federal contracting, any of which could materially adversely affect our business, including our results of operations and our reputation.
We cannot predict whether any material suits, claims, or investigations may arise in the future. Regardless of the outcome of any future actions, claims, or investigations, we may incur substantial defense costs and such actions may cause a diversion of management time and attention. Also, it is possible that we may be required to pay substantial damages or settlement costs which could have a material adverse effect on our business, financial condition, results of operations and prospects.
Our client base includes many entities in highly regulated industries, potentially increasing our legal risk and compliance costs and requiring implementation of additional security measures.
Many of our clients are engaged in highly regulated industries that have an array of sector-specific regulatory obligations, including privacy and security requirements. Specifically, our focus on the telecommunications, technology, cable and insurance industries means that we may process or come into possession of data that must be treated with special care. In additional to government regulations, our client contracts contain requirements related to the retention of records.
In the United States, telecommunications providers are subject to rules on the use and sharing of Customer Proprietary Network Information, or CPNI. The Telecommunications Act of 1996 limits the uses to which such information may be put, and the parties with whom it may be shared, absent customer permission. It also requires that CPNI be adequately safeguarded. Compliance with these obligations has been a topic of increased interest for the U.S. Federal Communications Commission, or FCC, which has undertaken high-profile CPNI enforcement actions in recent years. The FCC also is in the process of applying such rules to broadband service providers, which could affect how we may provide our solutions to this segment of the telecommunications industry. We instruct our clients not to provide any CPNI to us, but this information may inadvertently be provided to us by our clients as part of their customer information.
31
In the United States, two federal agencies, the Federal Trade Commission (FTC) and the FCC, and various states have enacted laws including, at the federal level, the Telephone Consumer Protection Act of 1991, that restrict the placing of certain telephone calls and texts to residential and wireless telephone subscribers by means of automatic telephone dialing systems, prerecorded or artificial voice messages and fax machines. Internationally, we are also subject to similar laws imposing limitations on marketing calls to wireline and wireless numbers and compliance with do not call rules. These laws require companies to institute processes and safeguards to comply with these restrictions. Some of these laws can be enforced by the FTC, FCC, state attorney generals, foreign regulators or private party litigants. In these types of actions, the plaintiff may seek damages, statutory penalties, costs and / or attorneys fees.
These and other sector-specific obligations could increase our legal risk and impose additional compliance costs on our solutions. If we fail to comply with these obligations, we could suffer a range of consequences, including contract breach claims from our clients, regulatory fines and other penalties, or reputational harm, all of which may have a material adverse impact on our business.
For information about regulatory risks related to our senior health insurance business, see Risks Related to Our Medicare Insurance Agency Services. Compliance with the strict regulatory environment applicable to the health insurance industry and the specific products we sell is difficult and costly and the marketing and sale of Medicare plans are subject to numerous, complex and frequently changing laws and regulations, and non-compliance or changes in laws and regulations could harm our business, operating results, financial condition and prospects.
Our business is subject to a variety of U.S. and international laws and regulations, including those regarding privacy, data protection and information security, and our customers may be subject to regulations related to the handling and transfer of certain types of sensitive and confidential information. Any failure to comply with applicable laws and regulations would harm our business, results of operations and financial condition.
We and our customers may be subject to privacy- and data protection-related laws and regulations that impose obligations in connection with the collection, processing and use of personal data, financial data, health data or other similar data. Existing U.S. federal and various state and foreign privacy- and data protection-related laws and regulations are evolving and subject to potentially differing interpretations, and various legislative and regulatory bodies may expand current or enact new laws and regulations regarding privacy- and data protection-related matters. New laws, amendments to or re-interpretations of existing laws and regulations, rules of self-regulatory bodies, industry standards and contractual obligations may impact our business and practices, and we may be required to expend significant resources to adapt to these changes, or stop offering our products in certain countries. These developments could adversely affect our business, results of operations and financial condition.
The U.S. federal and various state and foreign governments have adopted or proposed limitations on, or requirements regarding, the collection, distribution, use, security and storage of personally identifiable information of individuals. The U.S. Federal Trade Commission and numerous state attorneys general are applying federal and state consumer protection laws to impose standards on the online collection, use and dissemination of data, and to the security measures applied to such data. Similarly, many foreign countries and governmental bodies, including the EU member states, have laws and regulations concerning the collection and use of personally identifiable information obtained from their residents individuals located in the EU or by businesses operating within their jurisdiction, which are often more restrictive than those in the United States. Laws and regulations in these jurisdictions apply broadly to the collection, use, storage, disclosure and security of personally identifiable information that identifies or may be used to identify an individual, such as names, email addresses and, in some jurisdictions, IP addresses and other online identifiers. In particular, on April 27, 2016 the European Union adopted the General Data Protection Regulation 2016 / 679 (GDPR) that will take full effect on May 25, 2018. The GDPR will repeal and replace the EU Data Protection Directive 95 / 46 / EC and it will be directly applicable across EU member states. The GDPR applies to any company established in the EU as well as to those outside the EU if they collect and use personal data through the provision of goods or services to individuals in the EU or monitoring their behavior (for example, through online tracking). The GDPR enhances data protection obligations for businesses and provides direct legal obligations for
32
service providers processing personal data on behalf of customers, including with respect to cooperation with European data protection authorities, implementation of security measures and keeping records of personal data processing activities. Noncompliance with the GDPR can trigger steep fines of up to €20 million or 4% of global annual revenues, whichever is higher. Given the breadth and depth of changes in data protection obligations, preparing to meet the GDPRs requirements before its application on May 25, 2018 requires time, resources and a review of the technology and systems currently in use against the GDPRs requirements.
With respect to all of the foregoing, any failure or perceived failure by us to comply with U.S., EU or other foreign privacy or data security laws, policies, industry standards or legal obligations, or any security incident that results in the unauthorized access to or acquisition, release or transfer of, personally identifiable information or other customer data may result in governmental investigations, inquiries, enforcement actions and prosecutions, private litigation, fines and penalties or adverse publicity.
We expect that there will continue to be new proposed laws, regulations and industry standards concerning privacy, data protection and information security in the United States, the European Union and other jurisdictions, and we cannot yet determine the impact such future laws, regulations and standards may have on our business. Because global laws, regulations and industry standards concerning privacy and data security have continued to develop and evolve rapidly, it is possible that we or our business may not be, or may not have been, compliant with each such applicable law, regulation and industry standard.
Any such new laws, regulations, other legal obligations or industry standards, or any changed interpretation of existing laws, regulations or other standards may require us to incur additional costs and restrict our business operations. If our privacy or data security measures fail to comply with current or future laws, regulations, policies, legal obligations or industry standards, we may be subject to litigation, regulatory investigations, fines or other liabilities, as well as negative publicity and a potential loss of business.
Unauthorized or improper disclosure of personal information or breach of privacy, whether inadvertent or as the result of a cyber-attack or improperly by our employees, could result in liability and harm our reputation which could adversely affect our business, financial condition, results of operations and prospects.
Our business depends significantly upon technology infrastructure, telephone systems, data and other equipment and systems. Internal or external attacks on any of those could disrupt the normal operations of our facilities and impede our ability to provide critical solutions to our clients, thereby subjecting us to liability under our contracts. In addition, our business involves the use, storage and transmission of information about our employees, our clients and customers of our clients in connection with our solutions such as personal information of the customers of our clients. While we take measures to protect the security of, and against unauthorized access to, our systems, as well as the privacy of personal and proprietary information, it is possible that our security controls over our systems, as well as other security practices we follow, may not prevent the improper access to or disclosure of personally identifiable or proprietary information. Such disclosure could harm our reputation and subject us to significant liability under our contracts and laws that protect personal data, resulting in increased costs or loss of revenue. Further, data privacy is subject to frequently changing rules and regulations, which sometimes conflict among the various jurisdictions and countries in which we provide solutions. Our failure to adhere to or successfully implement processes in response to changing regulatory requirements in this area or any other kind of improper access to private personal information could result in legal liability or impairment to our reputation in the marketplace, which could have a material adverse effect on our business, financial condition, results of operations and prospects.
33
Our existing debt may affect our flexibility in operating and developing our business and our ability to satisfy our obligations.
As of September 30, 2017, we had total indebtedness of $57.6 million. Our level of indebtedness may have significant negative effects on our future operations, including:
• | impairing our ability to obtain additional financing in the future (or to obtain such financing on acceptable terms) for working capital, capital expenditures, acquisitions or other important needs; |
• | requiring us to dedicate a substantial portion of our cash flow to the payment of principal and interest on our indebtedness, which could impair our liquidity and reduce the availability of our cash flow to fund working capital, capital expenditures, acquisitions and other important needs; |
• | increasing the possibility of an event of default under the financial and operating covenants contained in our debt instruments; and |
• | limiting our ability to adjust to rapidly changing conditions in the industry, reducing our ability to withstand competitive pressures and making us more vulnerable to a downturn in general economic conditions or business than our competitors with relatively lower levels of debt. |
If we are unable to generate sufficient cash flow from operations to service our debt, we may be required to refinance all or a portion of our existing debt or obtain additional financing. We cannot assure you that any such refinancing would be possible or that any additional financing could be obtained. Our inability to obtain such refinancing or financing may have a material adverse effect on our business, financial condition, results of operations and prospects.
In addition, several of our financing arrangements contain a number of covenants and restrictions including limits on our ability and our subsidiaries ability to incur additional debt, pay dividends and make certain investments. Complying with these covenants may cause us to take actions that make it more difficult to successfully execute our business strategy and we may face competition from companies not subject to such restrictions. Moreover, our failure to comply with these covenants could result in an event of default or refusal by our creditors to renew certain of our loans which may have a material adverse effect on our business, financial condition, results of operation and prospects. In several recent instances, we have not been in compliance with certain applicable debt covenants in our financing arrangements.
If we experience challenges with respect to labor relations, our overall operating costs and profitability could be adversely affected and our reputation could be harmed.
If we fail to maintain good relations with our employees, we could suffer a strike or other significant work stoppage or other form of industrial action, which could have a material adverse effect on our business, financial condition, results of operations and prospects and harm our reputation.
Tax matters, new legislation and actions by taxing authorities may have an adverse effect on our operations, effective tax rate and financial condition.
We may not be able to predict our future tax liabilities due to the international nature of our operations, as we are subject to the complex and varying tax laws and rules of several foreign jurisdictions. Our results of operations and financial condition could be adversely affected if tax contingencies are resolved adversely or if we become subject to increased levels of taxation.
We are also subject to income taxes in the United States and numerous other foreign jurisdictions. Our tax expense and cash tax liability in the future could be adversely affected by numerous factors, including, but not limited to, changes in tax laws, regulations, accounting principles or interpretations and the potential adverse outcome of tax examinations and pending tax-related litigation. Changes in the valuation of deferred tax assets and liabilities, which may result from a decline in our profitability or changes in tax rates or legislation, could have a material adverse effect
34
on our tax expense. The governments of foreign jurisdictions from which we deliver solutions may assert that certain of our clients have a permanent establishment in such foreign jurisdictions by reason of the activities we perform on their behalf, particularly those clients that exercise control over or have substantial dependency on our solutions. Such an assertion could affect the size and scope of the solutions requested by such clients in the future.
Transfer pricing regulations to which we are subject require that any transaction among us and our subsidiaries be on arms-length terms. If the applicable tax authorities were to determine that the transactions among us and our subsidiaries do not meet arms length criteria, we may incur increased tax liability, including accrued interest and penalties. Such increase on our tax expenses would reduce our profitability and cash flows.
In addition, U.S. President Donald Trump signed into law on December 22, 2017, the Tax Cuts and Jobs Act of 2017 (the TCJA) that will significantly change the U.S. federal income tax system. The TCJA is complex and the text has only recently been released; thus it is difficult to predict whether and to what extent legislative changes or administrative guidance could further change or interpret the meaning of the TCJA. We are reviewing the text of the TCJA and determining the various ramifications to us and our shareholders. Prospective investors should consult their tax advisors regarding the potential impact to them of the TCJA and any subsequent legislative changes and administrative guidance to them.
We may become subject to taxes in Bermuda after 2035, which may have a material adverse effect on our results of operations and shareholders investments.
The Bermuda Minister of Finance, under the Exempted Undertakings Tax Protection Act 1966 of Bermuda, as amended, has given us assurances that if any legislation is enacted in Bermuda that would impose tax computed on profits or income, or computed on any capital asset, gain or appreciation, or any tax in the nature of estate duty or inheritance tax, then the imposition of any such tax will not be applicable to us or any of our operations, shares, debentures or other obligations until March 31, 2035, except insofar as such tax applies to persons ordinarily residing in Bermuda or to any taxes payable by us in respect of real property owned or leased by us in Bermuda. See Material United States and Bermuda Income Tax Considerations—Bermuda Tax Consequences. Given the limited duration of the Bermuda Minister of Finances assurance, we cannot assure shareholders that we will not be subject to any Bermuda tax after March 31, 2035.
Fluctuations against the U.S. dollar in the local currencies in the countries in which we operate could have a material effect on our results of operations.
During the three months ended September 30, 2016 and September 30, 2017, 5.1% and 5.0%, respectively, of our revenues were generated in foreign currencies other than the U.S. dollar. A portion of our costs and expenses that were incurred outside of the United States were paid for in foreign currencies, mostly the local currencies of the Philippines and Pakistan. During the three months ended September 30, 2017, out of our total salary and employee benefit expenses, 18.4% were incurred in the Philippines (currency Philippine Peso) and 8.1% were incurred in Pakistan (currency Pakistani Rupee). Because our financial statements are presented in U.S. dollars and revenues are primarily collected in U.S. dollars whereas some portion of the cost is incurred in foreign currencies, any significant unhedged fluctuations in the currency exchange rates between the U.S. dollar and the currencies of countries in which we incur costs in local currencies will affect our results of operations and financial statements. This may also affect the comparability of our financial results from period to period, as we convert our subsidiaries statements of financial position into U.S. dollars from local currencies at the period-end exchange rate, and income and cash flow statements at average exchange rates for the year. See Managements Discussion and Analysis of Financial Condition and Results of Operations—Factors Affecting The Comparability of Our Results of Operations.
In addition to our exposure to the Philippine Peso and Pakistani Rupee, we also have exposures to the Canadian Dollar, CFA Franc (XOF), Emirati Dirham, Euro, Jamaican Dollar, and Nicaraguan Cordoba. Of these, the Jamaican Dollar and Nicaraguan Cordoba are most significant after the Philippine Peso and Pakistani Rupee.
35
As we increase our revenues from non-U.S. locations or expand our solution delivery or back office footprint to other international locations, this effect may be magnified. We may in the future engage in hedging strategies in an effort to reduce the adverse impact of fluctuations in foreign currency exchange rates, which may not be successful. See also Managements Discussion and Analysis of Financial Condition and Results of Operations —Foreign Currency Exchange Risk and Managements Discussion and Analysis of Financial Condition and Results of Operations—Impact of Foreign Currency Translation.
The estimates of market opportunity and forecasts of market growth included in this prospectus may prove to be inaccurate, and even if the market in which we compete achieves the forecasted growth, our business could fail to grow at similar rates, if at all.
Market opportunity estimates and growth forecasts are subject to significant uncertainty and are based on assumptions and estimates that may not prove to be accurate. The estimates and forecasts in this prospectus relating to the size and expected growth of the market for our portfolio of integrated solutions may prove to be inaccurate. Any expansion in our market depends on a number of factors, including the cost, performance and perceived value associated with our solutions and those of our competitors. Even if the markets in which we currently compete meet the size estimates and growth forecasted in this prospectus, our business could fail to grow at similar rates, if at all. Our growth is subject to many factors, including our success in implementing our business strategy, which is subject to many risks and uncertainties. Accordingly, the forecasts of market growth included in this prospectus should not be taken as indicative of our future growth. For more information regarding the estimates of market opportunity and the forecasts of market growth included in this prospectus, see Market and Industry Data.
We have entered into certain related-party transactions and may continue to rely on related parties for certain key development and support activities.
We have entered, and may continue to enter, into transactions with affiliates of TRGI for corporate and operational services. See Related Party Transactions. Such transactions may not have been entered into on an arms-length basis, and we may have achieved more favorable terms because such transactions were entered into with our related parties. We rely, and will continue to rely, on our related parties to maintain these services. If the pricing for these services changes, or if our related parties cease to provide these services, including by terminating agreements with us, we may be unable to obtain replacements for these services on the same terms without disruption to our business. This could have a material effect on our business, results of operations and financial condition.
We may acquire other companies in pursuit of growth, which may divert our managements attention, result in dilution to our shareholders and consume resources that are necessary to sustain our business.
We may in the future acquire complementary businesses. Negotiating these transactions can be time-consuming, difficult and expensive, and our ability to complete these transactions may be subject to conditions or approvals that are beyond our control, including anti-takeover and antitrust laws in various jurisdictions. Consequently, these transactions, even if undertaken and announced, may not close.
An acquisition, investment or new business relationship may result in unforeseen operating difficulties and expenditures. In particular, we may encounter difficulties assimilating or integrating the businesses, technologies, services, products, personnel or operations of acquired companies, particularly if the key personnel of the acquired company choose not to work for us, the acquired companys technology is not easily compatible with ours or we have difficulty retaining the customers of any acquired business due to changes in management or otherwise. Mergers or acquisitions may also disrupt our business, divert our resources and require significant management attention that would otherwise be available for the development of our business. Moreover, the anticipated benefits of any merger, acquisition, investment or similar partnership may not be realized or we may be exposed to unknown liabilities, including litigation against the companies we may acquire. For one or more of those transactions, we may:
• | issue additional equity securities that would dilute our shareholders; |
• | use cash that we may need in the future to operate our business; |
36
• | incur debt on terms unfavorable to us or that we are unable to repay or that may place burdensome restrictions on our operations or cash flows; |
• | incur large charges or substantial liabilities; or |
• | become subject to adverse tax consequences, or substantial depreciation or amortization, deferred compensation or other acquisition related accounting charges. |
Any of these risks could materially and adversely affect our business, results of operations, financial condition and prospects.
Our facilities operate on leasehold property and our inability to renew our leases on commercially acceptable terms or at all may adversely affect our results of operations.
Our facilities operate on leasehold property. Our leases are subject to renewal and we may be unable to renew such leases on commercially acceptable terms or at all. Our inability to renew our leases, or a renewal of our leases with a rental rate higher than the prevailing rate under the applicable lease prior to expiration, may have an adverse impact on our operations, including disrupting our operations or increasing our cost of operations. In addition, in the event of non-renewal of our leases, we may be unable to locate suitable replacement properties for our facilities or we may experience delays in relocation that could lead to a disruption in our operations. Any disruption in our operations could have an adverse effect on our business and results of operation.
If our goodwill or amortizable intangible assets become impaired, we could be required to record a significant charge to earnings.
We had goodwill and other intangible assets totaling $17.1 million as of September 30, 2017. We review our goodwill and amortizable intangible assets for impairment when events or changes in circumstances indicate the carrying value may not be recoverable. We assess whether there has been an impairment in the value of goodwill at least annually. In the fiscal year ended June 30, 2017 and the three months ended September 30, 2016 and 2017, we did not recognize an impairment of goodwill or other intangible assets. In fiscal year ended June 30, 2016, we recognized a $1.4 million impairment charge due to the write-down of goodwill relating to our online education segment. Factors that may be considered a change in circumstances indicating that the carrying value of our goodwill or amortizable intangible assets may not be recoverable include declines in stock price, market capitalization or cash flows and slower growth rates in our industry. We could be required to record a significant charge to earnings in our financial statements during the period in which any impairment of our goodwill or amortizable intangible assets were determined, negatively impacting our results of operations.
Our ability to use our U.S. net operating loss carry forwards may be subject to limitation.
As of September 30, 2017, we had U.S. federal net operating loss carry forwards of $50.0 million and U.S. state net operating loss carry forwards of $54.8 million, which will begin to expire in 2029. As of that same date, our European subsidiaries had net operating loss carry forwards of $5.8 million, which can be carried forward indefinitely with no expiry date, and our Canadian subsidiary had a net operating loss carry forward of $2.0 million, which expires over the period 2027 through 2036. The timing and manner in which we may utilize net operating losses may be limited by tax rules regarding changes in ownership and a lack of future taxable income could adversely affect our ability to utilize our net operating losses before they expire. In general, net operating losses in one country cannot be used to offset income in any other country and net operating losses in one state cannot be used to offset income in any other state. Accordingly, we may be subject to tax in certain jurisdictions even if we have unused net operating losses in other jurisdictions. Furthermore, each jurisdiction in which we operate may have its own limitations on our ability to utilize net operating losses or tax credit carryovers generated in that jurisdiction. These limitations may increase our U.S. federal, state or foreign income tax liability.
37
Risks Related to Our Medicare Insurance Agency Business
Our Medicare line of business has significant working capital requirements before breakeven cash flow is achieved.
Commissions paid to us are regulated by Centers for Medicare & Medicaid Services (CMS) and also by local and state insurance regulators for Medicare Supplement policies. Upon the sale of a Medicare insurance policy, whether Medicare Advantage, Medicare Part D, Medicare Supplement or some combination of these, our carrier clients pay us a fixed commission upfront, which averaged $359 per policy sold for the fiscal year ended June 30, 2017. Thereafter, each year the policy renews, we collect a commission upon renewal that averaged $284 per policy sold for the fiscal year ended June 30, 2017. The initial sales commission is paid upfront upon policy enrollment while the renewal commission is paid monthly upon policy renewal. Our average renewal rate for policies renewed during the fiscal year ended June 30, 2017 was 80%. In general, our cost of customer acquisition is substantially greater than the initial commission paid to us. Therefore, each time we sell a policy there is a cash flow deficit during the first year which requires us to expend upfront working capital to support the business. We will require more working capital as we sell more policies. If we are unable to fund working capital requirements for the sale of new policies, the growth in our business will diminish, which could adversely impact our future results, financial condition and prospects.
Our revenues will be adversely impacted if our number of policies sold does not grow or if we are unable to retain our existing policy holders.
Our revenues will be adversely impacted if our number of policy holders does not grow. When one of these policies is cancelled, or if we otherwise do not remain the agent on the policy, we no longer receive the related commission revenue. Our policy holders may choose to discontinue their health insurance plans for a variety of reasons. For example, our policy holders may choose to purchase new plans through other sources or use a different agent, if, for example, they are not satisfied with our customer service or the health insurance plans that we offer. If we are not successful in retaining policy holders under their existing plans or transferring them to another policy that we offer as agent of record, we will lose these policy holders and associated commission revenue. Our cost of acquiring a new policy holders is substantially greater than the cost involved in maintaining our relationship with an existing policy holder. If we are not able to successfully retain existing policy holders and limit policy holder turnover, our revenues and operating margins will be adversely impacted and our business, operating results and financial condition would be harmed.
Our business may be harmed if we lose our relationships with health insurance carriers, become dependent upon a limited number of insurance carriers or fail to develop new carrier relationships.
We typically enter into contractual agency relationships with health insurance carriers that are non-exclusive and terminable on short notice by either party for any reason. Carriers may be unwilling to allow us to sell their health insurance products for a variety of reasons, including competitive or regulatory reasons, as a result of a reluctance to distribute their products over the internet or because they do not want to be associated with our brand.
We may decide to terminate our relationship with a carrier for a number of reasons, including as a result of a reduction in a carriers financial ratings, a carrier determining to pay lower commissions or a carrier demanding a sales process that we believe impairs the value of our service. The termination of our relationship with a carrier could reduce the variety of health insurance products we offer, which could harm our business. We also would lose a source of commissions for future sales, and, in a limited number of cases, future commissions for past sales. Our business could also be harmed if in the future we fail to develop new carrier relationships and are unable to offer consumers a wide variety of health insurance products.
The health insurance industry in the United States may experience consolidation over the next several years, resulting in a decrease in the number of health insurance carriers. If that were to happen, we may be forced to offer insurance policies from a reduced number of insurance carriers or to derive a greater portion of our revenues from a more concentrated number of carriers as our business and the health insurance industry evolve. Should our
38
dependence on fewer carrier relationships increase (whether as a result of the termination of carrier relationships, further carrier consolidation or otherwise), we may become more vulnerable to adverse changes in our relationships with our carriers, particularly in states where we offer health insurance from a relatively smaller number of carriers or where a small number of carriers dominates the market, and our business, operating results and financial condition could be harmed.
Changes in the quality and affordability of the health insurance products offered by us as agents on our acquisition platform could harm our business and operating results.
The demand for health insurance marketed through our acquisition platform is impacted by, among other things, the variety, quality and price of the health insurance products offered on our acquisition platform. If health insurance carriers do not continue to provide us with a variety of high-quality, affordable health insurance products or if their offerings are limited as a result of consolidation in the health insurance industry or otherwise, our sales may decrease and our business, operating results and financial condition could be harmed.
Compliance with the strict regulatory environment applicable to the health insurance industry and the specific products we sell is difficult and costly.
As a participant in the health insurance industry through our Medicare line of business, we are subject to heavy regulation by individual state governments as well as CMS. For instance, state regulators and CMS require us to maintain a valid license in each state in which we sell health insurance and further require that we adhere to the sales, documentation and administration practices specific to each applicable state. We are subject to strict marketing guidelines, including those related to the distribution of marketing materials and activities, identification of marketing materials, font, hours of operations, TTY numbers, telephonic activity, scripting, call recording, website formatting and content, electronic marketing materials formatting and content, list and lead procurement and the opt-in requirements. We also have exposure related to the compliance of our lead vendors with the opt-in requirements. In addition, each employee who sells health insurance business on our behalf must maintain a valid license in one or more states. Because we do business in 50 states and in the District of Columbia, compliance with health insurance-related laws, rules and regulations is difficult and imposes significant costs on our business. As of September 30, 2017, we and our employees held a total of over 2,500 business entity insurance producer or individual insurance producer licenses in 50 states and in the District of Columbia. Each jurisdictions insurance department typically has the power, among other things, to:
• | grant and revoke licenses to transact insurance business and to sell insurance products; |
• | conduct inquiries into the insurance-related activities and conduct of producers, agents and agencies; |
• | require and regulate disclosure in connection with the sale and solicitation of health insurance; |
• | authorize how, by which personnel and under what circumstances insurance premiums can be quoted and published and an insurance policy sold; |
• | regulate the content of insurance-related advertisements, including web pages; |
• | approve policy forms, require specific benefits and benefit levels and regulate premium rates; |
• | impose fines and other penalties; and |
• | impose continuing education requirements. |
Due to the complexity, periodic modification and differing interpretations of insurance laws and regulations, we may not have always been, and we may not always be, in compliance with them. Failure to comply could result in significant penalties and sanctions, additional licensing requirements or the revocation of licenses in a particular jurisdiction, which could significantly increase our operating expenses, prevent us from transacting health insurance business in a particular jurisdiction and otherwise harm our business, operating results and financial condition. Moreover, an adverse regulatory action in one jurisdiction could result in penalties and adversely affect our license
39
status or reputation in other jurisdictions due to the requirement that adverse regulatory actions in one jurisdiction be reported to other jurisdictions. Even if the allegations in any regulatory or other action against us are proven false, any surrounding negative publicity could harm consumer or health insurance carrier confidence in us, which could significantly damage our brand.
The marketing and sale of Medicare plans are subject to numerous, complex and frequently changing laws and regulations, and noncompliance or changes in laws and regulations could harm our business, operating results and financial condition.
The marketing and sale of Medicare plans are subject to numerous laws, regulations and guidelines at the federal and state level. The marketing and sale of Medicare Advantage and Medicare Part D prescription drug plans are principally regulated by CMS. The marketing and sale of Medicare Supplement plans are principally regulated on a state-by-state basis by state departments of insurance. The laws and regulations applicable to the marketing and sale of Medicare plans are numerous, ambiguous and complex, and, particularly with respect to regulations and guidance issued by CMS for Medicare Advantage and Medicare Part D prescription drug plans, change frequently. The telephone calls on which we enroll individuals into Medicare Advantage and Medicare Part D prescription drug plans are required to be recorded. Health insurance carriers audit these recordings for compliance and listen to them in connection with their investigation of complaints pursuant to CMS rules and regulations. In addition, Medicare-eligible individuals often receive a special election period and the ability to change Medicare Advantage and Part D prescription drug plans outside the Medicare annual enrollment period in the event the sale of the plan was not in accordance with CMS rules and guidelines. Given CMSs scrutiny of Medicare product health insurance carriers and the responsibility of the health insurance carriers for actions that we take, health insurance carriers may terminate our relationship with them or take other corrective action if our Medicare product sales, marketing and operations are not in compliance or give rise to too many complaints. The termination of our relationship with health insurance carriers for this reason would reduce the products we are able to offer, result in the loss of commissions for past and future sales and would otherwise harm our business, operating results and financial condition.
As a result of the laws, regulations and guidelines relating to the sale of Medicare plans, we have altered, and likely will have to continue to alter, our e-TeleQuote website and sales process to comply with several requirements applicable to our sale of senior health insurance plans. For instance, many aspects of our online platform and our marketing material and processes, as well as changes to these platforms, materials and processes, including call center scripts, must be filed on a regular basis with CMS and reviewed and approved by health insurance carriers in light of CMS requirements. In addition, certain aspects of our Medicare plan marketing partner relationships have been in the past, and will be in the future, subjected to CMS and health insurance carrier review. Changes to the laws, regulations and guidelines relating to Medicare plans, their interpretation or the manner in which they are enforced could be incompatible with these relationships, our platform or our sale of Medicare plans. In February 2015, CMS issued guidance indicating that third-party websites and marketing material must be filed for approval with CMS. Health insurance carriers have interpreted this guidance to mean that websites and marketing material of our marketing partners must go through the process of CMS filing and review and approval by health insurance carriers. Our marketing partners may not consent to having their websites or other marketing material filed with CMS. In addition, we have a number of marketing partners who refer leads to us for senior health insurance products. Given the resources and review required of us and health insurance carriers prior to CMS filing, it is unlikely that we will be able to have all of our marketing partner websites and material filed and approved by CMS, which could harm our business, operating results and financial condition. Even for our marketing partner websites and marketing material that are filed with CMS, they may not make it through the review process in time for the Medicare annual enrollment period. Moreover, under CMS guidance, websites and marketing material must be refiled with CMS if changed, which make it difficult to adapt and optimize our own websites and marketing material as well as our marketing partner websites and marketing material in a short amount of time and could harm our business, operating results and financial condition.
Due to changes in CMS guidance, enforcement, or interpretation of existing guidance applicable to our marketing and sale of Medicare products, or as a result of new laws, regulations and guidelines, CMS, state departments of
40
insurance, or health insurance carriers may determine to object to or not to approve aspects of our online platforms or marketing material and processes and may determine that certain existing aspects of our senior health insurance business are not in compliance. As a result, the progress of our Medicare operations could be slowed or we could be prevented from operating aspects of our Medicare revenue-generating solution altogether, which would harm our business, operating results and financial condition, particularly if it occurred during the Medicare annual enrollment period.
CMS has in the past proposed changing the rules relating to compensation of agents in connection with the sale of Medicare Advantage and Medicare Part D prescription drug plans to reduce our compensation as a health insurance agent in connection with the sale of these plans. In the event CMS adopts regulations that have the effect of reducing the compensation that we receive in connection with the sale of Medicare Advantage and Medicare Part D prescription drug plans, our business, operating results and financial condition would be harmed. In the event the actions of the federal government, state governments or other circumstances decrease the demand for the Medicare-related health insurance that we sell, or result in a reduction in the amount paid to us or impact the timing of our revenue recognition in connection with the sale of these plans, our business, operating results and financial condition could be harmed.
Our operating results fluctuate depending upon CMS regulations, health insurance carrier payment practices and the timing of our receipt of commission reports from health insurance carriers.
The timing of our revenues depends upon the timing of our receipt of commission reports and associated payments from health insurance carriers. There have been instances where the report of commissions and payment has been delayed. We also have experienced, and may in the future experience, a delay in receiving commission payments and reports as a result of a CMS regulation prohibiting carriers from paying commissions during the fourth quarter on Medicare Advantage and Medicare Part D prescription drug plans sold during the fourth quarter with an effective date in the following year. Any delay in our receipt of commission payments or reports could materially impact our financial results for a given quarter as we would not be able to recognize the related commission revenues in that quarter. In addition, much of our commission override revenues are not reported and paid to us in accordance with a scheduled pattern, and some are only reported and paid to us once per year. The timing of our revenue recognition could also result in a large amount of commission revenues from a carrier being recorded in a given quarter that is not indicative of the amount of revenues we may receive from that carrier in subsequent quarters, causing fluctuations in our operating results. We also could report revenues below the expectations of our investors or securities analysts in any particular period if a material report or payment from a health insurance carrier were delayed or not received within the time frame required for revenue recognition.
The Medicare annual enrollment period presents a challenge as it requires us to enroll a significant number of individuals into health insurance over a limited period of time. Significant increases in enrollment activity over a limited amount of time may also make it difficult for health insurance carriers to timely and accurately report commission information to us. To the extent health insurance carriers have difficulty in reporting timely and accurate commission information to us, we may be unable to recognize revenues in accordance with our revenue recognition policies, which could cause us to defer substantial revenues until such time our health insurance carriers are able to resume reporting timely and accurate commission information to us.
Our business may be harmed if changes to the customer acquisition website and other marketing materials we use in our Medicare insurance agency business are not timely approved by CMS or the health insurance carriers whose products we market.
The health insurance carriers whose Medicare plans we sell approve the contents of our customer acquisition website, much of our marketing material and our call center scripts. We must receive these approvals in order for us to be able to generate Medicare plan demand and sell Medicare plans to Medicare-eligible individuals as a health insurance agent. Many of these materials also must be filed with CMS. In addition, we use Medicare plan cost and benefit data collected and made publicly available by CMS. In the event that CMS or a health insurance carrier requires change to, disapproves,
41
or delays approval of our customer acquisition website, marketing material or call center scripts, or if CMS does not timely release Medicare plan cost and benefit data for the following years Medicare plans prior to the annual enrollment period, we could lose a significant source of Medicare plan demand and our ability to sell Medicare plans would be adversely impacted, each of which would harm our business, operating results and financial condition. CMS broadened its interpretation of rules and regulations relating to Medicare plan-related marketing material so that they apply to websites that we did not previously need to submit to health insurance carriers for approval and file with CMS. This broadened interpretation also applies the same approval and filing process to marketing material of our marketing partners. If we are not successful in timely submitting these marketing materials to health insurance carriers for approval, in gaining that approval and in filing the marketing material with CMS, our Medicare plan marketing could become less effective, which would harm our business, operating results and financial condition. Many of our marketing partners have not consented to the filing of their marketing material with CMS. If a marketing partner of ours does not consent to having its website or other marketing material filed with the CMS, does not make changes required by carriers or CMS or does not comply with the CMS marketing guidelines or other Medicare program related laws, rules and regulations, we may lose the ability to receive referrals of individuals interested in purchasing Medicare plans from that marketing partner or our ability to receive referral could be delayed and our business, operating results and financial condition would be harmed.
In addition, each time we or our marketing partners substantively change our customer acquisition websites or call center scripts after they are filed with CMS, we may need to resubmit them to our health insurance carriers and have them filed with CMS. We are not permitted to make CMS filings ourselves. Given the review cycles our scripts, website and other marketing material undergo, it is very difficult and time-consuming to make changes to them, and our inability to timely make changes to these marketing materials, whether to comply with new rules and regulations or otherwise could adversely impact our ability to sell Medicare plans during the Medicare annual enrollment period or otherwise, which could adversely impact our business, operating results and financial condition. In addition, if a change to a script or website is required by CMS or health insurance carriers, we may be prevented from selling Medicare plans during this period of review, which would harm our business, operating results, and financial condition, particularly if it occurred during the annual enrollment period.
Risks Related to Our Common Shares and this Offering
There has been no prior public market for our common shares and an active market may not develop or be sustained, and you may not be able to resell your shares at or above the initial public offering price, if at all.
Prior to this offering, there has been no public market for our common shares. We cannot predict the extent to which a trading market for our common shares will develop or how liquid that market might become. An active trading market for our common shares may never develop or may not be sustained, which could adversely affect your ability to sell your common shares and the market price of your common shares. Also, if you purchase common shares in this offering, you will pay a price that was not established in public trading markets. The initial public offering price for the common shares will be determined by negotiations between us, the selling shareholder and the underwriters and does not purport to be indicative of prices at which our common shares will trade upon completion of this offering. Consequently, you may not be able to sell your common shares above the initial public offering price and may suffer a loss on your investment.
The market price of our common shares may be volatile and may trade at prices below the initial public offering price.
The stock market in general, and the market for equities of newly-public companies in particular, have been highly volatile. As a result, the market price of our common shares is likely to be similarly volatile, and investors in our common shares may experience a decrease, which could be substantial, in the value of their common shares, including decreases unrelated to our operating performance or prospects, or a complete loss of their investment. The price of our common shares could be subject to significant fluctuations in response to a number of factors, including those listed elsewhere in this Risk Factors section and others such as:
• | variations in our operating performance and the performance of our competitors; |
• | actual or anticipated fluctuations in our quarterly or annual operating results; |
42
• | changes in our revenues or earnings estimates or recommendations by securities analysts; |
• | publication of research reports by securities analysts about us or our competitors in our industry; |
• | failure of securities analysts to initiate or maintain coverage of us, changes in ratings and financial estimates and the publication of other news by any securities analysts who follow our company, or our failure to meet these estimates or the expectations of investors; |
• | our failure or the failure of our competitors to meet analysts’ projections or guidance that we or our competitors may give to the market; |
• | additions or departures of key personnel; |
• | strategic decisions by us or our competitors, such as acquisitions, divestitures, spin-offs, joint ventures, strategic investments or changes in business strategy; |
• | announcement of technological innovations by us or our competitors; |
• | the passage of legislation, changes in interpretations of laws or other regulatory events or developments affecting us; |
• | speculation in the press or investment community; |
• | changes in accounting principles; |
• | terrorist acts, acts of war or periods of widespread civil unrest; |
• | changes in general market and economic conditions; |
• | changes or trends in our industry; |
• | investors’ perception of our prospects; and |
• | adverse resolution of any new or pending litigation against us. |
In the past, securities class action litigation has often been initiated against companies following periods of volatility in their stock price. This type of litigation could result in substantial costs and divert our managements attention and resources, and could also require us to make substantial payments to satisfy judgments or to settle or defend litigation.
If securities or industry analysts do not publish research about our business, or publish inaccurate or unfavorable research, the price and trading volume of our common shares could decline.
The market for our common shares will likely depend, in part, on the research and reports that securities or industry analysts publish about us or our business. There can be no assurance that analysts will cover us or provide favorable coverage. In addition, if one or more analysts cease coverage of our company or fail to regularly publish reports on us, we could lose visibility in the financial markets, which could cause our share price or trading volume to decline. Moreover, if one or more analysts downgrade our common shares or change their opinion of our common shares, our share price would likely decline.
You will experience substantial dilution as a result of this offering and future equity issuances.
The initial public offering price per share is substantially higher than the pro forma net tangible book value per common share outstanding prior to this offering. As a result, investors purchasing common shares in this offering will experience immediate dilution of $ per share in net tangible book value after giving effect to the sale of common shares in this offering at an assumed public offering price of $ per share, the midpoint of the estimated initial public offering price range set forth on the cover page of this prospectus. See Dilution. In addition, we have issued options to acquire common shares at prices significantly below the initial public offering price. As of , common shares were issuable upon exercise of outstanding options with a weighted-average exercise price of $ per share. In addition, up to 1,611,944 of our common shares may be issuable under the Amazon warrant if all of the vesting conditions under that warrant are satisfied. To the extent the outstanding options and the Amazon warrant are ultimately exercised, there will be further dilution to investors in this offering. This dilution is due in large part to the fact that our earlier investors paid substantially less than the initial public offering price when they purchased their common shares. In addition, if we issue additional equity securities, you will experience additional dilution.
43
Our future earnings and earnings per share, as reported under IFRS as issued by the IASB, could be adversely impacted by the warrant granted to Amazon.
The warrant granted to Amazon increases the number of diluted shares reported, which has an effect on our fully diluted earnings per share. Further, the warrant will be presented as a liability in our audited consolidated balance sheet and is subject to fair value measurement adjustments during the periods that it is outstanding. Accordingly, future fluctuations in the fair value of the warrant could adversely impact our results of operations.
After the completion of this offering, we may not pay any dividends. Accordingly, investors may only realize future gains on their investments if the price of their common shares increases, which may never occur.
We have never declared or paid any dividends on our common shares, and we currently do not plan to declare dividends on our common shares in the foreseeable future. We currently intend to retain all of our future earnings, if any, to finance the growth and development of our business. The payment of dividends, if any, would be at the discretion of our board of directors and would depend on our results of operations, capital requirements, financial condition, prospects, contractual arrangements, any limitations on payment of dividends present in our current and future debt agreements and other factors that our board of directors may deem relevant. Accordingly, if our board of directors deems it appropriate not to pay any dividends, our investors may only realize future gains on their investments if the price of their common shares increases, which may never occur. See Dividend Policy.
We will be a foreign private issuer and, as a result, we will not be subject to U.S. proxy rules and will be subject to Exchange Act reporting obligations that, to some extent, are more lenient and less frequent than those of a U.S. domestic public company.
Upon consummation of this offering, we will report under the Securities Exchange Act of 1934, as amended, or the Exchange Act, as a non-U.S. company with foreign private issuer status. Because we qualify as a foreign private issuer under the Exchange Act and although we are subject to Bermuda laws and regulations with regard to such matters and intend to furnish quarterly financial information to the Securities and Exchange Commission, or the SEC, we are exempt from certain provisions of the Exchange Act that are applicable to U.S. domestic public companies, including:
• | the sections of the Exchange Act regulating the solicitation of proxies, consents or authorizations in respect of a security registered under the Exchange Act; |
• | the sections of the Exchange Act requiring insiders to file public reports of their share ownership and trading activities and liability for insiders who profit from trades made in a short period of time; and |
• | the rules under the Exchange Act requiring the filing with the SEC of quarterly reports on Form 10-Q containing unaudited financial and other specified information, or current reports on Form 8-K, upon the occurrence of specified significant events. |
In addition, foreign private issuers are not required to file their annual report on Form 20-F until 120 days after the end of each fiscal year, while U.S. domestic issuers that are accelerated filers are required to file their annual report on Form 10-K within 75 days after the end of each fiscal year. Foreign private issuers are also exempt from Regulation Fair Disclosure, aimed at preventing issuers from making selective disclosures of material information. As a result of the above, you may not have the same protections afforded to shareholders of companies that are not foreign private issuers.
As a foreign private issuer and a controlled company, we are not subject to certain Nasdaq corporate governance rules applicable to U.S. listed companies.
As a foreign private issuer who has applied to list our common shares on Nasdaq, we rely on a provision in the Nasdaq corporate governance listing standards that allows us to follow Bermuda law with regard to certain aspects of corporate governance. This allows us to follow certain corporate governance practices that differ in significant respects from the corporate governance requirements applicable to U.S. companies listed on the Nasdaq Global Market.
44
For example, we are exempt from Nasdaq regulations that require a listed U.S. company to:
• | have a majority of the board of directors consist of independent directors; |
• | require non-management directors to meet on a regular basis without management present; |
• | adopt a code of conduct and promptly disclose any waivers of the code for directors or executive officers that should address certain specified items; |
• | have an independent compensation committee; |
• | have an independent nominating committee; |
• | solicit proxies and provide proxy statements for all shareholder meetings; |
• | review related-party transactions; and |
• | seek shareholder approval for the implementation of certain equity compensation plans and issuances of common shares. |
As a foreign private issuer, we are permitted to follow home country practice in lieu of the above requirements. In accordance with our Nasdaq Global Market listing, our audit committee is required to comply with the provisions of Section 301 of the Sarbanes-Oxley Act, and Rule 10A-3 of the Exchange Act, both of which are also applicable to U.S. companies listed on the Nasdaq Global Market. Because we are a foreign private issuer, however, our audit committee is not subject to additional Nasdaq applicable to listed U.S. companies, including an affirmative determination that all members of the audit committee are independent, using more stringent criteria than those applicable to us as a foreign private issuer. These reduced compliance requirements may make our common shares less attractive to some investors, which could adversely affect their market price.
In the event we no longer qualify as a foreign private issuer, we intend to rely on the controlled company exemption under Nasdaq corporate governance rules. A controlled company under Nasdaq corporate governance rules is a company of which more than 50% of the voting power is held by an individual, group or another company. Our principal shareholder, The Resource Group International Limited, controls, and following this offering will continue to control, a majority of the voting power of our outstanding shares, making us a controlled company within the meaning of Nasdaq corporate governance rules. As a controlled company, we are eligible to, and, in the event we no longer qualify as a foreign private issuer, we intend to, elect not to comply with certain of corporate governance standards.
We may lose our foreign private issuer status which would then require us to comply with the Exchange Acts domestic reporting regime and cause us to incur significant legal, accounting and other expenses.
We are a foreign private issuer and therefore we are not required to comply with all of the periodic disclosure and current reporting requirements of the Exchange Act applicable to U.S. domestic issuers. In order to maintain our current status as a foreign private issuer, either:
• | a majority of our common shares must be either directly or indirectly owned of record by non-residents of the United States; or |
• | a majority of our executive officers or directors may not be U.S. citizens or residents, more than 50% of our assets cannot be located in the United States, and our business must be administered principally outside the United States. |
A majority of our executives, assets and business are located in and managed from the United States. As a result, if a majority of our common shares become either directly or indirectly owned of record by United States residents, we will lose our foreign private issuer status. If we lost this status, we would be required to comply with the Exchange Act reporting and other requirements applicable to U.S. domestic issuers, which are more detailed and extensive than the requirements for foreign private issuers.
45
We may also be required to make changes in our corporate governance practices in accordance with various SEC and Nasdaq rules. The regulatory and compliance costs to us under U.S. securities laws if we are required to comply with the reporting requirements applicable to a U.S. domestic issuer may be significantly higher than the cost we would incur as a foreign private issuer. As a result, we expect that a loss of foreign private issuer status would increase our legal and financial compliance costs and would make some activities more time consuming and costly. We also expect that if we were required to comply with the rules and regulations applicable to U.S. domestic issuers, it would make it more difficult and expensive for us to obtain director and officer liability insurance, and we may be required to accept reduced coverage or incur substantially higher costs to obtain coverage. These rules and regulations could also make it more difficult for us to attract and retain qualified members of our board of directors.
We are an emerging growth company and the reduced disclosure requirements applicable to emerging growth companies may make our common shares less attractive to investors.
We are an emerging growth company, as defined in the JOBS Act, and we may take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, or the Sarbanes-Oxley Act, reduced financial disclosure obligations, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and any golden parachute payments not previously approved. As an emerging growth company under the JOBS Act, we are permitted to delay the adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. However, we are electing not to take advantage of such extended transition period, and as a result, we will comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for non-emerging growth companies. Section 107 of the JOBS Act provides that our decision to not take advantage of the extended transition period for complying with new or revised accounting standards is irrevocable. We may take advantage of these provisions until we are no longer an emerging growth company. We would cease to be an emerging growth company upon the earliest to occur of: the last day of the fiscal year in which we have more than $1.0 billion in annual revenue; the date we qualify as a large accelerated filer, with at least $700 million of equity securities held by non-affiliates; the issuance, in any three-year period, by us of more than $1.07 billion in non-convertible debt securities; and the last day of the fiscal year ending after the fifth anniversary of this offering. If we take advantage of any of these reduced reporting requirements in future filings, the information that we provide our security holders may be different than you might get from other public companies in which you hold equity interests. We cannot predict if investors will find our common shares less attractive because we may rely on these exemptions. If some investors find our common shares less attractive as a result, there may be a less active trading market for our common shares and our share price may be more volatile.
Bermuda law differs from the laws in effect in the United States and may afford less protection to holders of our common shares.
We are organized under the laws of Bermuda. As a result, our corporate affairs are governed by the Bermuda Companies Act, which differs in some material respects from laws typically applicable to U.S. corporations and shareholders, including the provisions relating to interested directors, amalgamations, mergers and acquisitions, takeovers, shareholder lawsuits and indemnification of directors. See Bermuda Company Considerations. Generally, the duties of directors and officers of a Bermuda company are owed to the company only. Shareholders of Bermuda companies typically do not have rights to take action against directors or officers of the company and may only do so in limited circumstances. Class actions are not available under Bermuda law. The circumstances in which derivative actions may be available under Bermuda law are substantially more proscribed and less clear than they would be to shareholders of U.S. corporations. The Bermuda courts, however, would ordinarily be expected to permit a shareholder to commence an action in the name of a company to remedy a wrong to the company where the act complained of is alleged to be beyond the corporate power of the company or illegal, or would result in the violation of the companys memorandum of association or bye-laws. Furthermore, consideration would be given by a
46
Bermuda court to acts that are alleged to constitute a fraud against the minority shareholders or, for instance, where an act requires the approval of a greater percentage of the companys shareholders than that which actually approved it.
When the affairs of a company are being conducted in a manner that is oppressive or prejudicial to the interests of some shareholders, one or more shareholders may apply to the Supreme Court of Bermuda, which may make such order as it sees fit, including an order regulating the conduct of the companys affairs in the future or ordering the purchase of the shares of any shareholders by other shareholders or by the company. In addition, under our bye-laws and as permitted by Bermuda law, each shareholder has waived any claim or right of action against our directors or officers for any action taken by directors or officers in the performance of their duties, except for actions involving fraud or dishonesty. In addition, the rights of holders of our common shares and the fiduciary responsibilities of our directors under Bermuda law are not as clearly established as under statutes or judicial precedent in existence in jurisdictions in the United States, particularly the State of Delaware. Therefore, holders of our common shares may have more difficulty protecting their interests than would shareholders of a corporation incorporated in a jurisdiction within the United States. See Enforceability of Civil Liabilities.
We will incur increased costs and demands upon management as a result of complying with the laws and regulations affecting public companies, particularly after we are no longer an emerging growth company, which could adversely affect our business, operating results and financial condition.
As a public company, and particularly after we cease to be an emerging growth company, we will incur significantly greater legal, accounting and other expenses than we incurred as a private company. We are subject to the reporting requirements of the Exchange Act, the Sarbanes-Oxley Act, the Dodd-Frank Wall Street Reform and Consumer Protection Act, and Nasdaq rules and regulations. These requirements have increased and will continue to increase our legal, accounting and financial compliance costs and have made and will continue to make some activities more time consuming and costly. For example, we expect these rules and regulations to make it more difficult and more expensive for us to obtain director and officer liability insurance, and we may be required to accept reduced policy limits and coverage or incur substantially higher costs to maintain the same or similar coverage. As a result, it may be more difficult for us to attract and retain qualified individuals to serve on our board of directors or as our executive officers.
The Sarbanes-Oxley Act requires, among other things, that we assess the effectiveness of our internal control over financial reporting annually and the effectiveness of our disclosure controls and procedures quarterly. In particular, Section 404 of the Sarbanes-Oxley Act, or Section 404, will require us to perform system and process evaluation and testing of our internal control over financial reporting to allow management to report on, and our independent registered public accounting firm potentially to attest to, the effectiveness of our internal control over financial reporting. As an emerging growth company, we expect to avail ourselves of the exemption from the requirement that our independent registered public accounting firm attest to the effectiveness of our internal control over financial reporting under Section 404. However, we may no longer avail ourselves of this exemption when we cease to be an emerging growth company. When our independent registered public accounting firm is required to undertake an assessment of our internal control over financial reporting, the cost of our compliance with Section 404 will correspondingly increase. Our compliance with applicable provisions of Section 404 will require that we incur substantial accounting expense and expend significant management time on compliance-related issues as we implement additional corporate governance practices and comply with reporting requirements. Moreover, if we are not able to comply with the requirements of Section 404 applicable to us in a timely manner, or if we or our independent registered public accounting firm identify deficiencies in our internal control over financial reporting that are deemed to be material weaknesses, the market price of our shares could decline and we could be subject to sanctions or investigations by the SEC or other regulatory authorities, which would require additional financial and management resources.
Furthermore, investor perceptions of our company may suffer if deficiencies are found, and this could cause a decline in the market price of our common shares. Irrespective of compliance with Section 404, any failure of our internal
47
control over financial reporting could have a material adverse effect on our stated operating results and harm our reputation. If we are unable to implement these requirements effectively or efficiently, it could harm our operations, financial reporting, or financial results and could result in an adverse opinion on our internal controls from our independent registered public accounting firm.
After we are no longer an emerging growth company, or sooner if we choose not to take advantage of certain exemptions set forth in the JOBS Act, we expect to incur significant expenses and devote substantial management effort toward ensuring compliance with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act. In that regard, we will need to hire additional accounting and financial staff with appropriate public company experience and technical accounting knowledge.
We cannot assure you that we will not be classified as a passive foreign investment company for any taxable year, which may result in adverse U.S. federal income tax consequence to U.S. holders.
Based on our estimated gross income and average value of our gross assets, taking into account the assumed initial public offering price of our shares in this offering and the expected price of our shares following the offering, as well as the nature of our business, we do not expect to be considered a passive foreign investment company, or PFIC, for U.S. federal income tax now or in the foreseeable future. A corporation organized outside the United States generally will be classified as a PFIC for U.S. federal income tax purposes in any taxable year in which at least 75% of its gross income is passive income or on average at least 50% of the gross value of its assets is attributable to assets that produce passive income or are held for the production of passive income. Passive income for this purpose generally includes dividends, interest, royalties, rents and gains from commodities and securities transactions. Our status in any taxable year will depend on our assets and activities in each year, and because this is a factual determination made annually after the end of each taxable year, there can be no assurance that we will not be considered a PFIC for the current taxable year or any future taxable year. The market value of our assets may be determined in large part by reference to the market price of our common shares, which is likely to fluctuate after the offering. If we were to be treated as a PFIC for any taxable year during which a U.S. holder held our common shares, however, certain adverse U.S. federal income tax consequences could apply to the U.S. holder. See Material United States and Bermuda Income Tax Consequences—U.S. Federal Income Tax Consequences—Passive Foreign Investment Company Considerations.
Any U.S. or other foreign judgments you may obtain against us may be difficult to enforce against us in Bermuda.
We are incorporated in Bermuda and a significant portion of our assets is located outside the United States. In addition, certain of our directors are non-residents of the United States. As a result, it may be difficult or impossible for U.S. investors to serve process within the United States upon us or our directors and executive officers, or to enforce a judgment against us for civil liabilities in U.S. courts.
In addition, you should not assume that courts in the countries in which we are incorporated or where our assets are located would enforce judgments of U.S. courts obtained in actions against us based upon the civil liability provisions of applicable U.S. federal and state securities laws or would enforce, in original actions, liabilities against us based on those laws.
After this offering, our executive officers, directors and principal shareholders will maintain the ability to control all matters submitted to shareholders for approval.
Upon the closing of this offering, our executive officers, directors and shareholders who owned more than 5% of our outstanding common shares before this offering, which we refer to as our principal shareholders, will, in the aggregate, beneficially own shares representing approximately % of our common shares ( % if the underwriters exercise in full their option to purchase additional shares). As a result, if some or all of these shareholders were to choose to act together, they would be able to control all matters submitted to our shareholders
48
for approval, as well as our management and affairs. For example, these persons, if they choose to act together, would control the election of directors and approval of any merger, amalgamation, consolidation or sale of all or substantially all of our assets. This concentration of voting power could delay or prevent an acquisition of our company on terms that other shareholders may desire.
Our largest shareholder, The Resource Group International, Ltd., and its major shareholder, TRG Pakistan Limited, will continue to have substantial control over us after this offering and could limit your ability to influence the outcome of key transactions, including any change of control.
Upon the closing of this offering, our largest shareholder, TRGI, will beneficially own, in the aggregate, approximately % of our outstanding common shares ( % if the underwriters exercise in full their option to purchase additional shares). As of September 30, 2017, TRG Pakistan Limited, a publicly traded Pakistan corporation listed on the Pakistan Stock Exchange, or TRGP, beneficially owns 59% of TRGIs outstanding voting securities (46% if all outstanding non-voting common shares are converted into voting common shares). The members of the boards of directors of TRGP and TRGI are identical. Peter Riepenhausen serves as the chairman and director of both TRGP and TRGI. Zia Chishti, serves as a director of both TRGP and TRGI, and is also TRGPs largest shareholder and a significant shareholder in TRGI. In addition, Mohammed Khaishgi serves on the boards of directors of TRGP, TRGI and TRGIs portfolio management company, TRG Holdings LLC (See Management and Principal and Selling Shareholder.) Additionally, pursuant to a stockholders agreement, dated September 15, 2017, between TRGI and us (the TRGI Stockholders Agreement), we will not take or commit to take, or cause or permit any of our subsidiaries to take, certain enumerated actions without TRGIs consent, to be withheld or given in TRGIs sole discretion. The TRGI Stockholders Agreement will remain in effect until the date that TRGI ceases to hold 10% or more of all shares issued by us, as measured on an as-converted basis. As a result, we expect that TRGP and TRGI will be able to exert significant influence over our business. TRGP and TRGI may have interests that differ from your interests and may cause TRGIs shares in our company to be voted in a way with which you disagree and that may be adverse to your interests. The concentration of ownership of our share capital may have the effect of delaying, preventing or deterring a change of control of our company and its subsidiaries, as well as certain M&A activity and securities offerings, and could deprive our shareholders of an opportunity to receive a premium for their common shares as part of a sale of our company and may adversely affect the market price of our common shares. In addition, because of TRGIs majority ownership of our company, even if we no longer qualify as a foreign private issuer, we may be able to take advantage of many of the same exemptions from the Nasdaq corporate governance rules for as long as we continue to qualify as a controlled company within the meaning of the Nasdaq corporate governance standards. See —As a foreign private issuer, we are not subject to certain Nasdaq corporate governance rules applicable to U.S. listed companies. Our bye-laws provide that any shareholder holding 50% or more of the nominal value of our voting shares will have the right to appoint five directors to our board of directors. If there is no such 50% holder, then any shareholder holding 25% or more of the nominal value of our voting shares (first in time as compared to any other 25% shareholder) will have the right to appoint five directors to our board of directors. See Description of Share Capital— Election and Removal of Directors.
Our management will have broad discretion over the use of the proceeds we receive in this offering and might not apply the proceeds in ways that increase the value of your investment.
Our management will have broad discretion to use the net proceeds from this offering and you will be relying on the judgment of our management regarding the application of these proceeds. Our management might not apply the net proceeds in ways that increase the value of your investment. We plan to invest the net proceeds from this offering until they are used, and the investments we make may not yield a favorable rate of return. If we do not invest or apply the net proceeds from this offering in ways that enhance shareholder value, we may fail to achieve expected financial results, which could cause our share price to decline. See Use of Proceeds.
49
A significant portion of our total outstanding shares are restricted from immediate resale but may be sold into the market in the near future. This could cause the market price of our common shares to drop significantly, even if our business is doing well.
Sales of a substantial number of our common shares in the public market could occur at any time. These sales, or the perception in the market that the holders of a large number of shares intend to sell shares, could reduce the market price of our common shares. After this offering, we will have outstanding common shares of based on the number of shares outstanding as of September 30, 2017. Of these common shares, shares to be sold in this offering, plus any shares sold upon exercise of the underwriters over-allotment option, will be freely tradable, without restriction, in the public market immediately following this offering. Of the remaining shares, shares are currently restricted as a result of securities laws or lock-up arrangements but will be able to be sold after the offering as described in the Shares Eligible for Future Sale section of this prospectus. Moreover, after this offering, holders of an aggregate of common shares will have rights, subject to some conditions, to require us to file registration statements covering their shares or to include their shares in registration statements that we may file for ourselves or other shareholders. We also intend to register all of our common shares that we may issue under our equity compensation plans. Once we register these shares, they can be freely sold in the public market upon issuance, subject to volume limitations applicable to affiliates and the lock-up arrangements described in the Underwriting section of this prospectus.
If Amazon exercises its right to acquire shares of our common shares pursuant to the warrant, it will dilute the ownership interests of our then-existing shareholders and could adversely affect the market price of our common stock.
If Amazon exercises its right to acquire our common shares pursuant to the warrant, it will dilute the ownership interests of our then-existing shareholders and reduce our earnings per share. In addition, any sales in the public market of any common shares issuable upon the exercise of the warrant by Amazon could adversely affect the market price of our common shares.
Anti-takeover provisions in our bye-laws could make an acquisition of us, which may be beneficial to our shareholders, more difficult and may prevent attempts by our shareholders to replace or remove our current management.
Provisions in our bye-laws that will become effective upon the closing of this offering may delay or prevent an acquisition of us or a change in our management. In addition, by making it more difficult for shareholders to replace members of our board of directors, these provisions also may frustrate or prevent any attempts by our shareholders to replace or remove our current management because our board of directors is responsible for appointing the members of our management team. These provisions include:
• | the ability of our board of directors to determine the rights, preferences and privileges of our preferred shares and to issue the preferred shares without shareholder approval; and |
• | the ability of major shareholders (i.e., shareholders holding 50% or more; in the absence of such a holder, 25% or more) to appoint directors to the Board. |
These provisions could make it more difficult for a third party to acquire us, even if the third partys offer may be considered beneficial by many shareholders. As a result, shareholders may be limited in their ability to obtain a premium for their shares.
We have the ability to issue preferred shares without shareholder approval.
Our common shares may be subordinate to classes of preferred shares issued in the future in the payment of dividends and other distributions made with respect to the common shares, including distributions upon liquidation or dissolution. Our board of directors is authorized to issue preferred shares without first obtaining shareholder approval.
50
If we issue preferred shares, it will create additional securities that may have dividend or liquidation preferences senior to the common shares. If we issue convertible preferred shares, a subsequent conversion may dilute the current common shareholders interest.
51
This prospectus contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact included in this prospectus are forward-looking statements. Forward-looking statements give our current expectations and projections relating to our financial condition, results of operations, plans, objectives, future performance and business. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as anticipate, estimate, expect, project, plan, intend, believe, may, will, should, can have, likely and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. These statements relate to events that involve known and unknown risks, uncertainties and other factors, including those listed under Risk factors, which may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Forward-looking statements contained in this prospectus include, but are not limited to, statements about:
• | Our ability to attract new business and retain key clients. |
• | Our ability to enter into multi-year contracts with our clients at appropriate rates. |
• | The potential for our clients or potential clients to consolidate. |
• | Our clients deciding to enter into or further expand their insourcing activities. |
• | Our ability to operate as an integrated company under the IBEX brand. |
• | Our ability to manage portions of our business that have long sales cycles and long implementation cycles that require significant resources and working capital. |
• | Our ability to manage our international operations, particularly in Pakistan and the Philippines and increasingly in Jamaica. |
• | Our ability to manage the inelasticity of our labor costs relative to short-term movements in client demand. |
• | Our ability to draw upon our receivables-backed lines of credit. |
• | Our ability to recruit, engage, motivate, manage and retain our global workforce. |
• | Our ability to anticipate and develop information technology solutions that keep pace with evolving industry standards and changing client demands. |
• | Our ability to maintain our offshore facilities in multiple jurisdictions. |
• | Our ability to develop and implement solutions that anticipate and keep pace with continuing changes in technology, industry standards and client preferences. |
• | Our ability to maintain and enhance our reputation and brand. |
• | Our ability to realize the anticipated strategic and financial benefits of our relationship with Amazon. |
We derive many of our forward-looking statements from our operating budgets and forecasts, which are based upon many detailed assumptions. While we believe that our assumptions are reasonable, we caution that it is very difficult to predict the impact of known factors, and, it is impossible for us to anticipate all factors that could affect our actual results. Important factors that could cause actual results to differ materially from our expectations, or cautionary statements, are disclosed under Risk Factors and Managements Discussion and Analysis of Financial Condition and Results of Operations in this prospectus. All written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly qualified in their entirety by these cautionary statements as well as other cautionary statements that are made from time to time in our other SEC filings and public communications. You should evaluate all forward-looking statements made in this prospectus in the context of these risks and uncertainties.
52
We caution you that the important factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences or affect us or our operations in the way we expect. The forward-looking statements included in this prospectus are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.
53
Market data and certain industry forecast data used in this prospectus were obtained from market research, publicly available information and industry publications and organizations, including, among others, Gartner, Inc. and MarketsandMarkets Research Pvt. Ltd., as well as other information based on our internal sources. These third party sources generally indicate that they have obtained their information from sources believed to be reliable but do not guarantee the accuracy and completeness of their information. This information involves a number of assumptions and limitations, and you are cautioned not to give undue weight to these estimates, as there is no assurance that any of them will be reached. Based on our industry experience, we believe that the third party sources are reliable and that the conclusions contained in the publications are reasonable. The industry in which we operate is subject to a high degree of uncertainty and risk due to a variety of factors, including those described in the section titled Risk Factors. These and other factors could cause our actual results to differ materially from those expressed in the third party sources.
The Gartner Reports described herein, (the Gartner Reports) represent research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. (Gartner), and are not representations of fact. Each Gartner Report speaks as of its original publication date (and not as of the date of this Prospectus) and the opinions expressed in the Gartner Report are subject to change without notice.
The report from IDC described herein is Worldwide and U.S. Business Process Outsourcing Services Forecast, 2017-2021, IDC #US41237817, dated May 2017.
54
Commencing in April 2017, The Resource Group International Limited (TRGI) undertook a series of transactions (collectively, the Reorganization Transaction) to consolidate the Continuing Business Entities (as defined below) under a new holding company in anticipation of an initial public offering by the new holding company. We consider the Reorganization Transaction to be a transaction between entities under common control as all of the combining entities or businesses were ultimately controlled by TRGI both before and after the Reorganization Transaction and such control was not transitory. The principal steps in the Reorganization Transaction are described below:
• | TRGI incorporated IBEX Holdings Limited, IBEX Global Limited, DGS Limited and Etelequote Limited as exempted companies with limited liability under the laws of Bermuda. TRGI then contributed to IBEX Holdings Limited 100% of its equity interests in the aforementioned newly incorporated companies (the Continuing Business Entities), as a result of which those three entities became wholly-owned subsidiaries of IBEX Holdings Limited. |
• | TRGI contributed to IBEX Holdings Limited a portion of its equity interest in each of the predecessor intermediate holding companies for the Continuing Business Entities sufficient to confer control over those holding companies. IBEX Holdings Limited in turn contributed those equity interests downstream to the Continuing Business Entities. In addition, TRGI contributed to IBEX Holdings Limited controlling equity interests in iSky, Inc. and iSky Technologies Canada, Inc., which are each now directly held by IBEX Holdings Limited. In consideration of the contribution of these equity interests by TRGI, IBEX Holdings Limited issued 4,749,860 of its common shares to TRGI. Mr. Jeffrey Cox, the chief executive officer of Digital Globe Services Limited, contributed to DGS Limited his entire equity interest in Digital Globe Services Limited in exchange for a number of shares in DGS Limited that gave him an indirect beneficial ownership interest in Digital Globe Services Limited equivalent to that which he held before that exchange. |
• | In order to eliminate an approximately 1.0% minority interest in Digital Globe Services Limited remaining after its December 2016 going-private transaction and delisting from the AIM segment of the London Stock Exchange, DGS Limited purchased all of the assets of Digital Globe Services Limited for a total purchase price of $21,402,598, of which $185,900 was paid in cash and $21,216,653 was paid in the form of a promissory note in that principal amount (DGS Limited Note). Upon the closing of that asset purchase, Digital Globe Services Limited distributed to the approximately 1.0% minority interest the cash amount of $185,900 (such amount, on a per share basis, representing the same amount of cash consideration as would have been paid to such minority shareholders if they had accepted the December 2016 going-private offer). In addition, Digital Globe Services Limited distributed to TRGI $4,735,339 principal amount of the DGS Limited Note and made a distribution to DGS Limited of the remaining $17,027,259 principal amount of the DGS Limited Note. DGS Limited then sold its equity interest in Digital Globe Services Limited to TRGI for a nominal amount. |
• | IBEX Holdings Limited adopted a Certificate of Designation by which the 4,749,861 common shares issued to TRGI in the second step described above were converted into an equivalent number of preference shares, which are called the Convertible Preference Shares. The Convertible Preference Shares have a participating dividend preference of $2.00 per share, vote with common shares on all matters and are automatically convertible into common shares in the event of an initial public offering on the New York Stock Exchange or the NASDAQ National Market. TRGI waived any rights to preemption it had in connection with the share issuances made in the Reorganization Transaction. |
• | TRGI contributed to IBEX Holdings Limited its remaining equity interests in each of IBEX Global Solutions Limited, e-Telequote Plc, iSky, Inc. and iSky Technologies Canada, Inc. In addition, TRGI contributed to IBEX Holdings Limited all of its interest in the $4,735,339 principal amount of DGS Limited Note described above. In consideration of these contributions, IBEX Holdings Limited issued to TRGI 6,856,139 of its common shares. |
• | Concurrently with the previous step, Mr. Jeffrey Cox contributed to IBEX Holdings Limited all of his equity interest in DGS Limited, in exchange for 360,184 newly issued common shares of IBEX Holdings Limited. In addition, Mr. Anthony Solazzo, the chief executive officer of e-Telequote Plc, contributed to IBEX Holdings Limited all of his equity interest in e-Telequote Plc, constituting approximately 20.0% of its outstanding share capital, in exchange for 533,818 newly issued common shares of IBEX Holdings Limited. The number of common shares of IBEX |
55
Holdings Limited issued to Messrs. Cox and Solazzo was determined based on the relative values of each of Digital Globe Services Limited and e-Telequote Plc. The relative values of those entities was not dependent upon the price at which common shares are being sold in this offering but rather was determined on the basis of independent third-party valuations of Digital Globe Services Limited, e-Telequote Plc and IBEX Holdings Limited.
After giving effect to the above transactions (but before giving effect to the conversion of the 4,749,861 Convertible Preference Shares into common shares), TRGI holds 6,856,139, or approximately 88.5%, of our outstanding common shares and (after giving effect to the conversion of the 4,749,861 Convertible Preference Shares) will hold 11,606,000, or 92.8%, of our outstanding common shares.
DGS Limited entered into a Profit Share Agreement dated as of June 30, 2017 with Mr. Cox whereby, in exchange for his provision of services as chief executive officer of that entity, Mr. Cox will receive 13.9% of any cash dividends paid by DGS Limited to IBEX Holdings Limited. The Profit Share Agreement terminates upon the earliest to occur of the satisfaction of any dividend preference on the Convertible Preference Shares, the conversion of all Convertible Preference Shares issued by IBEX Holdings Limited into common shares, a sale of substantially all the assets of DGS Limited or its direct or indirect subsidiaries to an unaffiliated third party, a sale of all of the shares held by IBEX Holdings Limited in any of Continuing Business Entities to an unaffiliated third party, a sale of substantially all of the assets held by any of IBEX Global Limited or Etelequote Limited to an unaffiliated third party, and June 30, 2018. On November 1, 2017, the Profit Share Agreement was amended to increase the profit share rate from 13.9% to 16.2%.
56
This prospectus contains financial measures and ratios, including Adjusted EBITDA (both consolidated and by segment), Adjusted EBITDA Margin and Net Debt, that are not required by, or presented in accordance with IFRS as issued by the IASB. We refer to these measures as non-GAAP financial measures. For a definition of how these financial measures and ratios are calculated, see the sections entitled Summary Consolidated Historical Financial Information and Selected Consolidated Historical Financial Information elsewhere in this prospectus.
We present non-GAAP financial measures because we believe that they and other similar measures are widely used by certain investors, securities analysts and other interested parties as supplemental measures of performance and liquidity. We also use these measures internally to establish forecasts, budgets and operational goals to manage and monitor our business, as well as evaluate our underlying historical performance, as we believe that these non-GAAP financial measures depict the true performance of the business by encompassing only relevant and controllable events, enabling us to evaluate and plan more effectively for the future. The non-GAAP financial measures may not be comparable to other similarly titled measures of other companies and have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS as issued by the IASB. Non-GAAP financial measures and ratios are not measurements of our performance, financial condition or liquidity under IFRS as issued by the IASB and should not be considered as alternatives to operating profit or net profit / (loss) or as alternatives to cash flow from operating, investing or financing activities for the period, or any other performance measures, derived in accordance with IFRS as issued by the IASB or any other generally accepted accounting principles.
59
We estimate that we will receive net proceeds from this offering of $ million, based upon an assumed initial public offering price of $ per common share (the midpoint of the price range set forth on the cover page of this prospectus), after deducting underwriting discounts and commissions and estimated offering expenses payable by us.
A $1.00 increase (decrease) in the assumed initial public offering price of $ per common share, the midpoint of the price range set forth on the cover page of this prospectus, would increase (decrease) the net proceeds to us from this offering by approximately $ million, assuming the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. Similarly, each increase (decrease) of one million shares in the number of common shares offered by us would increase (decrease) the net proceeds to us from this offering by approximately $ million, assuming the assumed initial public offering price remains the same and after deducting underwriting discounts and commissions and estimated offering expenses payable by us. We do not expect that a change in the initial price to the public or the number of shares by these amounts would have a material effect on uses of the proceeds from this offering, although it may accelerate the time at which we will need to seek additional capital.
The principal purposes of this offering are to increase our capitalization and financial flexibility, enhance our visibility in the marketplace, create a public market for our common shares and fund growth initiatives. We intend to use approximately $36.9 million of the net proceeds that we receive from this offering to: (i) redeem 1,538,462 non-convertible redeemable senior preferred shares of our subsidiary Etelequote Limited for an aggregate redemption price of approximately $20.0 million, (ii) repay approximately $6.8 million of principal and accrued unpaid interest on the outstanding 15.0% convertible loan notes of Etelequote Limited held by TRGI, (iii) repay approximately $9.1 million principal amount of senior secured notes of our subsidiary e-TeleQuote Insurance, Inc. and (iv) the repayment of approximately $1.0 million of principal and accrued unpaid interest on the outstanding 15.0% promissory note of Etelequote Limited held by TRGI. The convertible loan notes of Etelequote Limited accrue interest at a rate of 15.0% per annum and mature upon demand by TRGI. The senior secured notes of our subsidiary e-TeleQuote Insurance, Inc. accrue interest at a rate of 12.0% per annum, with a maturity date of June 12, 2018. The outstanding promissory note of Etelequote Limited held by TRGI accrues interest at 15% per annum, with a maturity date of June 30, 2018. We will use the remaining net proceeds from this offering for working capital, capital expenditures, future strategic acquisitions of, or investments in, other businesses or technologies that we believe will complement our current business and expansion strategies (although we have no binding obligations to enter into any such acquisitions or investments) and other general corporate purposes. See Use of Proceeds and Managements Discussion and Analysis of Financial Condition and Results of Operations—Liquidity and Capital Resources—Financing Arrangements.
We will not receive any proceeds from the sale of common shares by the selling shareholder.
The amount, and timing of our expenditures for these purposes may vary significantly and will depend on a number of factors, including our future revenues and cash generated by operations and the other factors described in the section of this prospectus captioned Risk Factors. Accordingly, our management will have broad discretion in applying the net proceeds of this offering. Pending these uses, we intend to invest the net proceeds of this offering in high-quality, investment-grade instruments.
60
DIVIDEND POLICY
We have never declared or paid any dividends on our common shares, and we currently do not plan to declare dividends on our common shares in the foreseeable future. We currently intend to retain all of our future earnings, if any, to finance the growth and development of our business. The payment of dividends, if any, would be at the discretion of our board of directors and would depend on our results of operations, capital requirements, financial condition, prospects, contractual arrangements, any limitations on payment of dividends present in our current and future debt agreements and other factors that our board of directors may deem relevant.
61
The following table sets forth our cash and capitalization as of September 30, 2017:
• | on an actual basis; |
• | on a pro forma basis to give effect to the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares upon completion of this offering; and |
• | on a pro forma as adjusted basis to give further effect to (i) our issuance and sale of our common shares in this offering at an assumed initial offering price of $ per share, which is the midpoint of the price range set forth on the cover page of this prospectus, and (ii) the application of $36.9 million of the net proceeds therefrom, after deducting underwriting discounts and commissions and estimated offering expenses payable by us, to (w) redeem 1,538,462 non-convertible redeemable senior preferred shares of our subsidiary Etelequote Limited for an aggregate redemption price of approximately $20.0 million, (x) repay approximately $6.8 million of principal and accrued unpaid interest on the outstanding 15.0% convertible loan notes of Etelequote Limited held by TRGI, (y) repay approximately $9.1 million principal amount of senior secured notes of our subsidiary e-TeleQuote Insurance, Inc. and (z) the repayment of approximately $1.0 million of principal and accrued unpaid interest on the outstanding 15.0% promissory note of Etelequote Limited held by TRGI. |
This table should be read with our unaudited consolidated financial statements and the related notes, and the sections titled Managements Discussion and Analysis of Financial Condition and Results of Operations and Use of Proceeds that are included elsewhere in this prospectus.
|
As of September 30, 2017
|
||||||||
|
Actual
(unaudited) |
Pro Forma
(unaudited) |
Pro Forma
As Adjusted(1) (unaudited) |
||||||
|
($ in thousands, except share and per share data)
|
||||||||
Cash and cash equivalents
|
$
|
11,652
|
|
|
|
|
|
|
|
Current loans and financing:
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
42,480
|
|
|
|
|
|
|
|
Related party loans
|
|
1,931
|
|
|
|
|
|
|
|
Total current loans and financing
|
|
44,411
|
|
|
|
|
|
|
|
Non-current loans and financing:
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
13,127
|
|
|
|
|
|
|
|
Total non - current loans and financing
|
|
13,127
|
|
|
|
|
|
|
|
Total loans and financing
|
|
57,538
|
|
|
|
|
|
|
|
Total equity
|
|
24,004
|
|
|
|
|
|
|
|
Total capitalization
|
$
|
81,542
|
|
|
|
|
|
|
|
(1) | Each $1.00 increase (decrease) in the assumed initial public offering price of $ per share, which is the midpoint of the estimated price range set forth on the cover of this prospectus, would increase (decrease) the pro forma as adjusted amount of each of cash and cash equivalents, total equity and total capitalization by approximately $ million, assuming that the number of shares offered by us, as set forth on the cover of this prospectus, remains the same and after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us. Each increase or decrease of 1.0 million shares we are offering at the assumed initial public offering price of $ per share, which is the midpoint of the estimated price range set forth on the cover of this prospectus, would increase (decrease) the pro forma as adjusted amount of each of cash and cash equivalents, total equity and total capitalization by approximately $ million. |
62
The number of common shares shown as issued and outstanding on an actual, pro forma and pro forma as adjusted basis in the table above is based on the number of common shares outstanding as of September 30, 2017, and excludes:
• | 2,007,498 common shares available for future issuance as of September 30, 2017 under the 2017 IBEX Plan; and |
• | 1,611,944 common shares issuable upon exercise of a warrant issued to Amazon.com NV Investment Holdings LLC. |
63
If you invest in our common shares, your ownership interest will be diluted to the extent of the difference between the initial public offering price per share and the pro forma as adjusted net tangible book value per share after this offering.
Our historical net tangible book value as of , 2017 was $ million, or $ per common share. Historical net tangible book value represents the amount of our total tangible assets less our total liabilities. Historical net tangible book value per share represents our historical net tangible book value divided by common shares outstanding as of , 2017.
Our pro forma net tangible book value as of , 2017 was $ million, or $ per common share. Pro forma net tangible book value represents the amount of our total tangible assets less our total liabilities, after giving effect to the automatic conversion of all of our outstanding preference shares into an aggregate of common shares. Pro forma net tangible book value per share represents pro forma net tangible book value divided by the total number of shares outstanding as of , 2017, after giving effect to the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares, the conversion of which will occur upon completion of this offering.
After giving effect to the sale by us of common shares in this offering at an assumed initial public offering price of $ per common share, which is the midpoint of the estimated price range on the cover of this prospectus, after deducting underwriting discounts and commissions and estimated offering expenses payable by us, and the repayment of $36.9 million of our outstanding indebtedness, our pro forma as adjusted net tangible book value as of , 2017, would have been $ million, or $ per common share. This amount represents an immediate increase in pro forma net tangible book value of $ per common share to our existing shareholders and an immediate dilution in net tangible book value of $ per common share to new investors purchasing common shares in this offering at the assumed initial public offering price. We determine dilution by subtracting the pro forma as adjusted net tangible book value per common share after this offering from the amount of cash that a new investor paid for a common share.
The following table illustrates this dilution to new investors on a per share basis:
Assumed initial public offering price per share
|
$
|
|
|
|
|
|
Historical net tangible book value per share as of , 2017
|
$
|
|
|
|
|
|
Decrease in net tangible book value per share as of , 2017 attributable to the conversion of preference shares
|
$
|
|
|
|
|
|
Pro forma net tangible book value per share as of , 2017 before giving effect to this offering
|
$
|
|
|
|
|
|
Increase in pro forma net tangible book value per share attributable to new investors in this offering
|
$
|
|
|
|
|
|
Pro forma as adjusted net tangible book value per share as of , 2017 after giving effect to this offering and the repayment of our outstanding senior secured notes
|
$
|
|
|
|||
Dilution per share to new investors in this offering
|
$
|
|
|
|
|
|
A $1.00 increase or decrease in the assumed initial public offering price of $ per common share, which is the midpoint of the estimated price range on the cover of this prospectus, would increase or decrease the pro forma as adjusted net tangible book value by $ , the pro forma as adjusted net tangible book value per share by $ per common share, and dilution per share to new investors purchasing shares in this offering by $ per common share, assuming the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same, and after deducting underwriting discounts and commissions and estimated expenses payable by us. We may also increase or decrease the number of shares we are offering. An increase of shares in the
64
number of shares offered by us, as set forth on the cover page of this prospectus, would increase the pro forma as adjusted net tangible book value per share after this offering by $ and decrease the dilution per share to new investors participating in this offering by $ , assuming no change in the assumed initial public offering price and after deducting underwriting discounts and commissions and estimated expenses payable by us. A decrease of shares in the number of shares offered by us, as set forth on the cover page of this prospectus, would decrease the pro forma as adjusted net tangible book value per share after this offering by $ and increase the dilution per share to new investors participating in this offering by $ , assuming no change in the assumed initial public offering price and after deducting underwriting discounts and commissions and estimated expenses payable by us. The pro forma as adjusted information discussed above is illustrative only and will adjust based on the actual initial public offering price and other terms of this offering determined at pricing.
If any shares are issued upon exercise of outstanding options, or if additional options or other equity awards are granted and exercised or become vested, or if other issuances of common shares are made, you will experience further dilution.
The table below summarizes as of , 2017, on the pro forma as adjusted basis described above, the number of our common shares, the total consideration and the average price per share (a) paid to us by existing shareholders and (b) to be paid by new investors purchasing our common shares in this offering at an assumed initial public offering price of $ per share, the midpoint of the estimated price range set forth on the cover page of this prospectus, before deducting underwriting discounts and commissions and estimated offering expenses payable by us.
|
Shares
Purchased |
Total
Consideration |
|
||||||||||||
|
Number
|
Percent
|
Amount
(in millions) |
Percent
|
Average
Price Per Share |
||||||||||
Existing shareholders
|
|
|
|
|
|
%
|
|
|
|
|
|
%
|
$
|
|
|
New investors in this offering
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
100.0
|
%
|
|
|
|
|
100.0
|
%
|
|
|
|
A $1.00 increase or decrease in the assumed initial public offering price of $ per share, which is the midpoint of the price range set forth on the cover page of this prospectus, would increase or decrease the total consideration paid by new investors by $ million and, in the case of an increase, would increase the percentage of total consideration paid by new investors by % and, in the case of a decrease, would decrease the percentage of total consideration paid by new investors by %, assuming that the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same. An increase or decrease of shares in the number of shares offered by us, as set forth on the cover page of this prospectus, would increase or decrease the total consideration paid by new investors by $ million and, in the case of an increase, would increase the percentage of total consideration paid by new investors by % and, in the case of a decrease, would decrease the percentage of total consideration paid by new investors by %, assuming no change in the assumed initial public offering price.
The table above assumes no exercise of the underwriters option to purchase additional shares in this offering. If the underwriters exercise their option to purchase additional common shares in full, the number of common shares beneficially owned by existing shareholders would decrease to approximately % of the total number of common shares outstanding after this offering, and the number of shares held by new investors will be increased % of the total number of common shares outstanding after this offering.
65
‘The number of shares purchased from us by existing shareholders is based on [•] common shares outstanding as of September 30, 2017, after giving effect to the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares, the conversion of which will occur upon completion of this offering, and excludes:
• | 2,007,498 common shares available for future issuance as of September 30, 2017 under the 2017 IBEX Plan; and |
• | 1,611,944 common shares issuable upon exercise of a warrant issued to Amazon.com NV Investment Holdings LLC. |
66
SELECTED CONSOLIDATED HISTORICAL FINANCIAL INFORMATION
The following selected consolidated historical financial and other data of IBEX Holdings Limited should be read in conjunction with, and are qualified by reference to Managements Discussion and Analysis of Financial Condition and Results of Operations and our audited consolidated financial statements included elsewhere in this prospectus. The selected consolidated historical financial data as of June 30, 2016 and 2017 and for the years then ended are derived from the audited consolidated financial statements of IBEX Holdings Limited included elsewhere in this prospectus and should be read in conjunction with those audited consolidated financial statements. The selected consolidated historical financial data as of September 30, 2017 and for the three months periods ended September 30, 2017 and 2016 are derived from the unaudited condensed consolidated interim financial statements of IBEX Holdings Limited included elsewhere in this prospectus and should be read in conjunction with those unaudited condensed consolidated interim financial statements except statement of financial position data as of September 30, 2016 which is sourced from unaudited and unreviewed internal management accounts information. The unaudited condensed consolidated interim financial statements and the statement of financial position data as of September 30, 2016 have been prepared in accordance with IAS 34, Interim Financial Reporting, and, in the opinion of our management, include all normal recurring adjustments necessary for a fair presentation of the information set forth therein. Our historical results are not necessarily indicative of the results that may be expected for any future period.
|
Three Months Ended
September 30, |
Fiscal Year Ended June 30,
|
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(in thousands, except share and
per share amounts) |
|||||||||||
|
(unaudited)
|
|
|
|||||||||
Statements of Comprehensive Income Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
87,492
|
|
$
|
89,387
|
|
$
|
323,016
|
|
$
|
334,034
|
|
Other operating income
|
|
—
|
|
|
104
|
|
|
635
|
|
|
508
|
|
Employee benefits expenses(1)
|
|
(56,441
|
)
|
|
(63,806
|
)
|
|
(217,810
|
)
|
|
(227,553
|
)
|
Lead expenses
|
|
(7,967
|
)
|
|
(8,928
|
)
|
|
(30,123
|
)
|
|
(34,809
|
)
|
Depreciation and amortization
|
|
(3,391
|
)
|
|
(3,209
|
)
|
|
(12,655
|
)
|
|
(13,832
|
)
|
Other operating expenses
|
|
(15,989
|
)
|
|
(18,521
|
)
|
|
(54,501
|
)
|
|
(60,673
|
)
|
Operating profit / (loss)
|
|
3,704
|
|
|
(4,973
|
)
|
|
8,562
|
|
|
(2,325
|
)
|
Finance expenses
|
|
(1,403
|
)
|
|
(1,254
|
)
|
|
(5,130
|
)
|
|
(6,393
|
)
|
Profit / (loss) before taxation
|
|
2,301
|
|
|
(6,227
|
)
|
|
3,432
|
|
|
(8,718
|
)
|
Income tax benefit / (expense)
|
|
445
|
|
|
1,419
|
|
|
(1,861
|
)
|
|
(295
|
)
|
Net profit / (loss) for the period
|
$
|
2,746
|
|
$
|
(4,808
|
)
|
$
|
1,571
|
|
$
|
(9,013
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings / (loss) per share attributable to equity ordinary holders of the parent - basic and diluted(2)
|
$
|
0.13
|
|
$
|
(0.38
|
)
|
$
|
0.18
|
|
$
|
(0.62
|
)
|
Weighted average number of shares outstanding - basic and diluted
|
|
12,500,002
|
|
|
12,500,002
|
|
|
12,500,002
|
|
|
12,500,002
|
|
|
|
|
|
|
|
|
||||||
Unaudited pro forma net profit / (loss)(3)
|
|
2,020
|
|
|
(4,275
|
)
|
|
4,888
|
|
|
(4,002
|
)
|
Unaudited pro forma net profit / (loss) per share attributable to equity holders of the parent - basic and diluted(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited pro forma weighted average number of shares outstanding - basic and diluted(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
67
|
Three Months Ended
September 30, |
Fiscal Year Ended June 30,
|
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(in thousands, except share and
per share amounts) |
|||||||||||
|
(unaudited)
|
|
|
|||||||||
Statements of Financial Position Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
12,653
|
|
$
|
11,652
|
|
$
|
9,451
|
|
$
|
21,321
|
|
Total assets
|
|
143,479
|
|
|
155,746
|
|
|
138,439
|
|
|
152,230
|
|
Borrowings current
|
|
32,318
|
|
|
42,480
|
|
|
28,377
|
|
|
41,597
|
|
Convertible loan note-related party
|
|
18,369
|
|
|
1,931
|
|
|
18,169
|
|
|
1,700
|
|
Borrowings non - current
|
|
10,541
|
|
|
13,127
|
|
|
12,205
|
|
|
14,651
|
|
Total non-current liabilities
|
|
18,403
|
|
|
21,504
|
|
|
19,298
|
|
|
23,607
|
|
Total liabilities
|
|
123,511
|
|
|
131,742
|
|
|
118,692
|
|
|
123,492
|
|
Total equity
|
|
19,968
|
|
|
24,004
|
|
|
19,747
|
|
|
28,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statements of Cash Flows Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash inflow from (used in) operating activities
|
$
|
2,614
|
|
$
|
(6,499
|
)
|
$
|
3,042
|
|
$
|
6,646
|
|
Net cash used in investing activities
|
$
|
(2,038
|
)
|
$
|
(2,448
|
)
|
$
|
(11,583
|
)
|
$
|
(9,754
|
)
|
Net cash inflow from (used in) financing activities
|
$
|
2,414
|
|
$
|
(739
|
)
|
$
|
12,188
|
|
$
|
14,976
|
|
Other Financial and Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue from Customer Management segment
|
$
|
70,969
|
|
$
|
69,541
|
|
$
|
259,093
|
|
$
|
256,918
|
|
Revenue from Customer Acquisition segment
|
$
|
16,523
|
|
$
|
19,846
|
|
$
|
63,923
|
|
$
|
77,116
|
|
Adjusted EBITDA (unaudited)(5)
|
$
|
6,867
|
|
$
|
(664
|
)
|
$
|
22,902
|
|
$
|
16,235
|
|
Adjusted EBITDA Margin (unaudited)(6)
|
|
7.8
|
%
|
|
(0.8
|
)%
|
|
7.1
|
%
|
|
4.9
|
%
|
Net Debt (unaudited)(7)
|
$
|
48,583
|
|
$
|
45,886
|
|
$
|
49,300
|
|
$
|
36,627
|
|
(1) | Mohammed Khaishgi, who has served as our chief executive officer and chairman of our board of directors since September 2017, did not serve in this capacity during the fiscal years ended June 30, 2016 and 2017 as he had other responsibilities within TRGI. Accordingly, the amounts reflected above for employee benefits expenses exclude compensation expense for Mr. Khaishgi. |
(2) | See Note 24 to our audited consolidated financial statements and Note 15 to the unaudited condensed consolidated interim financial statements included in this prospectus for additional information regarding the calculation of basic and diluted earnings / (loss) per share attributable to equity holders of the parent. |
(3) | Unaudited pro forma net loss gives effect to (i) the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares upon completion of this offering, (ii) the redemption of 1,538,462 non-convertible redeemable senior preferred shares of our subsidiary Etelequote Limited for an aggregate redemption price of approximately $20.0 million, (iii) the repayment of approximately $6.8 million of principal and accrued unpaid interest on the outstanding 15.0% convertible loan notes of Etelequote Limited held by TRGI, (iv) the repayment of approximately $9.1 million principal amount of senior secured notes of our subsidiary e-TeleQuote Insurance, Inc. and (v) the repayment of approximately $1.0 million of principal and accrued unpaid interest on the outstanding 15.0% promissory note of Etelequote Limited held by TRGI. |
(4) | Unaudited pro forma weighted average number of shares outstanding—basic and diluted give effect to (i) the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares upon completion of this offering and (ii) the cancellation of the outstanding options under the legacy equity incentive plans of the Continuing Business Entities and grant of options to purchase common shares under the 2017 IBEX Plan with a weighted-average exercise price of $ per share. See Note 24 to our audited consolidated financial statements and Note 15 to the unaudited condensed consolidated interim financial statements included in this prospectus for additional information regarding the calculation of basic and diluted earnings / (loss) per share attributable to equity holders of the parent and weighted average number of shares outstanding - basic and diluted. |
68
(5) | We define EBITDA as net profit / (loss) before finance costs, income tax (credit) / expense, depreciation and amortization. We define Adjusted EBITDA as EBITDA before the effect of the following items: AIM delisting expenses, litigation and settlement expenses, foreign exchange losses, goodwill impairment, other income and share-based payment. We use Adjusted EBITDA internally to establish forecasts, budgets and operational goals to manage and monitor our business, as well as evaluate our underlying historical performance. We believe that Adjusted EBITDA is a meaningful indicator of the health of our business as it reflects our ability to generate cash that can be used to fund recurring capital expenditures and growth. Adjusted EBITDA also disregards non-cash or non-recurring charges that we believe are not reflective of our long-term performance. We also believe that Adjusted EBITDA is widely used by investors, securities analysts and other interested parties as a supplemental measure of performance and liquidity. |
Adjusted EBITDA may not be comparable to other similarly titled measures of other companies and has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS as issued by the IASB. Some of these limitations are as follows:
• | although depreciation and amortization expense is a non-cash charge, the assets being depreciated and amortized may have to be replaced in the future, however, Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; |
• | Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect: (i) changes in, or cash requirements for, our working capital needs; (ii) debt service requirements; (iii) tax payments that may represent a reduction in cash available to us; and (iv) other cash costs that may recur in the future; |
• | other companies, including companies in our industry, may calculate Adjusted EBITDA or similarly titled measures differently, which reduces its usefulness as a comparative measure. |
Because of these and other limitations, you should consider Adjusted EBITDA along with other IFRS-based financial performance measures, including cash flows from operating activities, investing activities and financing activities, net profit / (loss) and our other IFRS financial results.
The following table provides a reconciliation of Adjusted EBITDA to net profit / (loss):
|
Three Months Ended
September 30, |
Fiscal Year Ended June 30,
|
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(unaudited)
$ in thousands |
|||||||||||
Reconciliation of Adjusted EBITDA to Net Profit/(Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit / (loss) for the period
|
$
|
2,746
|
|
$
|
(4,808
|
)
|
$
|
1,571
|
|
$
|
(9,013
|
)
|
Finance expenses
|
|
1,403
|
|
|
1,254
|
|
|
5,130
|
|
|
6,393
|
|
Income tax (benefit) expense
|
|
(445
|
)
|
|
(1,419
|
)
|
|
1,861
|
|
|
295
|
|
Depreciation and amortization
|
|
3,391
|
|
|
3,209
|
|
|
12,655
|
|
|
13,832
|
|
EBITDA
|
$
|
7,095
|
|
$
|
(1,764
|
)
|
$
|
21,217
|
|
$
|
11,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring expenses(a)
|
$
|
—
|
|
$
|
1,045
|
|
$
|
345
|
|
$
|
5,393
|
|
Foreign exchange losses
|
|
68
|
|
|
152
|
|
|
90
|
|
|
422
|
|
Goodwill impairment(b)
|
|
—
|
|
|
—
|
|
|
1,426
|
|
|
54
|
|
Other income(c)
|
|
(364
|
)
|
|
(170
|
)
|
|
(1,256
|
)
|
|
(1,416
|
)
|
Share-based payments
|
|
68
|
|
|
73
|
|
|
1,080
|
|
|
275
|
|
Adjusted EBITDA
|
$
|
6,867
|
|
$
|
(664
|
)
|
$
|
22,902
|
|
$
|
16,235
|
|
(a) | For the three months ended September 30, 2017, we incurred non-recurring expenses of $1.0 million related to DGS EDU LLC legal expenses of $0.3 million and listing expenses of IBEX Holdings Limited of |
69
$0.7 million. For the fiscal year ended June 30, 2017, non-recurring expenses represented expenses of $1.0 million incurred to delist the shares of IBEX Global Solutions Ltd. and Digital Globe Services, Ltd. from the AIM segment of the London Stock Exchange. This also represented litigation and settlement costs and accruals for several litigation matters, consisting of $2.1 million in legal and settlement costs for a legal proceeding brought against DGS EDU LLC, and $2.0 million in legal and settlement costs and accruals for legal proceedings brought against IBEX Global Solutions, with the bulk of such expenses arising out of a class action lawsuit currently pending in the United States federal district court of Tennessee. See Business—Legal Proceedings.
(b) | The $54,000 impairment loss recognized in the fiscal year ended June 30, 2017 related to the closure in December 2016 of a facility acquired by a DGS cash-generating unit. The $1.4 million impairment loss recognized in the fiscal year ended June 30, 2016 related to the write-off of the goodwill attributable to the DGS EDU LLC business. |
(c) | For the three months ended September 30, 2017, non-recurring income represented proceeds from a legal settlement received by Digital Global Services, Inc. For the three months ended September 30, 2016 and for the fiscal years ended June 30, 2016 and June 30, 2017, non-recurring income represented income attributable to a now-expired arrangement under which TRGI was reimbursed for the purchase of certain software that was also used by other TRGI group companies. |
(6) | We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by revenues. |
(7) | We calculate Net Debt as total borrowings less cash and cash equivalents. Net Debt excludes 1,538,462 senior preferred shares at June 30, 2017, which are mandatorily redeemable on or before June 6, 2018 at a redemption price of $13.00 per share upon the event of a public offering of IBEX Holdings Limited, to the extent of the proceeds of such an offering. The following table provides a reconciliation of total borrowings to Net Debt: |
|
As of September 30,
|
Fiscal Year Ended June 30,
|
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(unaudited)
$ in thousands |
|||||||||||
Net Debt reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings - non current
|
$
|
10,549
|
|
$
|
13,127
|
|
$
|
12,205
|
|
$
|
14,651
|
|
Borrowings - current
|
|
32,318
|
|
|
42,480
|
|
|
28,377
|
|
|
41,597
|
|
Convertible loan note - related party
|
|
18,369
|
|
|
1,931
|
|
|
18,169
|
|
|
1,700
|
|
|
$
|
61,236
|
|
$
|
57,538
|
|
$
|
58,751
|
|
$
|
57,948
|
|
|
|
|
|
|
|
|
|
|
|
|||
Less: Cash and cash equivalents
|
|
12,653
|
|
|
11,652
|
|
|
9,451
|
|
|
21,321
|
|
Net Debt
|
|
48,583
|
|
$
|
45,886
|
|
$
|
49,300
|
|
$
|
36,627
|
|
70
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following discussion and analysis of our financial condition and results of operations together with Selected Consolidated Financial Data and our audited consolidated financial statements and unaudited condensed consolidated interim financial statements and the related notes and other financial information included elsewhere in this prospectus. The audited consolidated financial statements have been prepared in accordance with IFRS as issued by the IASB, which may differ in material respects from generally accepted accounting principles in other jurisdictions, including the United States. The unaudited condensed consolidated interim financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting, as issued by the IASB. This discussion contains forward-looking statements that involve risks and uncertainties. You should review the Risk Factors and Forward Looking Statements sections of this prospectus for a discussion of important factors that could cause actual results to differ materially from the results described in or implied by the forward-looking statements contained in the following discussion and analysis.
Overview
We are a leading end-to-end provider of technology-enabled customer lifecycle experience (CLX) solutions. Through our integrated CLX platform, we offer a comprehensive portfolio of solutions to optimize customer acquisition, engagement, expansion and experience for our clients. We leverage sophisticated technology and proprietary analytics, in combination with our global contact and delivery center footprint and business process outsourcing expertise, to protect and enhance our clients brands. We manage approximately 55 million interactions each year with consumers on behalf of our clients through an omni-channel approach, using voice, web, chat and email.
Our clients consist primarily of Fortune 500 brands, across a broad range of industries, including telecommunications, cable, technology, automotive and insurance, that have large customer bases that rely on outsourced providers to maximize customer experience and improve customer expansion. We have deep, long-standing relationships with our client base; our top ten clients have an average tenure of five years. Increasingly, our client base includes faster growing brands in high-growth segments of our target markets, such as high-growth technology and consumer services. Given that these companies continue to manage outsized growth and do not generally have outsourced customer lifecycle capabilities, these companies seek to leverage outsourced providers like us to facilitate revenue growth and enhance their brand loyalty.
We conduct our business through the following two reporting segments:
Customer Management – Our Customer Management segment comprises our Engagement, Expansion and Experience solutions. Our suite of customer engagement solutions consist of customer service, technical support and other value-added outsourced back office services. This omni-channel offering is delivered through voice, email, chat, SMS, social media and other communication applications. Our customer expansion solution builds on our customer engagement solution, combining our traditional BPO solutions with our sales and acquisition-oriented delivery center capability to allow our existing clients to further mine their current customer base. Our customer experience solution is comprised of our comprehensive suite of proprietary software tools to measure, monitor and manage our clients customer experience.
Customer Acquisition – In our Customer Acquisition segment, we work with consumer-facing businesses to acquire customers for them. Most of our customer acquisition solutions involve two steps: (a) generating or purchasing a lead or a prospect, and (b) converting that lead or prospect into a customer, most frequently through a voice-based channel. In our Customer Acquisition segment, we primarily acquire customers for clients in the telecommunications, cable, technology and insurance industries. Our activity for the insurance industry is conducted through our Medicare insurance agency division, which acquires customers for leading health insurance carriers.
71
Key Factors Affecting Our Performance
We believe that the following factors have affected our results of operations for the three months ended September 30, 2016 and 2017 and the fiscal years ended June 30, 2016 and 2017.
Client-Related Factors Affecting Revenues
Our revenues are heavily dependent upon our key client relationships. Our top three clients accounted for 63.4% and 57.0% of our revenues for the three months ended September 30, 2016 and 2017, respectively, and 63.1% and 58.4% of our revenues for the fiscal years ended June 30, 2016 and 2017, respectively. We have pursued the diversification of our client base as demonstrated by the decrease in revenues from these top three clients as a percentage of total revenue.
A number of factors related to client activity that have impacted our revenues during the three months ended September 30, 2016 and September 30, 2017 and the years ended June 30, 2016 and June 30, 2017 are discussed below:
Outsourcing Strategy
Large enterprises generally have sophisticated outsourcing strategies that seek to optimize vendor expertise leveraging the advantages offered by alternative delivery locations. Changes in strategy often create opportunities for CLX providers to partner with clients in the implementation of any new outsourcing strategy. While large enterprises review their strategy regularly, factors such as merger and acquisition activity or internal client re-organizations often can be the cause of unexpected changes in strategy.
Clients Underlying Business Performance
Outsourcing demand for CLX services reflects a clients underlying business performance and priorities. Growth in a clients business often results in increased demand for our customer engagement solutions, which we believe was demonstrated in fiscal years 2016 and 2017 as demand for our customer engagement solutions from some of our new high-growth clients in the technology sector increased. Conversely, a decline in a clients business generally results in a decrease in demand for our customer engagement solutions, coupled with an increase in demand for our customer acquisition and expansion solutions. The correlation between business performance and CLX demand can therefore be complex, and depend upon several factors such as vendor consolidation, growth investment focus and overall business environment, which can result in short term revenue volatility for CLX providers.
Merger and Acquisition Activity
Outsourcing demand from our clients can be significantly impacted by merger and acquisition activity in their industries. During fiscal year 2016 and 2017, two of our largest clients completed large acquisitions, which resulted in changes to their outsourcing strategies, including vendor consolidation and changes in the mix of delivery locations. Both of these acquisitions resulted in direct increases in our overall agent headcount and share of client outsourcing spend. For example, our headcount of agents dedicated to our largest client increased from 2,636 on June 30, 2016 to 3,199 on June 30, 2017. However, such transitions often result in us incurring certain non-recurring costs such as additional training expense as agents are re-trained to service a broader product mix, and foregoing margin as regular production ceases during that training phase.
Product Cycles
Many of our clients regularly upgrade their product or service mix, which directly impacts their demand for CLX service. For example, one of our largest clients has, in recent years, followed a product release cycle which results in demand spikes that can vary in volume depending on product complexity and customer demand.
72
Pricing
Our revenues are dependent upon both volumes and unit pricing for our various CLX services. Client pricing is often expressed in terms of a base price as well as, in limited cases, with bonuses and occasionally penalties depending upon our achievement of certain client objectives. While base pricing during fiscal years 2016 and 2017 was largely stable, we did experience periodic fluctuations based upon achievement of bonuses or incurrence of penalties. For example, in fiscal year 2017, we regularly recorded additional revenues from a top client in our Customer Acquisition segment due to achievement of sales volume targets set by that client.
Within our Customer Management segment, pricing for service delivered from onshore locations is higher than pricing for service delivered from offshore locations. This difference in pricing is due to the higher wage levels in onshore locations. Accordingly, a shift in service delivery location from onshore to offshore locations results in a decline in absolute revenues; however, margins tend to increase, in percentage and often in absolute terms, as compared to onshore service delivery.
Factors Affecting our Operating Profit Margins
A number of factors have affected our operating profit margins during the three months ended September 30, 2016 and 2017 and the fiscal years ended June 30, 2016 and 2017, as follows:
Capacity Utilization
As a significant portion of our CLX services are performed by customer-facing agents located in delivery facilities, our margins are impacted by the level of capacity utilization in those facilities. We incur substantial fixed expenses in operating such facilities, such as rent expenses and site management overhead expenses. The greater the volume of interactions handled, the higher the utilization level of workstations within those facilities and the revenues generated to cover those fixed costs, thus the greater the percentage operating margin.
As the overall mix of our business has moved to offshore and nearshore service delivery, our onshore facilities have had lower levels of capacity utilization, which has increased margin pressure. With the shift in volume from onshore to offshore locations, we have available infrastructure capacity in place to support new onshore revenue generating projects, which would cause an increase in capacity utilization and therefore in our operating margins. Alternatively, consistent with past practice, we could rationalize our delivery model footprint and shutter facilities that are underutilized and reallocate remaining volume to other facilities.
In anticipation of the shift in our geographic delivery location mix toward offshore and nearshore locations, we invested in additional facilities in Jamaica, Nicaragua and the Philippines toward the end of fiscal year 2016, with that additional capacity being gradually absorbed during fiscal year 2017. As a result, we have experienced additional margin pressure in fiscal year 2017 due to the temporary effect of the lower capacity utilization in our newer offshore and near-shore facilities as they transition towards handling higher volumes of interactions.
Increases in Labor Costs
When compensation levels of our employees increase, we may not be able to pass on all or a portion of such increased costs to our clients or do so on a timely basis, which tends to depress our operating profit margins if we cannot generate sufficient offsetting productivity gains. During the current economic up-cycle in the United States, competition for contact center agents has been increasing from other sectors of the economy, and has resulted in upwards wage pressure. Towards the end of fiscal year 2017, we increased base compensation for agents in many of our U.S.-based centers, which has resulted in pressure on operating margins from our activities requiring U.S. service delivery. We are expecting to offset these wage increases with lower attrition and higher agent quality resulting in increased productivity and enhanced client satisfaction leading to the achievement of financial incentives.
73
Attrition Among Customer Facing Agents
The delivery center industry is generally characterized by high employee turnover. Such turnover has a significant impact upon profitability as recruiting and training expenses are incurred to replace departing agents. The improving economy in the United States has increased our U.S. agent turnover, as agents are able to access other opportunities. Conversely, our Customer Acquisition solution and our international offshore and nearshore operations have historically experienced low levels of turnover. Other considerations such as company culture, work conditions and general employee morale are key factors that impact employee turnover.
Inelasticity of Labor Costs Relative to Short-Term Declines in Client Demand
As our business depends on maintaining large numbers of agents to service our clients business needs, we tend not to terminate agents on short notice in response to temporary declines in demand in excess of agreed levels, as rehiring and retraining agents at a later date would force us to incur additional expenses. Furthermore, any termination of our employees also generally involves the incurrence of significant additional costs in the form of severance payments or early notice periods to comply with labor regulations in the various jurisdictions in which we operate our business, all of which would have an adverse impact on our operating profit margins. Accordingly, these factors constrain our ability to adjust our labor costs for short-term declines in demand.
Increases in Expenses Related to Sourcing or Generating Leads
A key element of our customer acquisition solution is the generation or purchase of leads or projects. We either generate our leads ourselves, often through digital means, or purchase our leads from external sources. Any increase in the cost of sourcing or generating leads or changes in the rate of conversion of those leads could impact our profit margins. During the fiscal years ended June 30, 2016 and 2017, we experienced some volatility in our internal lead generation costs, either due to competitive keyword bidding by other digital marketing agencies, or due to bidding restrictions imposed by our clients.
Increased Up-Front Costs Driven by Increased Demand
An increase in demand for CLX services typically results in an up-front increase in employee compensation expenses, due to the in-advance need to hire and train additional employees, predominantly delivery center agents, to service client campaigns. As these expenses for hiring and training our employees are typically incurred in a period before the revenues associated with the increase in demand are recognized, it has the effect of causing an initial decrease in our operating profit margins prior to the full impact of the profitability from the additional demand.
Net Effect of Local Inflation and Currency Exchange Rate Fluctuations
While substantially all of our revenues are generated in U.S. dollars, a significant portion of our operating expenses is incurred outside of the United States and paid for in foreign currencies, principally the local currencies of the Philippines and Pakistan. During the three months ended September 30, 2016 and 2017, out of our total salary and employee benefit expenses, 20.8% and 18.4%, respectively, were incurred in the Philippines (in the Philippine Pesos) and 9.1% and 8.1%, respectively, were incurred in Pakistan (in the Pakistani Rupees). During the fiscal years ended June 30, 2016 and June 30, 2017, out of our total salary and employee benefit expenses, 21.2% and 20.3%, respectively, were incurred in the Philippines (in the Philippine Pesos) and 6.4% and 8.4%, respectively, were incurred in Pakistan (in the Pakistani Rupees). As a result, our results of operations are subject to the net effect, on the one hand, of inflation in the Philippines and Pakistan and, on the other hand, of the variability in exchange rates between the U.S. dollar, on the one hand, and the Philippine Peso and Pakistani Rupee, on the other. The impact of inflation on our operating expenses and thus on our audited consolidated statement of comprehensive income varies depending on the fluctuation in exchange rates between the U.S. dollar and those non-US currencies. In an environment where, for example, the Philippine Peso is weakening against the U.S. dollar, the impact of inflation in the Philippines on our results of operations will decrease, whereas in an environment where the Philippine Peso is
74
strengthening against the U.S. dollar, the impact of inflation will be magnified. During the fiscal year ended June 30, 2017, the Philippine Peso experienced a 7.5% devaluation from 46.9 Philippine Pesos per U.S. dollar to 50.5 Philippine pesos per U.S. dollar and the Philippines Statistics Authority reported an inflation rate of 2.7%. The devaluation of the Philippine Peso, net of the impact of the inflation rate in the Philippines in the same period, has resulted in an improvement in our operating expenses, as 16.4% of our operating costs for the three months ended September 30, 2017 were incurred in Philippine Pesos. See — Qualitative and Quantitative Disclosures about Market Risk — Foreign Currency Exchange Risk.
Seasonality
Our business performance is subject to seasonal fluctuations. The customer acquisition activity we conduct through our Medicare insurance agency division is highly seasonal, with a significant portion of annual activity occurring during the AEP from October 15th to December 7th each year. This fluctuation is further exacerbated by our revenue recognition policy for this division where we recognize revenues only upon a sold policy becoming effective. All policies associated with the Annual Election Period only become effective on January 1st of the following year, which results in a significant revenue spike from that division during the third quarter of our fiscal year.
For the remainder of our Customer Acquisition segment, our revenues typically increase during the summer period when households tend to move and activate telecommunications services in their new homes, as well as during the final quarter of the calendar year when the year-end holiday season begins. Within our Customer Management segment, some of our retail-facing clients undergo an increase in activity during the year-end holiday period. These seasonal effects therefore cause differences in revenues and expenses among the various quarters of any financial year, which means that the individual quarters of a year should not be directly compared with each other or be used to predict annual financial results. This intra-year seasonal fluctuation in demand is in accord with historic experience in the BPO industry, with increased volumes during the fourth calendar quarter of the year.
Key Operational Metrics
We regularly prepare and review the following key operating indicators to evaluate our business, measure our performance, identify trends in our business, prepare financial projections, allocate resources and make strategic decisions:
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||||||||
|
2016
|
2017
|
Change %
|
2016
|
2017
|
Change %
|
||||||||||||
Workstations
|
|
11,148
|
|
|
11,826
|
|
|
6.1
|
%
|
|
10,402
|
|
|
11,724
|
|
|
12.7
|
%
|
Onshore
|
|
4,013
|
|
|
3,914
|
|
|
(2.5
|
)%
|
|
3,678
|
|
|
3,812
|
|
|
3.6
|
%
|
Offshore
|
|
6,048
|
|
|
6,435
|
|
|
6.4
|
%
|
|
5,692
|
|
|
6,435
|
|
|
13.1
|
%
|
Nearshore
|
|
1,087
|
(1)
|
|
1,477
|
|
|
35.9
|
%
|
|
1,032
|
|
|
1,477
|
|
|
43.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capacity Utilization
|
|
1.0
|
x
|
|
1.0
|
x
|
|
7.0
|
%
|
|
1.1
|
x
|
|
1.0
|
x
|
|
(10.0
|
)%
|
Onshore
|
|
0.7
|
x
|
|
0.8
|
x
|
|
7.1
|
%
|
|
0.9
|
x
|
|
0.8
|
x
|
|
(7.1
|
)%
|
Offshore
|
|
1.1
|
x
|
|
1.2
|
x
|
|
8.8
|
%
|
|
1.3
|
x
|
|
1.2
|
x
|
|
(7.0
|
)%
|
Nearshore(1)
|
|
0.8
|
x
|
|
0.8
|
x
|
|
(2.3
|
)%
|
|
0.9
|
x
|
|
0.6
|
x
|
|
(32.9
|
)%
|
(1) | Nearshore capacity utilization decreased in the fiscal year ended June 30, 2017 as we increased capacity in those related facilities ahead of planned growth. |
75
Workstations
The number of workstations at all of our delivery centers is a key volume metric for our business. It is defined as the number of physical workstations at a delivery center location used for production (excluding, for example, workstations in training rooms or those used by supervisors). A single workstation will typically be used for multiple shifts, and therefore there will typically be more delivery center agents than utilized workstations.
Capacity Utilization
Capacity Utilization is an efficiency metric used within our business. We define Capacity Utilization as the number of agents divided by the number of workstations, for the period under consideration, across all facilities in the region.
Customer Acquisition Segment Only
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||||||||
|
2016
|
2017
|
Change %
|
2016
|
2017
|
Change %
|
||||||||||||
Policies on Book
|
|
25,570
|
|
|
36,242
|
|
|
41.7
|
%
|
|
22,548
|
|
|
34,549
|
|
|
53.2
|
%
|
Ordered Revenue Generating Units
|
|
233,053
|
|
|
308,142
|
|
|
32.2
|
%
|
|
873,614
|
|
|
1,086,373
|
|
|
24.4
|
%
|
Policies on Book
Policies on Book is a key volume metric specific to our Medicare insurance agency division within our Customer Acquisition segment. It is defined as the number of Medicare policies, supplements and prescription drug plans sold and active with carriers on our book at the end of the financial year concerned. Policies on Book have grown significantly over the two financial years reported due to the highly successful sales efforts in our Medicare insurance agency division.
Ordered Revenue Generating Units
Ordered Revenue Generating Units (RGUs) is a key volume metric specific to our digital marketing offering within our Customer Acquisition segment. It is defined as the number of products submitted to our clients during the course of the financial year for which we are eligible to earn commission. Ordered RGUs have grown significantly over the two financial years reported due to the highly successful sales efforts in our digital marketing line of work. Although we are eligible to earn commission on ordered RGUs, in certain instances commission may not have been paid to us as a result of factors related to our clients products and services, which sometimes result in failed installations or cancellations and are outside of our control.
First-time adoption of IFRS
The financial statements, for the year ended June 30, 2017, are the first we have prepared in accordance with IFRS as issued by the IASB. For periods up to and including the year ended June 30, 2015, the predecessor holding company TRGI prepared its consolidated financial statements in accordance with the approved accounting standards as applicable in Pakistan. Approved accounting standards in Pakistan comprise of such IFRS as have been adopted under local law.
Accordingly, we have prepared financial statements that comply with IFRS as issued by the IASB, applicable as at June 30, 2017 as described in Note 3 to our audited consolidated financial statements (summary of significant accounting policies). In preparing the financial statements, our opening statement of financial position was prepared as at July 1, 2015, our date of transition to IFRS as issued by the IASB.
Set out below are the applicable mandatory exceptions and exemption elections in IFRS 1 applied in preparing our first financial statements under IFRS:
76
IFRS mandatory exceptions:
The applicable mandatory exceptions in IFRS 1 applied in preparing our first financial statements under IFRS, are as follows:
• | Exception for estimates: An entity's estimates in accordance with IFRSs at the date of transition shall be consistent with estimates made for the same date in accordance with its previous assertions made for its internal financial information purposes, unless there is objective evidence that those estimates were in error. We considered such information about historic estimates and treated the receipt of any such information in the same way as non-adjusting events after the reporting period in accordance with IAS 10 Events after the Reporting Period, thus ensuring IFRS estimates as at July 1, 2015 are consistent with the estimates as at the same date made previously. IFRS estimates as at July 1, 2015 are consistent with the estimates as at the same date made in conformity with approved accounting standards in Pakistan. |
The other compulsory exceptions of IFRS 1 have not been applied as these are not relevant to us or have not been early adopted:
• | Derecognition of financial assets and financial liabilities |
• | Hedge accounting |
• | Non-controlling interests |
• | Embedded derivatives; |
• | Classification and measurement of financial assets, and |
• | Government grants |
As we have not early adopted IFRS 9: Financial Instruments, we have not considered the application of the compulsory exception for classification and measurement of financial assets.
IFRS optional exemptions:
We have applied the following exemptions as of July 1, 2015:
IFRS 3 ‘Business Combinations has not been applied to either acquisitions of subsidiaries that are considered businesses under IFRS as issued by the IASB, or acquisitions of interests in associates and joint ventures that occurred before July 1, 2015. Use of this exemption means that the local GAAP carrying amounts of assets and liabilities, that are required to be recognized under IFRS as issued by the IASB, is their deemed cost at the date of the acquisition. After the date of the acquisition, measurement is in accordance with IFRS as issued by the IASB. Assets and liabilities that do not qualify for recognition under IFRS as issued by the IASB are excluded from the opening IFRS as issued by the IASB statement of financial position. We did not recognize or exclude any previously recognized amounts as a result of IFRS as issued by the IASB recognition requirements.
IFRS 1 allows that carrying amount of goodwill based on the previous GAAP be used in the opening IFRS as issued by the IASB statement of financial position (after adjustments for goodwill impairment and recognition or derecognition of intangible assets). In accordance with IFRS 1, we have tested goodwill for impairment at the date of transition to IFRS. As at July 1, 2015, we had impaired goodwill of iSky Inc. amounting to $1.7 million.
We have not applied IAS 21 retrospectively to fair value adjustments and goodwill from business combinations that occurred before the date of transition to IFRS as issued by the IASB. Such fair value adjustments and goodwill are treated as assets and liabilities of the parent rather than as assets and liabilities of the acquiree. Therefore, those assets and liabilities are already expressed in the functional currency of the parent or are non-monetary foreign currency items and no further translation differences occur.
77
The additional optional exemptions from full retrospective application of IFRS as issued by the IASB were considered by the Company but were not taken.
Critical Accounting Estimates and Judgements
The preparation of financial statements in accordance with IFRS as issued by the IASB requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods then-ended. Accounting estimates require the use of significant assumptions and judgments as to future events, and the effect of those events cannot be predicted with certainty. The accounting estimates will change as new events occur, more experience is acquired and more information is obtained. We evaluate and update our assumptions and estimates on an ongoing basis and use outside experts to assist in that evaluation when we deem necessary. Our significant accounting policies, which may be affected by our estimates and assumptions, are discussed further in Note 2.6 to our audited consolidated audited financial statements (critical accounting estimates and judgements) included elsewhere in this prospectus.
In the process of applying our accounting policies, we have made the following estimates and judgments which are significant to the consolidated financial statements:
Accounting Estimates
Impairment of Intangibles
Goodwill: The calculation for considering the impairment of the carrying amount of goodwill requires a comparison of the recoverable amount of the cash-generating units to which goodwill has been allocated, to the value of goodwill and the associated assets in the consolidated statement of financial position. The calculation of recoverable amount requires an estimate of the future cash flows expected to arise from the cash generating unit. Judgement is applied in selection of a suitable discount rate and terminal value. The key assumptions made in relation to the impairment of goodwill are set out in Note 4 to our audited consolidated financial statements.
Indefinite Lived Intangibles: The indefinite lived intangibles are tested for impairment by comparing their carrying amount to the estimates of their fair value based on estimates of discounted cash flow method. When the fair value is determined to be less than the carrying amount, the resulting impairment is recognised in the financial statements.
Depreciation and Amortization: Estimation of useful lives of property and equipment and intangible assets. We estimate the useful lives of property and equipment and intangible assets based on the period over which the assets are expected to be available for use. The estimated useful lives of property and equipment and intangible assets are reviewed periodically and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence and legal or other limits on the use of the assets.
Judgments
Training revenue: In relation to the recognition of training revenue and associated incremental direct expenses, we concluded that 1) as training revenue does not have a standalone value to the customer it should be amortized on a straight-line basis over the life of the client contract 2) as direct expenses relate directly to each customer contract, generated or enhanced resources that will be used in satisfying performance obligations in the future and are expected to be recovered in full should be deferred and amortized on a straight-line basis over the life of the client contract.
Renewal commission revenue: We recognize insurance commission on policies already sold but expected to be renewed and collected in future years. The expected renewal commission revenues are estimated, based on historical policy retention patterns and discounted at an appropriate discount rate. Renewal receivables are subsequently adjusted when related revenue is realized or in the event where the policies are not renewed.
78
Staff retirement plans and other employee benefits: The net defined benefit pension scheme assets or liabilities are recognized in our consolidated statement of financial position. The determination of the position requires assumptions to be made regarding future salary increases, mortality, discount rates and inflation. The key assumptions made in relation to the pension plans and share option plans are set out in Notes 18.1 and 23 to our audited consolidated financial statements, respectively.
Provision for taxation: We are subject to income tax in several jurisdictions and significant judgement is required in determining the provision for income taxes. During the ordinary course of business, there are transactions and calculations for which the ultimate tax determination is uncertain. As a result, we recognize tax liabilities based on estimates of whether additional taxes and interest will be due. These tax liabilities are recognized when, despite our belief that our tax return positions are supportable, we believe that certain positions are likely to be challenged and may not be fully sustained upon review by tax authorities. We believe that our accruals for tax liabilities are adequate for all open audit years based on its assessment of many factors including past experience and interpretations of tax law. This assessment relies on estimates and assumptions and may involve a series of complex judgments about future events. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact income tax expense in the period in which such determination is made.
Legal provisions: The Group reviews outstanding legal cases following developments in the legal proceedings and at each reporting date, in order to assess the need for provisions and disclosures in its financial statements. Among the factors considered in making decisions on provisions are the nature of litigation, claim or assessment, the legal process and potential level of damages in the jurisdiction in which the litigation, claim or assessment has been brought, the progress of the case (including the progress after the date of the financial statements but before those statements are issued), the opinions or views of legal advisers, experience on similar cases and any decision of the Group's management as to how it will respond to the litigation, claim or assessment.
De-facto control of Digital Globe Services Limited: De-facto control exists when the size of an entitys own voting rights relative to the size and dispersion of other vote holders, give the entity the practical ability unilaterally to direct the relevant activities of another entity. TRGI held between 42.9% and 49.9% of voting rights in Digital Globe Services Limited during the period from 2013 to 2016, with the remaining voting rights being held by numerous unrelated individual shareholders. Other than Mr. Jeffrey Cox, the chief executive officer of Digital Globe Services Limited, who held between 12.9% and 19.5% of Digital Globe Services Limited shares in this time, no other shareholder held more than 8% of Digital Globe Services Limited shares at any time, and between 22% and 30% of Digital Globe Services Limiteds shares were held by shareholders with less than 3% holdings. Management has determined that TRGI retained the practical ability unilaterally to direct the relevant activities of Digital Globe Services Limited throughout this time, and has included the entity as an entity under common control for the purposes of the business combination approach described in Note 2.2 to our audited consolidated financial statements.
Components of Results of Operations
Revenues
Customer Management
A substantial majority of revenues in our Customer Management segment are based upon a price per unit of time or customer interaction. In such a case, we either charge our clients a base rate per unit of time that an agent is engaged in servicing the clients customers or charge an overall rate per customer interaction. Base rates could be adjusted up or down depending upon our performance against metrics agreed with each client. Additionally, a portion of our revenues in the Customer Engagement solution of our Customer Management segment is charged on a software as a service basis for software and other technology related solutions.
Customer Acquisition
A substantial majority of revenues in the Customer Acquisition segment is generated under a fee-per-customer arrangement in which clients pay a fixed commission for each customer that we successfully acquire on their behalf.
79
In some cases, we also receive a commission payment upon the annual renewal of that acquired customer. We also receive incentive payments upon the achievement of certain volume thresholds.
Operating Expenses
Employee Benefits Expenses
Employee benefits expenses consists of salaries, incentive compensation and employee benefits for all employees. The majority of this category relates to personnel engaged in client-facing service delivery, including delivery center agents, supervisors and other operations personnel of a client-facing nature. These costs will generally increase in proportion to our revenue and are therefore known as variable costs. The remaining expenses in this category relate to salaries, incentive compensation and employee benefits for full-time employees in our accounting, finance, human resources, legal, strategy, sales, marketing, client services, administrative and executive management functions. While these costs also generally increase in relation to our revenue, they do so at a lower rate and are semi-fixed in nature.
Lead Expenses
Lead expenses consist of the costs of generating or purchasing leads, which are expenses directly associated with acquiring new customers. These costs will generally increase in proportion to revenues from our Customer Acquisition segment, and are therefore variable costs within that segment. Within this segment, we either generate our own leads or purchase leads from third parties, and then use our telephone-based sales agents to convert these leads into actual sales for our clients. We are then paid by our clients upon validation and confirmation of that sale. When we generate our own leads, we often do so pursuant to an online search that results in an interested visitor on our web properties, in which case we pay the search engine provider. When we purchase leads from outside providers, we do so from companies that originate leads for a variety of marketing purposes and sell them to companies such as us. All our expenses associated either with the internal generation of leads or the purchase of leads from third party providers are classified as lead expenses.
Depreciation and Amortization
Depreciation and amortization relates to the depreciation of property, plant and equipment (primarily our entire physical and network infrastructure) and amortization of our software licenses and other definite lived intangibles.
Other Operating Costs
Other operating costs comprise rent and utilities, telecommunication, repairs and maintenance, travel, legal and professional, as well as other miscellaneous expenses. These costs will generally increase in relation to our revenue, although at a lower rate than variable expenses. This category also includes certain other expenses such as goodwill and intangibles impairment, foreign exchange gain or loss and bad debt write-downs.
Operating Profit
Operating profit is our earnings before interest and taxes and is a measure of our profit from ordinary operations. Operating profit is calculated as revenues minus total operating expenses.
Finance Costs
Finance costs consist principally of interest and other expenses paid on short- and long-term loans and borrowings, as well as interest accrued on the redeemable preferred shares and convertible preferred shares by one of our subsidiaries and interest and expenses on current account overdrafts and losses on adjustment for fair value of financial instruments.
80
Income Tax Expense
Income tax expense consists of the corporate income tax to be paid on our corporate profit, including deferred tax.
Net Profit / (Loss) for the Period
Net profit / (loss) for the period consists of total of profit/(loss) for the period from continuing operations and from discontinued operations.
Net Profit Margin
We calculate Net Profit Margin as net income divided by revenues.
Adjusted EBITDA
We define EBITDA as net profit / (loss) before finance costs, income tax (benefit)/expense, non-cash items of depreciation and amortization. We define Adjusted EBITDA as EBITDA before the effect of the following items: AIM delisting expenses, litigation and settlement expenses, goodwill impairment, other income and share-based payment. We use Adjusted EBITDA internally to establish forecasts, budgets and operational goals to manage and monitor our business, as well as evaluate our underlying historical performance. We believe that Adjusted EBITDA is a meaningful indicator of the health of our business as it reflects our ability to generate cash that can be used to fund recurring capital expenditures and growth. Adjusted EBITDA also disregards non-cash or non-recurring charges that we believe are not reflective of our long-term performance. We also believe that Adjusted EBITDA is widely used by investors, securities analysts and other interested parties as a supplemental measure of performance and liquidity.
Adjusted EBITDA may not be comparable to other similarly titled measures of other companies and has limitations as an analytical tool and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS as issued by the IASB. Some of these limitations are as follows:
• | although depreciation and amortization expense is a non-cash charge, the assets being depreciated and amortized may have to be replaced in the future, however, Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; |
• | Adjusted EBITDA is not intended to be a measure of free cash flow for our discretionary use, as it does not reflect: (i) changes in, or cash requirements for, our working capital needs; (ii) debt service requirements; (iii) tax payments that may represent a reduction in cash available to us; and (iv) other cash costs that may recur in the future; |
• | other companies, including companies in our industry, may calculate Adjusted EBITDA or similarly titled measures differently, which reduces its usefulness as a comparative measure. |
Because of these and other limitations, you should consider Adjusted EBITDA in conjunction with other IFRS-based financial performance measures, including cash flows from operating activities, investing activities and financing activities, net profit / (loss) and our other IFRS financial results.
Adjusted EBITDA Margin
We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by revenues.
Net Debt
We calculate Net Debt as total borrowings less cash and cash equivalents. Net debt excludes 1,538,462 senior preferred shares at September 30, 2017, which are mandatorily redeemable on or before June 6, 2018 at a redemption price of $13.00 per share upon the event of a public offering of IBEX Holdings Limited, to the extent of the proceeds of such an offering.
81
Results of Operations
Consolidated Statement of Comprehensive Income
The following summarizes the results of our operations for the three months ended September 30, 2016 and 2017 and for the fiscal years ended June 30, 2016 and 2017:
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||||||||
|
2016
|
2017
|
Change %
|
2016
|
2017
|
Change %
|
||||||||||||
|
$ in millions
(unaudited) |
|
$ in millions
|
|
||||||||||||||
Revenue
|
$
|
87.5
|
|
$
|
89.4
|
|
|
2.2
|
%
|
$
|
323.0
|
|
$
|
334.0
|
|
|
3.4
|
%
|
Other Operating Income
|
$
|
—
|
|
$
|
0.1
|
|
|
(N/M
|
)
|
$
|
0.6
|
|
$
|
0.5
|
|
|
(16.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee benefits expenses
|
|
(56.4
|
)
|
|
(63.8
|
)
|
|
13.1
|
%
|
|
(217.8
|
)
|
|
(227.5
|
)
|
|
4.5
|
%
|
Lead expenses
|
|
(8.0
|
)
|
|
(8.9
|
)
|
|
11.2
|
%
|
|
(30.1
|
)
|
|
(34.8
|
)
|
|
15.6
|
%
|
Depreciation and amortization
|
|
(3.4
|
)
|
|
(3.2
|
)
|
|
(5.9
|
)%
|
|
(12.6
|
)
|
|
(13.8
|
)
|
|
9.5
|
%
|
Other operating expenses
|
|
(16.0
|
)
|
|
(18.5
|
)
|
|
15.6
|
%
|
|
(54.5
|
)
|
|
(60.7
|
)
|
|
11.4
|
%
|
Total Operating Expenses
|
$
|
(83.8
|
)
|
$
|
(94.4
|
)
|
|
12.6
|
%
|
$
|
(315.0
|
)
|
$
|
(336.8
|
)
|
|
6.9
|
%
|
Operating Profit / (Loss)
|
$
|
3.7
|
|
$
|
(4.9
|
)
|
|
(N/M
|
)
|
$
|
8.6
|
|
$
|
(2.3
|
)
|
|
(N/M
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance expenses
|
|
(1.4
|
)
|
|
(1.3
|
)
|
|
(7.1
|
)%
|
|
(5.1
|
)
|
|
(6.4
|
)
|
|
25.5
|
%
|
Profit / (Loss) before taxation
|
$
|
2.3
|
|
$
|
6.2
|
|
|
N/M
|
|
$
|
3.4
|
|
$
|
(8.7
|
)
|
|
N/M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit / (expense)
|
|
0.4
|
|
|
1.4
|
|
|
N/M
|
|
|
(1.8
|
)
|
|
(0.3
|
)
|
|
(83.3
|
)%
|
Net Profit / (loss) for the period
|
$
|
2.7
|
|
$
|
(4.8
|
)
|
|
N/M
|
|
$
|
1.6
|
|
$
|
(9.0
|
)
|
|
N/M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA (unaudited)
|
$
|
6.9
|
|
$
|
(0.7
|
)
|
|
N/M
|
|
$
|
22.9
|
|
$
|
16.2
|
|
|
(29.3
|
)%
|
Adjusted EBITDA Margin (unaudited)
|
|
7.8
|
%
|
|
(0.8
|
)%
|
|
N/M
|
|
|
7.1
|
%
|
|
4.9
|
%
|
|
(31.0
|
)%
|
Net Debt (unaudited)
|
$
|
48.6
|
|
$
|
45.9
|
|
|
(5.6
|
)%
|
$
|
49.3
|
|
$
|
36.6
|
|
|
(25.8
|
)%
|
Revenues by Reporting Segment
The following table sets forth our revenues by reporting segment for the periods presented:
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||||||||
|
2016
|
2017
|
Change %
|
2016
|
2017
|
Change %
|
||||||||||||
|
$ in millions
(unaudited) |
|
$ in millions
|
|
||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Customer Management
|
$
|
71.0
|
|
$
|
69.5
|
|
|
(2.1
|
)%
|
$
|
259.1
|
|
$
|
256.9
|
|
|
(0.8
|
)%
|
Customer Acquisition
|
|
16.5
|
|
|
19.8
|
|
|
20.0
|
%
|
|
63.9
|
|
|
77.1
|
|
|
20.7
|
%
|
Total Revenues
|
$
|
87.5
|
|
$
|
89.4
|
|
|
2.2
|
%
|
$
|
323.0
|
|
$
|
334.0
|
|
|
3.4
|
%
|
82
Revenues by Geography
We track revenue by the geographic location we serve based on where the client is located. The following table sets forth the amount and percentage of our consolidated revenue for the periods presented by client location.
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||||||||
|
2016
|
2017
|
Change %
|
2016
|
2017
|
Change %
|
||||||||||||
|
$ in millions
(unaudited) |
|
$ in millions
|
|
||||||||||||||
Revenue by Location
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States of America
|
$
|
83.0
|
|
$
|
85.0
|
|
|
2.4
|
%
|
$
|
309.2
|
|
$
|
315.1
|
|
|
1.9
|
%
|
Others
|
|
4.5
|
|
|
4.4
|
|
|
(2.2
|
)%
|
|
13.8
|
|
|
18.9
|
|
|
37.0
|
%
|
Total Revenue
|
$
|
87.5
|
|
$
|
89.4
|
|
|
2.2
|
%
|
$
|
323.0
|
|
$
|
334.0
|
|
|
3.4
|
%
|
Note: This table is indicative of client location and not the location where the service was performed.
Three Months Ended September 30, 2016 and 2017
Revenue
Our revenues were $89.4 million in the three months ended September 30, 2017, an increase of $1.9 million, or 2.2%, over the three months ended September 30, 2016. The $1.9 million increase in revenues was due to a strong performance at our Customer Acquisition segment, as further described below.
At our Customer Management segment, revenues were $69.5 million in the three months ended September 30, 2017, a decrease of $1.5 million, or 2.1%, over the three months ended September 30, 2016. This decline was primarily due to a reduction in revenues from our second largest client, which had significantly ramped up activity in our offshore locations during the three months ended September 30, 2016 to address a spike in demand related to the integration of an acquisition. Accordingly, this clients revenues with us were significantly higher during the first quarter of fiscal 2017 compared to a more steady state level of activity in the three months ended September 30, 2017. Offsetting this decrease was an increase in new customer activity within our Customer Management segment as we ramped up multiple new logos in the three months ended September 30, 2017.
At our Customer Acquisition segment, revenues were $19.8 million in the three months ended September 30, 2017, an increase of $3.3 million, or 20.0%, over the three months ended September 30, 2016. The increase in revenues was driven by favorable performance from our digital acquisition business and from our Medicare insurance agency division. In the three months ended September 30, 2017, revenues from our digital acquisition increased $2.3 million, or 17.8%, over the three months ended September 30, 2016 primarily due to increased activity from existing clients. In the three months ended September 30, 2017, revenues from our Medicare insurance agency division increased by $1.0 million, or 28.4%, over the three months ended September 30, 2016, driven primarily by revenues generated by an additional facility that began operations toward the end of fiscal 2017.
Operating Expenses
Total operating expenses were $94.4 million in the three months ended September 30, 2017, an increase of $10.6 million, or 12.6%, over the three months ended September 30, 2016. The increase in operating expenses was primarily due to increases in employee benefits expenses, lead expenses and other operating expenses.
Employee benefits expenses were $63.8 million in the three months ended September 30, 2017, an increase of $7.4 million, or 13.1%, over the three months ended September 30, 2016. Of this increase, $6.3 million was related to agent compensation within our Customer Management segment. Part of the increase in agent compensation
83
related to training of new agents associated with ongoing ramp-ups that were expected to generate revenues in the second quarter of fiscal 2018. In addition, toward the end of fiscal 2017, we invested in our US-based agent workforce by increasing our base compensation, which we expect to reduce attrition and enhance our ability to staff to client demand. During the three months ended September 30, 2017, our compensation expense also increased within our Customer Acquisition segment by $1.1 million, partly in line with the increase in revenue activity over that period, but also as a result of additional investment in our workforce. Specifically, within our digital acquisition business, we increased compensation to attract a higher caliber of sales agents and further incentivize those sales agents to generate more sales.
Lead expenses were $8.9 million in the three months ended September 30, 2017, an increase of $0.9 million, or 11.2%, over the three months ended September 30, 2016. The increase in lead expenses was due primarily to the growth in revenues in our Customer Acquisition segment.
Depreciation and amortization expense was $3.2 million in the three months ended September 30, 2017, a decrease of $0.2 million, or 5.9%, over the three months ended September 30, 2016. The decrease in depreciation and amortization expense was primarily due to our older capital expenditures reaching the end of their accounting depreciation cycle combined with a decrease in capital expenditures.
Other operating expenses were $18.5 million in the three months ended September 30, 2017, an increase of $2.5 million, or 15.6%, over the three months ended September 30, 2016. The increase in other operating expenses was primarily due to increases in legal expenses and travel costs of about $0.9 million and $0.6 million, respectively, as a result of the increased scope of our business. In addition, the increase in operating costs reflects the opening of new facilities in the Philippines, Jamaica and Nicaragua in our Customer Management segment in order to address existing and future demand.
Operating Profit / (Loss)
As a result of the above, we had an operating loss of $4.9 million in the three months ended September 30, 2017, as compared to an operating profit of $3.7 million in the three months ended September 30, 2016. Our reduction in operating profit in the three months ended September 30, 2017 reflected the increase in operating expenses described above.
Finance Expenses
Finance expenses were $1.3 million in the three months ended September 30, 2017, a decrease of $0.1 million over the three months ended September 30, 2016 due to decreased debt levels.
Income Tax Benefit
Income tax benefit was $1.4 million in the three months ended September 30, 2017, an increase of $1.0 million over the three months ended September 30, 2016. The increase in income tax benefit was primarily due to pre-tax losses in the three months ended September 30, 2017 of $6.2 million compared to pre-tax profit in the three months ended September 30, 2016 of $2.3 million, a decrease of $8.5 million.
The Tax Cuts and Jobs Act of 2017 will permanently reduce the maximum U.S. federal corporate income tax rate to 21% for tax years beginning after December 31, 2017. We will be required to account for this change in the second quarter of fiscal year 2018. We estimate that our overall long-term effective tax rate will be favorably affected by the impact of this change. However, existing net deferred tax assets in the United States would need to be remeasured at the new tax rate, which would result in lower net deferred tax assets and increased one time income tax expense in the period of enactment.
84
Net Profit / (Loss)
Net loss was $4.8 million in the three months ended September 30, 2017, a decrease of $7.5 million over the three months ended September 30, 2016. The decrease in net profit was primarily due to the same factors adversely impacting the operating profit, discussed in the previous section, offset by lower finance costs and by a higher income tax benefit.
Fiscal Year Ended June 30, 2016 and 2017
Revenue
Our revenues were $334.0 million in the fiscal year ended June 30, 2017, an increase of $11.0 million, or 3.4%, over 2016. The $11.0 million increase in revenues was due to a strong performance at our Customer Acquisition segment, as further described below.
At our Customer Management segment, revenues were $256.9 million in the fiscal year ended June 30, 2017, a decrease of $2.2 million, or 0.8%, over 2016. Our revenue was impacted in fiscal year 2017 as two of our largest clients shifted the mix of their service delivery locations subsequent to recent merger and acquisition activity at each of these clients. During fiscal year 2017, our largest client accelerated its strategy to transition from domestic delivery locations to offshore and nearshore delivery locations, in line with its post-acquisition strategy. As a result, we reduced our domestic delivery headcount for this client, and significantly expanded our offshore and nearshore agent base. During the same period, our second largest client, which had, during the previous year, developed a significant offshore presence to service the increased demand resulting from acquisition related integration, changed its outsourcing strategy to an entirely domestic delivery model. Accordingly, we rapidly decreased our offshore headcount for this client, and over the course of the year, increased our domestic headcount to reflect the clients new strategy. In addition, and especially for our second largest client, the decrease of our offshore agent pool servicing that client meant that our total headcount and revenues for that client initially declined, and then increased as we gradually on-boarded agents onshore over the next several quarters.
We believe these shifts to be of a non-recurring nature and that upon completion of these shifts, the end state will be margin accretive to us on a run rate basis. However, during the transition year of fiscal year 2017, revenues were adversely impacted by the timing lags between the loss of revenues at the locations those clients shifted away from and the commencement of replacement revenues at the locations to which they shifted, as well as the impact of reduced billing rates at offshore locations. We have estimated that the non-recurring revenue impact associated with this shift during fiscal year 2017 was $9.4 million; comprised of a $13.8 million decline from our largest client shifting volume from onshore to offshore locations and a net $4.4 million increase from our other large client as offshore service delivery ceased abruptly, with volumes transferred gradually onshore. In addition, we lost two clients during fiscal year 2017 that were in excess of our historical client loss experience. For fiscal year 2016, these two clients generated $11.1 million; for fiscal year 2017, these two clients generated $3.6 million. The adverse revenue dynamic from these non-recurring client situations was substantially offset by revenue growth elsewhere in fiscal year 2017, including new logo wins and expansion at other existing customers.
At our Customer Acquisition segment, revenues were $77.1 million in the fiscal year ended June 30, 2017, an increase of $13.2 million, or 20.7%, over 2016. The $13.2 million increase in revenues was driven by favorable performance in our Medicare insurance agency division and the digital acquisition business within Customer Acquisition. Our Medicare insurance agency division, driven primarily by growth in sales of Medicare health insurance products and the resultant rise in our policies on book, increased in revenues by $6.2 million or 38.3% over 2016. Our digital acquisition business within Customer Acquisition, driven primarily by growth in top clients and resellers, including new client wins, increased in revenues by $7.0 million or 14.6% over 2016. Included in our Customer Acquisition results is revenue related to customer acquisition services that we provided to the education sector. In response to the changing regulatory landscape of that sector and the low profit margin that we generated on revenue earned, we voluntarily decided to reduce our exposure to that end market in fiscal year 2017. Our revenue related to
85
customer acquisition services to the for-profit education industry was $5.2 million and $1.9 million in fiscal 2016 and 2017, respectively. Excluding customer acquisition revenue associated with the education end market, our revenue growth in fiscal 2017 would have been 24.3%.
Our top three clients accounted for 63.1% and 58.4% of our revenues in the fiscal years ended June 30, 2016 and 2017, respectively. Our top client accounted for 32.5% and 25.7% of our revenues in the fiscal years ended June 30, 2016 and 2017, respectively.
Operating Expenses
Total operating expenses were $336.8 million in the fiscal year ended June 30, 2017, an increase of $21.8 million, or 6.9%, over 2016. The increase in operating expenses was primarily due to increases in employee benefits expenses and lead expenses.
Employee benefits expenses were $227.6 million in the fiscal year ended June 30, 2017, an increase of $9.7 million, or 4.5%, over 2016. This increase in employee benefits expenses was due primarily to increased headcount required to support the growing needs of our business. Within our Customer Management segment, costs increased as a result of the opening of new delivery centers, especially offshore in the Philippines and nearshore in Jamaica and Nicaragua. The expansion of our delivery center network impacted our employee benefits expenses, as each such expansion requires additional personnel, and we typically do not realize revenues to cover these costs until billable service commences. In addition, our fiscal year 2017 costs included costs attributable to the relocation of service delivery for our two largest clients, including costs associated with training a large number of agents, as our largest client boosted offshore headcount during the year by 1,250 agents and our second largest client increased onshore headcount during the year by 570 agents. In addition, our employee benefit expenses were adversely affected by the aforementioned delivery model shift undertaken by our second largest client, with whom we shifted from relatively lower cost offshore delivery to relatively higher cost onshore delivery.
Lead expenses were $34.8 million in the fiscal year ended June 30, 2017, an increase of $4.7 million, or 15.6%, over 2016. The $4.7 million increase in lead expenses was due to the strong growth in our Customer Acquisition segment. Revenues generated by our Customer Acquisition segment grew faster than the associated reseller commission and lead generation expenses during the fiscal year ended June 30, 2017, which favorably impacted our operating income margin. This margin benefit was generated by our ability to more efficiently source leads, through the benefit of operating scale and our ability to qualify for incentive bonuses set up by our clients that reward us for execution performance.
Depreciation and amortization expense was $13.8 million in the fiscal year ended June 30, 2017, an increase of $1.2 million, or 9.5%, over 2016. The $1.2 million increase in depreciation and amortization expense was primarily due to increased capital expenditures associated with facilities expansion in our Customer Management segment, especially those related to our decision to build our own 720-seat nearshore delivery center facility in Jamaica, and also to significant investment in technology in our Customer Management segment.
Other operating expenses were $60.7 million in the fiscal year ended June 30, 2017, an increase of $6.2 million, or 11.4%, over 2016. Key drivers of this increase were $5.4 million of non-recurring costs incurred during fiscal year 2017. These non-recurring expenses consisted of a $1.0 million expense related to delisting transactions on the London Stock Exchange and $4.1 million of litigation and settlement costs and accruals for several litigation matters, consisting of approximately $2.1 million in legal and settlement costs for a litigation case brought against DGS EDU LLC, and $2.0 million in legal and settlement costs and accruals for litigation matters brought against IBEX Global Solutions, with the bulk of such expenses arising out of a class action lawsuit currently pending in the US District Court of Tennessee. See Business Section—Legal Proceedings.
86
Operating Profit / (Loss)
As a result of the above, we had an operating loss of $2.3 million in the fiscal year ended June 30, 2017, as compared to an operating profit of $8.6 million in the same period in 2016. Our reduction in operating profit in fiscal year 2017 reflected the non-recurring expenses described above in other operating costs and in employee benefits expenses.
Our operating profit margin decreased from 2.7% to (0.7)%. Excluding the impact of non-recurring items outlined in our financial statements, our operating profit margin would have decreased from 3.2% to 0.7%. If we further exclude the one-time impact of the shift of business between onshore and offshore locations at our two largest clients during fiscal year 2017, we estimate that our operating profit margin would have stayed flat at 2.7% in both years.
Finance Expenses
Finance expenses were $6.4 million in the fiscal year ended June 30, 2017, an increase of $1.3 million over 2016. The $1.3 million increase in finance costs was due to the increased level of debt in fiscal year 2017 versus the previous fiscal year.
Income Tax Expense
Income tax expense was $0.3 million in the fiscal year ended June 30, 2017, a decrease of $1.5 million over 2016. The $1.5 million decrease in income tax expense was primarily due to group pre-tax losses in the 2017 fiscal year of $7.5 million compared to group pre-tax profit in the 2016 fiscal year of $2.8 million, a decrease of $10.3 million. This movement had a significant impact on current and deferred income tax expense.
Net Profit / (Loss)
Net loss was $9.0 million in the fiscal year ended June 30, 2017, a decrease of $10.6 million over 2016. Net profit margin decreased by 3.2% to (2.7)% primarily due to the same factors adversely impacting the operating profit margin, discussed in the previous section, augmented by higher finance costs and offset by a lower income tax expense.
Adjusted EBITDA
The following table provides a reconciliation of Adjusted EBITDA to our net profit / (loss) (unaudited):
|
Three Months ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
$ in millions
|
|||||||||||
Reconciliation of Adjusted EBITDA to Net Profit / (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit / (loss) for the period
|
$
|
2.7
|
|
$
|
(4.8
|
)
|
$
|
1.6
|
|
$
|
(9.0
|
)
|
Finance expenses
|
|
1.4
|
|
|
1.3
|
|
|
5.1
|
|
|
6.4
|
|
Income tax expense
|
|
(0.4
|
)
|
|
(1.4
|
)
|
|
1.9
|
|
|
0.3
|
|
Depreciation and amortization
|
|
3.4
|
|
|
3.2
|
|
|
12.7
|
|
|
13.8
|
|
EBITDA
|
$
|
7.1
|
|
$
|
(1.8
|
)
|
$
|
21.2
|
|
$
|
11.5
|
|
Non-recurring expenses(a)
|
$
|
—
|
|
$
|
1.0
|
|
$
|
0.3
|
|
$
|
5.4
|
|
Foreign exchange losses
|
|
0.1
|
|
|
0.2
|
|
|
0.1
|
|
|
0.4
|
|
Goodwill impairment(b)
|
|
—
|
|
|
—
|
|
|
1.4
|
|
|
0.1
|
|
Other income(c)
|
|
(0.4
|
)
|
|
(0.2
|
)
|
|
(1.3
|
)
|
|
(1.4
|
)
|
Share-based payments
|
|
0.1
|
|
|
0.1
|
|
|
1.1
|
|
|
0.3
|
|
Adjusted EBITDA
|
$
|
6.9
|
|
$
|
(0.7
|
)
|
$
|
22.9
|
|
$
|
16.2
|
|
87
(a) | For the three months ended September 30, 2017, we incurred non-recurring expenses of $1.0 million related to DGS EDU LLC legal expense of $0.3 million and listing expenses of IBEX Holdings Limited of $0.7 million. For fiscal year ended June 30, 2017, non-recurring expenses represents expenses of $1.0 million incurred to delist the shares of IBEX Global Solutions Ltd. and Digital Globe Services, Ltd. from the AIM segment of the London Stock Exchange. This also represents litigation and settlement costs and accruals for several litigation matters, consisting of $2.1 million in legal and settlement costs for a legal proceeding brought against DGS EDU LLC, and $2.0 million in legal and settlement costs and accruals for legal proceedings brought against IBEX Global Solutions, with the bulk of such expenses arising out of a class action lawsuit currently pending in the United States federal district court of Tennessee. See Business—Legal Proceedings. |
(b) | The $54,000 impairment loss recognized in the fiscal year ended June 30, 2017 related to the closure in December 2016 of a facility acquired by a DGS cash-generating unit. The $1.4 million impairment loss recognized in the fiscal year ended June 30, 2016 related to the write-off of the goodwill attributable to the DGS EDU LLC business. |
(c) | For the three months ended September 30, 2017, non-recurring income pertains to proceeds for the legal settlement received by Digital Global Services, Inc. For the three months ended September 30, 2016 and for the fiscal years ended June 30, 2016 and June 30, 2017, non-recurring income represents income attributable to a now-expired arrangement under which TRGI was reimbursed for the purchase of certain software that was also used by other TRGI group companies. |
Our consolidated Adjusted EBITDA was $(0.7) million in the three months ended September 30, 2017, a decrease of $7.6 million, over the three months ended September 30, 2016. Our consolidated Adjusted EBITDA was $16.2 million in the fiscal year ended June 30, 2017, a decrease of $6.7 million, or 29.1%, over 2016.
Our finance costs of $1.4 million and $1.3 million in the three months ended September 30, 2016 and 2017, respectively, and $5.1 million and $6.4 million in fiscal years 2016 and 2017, respectively, includes a portion attributable to high-interest debt that we intend to repay from the proceeds of this offering. Among our non-cash expenses, we recognized a $1.4 million goodwill impairment charge in fiscal year 2016 due to the write-down of DGS EDU LLC, a previously acquired business relating to for-profit online education, and a $54,000 impairment loss in the fiscal year ended June 30, 2017 related to the closure in December 2016 of a facility acquired by a DGS cash-generating unit. Non-cash expenses also include share-based payment recognized in respect of equity grants made under existing stock option plans maintained by certain of the Continuing Business Entities (which will be replaced with the 2017 IBEX Plan upon the completion of this offering).
Non-recurring expenses included within other operating costs total $1.0 million in the three months ended September 30, 2017 and $0.3 million and $5.4 million in fiscal years 2016 and 2017, respectively. These non-recurring expenses in fiscal year 2017 included a $1.0 million expense related to delisting the shares of IBEX Global Solutions Ltd. and Digital Globe Services, Ltd. from the AIM segment of the London Stock Exchange and $4.0 million of litigation and settlement costs and accruals for several litigation matters, consisting of $2.1 million in legal and settlement costs for a legal proceeding brought against DGS EDU LLC, and $2.0 million in legal and settlement costs and accruals for legal proceedings brought against IBEX Global Solutions, with the bulk of such expenses arising out of a class action lawsuit currently pending in the United States federal district court of Tennessee. See Business—Legal Proceedings.
Adjusted EBITDA also includes an adjustment for non-recurring income of $0.2 million in the three months ended September 30, 2017 pertaining to proceeds from legal settlement received by Digital Globe Services, Inc. For the three months ended September 30, 2016 and for the fiscal years ended June 30, 2016 and June 30, 2017, non-recurring income amounted to $0.4 million, $1.3 million and $1.4 million, respectively, attributable to a now-expired arrangement under which TRGI reimbursed us for the purchase of certain software that was also used by other TRGI group companies.
88
Adjusted EBITDA Margin
Our Adjusted EBITDA Margin was (0.8)% for the three months ended September 30, 2017 compared to 7.8% for the three months ended September 30, 2016. The decline in Adjusted EBITDA Margin was primarily due to increases in employee benefits expenses, lead expenses and other operating expenses of $7.4 million (13.1%), $0.9 million (11.2%) and $2.7 million (16.9%), respectively. The largest portion of the increase in employee benefits expenses was related to agent compensation within our Customer Management segment and an increase in compensation expense within our Customer Acquisition segment, partly in line with the increase in revenue activity over the same period. The increase in lead expenses is primarily due to the growth in revenues in our Customer Acquisition segment over the same period. The increase in other operating expenses is primarily due to the increased scope of our business with increases in legal expenses, travel costs and the opening of new facilities in the Philippines, Jamaica and Nicaragua in our Customer Management segment.
Our Adjusted EBITDA Margin was 4.9% for the fiscal year ended June 30, 2017 compared to 7.1% for the fiscal year ended June 30, 2016. The decline in Adjusted EBITDA Margin was primarily due to our two largest customers, within our Customer Management segment, shifting the service delivery location of a significant portion of their revenues during the fiscal year ended June 30, 2017. One of these two customers shifted significant volume from onshore to offshore locations, whereas the other client shifted volume from offshore to onshore locations. During the course of the fiscal year, as we transitioned volumes, we incurred transition costs such as training expenses, and also realized lower revenues than what we would have in the absence of this transition given that employees undergoing training were not in a revenue producing position during the duration of their training. This transition impacted our profitability and Adjusted EBITDA Margin.
Net Debt
|
As of September 30,
|
Fiscal Year Ended June 30,
|
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
(unaudited)
$ in millions |
|||||||||||
Net Debt Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings - non current
|
$
|
10.5
|
|
$
|
13.1
|
|
$
|
12.2
|
|
$
|
14.7
|
|
Borrowings - current
|
|
32.3
|
|
|
42.5
|
|
|
28.4
|
|
|
41.6
|
|
Convertible loan note - related party
|
|
18.4
|
|
|
1.9
|
|
|
18.2
|
|
|
1.7
|
|
|
|
61.2
|
|
$
|
57.6
|
|
$
|
58.8
|
|
$
|
57.9
|
|
|
|
|
|
|
|
|
|
|
|
|||
Less: Cash and cash equivalents
|
|
12.6
|
|
|
11.7
|
|
|
9.5
|
|
|
21.3
|
|
Net Debt
|
$
|
48.6
|
|
$
|
45.9
|
|
$
|
49.3
|
|
$
|
36.6
|
|
Net debt as of September 30, 2017 increased to $45.9 million from $36.6 million as of June 30, 2017 due to $6.5 million of net cash outflow from operating activities primarily driven by an increase in days sales outstanding on our trade receivables within our Customer Management segment and the purchase of $2.4 million of fixed assets.
Net debt as of June 30, 2017 decreased to $36.6 million from $49.3 million as of June 30, 2016 primarily due to the change in mix of financing sources at our Medicare Insurance Agency Division within our customer acquisition segment. During 2017 our Medicare Insurance Agency Division repaid a portion of their debt through issuance of preference shares.
Liquidity and Capital Resources
Our principal liquidity needs are to fund our working capital requirements and to finance capital expenditures (consisting of additions to property and equipment and to intangible assets).
89
We had negative working capital of $20.2 million as of September 30, 2017, $11.3 million as of June 30, 2017, $18.7 million as of June 30, 2016 and $8.7 million as of July 1, 2015. Overall, our working capital balance at each of these dates was negative primarily due to the negative working capital at our Medicare insurance agency division within our Customer Acquisition segment. The negative working capital balance at our Medicare insurance agency division reflects the largely long-term nature of our trade receivables from that business related to the recognition of renewal commission revenue, which we have funded from a mix of financing sources that possess a significant short-term component.
The $10.0 million increase in our negative working capital balance from July 1, 2015 to June 30, 2016 was primarily attributable to the increase in short-term borrowings to finance the robust growth in the number of Policies on Book generated at our Medicare insurance agency division, as well as a write-off of certain trade receivables in the remaining portion of our Customer Acquisition segment and, to a lesser extent, an increase in days sales outstanding on our trade receivables at our Customer Management segment. The $7.4 million decrease in our negative working capital balance from June 30, 2016 to June 30, 2017 was primarily attributable to the positive working capital balance of our Customer Management and Customer Acquisition segment due to the decrease in its short-term borrowings. The $8.9 million increase in our negative working capital balance from June 30, 2017 to September 30, 2017 was primarily attributable to an increase in days sales outstanding on our trade receivables within our Customer Management segment.
We incur capital expenditures related to the opening of new delivery centers, maintenance and upgrade of existing delivery centers, maintenance and enhancement of our network infrastructure and purchase of intangibles (primarily software licenses). During the three months ended September 30, 2017, we invested $2.4 million on capital expenditures, a significant portion of which was related to opening of a new delivery center in Jamaica in our Customer Management segment. During the fiscal year ended June 30, 2017, we invested $11.0 million on capital expenditures, a significant portion of which was related to the opening of two new delivery centers in our Customer Management segment located in the Philippines and Jamaica, upgrading and expansion of existing delivery centers in the U.S. and the Philippines in our Customer Management segment and, to a lesser extent, the opening of two new facilities for the Medicare insurance agency division of our Customer Acquisition segment. During the fiscal year ended June 30, 2016, we invested $11.8 million on capital expenditures, a significant portion of which was related to the opening of a new delivery center facility in Nicaragua, construction of a new delivery center facility in Jamaica, upgrading and expansion of existing delivery centers in the U.S. and the Philippines in our Customer Management segment and, to a lesser extent, investment in technology and delivery center expansion in our Customer Acquisition segment.
Historically, we have met our liquidity needs through cash generated from our operating activities and from cash generated by financing activities, including borrowings under credit facilities, private placements of debt securities and preferred shares and capital leases, as described in more detail below under —Financing Arrangements. As of September 30, 2017, the total amount of credit available to us under our revolving credit facilities and lines of credit was $15.5 million. As of June 30, 2017, the total amount of credit available to us under our revolving credit facilities and lines of credit was $7.7 million. We also have financing arrangements in place with financial institutions to accelerate collection of receivables. As of September 30, 2017, we had cash and cash equivalents of $11.7 million. Of this amount, $3.0 million is located outside of the United States, and $2.3 million of this is subject to restrictions on our ability to repatriate such funds. As of June 30, 2017, we had cash and cash equivalents of $21.3 million. Of this amount, $4.2 million is located outside of the United States, and $2.1 million of this is subject to restrictions on our ability to repatriate such funds.
As of September 30, 2017, our outstanding debt under our credit facilities, private placements of debt securities and preferred shares and capital leases amounted to $55.6 million. Of this amount, $42.5 million represented the current portion of such borrowings and $13.1 million represented the long-term portion of such borrowings. As of June 30, 2017, our outstanding debt under our credit facilities, private placements of debt securities and preferred shares and capital leases amounted to $56.2 million. Of this amount, $41.6 million represented the current portion of such borrowings and $14.6 million represented the long-term portion of such borrowings.
90
Our future liquidity requirements will depend on many factors, including our growth rate, the timing and extent of spending to open new delivery centers and support development efforts, our expansion of sales and marketing activities and the introduction of new and enhanced technology offerings. We may in the future enter into arrangements to acquire or invest in complementary businesses, services and technologies and intellectual property rights.
Management believes that our existing cash balance together with cash generated from our operations, availability under our existing revolving credit facilities and the anticipated net proceeds from this offering will be sufficient to meet our liquidity requirements for at least the next twelve months.
Cash Flows
|
Three Months Ended
September 30, |
Fiscal Year Ended
June 30, |
||||||||||
|
2016
|
2017
|
2016
|
2017
|
||||||||
|
$ in millions
|
$ in millions
|
||||||||||
|
(unaudited)
|
|
|
|||||||||
Net cash inflow / (outflow) from:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
$
|
2.6
|
|
$
|
(6.5
|
)
|
$
|
3.0
|
|
$
|
6.6
|
|
Investing activities
|
|
(2.0
|
)
|
|
(2.4
|
)
|
|
(11.6
|
)
|
|
(9.8
|
)
|
Financing activities
|
|
2.4
|
|
|
(0.7
|
)
|
|
12.2
|
|
|
15.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase / (decrease) in cash and cash equivalents
|
$
|
3.2
|
|
$
|
(9.7
|
)
|
$
|
3.6
|
|
$
|
11.9
|
|
Cash and cash equivalents, beginning of period
|
|
9.5
|
|
|
21.3
|
|
|
5.8
|
|
|
9.5
|
|
Cash and cash equivalents, end of period
|
|
12.7
|
|
|
11.7
|
|
|
9.5
|
|
|
21.3
|
|
Cash Flows from Operating Activities
Net cash outflow from operating activities during the three months ended September 30, 2017 was $6.5 million compared with net cash inflow of $2.6 million during the three months ended September 30, 2016. The $9.1 million increase in net cash outflow from operating activities was primarily attributable to the decelerated collection of receivables towards the end of the quarter.
Net cash inflow from operating activities during the fiscal year ended June 30, 2017 was $6.6 million compared with cash provided of $3.0 million during the fiscal year ended June 30, 2016. The $3.6 million increase in net cash inflow from operating activities was primarily attributable to the increase in our revenue and collection thereof.
Cash Flows from Investing Activities
Net cash outflow from investing activities was $2.4 million during the three months ended September 30, 2017 compared with cash used of $2.0 million during the three months ended September 30, 2016. During the three months ended September 30, 2017, we expended $2.2 million on the purchase of property and equipment and $0.2 million on the purchase of intangible assets.
Net cash used in investing activities was $9.8 million during the fiscal year ended June 30, 2017 compared with cash used of $11.6 million during the fiscal year ended June 30, 2016.
During the fiscal year ended June 30, 2017, we expended $9.8 million on investing activities, primarily related to the purchase of property and equipment of $9.0 million and purchase of intangible assets of $0.9 million. A significant portion of our investing activities was related to the opening of two new delivery centers in our Customer Management segment located in the Philippines and Jamaica, upgrading and expansion of existing delivery centers in the U.S. and the Philippines in our Customer Management segment and, to a lesser extent, the opening of two new facilities for the Medicare insurance agency division within our Customer Acquisition segment.
91
During the fiscal year ended June 30, 2016, we expended $11.6 million on investing activities, primarily related to the purchase of property and equipment of $9.5 million, the purchase of intangible assets of $1.4 million and investments of $0.9 million. A significant portion of our investing activities was related to the opening of a new delivery center facility in Nicaragua, construction of a new delivery center facility in Jamaica, upgrading and expansion of existing delivery centers in the U.S. and the Philippines in our Customer Management segment and, to a lesser extent, investment in technology and delivery center expansion in our Customer Acquisition segment.
Cash Flows from Financing Activities
Net cash outflow from financing activities was $0.7 million during the three months ended September 30, 2017 compared with net cash inflow of $2.4 million during the three months ended September 30, 2016. Net cash outflow from financing activities during the three months ended September 30, 2017 primarily reflected proceeds from borrowings of $1.0 million and our line of credit of $0.4 million, repayment of borrowings of $1.3 million and $0.8 million paid on finance lease obligations. Net cash inflow from financing activities of $2.4 million cash during the three months ended September 30, 2016 primarily reflected proceeds from line of credit of $4.2 million, proceeds from related party loan of $0.2 million, repayment of borrowings of $0.9 million, and payment of finance lease obligation of $1.1 million.
Net cash inflow from financing activities was $15.0 million during the fiscal year ended June 30, 2017 and $12.2 million during the fiscal year ended June 30, 2016.
Net cash inflow from financing activities of $15.0 million cash during the fiscal year ended June 30, 2017 primarily reflected proceeds from line of credit of $4.8 million, proceeds from borrowings of $25.1 million, repayment of borrowings of $11.7 million and $1.0 million paid as dividends.
Net cash inflow from financing activities of $12.2 million cash during the fiscal year ended June 30, 2016 primarily reflected proceeds from line of credit of $13.3 million, proceeds from borrowings of $16.5 million, repayment of borrowings of $19.7 million, proceeds from related party loans of $12.6 million and the payment of $6.6 million dividends.
Financing Arrangements
Through our subsidiaries we are party to a number of financing arrangements with banks, financial institutions and private investors that serve to meet our liquidity requirements. These arrangements include credit facilities, lines of credit, receivables financing arrangements, term loans, capital leases and equipment leases, as well as private placements of debt securities and preferred shares. The following is a summary of the principal financing arrangements utilized by our Customer Management and Customer Acquisition segments. The following descriptions do not purport to be complete and are qualified in their entirety by reference to the agreements and related documents referred to below, copies of which have been filed as exhibits to the registration statement of which this prospectus forms a part.
Customer Management
PNC Credit Facility
In November 2013, our subsidiary TRG Customer Solutions, Inc. entered into a three-year $35.0 million revolving credit facility (as amended, the PNC Credit Facility) with PNC Bank, N.A. (PNC). In June 2015, the amount of availability under the PNC Credit Facility was increased to $40.0 million, with an additional $10.0 million of incremental availability (subject to PNCs approval and satisfaction of conditions precedent), and the maturity date of the PNC Credit Facility was extended to May 2020. The line of credit balance as of June 30, 2017 was $20.9 million compared to $17.0 million as of June 30, 2016. In June 2016, the PNC Credit Facility was amended to add a Term Loan A of $6.0 million, which was drawn down in full, and a Term Loan B of $4.0 million (subject to satisfaction of conditions precedent), which was never drawn down and cancelled. In addition, the PNC Credit Facility was
92
amended in June 2016 to include a $3.0 million non-revolving line of credit for purchases of equipment, which was drawn down in full. The current balance of this line as of June 30, 2017 was $2.3 million compared to $1.8 million as of June 30, 2016. In November 2016, the PNC Credit Facility was amended by adding a Term Loan C of $16.0 million, which was drawn down in full with $6.0 million applied to repay in full Term Loan A. Term Loan C is required to be repaid in 54 equal monthly installments (commencing six months after the drawdown date). The term loan balance as of September 30, 2017 was $13.3 million.
As of September 30, 2017, the total borrowings under the PNC Credit Facility was $36.8 million. Of this amount, $25.9 million represents short-term borrowings under the revolving line of credit, and the current portion of long-term indebtedness under Term Loan C and the equipment line of credit and $10.9 million represents long-term indebtedness under Term Loan C and the equipment line of credit.
Borrowings under the PNC Credit Facility bear interest at LIBOR plus a margin of 1.75% and / or the PNC Commercial Lending Rate for domestic loans.
Amounts owed under the PNC Credit Facility are secured by substantially all of TRG Customer Solutions, Inc.s assets.
Upon the occurrence of a Springing Covenant Event, which means that TRG Customer Solutions, Inc. has not complied with certain borrowing requirements, TRG Customer Solutions, Inc. must maintain a Fixed Charge Coverage Ratio (as defined in the PNC Credit Facility) of not less than 1.00 to 1.00, measured on (a) the trailing six months for the fiscal quarter ended December 31, 2016, (b) the trailing nine months for the fiscal quarter ended March 31, 2017, (c) the trailing 12 months for the fiscal quarter ended June 30, 2017, and (d) on a rolling four-quarter basis for each fiscal quarter ending after June 30, 2017. To date we have not been subject to the application of the Fixed Charge Coverage Ratio. The PNC Credit Facility also contains negative covenants limiting mergers and consolidations, acquisitions and sales of assets, liens, the making of loans and guarantees and dividends, which are subject to exceptions and qualifications.
The PNC Credit Facility contains customary events of default, including payment default, failure to comply with covenants or other obligations, material misrepresentations, events which have a material adverse effect, certain bankruptcy events, and changes of control.
As of September 30, 2017, TRG Solutions, Inc. was in compliance with the covenants under the PNC Credit Facility.
Receivables Financing Agreement with Citibank, N.A.
In June 2015, our subsidiary TRG Customer Solutions, Inc. entered into a supplier agreement with Citibank, N.A. (the Citibank Receivables Financing Agreement). Pursuant to the Citibank Receivables Financing Agreement, Citibank provides payment to TRG Customer Solutions, Inc. for accounts receivable owed to TRG Customer Solutions, Inc. from AT&T Services Inc. and its various subsidiaries and affiliates located in the United States. All payments from Citibank to TRG Customer Solutions, Inc. are subject to a discount charge. The discount rate used to calculate the discount charge is the product of (i) the LIBOR rate for the period most closely corresponding to the number of days in the period starting from and including the date the proceeds are remitted by Citibank to TRG Customer Solutions, Inc. (the Discount Acceptance Period) plus 0.80% per annum and (ii) the Discount Acceptance Period divided by 360. The discount charge during the three months ended September 30, 2017 and the fiscal year ended June 30, 2017 averaged approximately 0.18% of net sales.
Receivables Financing Agreement with Seacoast National Bank
In July 2011, our subsidiary TRGiSKY, Inc. entered into a purchasing agreement (the Seacoast Receivables Financing Agreement) with FCC, LLC, the predecessor to Seacoast National Bank (Seacoast). Pursuant to the Seacoast Receivables Financing Agreement, Seacoast provides payment to TRGiSKY, Inc. for up to $1.5 million of
93
accounts receivable owed to TRGiSKY, Inc. All payments from Seacoast to TRGiSKY, Inc. are subject to a discount of 1.0% for receivables outstanding 30 days or less and an additional 0.5% for each additional 15 days that such receivable is outstanding. The average discount during the three months ended September 30, 2017 and the fiscal year ended June 30, 2017 was approximately 1.5% and 1.7% of net sales, respectively. Under the Seacoast Receivables Financing Agreement, Seacoast may also advance an amount up to 85% of TRGiSKY, Inc.s receivables to TRGiSKY, Inc. at a rate of LIBOR plus 7.0%.
The Seacoast Receivables Financing Agreement requires TRGiSKY, Inc. to sell $0.2 million of receivables per month to Seacoast, subject to a penalty based on the discount fee if such minimum is not met. The Seacoast Receivables Financing Agreement is automatically renewed for successive 12-month periods unless terminated in accordance with its terms.
Customer Acquisition
Heritage Bank of Commerce Credit Facility
In March 2015, our subsidiaries Digital Globe Services, Inc., TelSatOnline Inc. and DGS EDU LLC entered into a one-year $3.5 million revolving credit facility (as amended, the HBC Credit Facility) with Heritage Bank of Commerce (HBC). In March 2016, the HBC Credit Facility was amended to increase the credit line capacity to $5.0 million and to extend its maturity date until March 31, 2018, subject to collateral review. On November 27, 2017, the HBC Credit Facility was amended to extend the Maturity Date to March 31, 2019 and to allow for certain distributions to the Company. As of September 30, 2017, $2.5 million of indebtedness was outstanding under the HBC Loan Facility.
Borrowings under the HBC Credit Facility bear interest at the Prime Rate plus a margin of 2.50%.
Amounts owed under the HBC Credit Facility are secured by substantially all of the borrowers assets.
Availability of amounts under the HBC Credit Facility is subject to the achievement of EBITDA (as defined in the HBC Loan Agreement) of at least $750,000 by Digital Globe Services, Inc., TelSatOnline Inc., DGS EDU LLC and all other DGS subsidiaries for the trailing six months ending on each quarter end during the term of the facility.
The HBC Credit Facility also contains negative covenants limiting mergers and consolidations, acquisitions and sales of assets, liens, the making of loans and guarantees and dividends, storage of inventory, and payments of subordinated debt, which are subject to exceptions and qualifications.
The HBC Credit Facility contains customary events of default, including payment default, failure to comply with covenants or other obligations, material misrepresentations, events which have a material adverse effect, certain bankruptcy events, and changes of control.
As of September 30, 2017, we were fully compliant with the reporting and financial covenants except for certain events of default for six-month rolling Adjusted EBITDA covenants for June 2016, September 2016 and June 2017. Under the terms of the loan agreement, such defaults give HBC the right to call for immediate repayment of the balance owed. HBC has waived these defaults on September 30, 2016, December 14, 2016 and September 1, 2017.
e-TeleQuote Insurance, Inc. Senior Secured Notes (2015 Series)
In February 2015, our subsidiary e-TeleQuote Insurance, Inc. issued $4.9 million aggregate principal amount of 18.0% senior secured notes due February 19, 2016, guaranteed by TRGI and our subsidiary Etelequote plc (the 2015 ETQ Notes), in a private placement to a consortium of private investors. An additional $1.0 million aggregate principal amount of the 2015 ETQ Notes was issued in two tranches in June and July 2015. The proceeds of the issuance of the 2015 ETQ Notes were used to repay $3.0 million of indebtedness under outstanding senior secured notes issued in 2014 and for working capital purposes.
94
e-TeleQuote Insurance, Inc. Senior Secured Notes (2016 Series)
In February and April 2016, e-Telequote Insurance, Inc. issued $10.0 million aggregate principal amount of 15.0% senior secured notes due February 19, 2017, guaranteed by TRGI and e-Telequote Plc (the "2016 ETQ Notes"), to a consortium of private investors. The proceeds of the issuance of the 2016 ETQ Notes were used to repay the 2015 ETQ Notes and for working capital purposes. The 2016 ETQ Notes were prepaid by e-Telequote Insurance, Inc. in June 2016 with the proceeds of $10.0 million from a loan made by TRGI to e-Telequote Insurance, Inc.s parent, e-Telequote Plc, under the June 2016 TRGI Loan Agreement (as defined below) which on June 30, 2016 was converted into an equivalent principal amount of convertible loan notes under the convertible loan agreement.
June 2016 TRGI Loan Agreement
Pursuant to a loan agreement dated as of June 20, 2016 (the June 2016 TRGI Loan Agreement), TRGI made a loan in the principal amount of $10.0 million to Etelequote PLC at an interest rate of 15.0% per annum, with a maturity date of February 20, 2017. The proceeds were used to prepay an equivalent principal amount of indebtedness owed by Etelequote PLCs subsidiary eTeleQuote Insurance, Inc. under the 2016 ETQ Notes. On June 30, 2016, Etelequote PLC refinanced the $10.0 million loan under the June 2016 TRGI Loan Agreement by issuing to TRGI an equivalent principal amount of convertible loan notes under the Convertible Loan Facility. Pursuant to a July 20, 2016 amendment to the June 2016 TRGI Loan Agreement, TRGI made a $5.0 million loan to Etelequote PLC at an interest rate of 15.0% per annum, with a maturity date of February 20, 2017. On September 30, 2016, Etelequote PLC refinanced the $5.0 million loan made pursuant to the July 20, 2016 amendment to the June 2016 TRGI Loan Agreement by issuing $5.2 million of convertible loan notes under the Convertible Loan Facility to TRGI. As a result, as of June 30, 2017, no indebtedness remains outstanding under the June 2016 TRGI Loan Agreement and it has been terminated.
June 2017 TRGI Loan
On June 15, 2017, TRGI made a $1.0 million loan to Etelequote PLC at an interest rate of 15.0% per annum, with a maturity date of June 30, 2018. On January 2, 2018, Etelequote paid TRGI $1.0 million against the loan balance.
e-TeleQuote Insurance, Inc. Senior Secured Notes (2017 Series)
In June 2017, e-TeleQuote Insurance, Inc. issued $9.1 million aggregate principal amount of 12.0% senior secured notes due June 12, 2018 (the 2017 ETQ Notes), guaranteed by TRGI with an option of early settlement by the borrower. In July 2017, e-TeleQuote Insurance, Inc. issued an additional $0.9 million principal amount of 2017 ETQ Notes. The aggregated principal amount of 12% secured notes is $10.1 million as of September 30, 2017. The proceeds of the issuance of the 2017 ETQ Notes are being used for capital expenditures, working capital and other general corporate purposes. The 2017 ETQ Notes are secured by substantially all of the assets of e-TeleQuote Insurance, Inc.
The 2017 ETQ Notes contain provisions governing certain events of default, including, among others, failure to make payment of principal or interest on the 2017 ETQ Notes, bankruptcy or insolvency of e-TeleQuote Insurance, Inc. or the guarantor, and certain failures to perform or to observe any other obligation under the 2017 ETQ Notes. The occurrence of any of the events of default in the 2017 ETQ Notes would permit the acceleration of the indebtedness under the 2017 ETQ Notes.
Etelequote Limited Convertible Notes
Pursuant to a convertible loan note agreement dated November 1, 2013 (as amended, the Convertible Debt Facility), our subsidiary Etelequote Limited has issued $25.8 million aggregate principal amount of 15.0% convertible loan notes (the ETQ Convertible Notes) in several consecutive tranches from November 1, 2013 through March 31,
95
2017 to TRGI. The proceeds of the issuances of the ETQ Convertible Notes have been used to fund capital expenditures, working capital and other general corporate purposes and, in June 2016, to refinance indebtedness of e-TeleQuote Insurance, Inc. under the 2016 ETQ Notes. The ETQ Convertible Notes mature upon demand by TRGI. As of June 30, 2017, the aggregate amount outstanding under the ETQ Convertible Notes (including accrued and unpaid interest) before giving effect to the cancellation of a portion of the indebtedness under the ETQ Convertible Notes and issuance of the ETQ Preferred Shares described below, was $27.8 million.
Interest on the ETQ Convertible Notes is payable when they are redeemed, which will occur at the election of the holders of 50.0% of the nominal amount of the ETQ Convertible Notes outstanding or mandatorily upon certain events, including, among others, the winding-up, liquidation, administration, dissolution or insolvency of Etelequote Ltd or any of its subsidiaries.
The ETQ Convertible Notes are convertible into fully paid B ordinary shares of Etelequote Ltd credited in the number determined by dividing the aggregate nominal amount of the ETQ Convertible Notes by the applicable conversion price.
On June 30, 2017, $20.0 million of our indebtedness owed to TRGI under the ETQ Convertible Notes was cancelled and replaced by the ETQ Preferred Shares, as described in the section Financing Arrangements—Etelequote Limited Non-Convertible Senior Preferred Shares below.
The events of default provision and mandatory redemption provision (as described above) of the ETQ Convertible Notes are the same.
We intend to repay the ETQ Convertible Notes in full with a portion of the net proceeds of this offering.
Etelequote Limited Non-Convertible Senior Preferred Shares
On June 30, 2017, our subsidiary Etelequote Limited issued 1,538,462 non-convertible redeemable senior preferred shares (the ETQ Preferred Shares) to private investors in consideration of the cancellation of $20.0 million of our indebtedness owed to TRGI under the ETQ Convertible Notes. As of June 30, 2017, all of the ETQ Preferred Shares remained outstanding.
In accordance with the terms of the subscription agreement, Etelequote Limited must redeem the ETQ Preferred Shares upon the completion of this offering. If the ETQ Preferred Shares are redeemed on or before June 6, 2018, the per share redemption price will equal $13.00 per share, for a total redemption amount of $20.0 million. If the ETQ Preferred Shares are redeemed after June 6, 2018, the per share redemption price will equal the greater of $13.90 per share and the variable return, which is calculated based on the length of time in years from issue date to the redemption date multiplied by a factor ranging from 1.14 to 1.20.
Other Financing Arrangements
In June 2014, we entered into an enterprise agreement with Microsoft Licensing, GP, funded via a financing arrangement with IBM Credit LLC, and covering our Microsoft-based software application licenses. As of September 30, 2017, we had a total of $0.7 million of remaining payments outstanding under this agreement.
In October 2013, we entered into a series of lease agreements to finance equipment and software for our delivery centers with CIT Finance LLC. As of September 30, 2017, we had a total of $0.3 million of remaining payments outstanding under this agreement.
Off-Balance Sheet Arrangements
Except for operating leases entered into in the normal course of business, we were not during the periods presented, and are not currently, a party to any off-balance sheet arrangements.
96
Contractual obligations
The following table presents our future contractual obligations as of June 30, 2017
|
Payments due by period
As of June 30, 2017 |
||||||||||||||
|
Total
|
Less than
one year |
1-3 years
|
3-5 years
|
5+ years
|
||||||||||
|
$ in thousands
|
||||||||||||||
Obligations Under Finance Leases(1)
|
$
|
6,446
|
|
$
|
3,532
|
|
$
|
2,914
|
|
$
|
—
|
|
$
|
—
|
|
Long Term Other Borrowings(2)
|
|
18,930
|
|
|
6,210
|
|
|
9,078
|
|
|
3,642
|
|
|
—
|
|
Line Of Credit(3)
|
|
24,537
|
|
|
24,537
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Private Placement Notes(4)
|
|
10,226
|
|
|
10,226
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Convertible Loan Note - Related Party(5)
|
|
1,955
|
|
|
1,955
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Operating Lease Obligations(6)
|
|
29,266
|
|
|
10,002
|
|
|
10,154
|
|
|
8,447
|
|
|
663
|
|
Purchase Obligations(7)
|
|
1,680
|
|
|
990
|
|
|
690
|
|
|
—
|
|
|
—
|
|
Defined Benefit Obligations(8)
|
|
727
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
727
|
|
|
$
|
93,768
|
|
$
|
57,453
|
|
$
|
22,836
|
|
$
|
12,089
|
|
$
|
1,390
|
|
(1) | The lease arrangements have interest rates ranging from 5.0% to 10.0% for the fiscal year ended June 30, 2017. |
(2) | Represents indebtedness under the following: (1) Term Loan C under the PNC Credit Facility, which will be amortized in 54 consecutive equal monthly installments which commenced on 1 January 2017 with an interest rate of LIBOR plus a margin of 4% (2) other financing arrangements having interest rates from 6% to 8%. |
(3) | Represents indebtedness under the following: (i) the PNC Credit Facility ($20.9 million), which bears interest at an interest rate of LIBOR plus a margin of 1.75% and/or at the PNC Commercial Lending Rate for domestic loans, (ii) the HBC Credit Facility ($2.5 million), which bears interest at a rate equal to the greater of The Wall Street Journal (WSJ) Prime Rate or 5.7%, and (iii) the Seacoast Receivables Financing Agreement ($0.3 million), which bears interest at a rate of LIBOR plus a margin of 7% per annum. |
(4) | Represents obligations under the ETQ Private Placements Notes which bear interest at 12%. |
(5) | Represents obligations under the ETQ Convertible Notes which bear interest at 15%. We expect the ETQ Convertible Notes to become due between 1 to 3 years. |
(6) | Represents obligations under operating leases for computer equipment, software, office facilities, furniture and fixtures and office premises. |
(7) | Represents obligations under annual telecommunication service agreements with two carriers. |
(8) | Represents liabilitiy against unfunded defined benefit plan whereby employees are entitled to one half month’s salary for every year of service upon attainment of retirement age of 60 years with at least five years of completed service. |
Qualitative and Quantitative Disclosures about Market Risk
Our activities expose us to a variety of financial risks: market risk (including interest rate risk and currency risk), credit risk and liquidity risk.
97
Interest Rate Risk
Our exposure to market risk for changes in interest rates relates primarily to our cash and bank balances and our credit facilities. Borrowings under the PNC Credit Facility bear interest at LIBOR plus 1.7% or the PNC Commercial Lending Rate for domestic loans and, in the case of Term Loan C, LIBOR plus a margin of 4.0%. Borrowings under the HBC Loan Facility bear interest at the Prime Rate plus 2.5%. Other than a floating to fixed interest-rate swap entered into in August 2016 to hedge the interest rate risk on the Term Loan A under the PNC Credit Facility, we do not use derivative financial instruments to hedge our risk of interest rate volatility. Term Loan A was settled with the proceeds of Term Loan C; however, the interest-rate swap was not terminated. As of the date of this prospectus, the interest-rate swap is independent of any particular facility we are procuring from PNC; nevertheless, it continues to contribute to the overall cost exposure of our debt portfolio.
Based on our debt position as of September 30, 2017 and taking into account the impact of the interest-rate swap referred to above, a 1.0% change in interest rates would impact our finance costs by $0.3 million.
We have not been exposed to material risks due to changes in interest rates. However, our future financial costs related to borrowings may increase and our financial income may decrease due to changes in market interest rates.
Foreign Currency Exchange Risk
We serve many of our U.S.-based clients using delivery center capacity in various countries such as the Philippines, Pakistan, Nicaragua and Jamaica. Although contracts with these clients are typically priced in U.S. dollars, a substantial portion of related costs is denominated in the local currency of the country where services are provided, resulting in foreign currency exposure which could have an impact on our results of operations. Our primary foreign currency exposures are in Philippine Peso and Pakistan Rupee; to a lesser extent, we have exposures in Euro, Pound Sterling, CFA Franc (XOF), Nicaraguan Cordoba, Jamaican Dollar, Canadian Dollar and Emirati Dirham. There can be no assurance that we can take actions to mitigate such exposure in the future, and if taken, that such actions will be successful or that future changes in currency exchange rates will not have a material adverse impact on our future operating results. A significant change in the value of the U.S. Dollar against the currency of one or more countries where we operate may have a material adverse effect on our financial condition and results of operations.
Foreign currency exchange risk arises mainly where receivables and payables exist due to transactions entered into in foreign currencies. As such, we believe we are exposed to the following foreign currency exchange risks:
• | Transaction foreign currency risk is the exchange risk associated with the time delay between entering into a contract and settling it, for example temporal differences in receivables and payables. Greater time differences exacerbate transaction foreign currency risk, as there is more time for the two exchange rates to fluctuate. |
• | Translation foreign currency risk is the risk that our non-U.S. Dollar assets and liabilities will change in value as a result of exchange rate changes. Monetary assets and liabilities (for example accounts receivable, accounts payable and bank accounts) are valued and translated into U.S. Dollars at the applicable exchange rate prevailing at the applicable date. Any adverse valuation moves due to exchange rate changes at such time are charged directly and could impact our financial position and results of operations. For the purposes of preparing our financial statements, we convert our subsidiaries’ financial statements as follows: statements of financial position are translated into U.S. Dollars from local currencies at the period-end exchange rate, shareholders’ equity is translated at historical exchange rates prevailing on the transaction date and income and cash flow statements are translated at average exchange rates for the period. |
With all other variables held constant, a 5.0% depreciation in the Philippine Peso against the U.S. dollar would have decreased our net loss after taxation in the three months ended September 30, 2017 by approximately $0.3 million. Conversely, a 5.0% appreciation in the Philippine Peso against the U.S. dollar would have increased our net loss after taxation in the three months ended September 30, 2017 by approximately $0.3 million. A 5.0% depreciation in
98
the Euro against the U.S. dollar would have decreased net loss after taxation in the three months ended September 30, 2017 by approximately $0.1 million. Conversely, a 5.0% appreciation in the Euro against the U.S. dollar would have increased our net loss after taxation in the three months ended September 30, 2017 by approximately $0.1 million. Similarly, a 5.0% depreciation in the Pakistan Rupee against the U.S. dollar would have decreased our net loss after taxation in the three months ended September 30, 2017 by approximately $33,000. Conversely, a 5.0% appreciation in the Pakistan Rupee against the U.S. dollar would have increased our net loss after taxation in the three months ended September 30, 2017 by approximately $33,000.
Credit Risk
We have the following exposure to concentration of credit risk with clients representing greater than 10% of our receivable balances:
|
As of September 30,
|
Fiscal Year Ended June 30,
|
||||||||||||||||
|
2017 (unaudited)
|
2016
|
2017
|
|||||||||||||||
|
$ million
|
% of
total AR |
$ million
|
% of
total AR |
$ million
|
% of
total AR |
||||||||||||
Client 1
|
$
|
14.3
|
|
|
23.1
|
%
|
$
|
16.1
|
|
|
28.3
|
%
|
$
|
11.7
|
|
|
22.8
|
%
|
Client 2
|
|
10.1
|
|
|
16.4
|
%
|
|
14.1
|
|
|
24.8
|
%
|
|
5.6
|
|
|
10.9
|
%
|
Client 3
|
|
9.1
|
|
|
14.8
|
%
|
|
5.8
|
|
|
10.2
|
%
|
|
6.6
|
|
|
12.9
|
%
|
|
|
33.5
|
|
|
54.3
|
%
|
|
36.0
|
|
|
63.3
|
%
|
|
23.9
|
|
|
46.6
|
%
|
Others
|
|
28.2
|
|
|
45.7
|
%
|
|
20.9
|
|
|
36.7
|
%
|
|
27.4
|
|
|
53.4
|
%
|
|
$
|
61.7
|
|
|
100.0
|
%
|
$
|
56.9
|
|
|
100.0
|
%
|
$
|
51.3
|
|
|
100.0
|
%
|
Liquidity Risk
Our policy is to ensure that we will always have sufficient cash to allow us to meet our liabilities when they become due. To achieve this aim, we seek to maintain cash balances (or agreed facilities) to meet expected requirements for a period of at least 45 days. The Board receives cash flow projections on a quarterly basis as well as information regarding cash balances and investments. The liquidity risk of each group entity is managed at the entity level. Where facilities of group entities need to be increased, approval must be sought by the entitys CFO. Where the amount of the facility is above a certain level, agreement of the Group CFO and the board is needed.
Internal Controls Over Financial Reporting
During our audit process in accordance with PCAOB standards, we and our independent registered public accounting firm identified three material weaknesses in our internal control over financial reporting as defined in the Exchange Act Rule 12b-2. Specifically, the material weaknesses related to errors identified in technical accounting areas due to a lack of sufficiently detailed technical analysis of complex accounting matters and related disclosures, lack of formal reviews and reconciliations in the financial reporting process, and various control deficiencies related to information technology general controls. These material weaknesses could result in material misstatements of our financial statements that would not be prevented or detected. In this regard, we will need to improve our controls in response to the risk of a material misstatement. See Risk Factors— We have identified material weaknesses in our internal control over financial reporting and, if we fail to promptly remediate our current material weaknesses or if we are unable to implement and maintain effective internal control over financial reporting in the future, our results of operations and the price of our common shares could be adversely affected.
We are in the process of implementing measures designed to improve our internal control over financial reporting and to remediate the material weaknesses identified above. We are actively engaged in assessing our internal control processes to identify, design, implement, and test our activities related to internal control over financial reporting. In addition, we intend to expand our accounting and financial reporting staff by hiring additional personnel with technical
99
accounting expertise in IFRS as issued by the IASB, including a corporate controller. We will also align the controls utilized by our Continuing Business Entities other than the legacy IBEX companies to the internal controls in place at the legacy IBEX companies which are more robust due to scale and operational maturity.
We cannot assure you that the measures we have taken to date, and actions we may take in the future, will be sufficient to remediate the control deficiencies that led to our material weaknesses in our internal control over financial reporting or that they will prevent potential future material weaknesses. In addition, neither our management nor an independent registered public accounting firm has performed an evaluation of our internal control over financial reporting in accordance with the provisions of the Sarbanes-Oxley Act because no such evaluation has been required to date. If we are unable to remediate these material weaknesses, or if we identify additional material weaknesses in the future or otherwise fail to maintain an effective system of internal controls, we may not be able to accurately or timely report our financial results, and our operating results, investor confidence in our company and the market price of our shares may be adversely affected.
Accounting standards, amendments and interpretations which became effective during the year
During the year ended June 30, 2017, certain new standards and amendments to existing standards became applicable; however they have no significant impact on our audited consolidated financial statements except certain disclosures required by IFRS 12 ‘Disclosure of Interests in Other Entities which have been provided in our financial statements accordingly.
Accounting standards, interpretations and amendments not yet effective
The following standards, amendments and interpretations of approved accounting standards will be effective for accounting periods beginning on or after July 1, 2017 that we have decided not to adopt early:
– | IFRS 9 ‘Financial Instruments’ effective for annual periods beginning on or after January 1, 2018, introduces a new approach to the classification of financial assets, which is driven by the business model in which the asset is held and its cash flow characteristics. It also introduced a single expected credit loss impairment model for the measurement of financial assets and a new model for hedge accounting that aligns the accounting treatment with the risk management activities of an entity. In addition, enhanced disclosures will provide better information about risk management and the effect of hedge accounting on the financial statements. We believe that adoption of IFRS 9 will significantly impact its impairment methodology. The impairment model under this standard reflects expected credit losses, as opposed to incurred credit losses. Under the impairment approach of this standard, it is no longer necessary for a credit event to have occurred before credit losses are recognized. Instead, we need to account for expected credit losses and changes in those expected credit losses. |
− | IFRS 16 ‘Leases’ effective for annual periods beginning on or after January 1, 2019, specifies how an IFRS reporter will recognize, measure, present and disclose leases. The standard provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value. Lessors continue to classify leases as operating or finance, with IFRS 16’s approach to lessor accounting substantially unchanged from its predecessor, IAS 17. We believe that this standard will significantly affect our financial position but we have not yet quantified the effects of the adoption of the standard. The on-balance sheet treatment will result in the grossing up of the balance sheet due to right-of-use assets being recognized with offsetting liabilities. This standard will also have an effect on our non-IFRS financial measures such as adjusted EBITDA and net debt. |
100
− | IFRS 15 ‘Revenue from Contracts from Customers’ effective for annual periods beginning on or after January 1, 2018, requires entities to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This core principle is achieved through a five step methodology that is required to be applied to all contracts with customers. IFRS 15 will also result in enhanced disclosures about revenue, provide guidance for transactions that were not previously addressed comprehensively and improve guidance for multiple-element arrangements. We believe that this standard will not have a significant impact as we do not engage in multiple-element arrangements. During 2017, we continued our evaluation of IFRS 15, including the expected impact on our business processes, systems and controls, and potential differences in the timing and/or method of revenue recognition for its contracts. We expect to complete our assessment during 2018 and adopt IFRS 15 in our consolidated financial statements beginning on July 1, 2018. |
− | Amendments to IFRS 2 ‘Share-based Payment’ clarify the accounting for share-based payments in return for goods or services and are effective for annual periods beginning on or after January 1, 2018. The amendments cover three accounting areas: (a) measurement of cash-settled share-based payments; (b) classification of share-based payments settled net of tax withholdings; and (c) accounting for a modification of a share-based payment from cash-settled to equity-settled. The new requirements could affect the classification and/or measurement of these arrangements and potentially the timing and amount of expense recognized for new and outstanding awards. We believe that this standard will not have significant impact as most of our share-based payment plans are equity-settled. |
− | Amendments to IAS 12 ‘Income Taxes’ are effective for annual periods beginning on or after January 1, 2017. The amendments clarify that the existence of a deductible temporary difference depends solely on a comparison of the carrying amount of an asset and its tax base at the end of the reporting period, and is not affected by possible future changes in the carrying amount or expected manner of recovery of the asset. The amendments further clarify that when calculating deferred tax asset in respect of insufficient taxable temporary differences, the future taxable profit excludes tax deductions resulting from the reversal of those deductible temporary differences. This amendment will not significantly affect us as it is only a clarification on previously issued standard. |
− | Amendments to IAS 7 ‘Statement of Cash Flows’ are part of IASB’s broader disclosure initiative and are effective for annual periods beginning on or after January 1, 2017. The amendments require disclosures that enable users of financial statements to evaluate changes in liabilities arising from financing activities, including both changes arising from cash flow and non-cash changes. This amendment will not significantly affect us as this only requires additional disclosures to our financial statements as applicable. |
− | IFRIC 23 ‘Uncertainty over Income Tax Treatments’ effective for annual periods beginning on or after January 1, 2019, clarifies the accounting for income tax when there is uncertainty over income tax treatments under IAS 12. The interpretation requires the uncertainty over tax treatment be reflected in the measurement of current and deferred tax. This amendment will not significantly affect us as it is only a clarification on previously issued standard. |
JOBS Act Transition Period
In April 2012, the Jumpstart Our Business Startups Act of 2012 (the JOBS Act) was enacted. The JOBS Act contains provisions that, among other things, reduce certain reporting requirements for an emerging growth company (an EGC) as defined in the JOBS Act. Section 107 of the JOBS Act provides that an EGC can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. Thus, an EGC can delay the adoption of certain newly implemented accounting
101
standards until those standards would otherwise apply to private companies. We have irrevocably elected not to avail ourselves of this extended transition period and, as a result, we will adopt new or revised accounting standards on the relevant dates on which adoption of such standards is required for other public companies.
In addition, we are in the process of evaluating the benefits of relying on the other exemptions and reduced reporting requirements provided by the JOBS Act. Subject to certain conditions set forth in the JOBS Act, if we choose to rely on such exemptions, for so long as we remain an EGC, we will not be required to, among other things:
• | provide an auditor’s attestation report on our system of internal controls over financial reporting pursuant to Section 404 of the Sarbanes-Oxley Act of 2002; |
• | provide all of the compensation disclosure that is required of a company that does not qualify as an EGC; and |
• | comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements. |
We would cease to be an EGC upon the earliest to occur of: the last day of the fiscal year in which we have more than $1.07 billion in annual revenue; the date we qualify as a large accelerated filer with at least $700 million of equity securities held by non-affiliates; the issuance, in any three-year period, by us of more than $1.0 billion in non-convertible debt securities; and the last day of the fiscal year ending after the fifth anniversary of this offering.
102
Overview
We are a leading end-to-end provider of technology-enabled customer lifecycle experience (CLX) solutions.
Through our integrated CLX platform, we offer a comprehensive portfolio of solutions to optimize customer acquisition, engagement, expansion and experience for our clients. Historically, these solutions were generally provided on a standalone basis and often as point solutions across the customer lifecycle. However, as the customer journey becomes more challenging, complex and competitive, these solutions are increasingly converged. To meet this transformation, we have designed a differentiated suite of digital and omni-channel, customer-centric solutions that seamlessly manages interactions throughout all phases of the customer lifecycle. We leverage sophisticated technology and proprietary analytics, in combination with our global contact and delivery center footprint and business process outsourcing (BPO) expertise, to protect and enhance our clients brands.
We manage approximately 55 million interactions each year with consumers on behalf of our clients through an omni-channel approach, using voice, web, chat and email. Although traditional voice channels still account for a substantial majority of our revenues, digital channels (web, chat, email) are gaining relative importance. When consumers prefer an automated solution, we are able to provide our clients with proprietary software applications to accommodate their customers preferences. For all of our solutions, we are increasingly utilizing machine learning and analytics to enhance and optimize these capabilities.
Our clients consist primarily of Fortune 500 brands, across a broad range of industries, including telecommunications, cable, technology, automotive and insurance, that have large customer bases that rely on outsourced providers to maximize customer experience and improve customer expansion. We have deep, long-standing relationships with our client base; our top ten clients have an average tenure of five years. Increasingly, our client base includes faster growing brands in high-growth segments of our target markets, such as high-growth technology and consumer services sectors. Given that these companies continue to manage outsized growth and do not generally have outsourced customer lifecycle capabilities, these companies seek to leverage outsourced providers like us to facilitate revenue growth and enhance their brand loyalty.
As of September 30, 2017, our integrated CLX platform combines a global network of 26 delivery centers in seven countries with our proprietary technology and data analytics capabilities. Our global delivery network, which incorporates onshore, nearshore and offshore BPO capabilities, makes us flexible in deploying solutions that meet our clients unique needs. Our onshore capabilities are delivered through thirteen sites in the United States and one site in the United Kingdom. Our nearshore capabilities are delivered through sites in Jamaica and Nicaragua. Our offshore capabilities are delivered through sites in the Philippines (four sites), Pakistan (five sites) and Senegal (one site).
Our delivery centers are strategically located in labor markets with relatively low levels of resource competition, which enables us to attract, hire and retain a highly engaged, trained and motivated workforce, which results in high levels of customer experience and satisfaction.
Our revenues for the three months ended September 30, 2016 were $87.5 million, our net profit was $2.7 million and our Adjusted EBITDA for the period was $6.9 million. Our revenues for the three months ended September 30, 2017 were $89.4 million, our net loss was $4.8 million and our Adjusted EBITDA for the period was $(0.7) million.
Our revenues for the fiscal year ended June 30, 2016 were $323.0 million, our net profit was $1.6 million and our Adjusted EBITDA for the period was $22.9 million. Our revenues for the year ended June 30, 2017 were $334.0 million, our net loss was $9.0 million and our Adjusted EBITDA for the period was $16.2 million.
103
Market Opportunity
We estimate the total current addressable market for our suite of CLX solutions is well over $100 billion. We operate our business with two reporting segments, Customer Acquisition and Customer Management, under which we address the following market segments:
Customer Acquisition
• | Digital marketing, our key customer acquisition service, is one of the fastest growing segments of the media advertising industry. According to eMarketer, a leading market research company, global spending on digital advertising in 2016 was expected to total $195 billion, with North America representing $76 billion, or 39%, of the total amount. The North America digital advertising market is expected to grow at a 12% CAGR to over $118 billion by 2020, far surpassing the 5% CAGR for total media advertising spending in North America over that same time period. Of the $76 billion spent on digital ads, $35 billion is spent annually on paid search in North America, our primary digital marketing channel. |
This fast-growing market has primarily adopted a pay-for-performance business model in which advertisers only compensate marketers once a target consumer has taken a particular action such as filling out an information form or completing a purchase of a product or service. Because of this dynamic, marketers must utilize sophisticated data-driven solutions to place highly targeted, relevant and cost-effective ads in front of
104
consumers that are most likely to make a purchase. Within the broader digital marketing universe, we adhere to the pay-for-performance pricing model with a focus on an end-to-end solution where we utilize paid search to generate high-quality leads and then use our sales agents to convert leads into completed sales.
• | Included in our Customer Acquisition segment, we also provide digital insurance agency services for Medicare private health insurance policies which are sold on behalf of insurance carriers. Medicare is a federal health insurance program, administered by the Centers for Medicare and Medicaid Services (CMS), for Americans aged 65 and older as well as certain younger people with disabilities and individuals. According to CSG Actuarial, 55.3 million Americans were enrolled in a Medicare program in 2015 and that number is expected to grow to 73.3 million Americans by 2025. Purchasing Medicare Part C private healthcare insurance can be a complex and time-intensive process for seniors. When choosing coverage plans, Medicare enrollees have the option to either sign-up for coverage under the government umbrella with a traditional Medicare plan (either on its own or in combination with a Medicare Supplement plan provided by a private health insurer) or opt-in to a Medicare Advantage (MA) plan issued by a private health insurer. In 2015, approximately 17.8 million, or 32% of total Medicare enrollees opted into private insurance coverage through a MA plan. |
Carriers in the Medicare private health insurance market sell policies through a network of licensed sales agents that are both direct employees as well as affiliated with insurance brokers. These agents are trained to advise Medicare-eligible enrollees on the coverage options available and assist enrollees in completing a new enrollment for a plan that best suits their needs or renewing a plan already in place for the next calendar year. For sales through third party brokers, carriers pay on a per-transaction basis in line with commission rates set by the CMS. Based on the national commission rate structure established by the CMS for 2017, we estimate that total annual commissions payable to independent agents are up to $8 billion.
Customer Management
• | Customer Engagement and Expansion – BPO providers remain in high demand as clients continue to seek ways to scale their operations, lower costs and headcount and access best-in-class processes and technologies. International Data Corporation (IDC), a leading information technology research firm, estimates the worldwide BPO market was approximately $180 billion in 2016 and expects it to grow to approximately $228 billion by 2021. The BPO market consists of four key horizontal markets: customer care (our primary market within this segment), human resources, finance and accounting, and procurement. According to the IDC, customer care is the largest horizontal market with approximately $66 billion of revenues in 2016, and is expected to grow to $83 billion by 2021, representing a CAGR of 4.5%. Within the U.S., customer care BPO spend accounted for $38 billion in 2016 and is expected to grow to $45 billion in 2021. |
Clients of BPO providers ranked improving operational efficiencies as a top priority. The market is projected to continue to grow in the near term and is rapidly evolving due to increased expectations on BPO vendors to innovate and constantly improve service quality.
• | Customer Experience Management – With unprecedented access to technology, data and choices, customers have elevated expectations about being heard, as well as how companies take action and respond in real time. By listening to the voice of the customer, enterprises gain valuable insights into a customer’s journey and interactions with brands. As enterprises continue to emphasize customer experience as a key competitive differentiator, the market for customer experience solutions is expected to grow rapidly in the near future. MarketsandMarkets, a leading B2B market research firm, estimates that the global customer experience management market will grow at a 21% CAGR, from $5 billion in 2016, to over $13 billion in 2021, with North America representing approximately $3 billion of market share in 2016. |
As consumers gravitate toward digital channels (websites, mobile and social media), enterprises are seeking more technologically advanced solutions to collect data in real time and to harness the insights yielded by advanced analytics performed on those data to provide customized customer experiences. According to Gartner, by 2020, more than 40% of all data and analytics projects are expected to relate to customer
105
experience. By that date, customer journey analytics is expected to be the number one customer analytics investment, with 85% of organizations investing to optimize cross-channel experiences. This increased focus on customer experience better equips brands to retain their customers, identify and resolve issues more quickly, predict future purchasing behavior and enhance overall customer satisfaction.
Key Trends
A number of trends are driving growth and transformation in the CLX market, as well as a convergence of the market segments discussed above. Clients are increasingly making purchase decisions based on vendors ability to drive revenue, improve customer experience and enhance brand loyalty rather than primarily focusing on cost savings. We believe that clients are employing a champion-challenger model in their procurement of CLX services, in which nimbler, more innovative providers compete effectively against much larger vendors. Participants in the CLX market that have an integrated solution will be best positioned to address the following key industry trends:
• | Consumer Centricity – Customer expectations and behaviors are changing dramatically. Enabled by immediate feedback channels, such as social media, consumers expect that enterprises meet their needs and preferences instantaneously in return for brand loyalty and greater share of customer spend. Enterprises are therefore more focused on understanding their consumers’ needs and consequently are demanding outsourced customer engagement partners that can deliver customer-centric solutions in an omni-channel manner that maximize customer lifetime value. |
• | Increased Role of Data and Analytics– Enterprises are increasingly demanding that their CLX providers integrate data with their core service offerings to drive superior outcomes. For example, our customer acquisition solutions are enhanced by sophisticated data analytics, enabling more efficient consumer targeting, higher conversion rates and increased lifetime value. In the area of customer management, predictive analytics allow for both more effective resource allocation in the delivery of services and efficient resolution of the customer’s needs. Similarly, customer experience has evolved from being a telephone survey-based service to a technology platform that captures customer feedback from multiple channels, including social, online and mobile and connects it with other customer data. These business intelligence tools yield actionable insights that enable clients to address customer issues in real time. We expect that investments in automation, digitization and machine learning will be key drivers in the industry as clients seek to adopt more technology-intensive ways of servicing their customers. |
• | Increased Use of Outsourcing – Enterprises continue to rely on CLX providers to address their needs related to the entire customer lifecycle. Mature companies seek to automate across business functions as their needs are becoming more diversified. These more mature companies rely on CLX providers for new technology solutions which are used to standardize business processes and increase their flexibility to seamlessly scale up or down as needed. Companies in emerging sectors continue to outsource due to their limited experience or resources to manage increasing volumes of customer interactions. These high-growth companies rely on the expertise of CLX providers in order to reach scale in their business operations. |
• | Integrated Technology Solutions for Mature Sectors – Fortune 500 companies that historically utilized traditional live-agent, voice-based services are now integrating new technology-enabled solutions as they seek to achieve greater operational flexibility and innovate their service offerings. Established enterprises that have both insourced as well as outsourced portions of their business processes are especially focused on solutions that are easily integrated into their solutions and contain plug and play capabilities. These traditional enterprises rely on innovative partners to devise new ways of lowering their costs of customer acquisition, reducing churn, engaging consumers more deeply, and increasing customer lifetime value. |
• | Solutions Catered to High-Growth Sectors – Providers of CLX solutions need to adapt their solutions to serve high-growth markets. The challenges that new economy disruptors face consist largely of managing high-growth within their customer base, while simultaneously maintaining a high-quality customer experience. In contrast to mature business models, these emerging companies have generally not focused on developing large-scale insourced customer operations; therefore, they rely almost exclusively on external partners that can deliver customer service, engagement and support while maintaining the quality of their brands. |
106
• | Increased Use of Integrated Providers – We believe clients sourcing multiple CLX solutions across the customer lifecycle from integrated providers will result in the volumes of business with such integrated providers of CLX solutions to increase. For example, it is difficult for a client receiving multiple CLX solutions from a provider to switch a large number of workstations to a competitor because of the potential disruption caused to the client’s users by introducing a new end-service provider or because of the level of process integration required which can be time consuming and costly. |
• | Flexible Delivery Model – Clients are increasingly differentiating among providers based on availability of a flexible delivery model that can offer a mix of onshore, nearshore and / or offshore capabilities. Offshore locations, such as the Philippines, and nearshore locations, such as Central America and the Caribbean, have become attractive delivery model options due to their lower pricing. Thus, clients seeking to rationalize their cost structure value the relatively lower-price points that near-shoring and off-shoring alternatives represent versus an onshore option. However, clients also appreciate the flexibility of being able to choose onshore options that, while at higher price points, are particularly important for certain programs, such as high dollar value customer acquisition or higher-touch customer service. |
Our CLX Platform
107
Our integrated CLX platform is designed to support our mission of becoming a strategic partner to leading brands and enterprises for their CLX needs. Our integrated CLX platform is founded on six core competencies:
• | CLX Product Cloud – Our technology capabilities allow us to provide innovative, automated, customizable solutions to our clients. In addition to offering our clients agent-based customer-facing services, we have the flexibility to offer a pure technology-based solution or a combination of both services and technology to meet their unique needs. We use technology to enable growth and engender client loyalty. Our technology innovations make our CLX solutions highly-respected in the marketplace. |
• | Data and Analytics – Our business is highly data intensive, and as a result we have collected datasets from more than 237 million customer interactions over the past five years. We overlay our proprietary datasets with third-party data and other available data to derive insights into customer behaviors and preferences. For example, based on our proprietary databases of the performance characteristics of over 5 million search terms and 26 million unique keyword and bid type combinations, we are able to refine our algorithms continually to optimize our lead generation and conversion solutions. |
• | People and Processes – We employ a skilled, trained and motivated global workforce of over 15,000 employees servicing consumers across the full customer life cycle (acquisition, engagement, expansion and experience) in 45 countries in 36 languages. Over the last two decades, we have refined and improved our processes, methodologies and incentive systems to enable us to recruit, train, engage, motivate and retain a highly talented agent workforce. Our ability to manage our workforce processes and do so at a significant scale has been a key enabler of our ability to expand our business and achieve our growth objectives. |
• | Global Delivery Locations – We have a global network of 26 delivery centers in seven countries offering onshore, nearshore and offshore capabilities. Our facilities are located onshore within the United States, and the United Kingdom (total of fourteen sites), nearshore in Nicaragua and Jamaica (total of two sites), and offshore in Pakistan (five sites), Philippines (four sites) and Senegal (one site). |
• | Network Infrastructure – The technology platform supporting our facilities is built on reliable and secure data centers, scalable telephony systems and other third-party technology products on the basis of a fully redundant architecture, with an unrelenting focus on the protection of client and consumer data. Our four data centers operate continuously with an uptime of 99.9%. Our physical network is maintained by a high-quality infrastructure and networking organization, which consists of 160 people around the world who are dedicated to seamless, uninterrupted service delivery to our clients. We maintain various compliance certifications, including COPC and PCI. We host our servers and data in data centers, a majority of which have SOC 1 Type II, and SOC 2 Type II attestations or equivalent certifications. Our network infrastructure allows us to employ a number of technologies, policies and procedures to protect the large quantity of highly sensitive consumer data that we host, manage, and interact with. |
• | Strategy and Innovation – As a result of our management team’s vision, we have built a platform that we believe is well-positioned for strong, sustainable, long-term growth. Our purpose-built platform is at the leading edge of providing clients with innovative solutions to enhance their customer lifecycle capabilities. Our strategy to combine proprietary technology solutions with a highly trained workforce and a global delivery model that can serve the full spectrum of the customer lifecycle is differentiated versus competition and a key driver for our ability to drive strong annual growth. |
Our Strengths
We believe that we have established a leadership position in the CLX solutions market. Whether in mature, high-growth or emerging industries, we are able to provide clients with a compelling value proposition that combines our full spectrum of customer lifecycle solutions with a global delivery model and innovative technology. We believe that the investments we have made have placed us in a strong competitive position with substantial first-mover advantages. Our leadership position is founded on the following key competitive strengths:
• | Provider of end-to-end customer lifecycle experience solutions – Today’s consumer journey is characterized by a multitude of channels and touch-points. The customer lifecycle, from acquisition to experience, has become |
108
more challenging, complex and competitive for enterprises to manage. It is no longer effective to rely on multiple single-solution vendors and thus creating patchwork of customer-facing solutions corresponding to each channel or touch-point. The differentiated suite of solutions that we have developed seamlessly manages interactions throughout all phases of the customer lifecycle. This benefits our clients by allowing them to consolidate the fulfillment of all of their CLX needs with one comprehensive provider while gaining efficiency and cost benefits. Furthermore, having one comprehensive platform creates substantial cross-sell opportunities across our organization and provides for numerous future growth opportunities.
• | Demonstrated ability to combine technology and services – Our CLX platform combines our proprietary technology with our omni-channel service delivery model to provide clients differentiated solutions at a large scale. Across our suite of solutions, we have added our proprietary technology capabilities in order to improve outcomes for our clients. Our proprietary technology allows us to provide innovative, automated and customizable solutions to our clients more efficiently than if delivered through a purely service-based model. |
Representative of the above technology capabilities is our proprietary ClearView customer experience management software platform, which provides business intelligence on consumer activities to support our clients decision making process through the full customer lifecycle. In addition, we have made investments in machine learning capabilities and are using the associated power of predictive analytics to further improve lead generation conversion rates, identify up-sell and cross-sell opportunities for our clients, increase customer loyalty and improve customer retention.
•Proven expertise in mature industries – We believe that we have built a deep level of expertise in serving clients in mature industries, including the telecommunications, cable, insurance and automotive sectors. Our historical experience in these sectors has been key to winning new clients in these industries. Mature companies are facing new challenges in the growth, engagement and retention of their customer bases in an efficient, cost effective manner. As an example, a primary focus for these clients, who often have millions of customers, is to partner with vendors that can enable them to generate revenue growth. We believe that we are able to provide such value at all stages of the customer lifecycle for these industries, from lowering the cost of customer acquisition to increasing customer lifetime value through improved retention and increased up-sell.
• | Growing expertise in serving clients in emerging and high-growth industries – More recently, we have developed an expertise and competitive advantage in several rapidly growing key market segments. These include the emerging and high-growth technology and consumer services sectors, along with the Medicare private health insurance market. We have had considerable success in winning new clients in these emerging and high-growth technologies and have rapidly expanded our revenues with these clients in line with their own rapid growth in their markets. Emerging and high-growth companies are focused on partners that can help them rapidly scale their customer service offerings to facilitate their rapid growth while providing customers with a positive customer experience with their brand. Our ability to provide such clients with high-touch customer engagement solutions aligned with their culture is an important attribute valued by these clients. For example, our customer acquisition solution targeted at enrollees in the Medicare private health insurance market is benefiting from the rapid growth in the senior health population in the United States. |
• | Global delivery capabilities – Our global delivery model encompasses onshore, nearshore and offshore delivery capabilities. Our nearshore capabilities are delivered through sites in Jamaica and Nicaragua. Our offshore capabilities are delivered through sites in the Philippines (four sites), Pakistan (five sites) and Senegal (one site). We seek to operate state-of-the-art facilities in labor markets that are underpenetrated in order to maintain our competitive advantage, retain our position in those labor markets as an employer of choice, and deliver a highly scalable and cost-effective solution to our clients. This delivery model allows us to offer our clients customized solutions providing resources in a mix of geographic locations that best meet their business demands. Our global delivery capabilities also provide us with the flexibility to serve companies in both mature and emerging sectors. Companies in more mature industries tend to prefer to be able to source delivery from a menu of onshore, offshore and nearshore locations, whereas clients in relatively faster growing sectors tend to be comfortable with lower-cost offshore or nearshore delivery options. |
109
• | Innovative and entrepreneurial culture – We believe that we have a distinctive corporate culture characterized by innovation, speed and organizational nimbleness. The combination of our entrepreneurial culture and the deep experience of our leadership team position us well to address the opportunities presented by the emergence of an integrated CLX industry. Our entrepreneurial culture and organizational agility have been instrumental to our growth by allowing us to anticipate and stay ahead of emerging trends in the industry. Our innovative and entrepreneurial culture is a key differentiator and gives us a competitive advantage in delivering high-quality solutions to clients around the globe. In addition, we believe we have established a strong corporate culture that is critical to our ability to recruit, engage, motivate, manage and retain our talented global workforce of over 15,000 employees across all offices. Finally, our culture enables our workforce to be able to design and deliver innovative solutions to our clients around the globe that optimize their ability to acquire, engage, expand and retain their customers. |
Our Growth Strategy
Our goal is to become a key strategic partner to both mature and high-growth companies that require outsourced CLX solutions. Over the last five years, our revenues have increased at a Compounded Annual Growth Rate (CAGR) of 20.6%, growing from $131.0 million in the fiscal year ended June 30, 2012 to $334.0 million in the fiscal year ended June 30, 2017. We have established a leadership position in the CLX category and intend to continue to set the pace for innovation. Our growth model is designed to deploy a land and expand approach by targeting and initiating delivery with large, global enterprises, and subsequently expanding our services with these clients. The large scale size of our client base, our ability to deliver a superior experience to our clients and our global delivery capabilities has allowed us to successfully land new clients and then expand our share of wallet with them over time. We have a demonstrated track record of increasing our share of our clients business over time; we believe this growth will be bolstered in the future as clients continue to recognize the benefits of partnering with an end-to-end CLX provider and we are able to cross-sell our broad suite of solutions through our client base. Moreover, the current capacity at our onshore and nearshore delivery centers will be able to support our near-term growth with minimal incremental investment, with future investments in capacity expected to be success-based and in response to growth demands of our business.
By offering technology-enabled CLX solutions through our integrated CLX platform, we believe we are well positioned to effectively compete in the CLX market and continue to take market share and capitalize on market growth. We believe that clients are employing a champion-challenger model in their procurement of CLX services, in which nimbler, more innovative providers compete effectively against much larger vendors. This procurement model directly benefits our land and expand model; we have proven our ability to expand with clients, in many instances taking wallet share from competitors, as we demonstrate our ability to drive strong outcomes for our clients.
Our growth strategy is based on the following key components:
• | Expand with existing clients – We have a consistent track record of successfully expanding the scope of our services with our clients. Our client base is comprised of large, global brands that have multiple lines of business across multiple geographies. The size and scale of our clients create a substantial growth avenue by capturing additional wallet share with them. We have demonstrated our ability to expand with our clients by adding new geographies or additional business segments to our scope of service; in many instances, we are taking share due to our ability to outperform our competitors through our superior execution. We believe that we have significant opportunities to support future growth at each of our existing clients. For many of our large clients, we believe that we have opportunity to capture 15% or more of their total share of wallet; currently, we estimate we have less than 6% penetration within our top five clients. |
• | Continue winning new client engagements – We have a proven history of driving revenue growth from winning new clients. We have been successful in winning new clients historically served by our competitors; our ability to win these clients has allowed us to take share from our competition. Furthermore, we have been successful in winning first generation clients that have decided to outsource their previously in-house operations. Our key competitive strengths include our full spectrum customer lifecycle solutions, our global delivery model and our |
110
proprietary technology capabilities; all of which enhance our ability to win new clients. In order to continue driving future new client growth, we are making investments in our sales and marketing infrastructure, including hiring additional business development personnel focused entirely on driving new client growth across an array of geographies and end markets. Our new client growth strategy is defined by targeting both established, leading global brands and emerging, high-growth brands that can benefit from our solutions.
• | Win new clients in mature industries – Our deep expertise in providing outsourced solutions to leading global brands in relatively mature industries, such as telecommunications and cable, is a key enabler of our ability to win new clients. We serve a highly recognizable client base that provides a high degree of referenceability during the new client sale process and provides confidence in our ability to execute. We are able to appeal to new clients in these industries due to our value proposition of helping mature global brands seeking to improve growth and maximize customer retention. Select major new clients added during the fiscal year ended June 30, 2017 include two luxury automotive manufacturers, a global telecommunications provider and a cable provider. |
• | Win new clients in high-growth sectors – More of our new client wins are coming from relatively faster growing sectors of the economy, including consumer internet and technology companies. We have dedicated an increasing number of sales resources to these attractive growth sectors and have been able to leverage key recent wins of blue-chip customers to create referenceable accounts and continue strong momentum with new clients. We are able to appeal to new clients in these sectors due to our ability to facilitate revenue growth and enhance their brand loyalty. Select major new clients added during the fiscal year ended June 30, 2017 were a global e-commerce platform, a streaming video content provider, a streaming audio content provider, a smart home services provide, a wearable technology device provider and a ride sharing app provider. |
• | Cross-sell our full spectrum lifecycle solution – The breadth of our solutions over the full customer lifecycle creates the ability to cross-sell each solution throughout our client base. Most of these clients currently source a narrower set of solutions from us, such as customer engagement or customer acquisition, and we believe that large enterprise clients focused on their customer experience are increasingly seeking providers offering a broader range of customer lifecycle solutions. An additional advantage of selling our full spectrum of solutions is that it allows us to win off-cycle mandates in large new accounts, providing a competitive foothold prior to the typical 12-18 month request for proposal, or RFP, cycle that typically dictates the pipeline for traditional BPO programs. Only three of our top ten clients are currently utilizing more than one of our CLX suite of solutions, creating substantial future cross-sell opportunities. |
• | Expand geographically – By expanding geographically, we will support our growth both by attracting and winning new clients, as well as expanding and growing with existing clients. We seek to establish new delivery centers in underpenetrated labor markets, which will allow us to retain a competitive edge, attract and retain the necessary workforce, and deliver a highly scalable and cost effective solution to our clients. Our selection of new geographies in which to deploy our delivery solutions is based on a careful assessment of client needs, and is often in anticipation of a broader market trend. For example, we opened up new nearshore service delivery locations in Jamaica and Nicaragua in 2016 in anticipation of increasing client demand, and have been successful in placing significant amount of client volume in those locations in a relatively short period. Similarly, we are in the process of expanding our Senegal service delivery location in anticipation of a broader move in the French enterprise market to diversify service offerings beyond the current offshore focus on Morocco. |
• | Pursue strategic acquisitions – We may selectively pursue acquisition and strategic investments in companies and technologies that strengthen our customer lifecycle experience platform. Our industry segments continue to be fragmented and provide multiple opportunities to acquire companies to complement our existing capabilities. Our acquisition strategy targets situations in which it is optimal to acquire versus build. It will primarily be focused on adding additional omni-channel capabilities, providing access to new geographies and acquiring technologies that further differentiate our solutions. |
111
Our Solutions and Products
We work closely with our clients to optimize customer acquisition, engagement, expansion and experience by offering technology-enabled solutions through our integrated CLX platform. Our solutions help our clients protect and enhance their brands, grow their customer bases, retain their customers, and maximize customer lifetime value. Our comprehensive portfolio of end-to-end solutions drives deep customer integration and long-term trusted relationships with our clients, many of whom we have served for more than five years.
Our vertical industry expertise in telecommunications, technology, cable / broadband, high-growth technology, health and health insurance, financial services and automotive allows us to adapt our services and solutions for our clients, further embedding us into their value chain while delivering impactful business results.
We believe that we have a strong track record of offering flexible pricing models for our solution offering ranging from fixed pricing to outcome-based pricing if certain performance indicators are achieved. We believe that new contracts will increasingly be based on such outcome-based pricing and similar hybrid pricing models, as a means of making services more transparent. We believe that our flexible pricing models allow us to maximize our revenues in a price competitive environment while maintaining the high quality of our CLX services.
We provide our services across the following four phases of the customer lifecycle experience:
112
Overview – In our Customer Acquisition segment, we work with consumer-facing businesses to acquire customers for them. We are typically compensated by our clients on a pay-per-performance basis, where we earn a commission upon the successful addition of a new customer. In our Medicare insurance agency division, we acquire customers for most of the firms representing some of the largest Medicare Advantage market share, such as Humana and UnitedHealthcare. The remainder of our Customer Acquisition segment is primarily focused on acquiring customers for clients in the telecommunications, cable / broadband and technology industries.
Acquisition Cycle – Most of our Customer Acquisition solutions involve two steps: (a) generating or purchasing a lead or a prospect, and (b) converting that lead or prospect into a customer, most frequently through a voice-based channel.
• | Lead or Prospect Sourcing –We source leads or prospects for our acquisition solutions either through digital marketing activity, which includes paid search and search engine optimization, or through the purchase of leads from third parties. |
• | Paid Search –The largest portion of our internal lead generation relies on paid search, which is also known as search engine marketing (SEM). This portion of our digital marketing activity involves the creation and management of a web sales portal bearing the client’s brand, to which we drive consumers through fixed and mobile paid search advertising with providers such as Google, Yahoo! and Bing. Our proprietary technology platform determines the optimal price to pay for keyword-based advertising to ensure cost-effective search engine placement that attracts interested consumers. This platform also bases its bidding on availability of appropriate delivery center agents to convert any leads generated into buyers. We use our SEM-based lead generation primarily to generate customers for our clients in the cable and telecommunications sectors. |
• | Organic Search –We also generate leads for our acquisition solution based on organic search, which is also known as search engine optimization (SEO). This portion of our digital marketing activity involves the creation and management of web portals that feature prominently in a consumer’s relevance-based search results in response to a web search. Visitors to these web properties effectively become leads that we subsequently contact in order to convert into a sale. For example, we have developed proprietary content for the Medicare private health insurance market where we provide useful and relevant information regarding the medical industry and insurance plan options available to potential enrollees in the senior population. |
• | Purchase of Leads from Third Party Providers –In addition to internally generating leads and prospects of interested consumers, we also purchase leads and prospects from third party providers. Such prospects can be in the form of inbound calls, where we receive a call transferred from a lead provider that generates relevant prospects for its own business and seeks to monetize further that lead by cross-selling it to us. We also receive leads in the form of contact details of interested prospects that indicated interest to a lead provider through an online web property, whom we subsequently seek to convert via an outbound phone call. |
• | Conversion of Leads to Sales –The final step in our Customer Acquisition solutions is our conversion of leads or prospects, whether generated internally or externally, into customers for our clients. We do so primarily through phone interaction with sales agents at our delivery centers. Occasionally, those prospects may become customers of our clients directly through our website without any agent involvement. In our Medicare insurance division, all sales are required to take place through a sales agent that is licensed in the state a prospect is a resident in. We currently have over 130 licensed agents. |
Use of Proprietary Algorithms Across our Platform – In our Customer Acquisition solutions, we employ our proprietary algorithms across our platforms to manage all aspects of the marketing function, ranging from setting the amount of our bid for advertising in response to a given search term to managing the underlying website and its associated analytics. We maintain proprietary databases on the performance characteristics of over 5 million search terms (and 26 million unique keyword and bid type combinations) across over 33,000 zip codes, which we have developed over seven years. The analytics we perform using those data allow us to make cost effective purchases of
114
key search terms. We apply machine learning to identify high-quality leads, which ultimately improves the conversion of those leads into sales. We manage our websites in a dynamic manner, where the website content changes based on the characteristics of the visitor. Our websites also have a high level of integration with our clients as well as with external databases.
Our e-commerce platform for our acquisition solution has features such as online quoting from various carriers, plan comparison and recommendation, online enrollment, electronic processing interchange and online work queue protocols for each consumer request to ensure tracking and fulfillment.
For more detailed discussion of the technology used in our Customer Acquisition solutions, see Technology and Infrastructure.
Delivery Model – As of September 30, 2017, we operated seven acquisition-focused delivery centers. For our Medicare insurance agency division, we operated three delivery centers dedicated to the sale of Medicare private health insurance policies on behalf of health insurance carriers, located in Clearwater, Brooksville and Fort Lauderdale, Florida. We operated two delivery centers in Pakistan, one in Jamaica, and one in the United States which are focused on customer acquisition on behalf of our clients in the cable and telecommunications industries. As of September 30, 2017, the number of agents dedicated to customer acquisition was 936 (797 digital acquisition and 139 Medicare acquisition).
Revenue Model – In our Customer Acquisition segment, we are typically compensated by our clients on a pay-for-performance basis where we earn a commission upon the successful addition of a new customer. In our Medicare insurance agency division , the commission structure is longer duration, and possesses two components: an upfront commission, and a renewal commission each year the insured renews their policy. Within digital acquisition, to a lesser extent we also provide sales-based delivery center services to convert leads provided by the client into new customers, for which we are typically compensated on a fixed hourly basis.
115
Overview – Our Customer Engagement solutions make up the largest component of our revenue base. Our long tenured clients within this solution are primarily in the telecommunications, cable / broadband and technology industries. Our more recent client wins have included enterprises in the high-growth technology and, consumer services. This solution is delivered through our digital and omni-channel platform, which integrates digital and non-digital channels. In particular, as consumers increasingly transition away from voice and toward digital communication, we have added a full suite of digital channel capabilities, which include voice, email, chat, SMS, IVR, social media and other applications. For more detailed discussion of the technology used in our in Customer Engagement solutions, see Technology and Infrastructure. Our Customer Engagement solutions are priced either on a per unit of time or a per interaction basis. Of the total volume of customer interactions that occur in our Customer Engagement solutions, over 93% represent interactions originating from inbound consumer inquiries.
Our suite of Customer Engagement solutions are made up primarily of the following three categories:
• | Customer Service – This solution is the main interface between our clients and their customers. This solution category is about our clients’ management of their customer relationships, and represents for our clients the most important source of information about their customers’ perceptions and experience. In this service, we provide information about our clients’ products and services to their customers and handle inbound and outbound contacts relating to suggestions, requests and claims about products, billing inquiries, services and processes. A large portion of this solution relates to billing inquiries and general product and service information. |
• | Technical Support – We deploy specialized teams that are available to our clients to provide information, assistance and technical guidance to our clients’ customers on a specific product or service. Our technical support capabilities include helpdesk services, early stage issue resolution, known as Level I support, as well as Level II technical support for more advanced issues. |
• | Other Value-Added Services – Our back office solutions allow our clients to outsource portions of their own internal administrative functions to us. These solutions include primarily finance and accounting, marketing support, sales operations and HR administration. This solution is enhanced by automation tools to process routine and repetitive activities enabling us to manage high volume activities for our clients. |
Our Customer Engagement solutions require a robust technology infrastructure overlay. Each of our client programs is operated using a Customer Relationship Management (CRM) agent application, which guides agents through the relevant call script, provides an interface to input customer-specific data to the client, captures other relevant call and program-related information and provides program reporting to the client. Certain clients provide their own CRM agent application; in other cases we customize our proprietary portal for that client program. Other technology tools relevant to the above services include call recording platforms, workforce management software and quality management tools, as described in more detail under Technology and Infrastructure below. In addition to these essential tools, we believe we have an advanced technology capability that is developing the next generation of tools that will provide us with a highly competitive edge in our Customer Engagement capabilities.
Delivery Model – As of September 30, 2017, we operated 20 Customer Engagement focused delivery centers located in the United States and the United Kingdom (nine sites), Pakistan (five sites), the Philippines (three sites), Nicaragua (one site), Jamaica (one site) and Senegal (one site). As of September 30, 2017, the number of agents dedicated to our Customer Engagement solution was 8,812.
Revenue Model – Client pricing for our Customer Engagement solution has traditionally been structured on a per staffed hour basis; however, pricing is increasingly evolving toward a per minute of talk time basis or a per contact basis. These new pricing frameworks shift the risk associated with the management of operational metrics such as occupancy or handle time optimization from the client to the provider and thus require providers to constantly optimize operational efficiency in order for the client engagement to remain profitable.
117
Overview – Our Customer Expansion solutions are a derivative of our Customer Engagement solutions, combining our traditional BPO solutions with our sales and acquisition-oriented delivery center capability to allow our existing clients to further mine their current customer base. Our Customer Expansion solutions include cross-selling and up-selling our clients products and services, maximizing customer retention and winning back customers that have transitioned away from our clients. Each of these functions requires the agent to demonstrate a combination of customer empathy and product knowledge, together with the ability to make a sale on behalf of the client. The clients of our Customer Expansion solutions are primarily in the telecommunications, cable / broadband and technology industries.
The majority of the clients of our Customer Expansion solutions tend to have an established history of outsourcing their CLX needs and have identified the benefit of a dedicated expansion capability. These clients generally have a significant existing customer base and are seeking solutions that reduce churn and increase growth.
Delivery Model – As of September 30, 2017, we operated nine Customer Expansion focused delivery centers located in the United States (three sites), Pakistan (three sites) and the Philippines (three sites). As of September 30, 2017, the number of agents dedicated to our Customer Expansion solution was 2,560.
Revenue Model – Client pricing for our Customer Expansion solution has traditionally been structured on a per staffed hour basis; however, pricing is increasingly evolving toward a per minute of talk time basis or a per contact basis. These new pricing frameworks shift the risk associated with the management of metrics such as occupancy or handle time optimization from the client to the provider and thus require providers to constantly optimize operational efficiency in order for the Client Engagement solutions to remain profitable. In addition, our clients may provide us with performance-based bonuses based upon achieving agreed upon performance targets.
119
Overview – We have developed a comprehensive suite of proprietary software tools to measure, monitor and manage our clients customer experience. By applying these tools, we enable our clients to improve retention of their customers, identify and manage service issues in real time, predict future behavior and enhance overall customer satisfaction. Our platform includes management of omni-channel surveys, interactive artificial intelligence, text analytics and sentiment analysis, a business intelligence suite, and case management capabilities. The clients of our Customer Experience solutions are primarily in the automotive industry, with more recent client wins in financial services and technology industries. For more detailed discussion of the technology used in our Customer Experience solutions, see Technology and Infrastructure.
As enterprises continue to emphasize customer experience as a key competitive differentiator, we believe that our offering of such a product, whether bundled with our other CLX solutions or sold on a standalone basis, places us in a differentiated position relative to our competitors. We believe that many of our existing and potential clients have yet to invest in a software platform to manage their customer experience.
Delivery Model – We primarily deliver our Customer Experience solutions to our clients using a cloud-based delivery model. We also have the flexibility to offer solutions that are hosted at the clients premises.
Revenue Model – We currently offer our Customer Experience solutions under a license where we charge the client on a software as a service basis that reflects usage of the product at the clients location. In addition, we may charge a set-up fee to customize the solution for our clients specific needs or provide additional consulting services.
Sub-Brands
In connection with the Reorganization Transaction and the repositioning of our brand, we utilize three sub-brands to deliver our solutions. IBEX Interactive represents our historical IBEX Global Solutions, DGS and iSky entities. IBEX Insurance represents Etelequote Limited. IBEX Digital represents the predecessor companies of DGS Limited.
121
Technology Solutions
Over the past five years, we have invested significant resources into building and deploying a scalable CLX platform, which includes next-generation software products and modules, deployed across the full customer lifecycle journey, driving revenue growth, productivity improvements, experience enhancement and competitive differentiation.
We believe that we have built an industry-leading, comprehensive suite of software products and applications, deployed at enterprise scale across multiple industries along the full consumer lifecycle. For example, we have used our CLX suite to acquire cable and insurance consumers in large scale at an optimal target cost per acquisition (CPA), measure and manage the customer experience for the automotive industry across multiple geographies, maximize retention of policyholders in the health insurance sector, and prevent fraud using anomaly detection for the telecom sector.
Our CLX suite and its end-to-end set of solutions (acquire, engage, expand, experience) are powered by the CLX Product Cloud, a flexible and modular toolset of integrated products that can be configured, connected, and deployed based on diverse client needs and requirements.
In addition to our proprietary software products and applications, we partner with major vendors for operations management control, providing intelligent interactive routing through computer telephony integration, outbound sales automation, intelligent routing, quality management, business intelligence, workforce management, and CRM systems. We believe our partnership with leading category vendors has allowed us to deliver customized solutions based on specific client demands and easily integrate with clients internal systems.
The CLX Product Cloud
122
Our CLX Product Cloud comprises a range of software products that enable our CLX suite across the full customer lifecycle journey. These software products can be used individually or in combination to build a contextual and intuitive customizable implementation for each client deployment. We deliver our CLX suite using the following software products, and their associated modules, as building blocks to create a comprehensive CLX solution that easily accommodates a range of industries and use cases.
123
Client-Facing Products
Our current principal products within the CLX Product Cloud that are primarily used by our clients and their customers include:
• | CLX Signal offers business intelligence to support decision making across the entire Customer Lifecycle Experience value chain for seamless insight and dynamic action. The CLX Signal product provides real time statistics, data, and reports for management, operations users, and both internal and client-side analysts, allowing users to create real time reports and conduct customized data and performance analyses. Key features include deep data analytics using automated speech recognition, natural language processing, artificial intelligence and machine learning algorithms to predict consumer sentiment, identify early performance indicators, and manage ongoing issues. CLX Signal modules are deployed for every client implementation. |
• | CLX Convert – a proprietary quoting and comparison engine at a physical address level, which aggregates and unifies quotes from a large number of providers serving that address, enabling efficient and ongoing lead conversion. CLX Convert modules have been customized and implemented in the cable / broadband, telecommunications, and health insurance verticals. |
• | CLX Connect – our digital and omni-channel platform for consumers to interact with brands via a channel of their choice, including voice, Integrated Voice Reading (IVR), web, social or chatbots, ensuring a seamless transition from one channel to the next. |
• | CLX Pulse – delivers consumer sentiment to brands. This customer experience measurement product suite is designed to capture the voice of the customer. CLX Pulse provides brands with the power to seamlessly send omni-channel surveys, supported by powerful text analytics software to intelligently analyze customer feedback for accurate sentiment and disposition. Consumers are able to provide real time feedback after each interaction with the brand. |
Internal Products
In addition to the client and consumer facing applications, our CLX Engine also consists of several core software products used internally to deliver our CLX solutions. These include:
• | CLX Target – our digital marketing and conversion suite. CLX Target allows us to plan, create, and launch highly targeted digital marketing campaigns across social, search and display advertising channels. The CLX Target modules are implemented for automated bid intelligence and adaptive bid optimization. The technology allows us to identify, profile, segment and target high-value audiences using behavioral scoring. Our CLX Target product is implemented across our cable, telecommunications, clients where we are engaged for our customer acquisition solution and allows us to deliver high value clicks and leads to our clients. |
• | CLX Trust – our proprietary security product to monitor and prevent security breaches internally by recording key strokes, screen interactions and running sophisticated algorithms for real time anomaly detection. The capabilities in our CLX Trust product include recording and logging technologies to monitor conversations, screens, and keyboard activity. We use machine learning capabilities to identify suspicion or fraudulent activity and identify anomalous behavior. |
• | CLX Sense – our leading edge call center productivity and agent performance product. CLX Sense is designed to optimize call center productivity and enhance agent success and allow production management to monitor, motivate and improve the performance of our frontline agents. |
CLX APIs - Through our APIs, our CLX suite ties together our various software products and modules with custom functionality across the CLX Product Cloud. We construct our own software from the same APIs that we offer to our clients and provide up-to-date code. In addition, we are extending our technology to more partners through our APIs to allow developers to develop new tools and additional functionalities that further enhance our CLX suite.
124
CLX Labs - Our product development philosophy is centered on rapid and continuous innovation, with frequent releases of test products that we seek to improve with every iteration. We often make products available early in their development stages by posting them on CLX Labs. If our users find a product useful, we promote it to beta status for additional testing. Our beta testing periods often last a year or more. Once we are satisfied that a product is of high-quality and utility, we remove the beta label and make it a core CLX suite application.
Technology Approach
We have designed and developed our technology solutions for large global enterprises. We operate a multi-tenant, multi-user architecture that provides enterprise clients with separate instances of the database while maintaining a common schema across applications for all clients run on either shared infrastructure servers or on dedicated servers. This architecture reduces risk associated with infrastructure outages, improves system scalability and security, and allows for flexibility in deployment location.
The architecture, design, deployment and management of our technology and infrastructure has been designed and built with the following objectives:
• | Intuitive User Experience. Our CLX platform is designed to create an intuitive, interactive and consistent user experience. The goal of our design is to minimize the need for extended product training. |
• | Scalability. Our architecture allows us to deploy our CLX platform at scale capable of managing millions of interactions per month on behalf of our clients, including calls, website views, social media interactions, emails, chat sessions and many other transactions. |
• | Reliability. Our technology solutions and infrastructure are designed as always on solutions with redundancies in place to minimize downtime. We work with leading global providers to create a fully redundant architecture between our facilities. Servers and software components are replicated and customer data is backed up and stored in remote data centers. |
• | Security. We maintain a comprehensive security program designed to help safeguard the security and integrity of our customers’ data, which includes both organizational and technical measures such as perimeter security, industry standard intrusion detection systems, security protocols, and authentication of customers and employees prior to accessing our platform, and testing of each released update before deployment. |
• | Configurability. Our core technology applications and products are easily configured to meet client specific needs and solutions. |
• | Extensions. As part of the CLX Platform, we provide standard, pre-built integrations with leading third-party systems. We also enable additional custom integration for our customers and partners through our APIs. |
Technology Initiatives
Our current initiatives are focused on enhancing and extending the capabilities of our existing suite of products servicing the full customer lifecycle. One set of initiatives is focused on deriving further insights from customer interactions leveraging data and machine learning techniques as well deploying technologies such as chatbots as an additional channel to interact with consumers. We also have initiatives underway to further strengthen our security products using anomaly detection techniques.
Our product roadmap is dynamic and our product development cycles can rapidly address client needs, deliver additional value to our clients, and maintain our competitive differentiation.
Research and Development
Our ability to compete depends in large part on our continuous commitment to research and development and our ability to introduce new products, technologies, features and functionality in a quick and timely fashion. Our research and development organization is responsible for the design, development, testing and certification of our products
125
and services. Our efforts are focused on developing new products and core technologies and further enhancing the functionality, reliability, performance and flexibility of existing solutions. We focus our efforts on anticipating customer demand in bringing new products and new versions of existing products to market quickly in order to remain competitive in the marketplace.
Our research and development organization is built around small development teams. Our small development teams foster greater agility, which enables us to develop new, innovative products and make rapid changes to our infrastructure that increase resiliency and operational efficiency.
Our research and development team, consisting of data scientists, software developers, artificial intelligence and machine learning experts, and engineers, has spent over eight years refining and improving our solution and continues to evolve our software tools and data and machine learning algorithms. As a result, we believe that our solution is at the cutting-edge of customer lifecycle experience technology.
We compete aggressively for talent, and our people drive our innovation, technology development and infrastructure operations. We strive to hire the best computer scientists and engineers to help us solve significant challenges across systems architecture, artificial intelligence, machine learning, data mining, networking, telephony, dialer management, software engineering, testing and other areas. We work hard to provide an environment where these talented people can have fulfilling jobs and produce technological innovations that have a positive effect on the world through daily use across millions of interactions. We employ technology whenever possible to increase the efficiency of our business and to improve the experience we offer consumers.
As of September 30, 2017, our research and development staff consisted of 335 employees, including 234 software engineers, and 101 data scientists and engineers, principally located in three locations in Pakistan.
We intend to continue to invest in our research and development capabilities to extend our platform and bring the power of customer lifecycle experience technology and solutions to a broader range of applications, geographies and customers. Areas of priority include systems design, artificial intelligence, data mining, networking, software engineering, testing, user experience and interface, telephony.
Our Clients
Overview
We have experienced steady growth in our client base, consistently gaining new clients annually. Our clients include some of the best-known global brands that have leadership positions in their respective industries. Our long tenured clients are primarily in the telecommunications, cable / broadband and technology industries. Our more recent client wins have included enterprises in the high-growth technology and consumer services sectors.
We seek to develop long-term relationships with our clients where we are viewed as an integral part of their business and not just as a service provider. We believe that these relationships offer the greatest potential for benefits to our clients and to us as they create opportunities for us to provide a variety of solutions using the full range of the capabilities offered by our integrated CLX platform.
126
The following is a sample of our current clients across some of the industries we serve. These customers below vary in size of their respective business and the amount of revenue we derive from them.
Telecommunications
AT&T Frontier Mobilink Healthcare & Health Insurance Aetna Blue Cross Blue Shield Cigna Coventry Humana Mutual of Omaha United Healthcare WellCare |
Technology
Equinix High Growth Technology Amazon Audible Careem Gobble Netflix SquareTrade Trendy Butler Zenreach |
Cable / Broadband
Centurylink Charter Communications Comcast Cox Earthlink HughesNet Mediacom RCN Spectrum Automotive Acura Honda Infiniti Lexus Toyota |
The following table sets forth the amount and percentage of our consolidated revenues for the fiscal years ended June 30, 2016 and 2017 by client industry vertical (unaudited):
|
Three Months Ended September 30,
|
|
Fiscal Year Ended June 30,
|
|
||||||||||||||||||||
|
2016
|
2017
|
|
|
2016
|
2017
|
|
|
||||||||||||||||
Client Industry Vertical
|
$ in millions
|
Percentage
Change |
Percentwise
|
$ in millions
|
Percentage
Change |
Percentwise
|
||||||||||||||||||
Telecommunications
|
$
|
46.9
|
|
$
|
37.5
|
|
|
(20.0
|
%)
|
|
41.9
|
%
|
$
|
156.9
|
|
$
|
159.3
|
|
|
1.5
|
%
|
|
47.7
|
%
|
Technology
|
$
|
11.2
|
|
$
|
14.7
|
|
|
31.2
|
%
|
|
16.4
|
%
|
$
|
51.2
|
|
$
|
46.3
|
|
|
(9.6
|
%)
|
|
13.9
|
%
|
Cable / Broadband
|
$
|
9.7
|
|
$
|
12.3
|
|
|
26.8
|
%
|
|
13.8
|
%
|
$
|
36.6
|
|
$
|
41.8
|
|
|
14.2
|
%
|
|
12.5
|
%
|
High Growth Technology
|
$
|
7.6
|
|
$
|
12.0
|
|
|
57.9
|
%
|
|
13.4
|
%
|
$
|
21.4
|
|
$
|
37.7
|
|
|
76.2
|
%
|
|
11.3
|
%
|
Health and Health Insurance
|
$
|
3.7
|
|
$
|
4.6
|
|
|
24.3
|
%
|
|
5.1
|
%
|
$
|
16.5
|
|
$
|
22.2
|
|
|
34.5
|
%
|
|
6.6
|
%
|
Financial Services
|
$
|
4.3
|
|
$
|
2.2
|
|
|
(48.8
|
%)
|
|
2.5
|
%
|
$
|
15.6
|
|
$
|
12.7
|
|
|
(18.6
|
%)
|
|
3.8
|
%
|
Automotive
|
$
|
1.6
|
|
$
|
4.1
|
|
|
156.2
|
%
|
|
4.6
|
%
|
$
|
8.4
|
|
$
|
5.2
|
|
|
(38.1
|
%)
|
|
1.6
|
%
|
Other
|
$
|
2.5
|
|
$
|
2.0
|
|
|
(20.0
|
%)
|
|
2.3
|
%
|
$
|
16.5
|
|
$
|
8.9
|
|
|
(46.1
|
%)
|
|
2.6
|
%
|
Total:
|
$
|
87.5
|
|
$
|
89.4
|
|
|
2.2
|
%
|
|
100.0
|
%
|
$
|
323.0
|
|
$
|
334.0
|
|
|
3.4
|
%
|
|
100.0
|
%
|
127
Three of our clients each represent a revenue share greater than 10% of our consolidated revenues. For the three months ended September 30, 2017, our top three clients represented 24.4%, 17.5% and 15.1% of total revenues.
Our contracts with clients generally take the form of a master services agreement, which is a framework agreement that is then supplemented by one or more statements of work. Our master services agreements specify the general terms applicable to the services we provide. Our statements of work specify the specific services to be provided and associated performance metrics and pricing. For a discussion of the components of our master services agreements and statements of work, see Business—Our Clients—Customer Contracts.
Customer Contracts
On August 12, 2014, TRG Customer Solutions, Inc. d/b/a/ IBEX Global Solutions (TRGCS) entered into a master service agreement with our largest client to provide services pursuant to statements of work issued under such master service agreement. There are two statements of work existing under the master service agreements. The first statement of work, dated as of April 1, 2016, has TRGCS provide to our largest client a number of services, including, but not limited to, inbound customer care, customer sales and retention, customer support, and third party verification. This first statement of work will continue until March 31, 2019 unless it is earlier cancelled or terminated under its terms. The second statement of work, dated as of February 1, 2017, has TRGCS provide to our largest client a number of services, including, but not limited to, customer technical support and sales. This second statement of work will continue until March 31, 2020 unless it is earlier cancelled or terminated under its terms. The client may terminate either or both statements of work at any time, for its own convenience and without cause, upon 60 days written notice to TRGCS. Either or both statements of work may also be terminated by either party upon a breach of the provisions of the master service agreements or any statements of work issued under the master service agreements if such breach is not cured during a 10-day notice period, or if such breach is not curable or is a violation of certain laws, immediately upon notice of such breach. TRGCS has also agreed to indemnify the client for certain losses or liabilities incurred in connection with the performance of the services by TRGCS.
128
On December 14, 2016, Telsat Online, Inc. (TSO) entered into a service agreement with our largest client to provide online sales and marketing services. This agreement will continue through December 13, 2018 unless it is earlier cancelled or terminated with its terms. The client may terminate this agreement at any time, without cause upon 30 days prior written notice or immediately with respect to a particular market upon written notice if the client is no longer authorized to provide services in such particular market. Either party may terminate the agreement immediately (or after the failure to cure within 30-days to the extent a cure period is applicable) upon the occurrence of certain events specified in the agreement. TSO has also agreed to indemnify the client for certain losses or liabilities incurred by in connection with the performance of services by TSO. Pursuant to this agreement, TSO is paid on a commission basis per each sale. The amount of the commission for a sale depends on the product sold, and in some cases, the speed of the sale.
On April 11, 2014 TSO, entered into a customer referral agreement with a subsidiary of our largest client, pursuant to which we serve as a commissioned customer referral contractor to market, advertise and promote the clients systems, services and programming. This agreement automatically renews for an unlimited number of successive one-year terms unless earlier terminated by either party. Either party may elect to cancel the agreement for any reason, effective upon the expiration of the then-current term, by delivering written notice to the other party at least 45 days prior to such expiration. Either party may terminate the agreement, with or without cause, upon 30 days prior written notice, and either party may terminate the agreement immediately upon the occurrence of certain events. Automatic termination is also provided for with respect to bankruptcy or cessation of either partys business. The parties have agreed to indemnify each other for certain losses or liabilities incurred in connection with the agreement. We are paid a commission for each qualifying subscriber referred the client. If a subscriber disconnects, cancels, terminates or fails to pay the client at any time within the first year after their initial subscription, the client is entitled to a discounted chargeback of that subscribers commission depending on the timing of such termination of service. Additionally, the client pays us continuing service fees for our ongoing marketing, promotion and advertising of the clients services, as well as continuing service to referred customers. The amount of such continuing service fees depend on the level of our performance in a calendar quarter.
On September 16, 2016, TSO entered into a customer referral agreement with a third-party organization, pursuant to which such organization will act as a commissioned customer referral contractor of TSO to market, advertise and promote our largest clients systems, services and programming. Pursuant to this agreement, the organization will refer potential customers to us which we will then refer to our client. We will pay a commission for the referral of each qualifying subscriber, and we are in turn paid a commission for the referral of each qualifying subscriber by our largest client in accordance with the agreement. This agreement automatically renews for an unlimited number of successive one-year terms unless earlier terminated by either party. Either party may elect to cancel the agreement for any reason, effective upon the expiration of the then-current term, by delivering written notice to the other party at least 45 days prior to such expiration. Either party may terminate the agreement, with or without cause, upon 30 days prior written notice, and either party may terminate the agreement immediately upon the occurrence of certain events. Automatic termination is also provided for with respect to bankruptcy or cessation of either partys business. TSO and the third-party organization have agreed to indemnify each other for certain losses or liabilities incurred in connection with the agreement.
On May 12, 2012, TRGCS entered into a master services agreement for call center services with a client that was later acquired by our largest client. Each party agreed to indemnify the other party for claims arising out of the master services agreement. A statement of work, dated June 5, 2012, was issued under the master services agreement whereby TRGCS provided certain call center services to the client during the fiscal year ended June 30, 2016. The master services agreement and the statement of work were terminated or expired during the fiscal year ended June 30, 2016.
On December 4, 2009, TRGCS entered into a master services agreement for call center services with our largest client. TRGCS agreed to indemnify the client for any claims arising out of the master services agreement. A
129
statement of work, dated April 15, 2013, was issued under the master services agreement whereby TRGCS provided certain call center services to the client during the fiscal year ended June 30, 2016. The master services agreement and the statement of work were terminated or expired during fiscal year ended June 30, 2016.
On January 1, 2017, TRGCS entered into a services agreement with our second largest client to provide certain call center services pursuant to statements of work issued under such services agreement. There are two statements of work existing under the services agreement. The first statement of work, dated as of January 1, 2017, has TRGCS provide to our second largest client a number of services, including, but not limited to, customer technical support. The first statement of work will continue until December 31, 2018 unless earlier terminated in accordance with its terms. The second statement of work, dated as of January 1, 2017, has TRGCS provide to our second largest client a number of services, including, but not limited to, general customer support and sales. This second statement of work will continue until December 31, 2018 unless earlier terminated in accordance with its terms. The services agreement and any statements of work issued under the service agreement may be terminated, in whole or in part, with or without cause, by the client with at least 90 days prior written notice to TRGCS. Either party may terminate the services agreement and any statements of work issued under the service agreement upon an event of default. Both parties have agreed to indemnify the other party for certain losses or liabilities incurred in connection with the performance of services by TRGCS.
Effective December 1, 2017, TRGCS entered into a master services agreement for call center services with a company that was later acquired by our second largest client. TRGCS agreed to indemnify the client for any claims arising out of the master services agreement. Three statements of work dated April 1, 2013, December 1, 2013, and January 1, 2016, each existed under the master services agreement during the fiscal years ended June 30, 2016 and 2017. The master services agreement and the three statements of work were terminated or expired during the fiscal year ended June 30, 2017.
On December 10, 2013, TSO entered into a marketing agent agreement with our second largest client, pursuant to which we provide marketing and sales services, including, but not limited to, computer, security and technical support services. The term of this agreement automatically renews for successive one-year terms unless terminated by either party. The marketing agent agreement may be terminated by either party without cause upon 30 days written notice. In addition, the client may terminate the marketing agent agreement upon a breach or default by TSO after 30 days prior written notice or immediately upon the occurrence of certain events set forth in the marketing agent agreement. The marketing agent agreement contains mutual indemnification provisions.
Client Case Studies
Toyota Motor Europe
Situation: Toyota Motor Europe (TME) oversees the wholesale sales and marketing of Toyota and Lexus vehicles, parts and accessories, in support of a network of 30 national marketing and sales companies across 56 countries, with a total of approximately 3,000 retail sales outlets. In 2015, TME required a new vendor partner to help advance their sales and brand value through enhancement of the purchase and service experience received by their customers.
Solution: In 2015, TME selected us to create a unique portal (dashboard) for each of the Toyota and Lexus brands, customized for use in 36 countries, across each of their respective languages. This solution facilitates the aggregation of customer experience survey results at every level of the organization, including structured survey responses, text analysis on customer verbatim comments and an issue resolution mechanism for individual customer problems. By having one common platform and processes across their entire retail network, TME now has improved visibility of what their customers are experiencing with their brands, and they are able to make better informed management decisions.
130
Humana
Situation: Humana Inc., together with its subsidiaries, operates as a health and well-being company in the United States. The company operates through three segments: Retail, Group, and Healthcare Services. The Retail segment offers Medicare benefits, as well as commercial fully-insured medical and specialty health insurance benefits, including dental, vision, and other supplemental health and financial protection products directly to individuals or through group accounts. This segment also contracts with various states to provide Medicaid, dual eligible, and long-term support services benefits. As of December 31, 2016, it had approximately 14.2 million members in medical benefit plans, as well as approximately 7.0 million members in specialty products. Humana Inc. was founded in 1961 and is headquartered in Louisville, Kentucky. Humana wants to continue growing its market share in the Medicare segment and requires partners that could not only grow their revenues and market share, but who could also effectively grow and scale alongside them.
Solution: 10,000 people turn age 65 in the United States, each day and most are eligible for Medicare. The government is incentivizing private carriers to take on more Medicare beneficiaries. In response, those carriers have developed alternatives to government coverage which generally provide consumers greater benefits at lower costs, with a focus on wellness. As a result, private plan enrollment has grown from 6.8 million beneficiaries in 2006 to 17.6 million in 2016. Total beneficiaries are projected by the U.S. government to grow to over 80 million by 2030. With over 30% of beneficiaries enrolling in private coverage, that would put the incremental universe of private coverage enrollees growth at nearly 50%, or over 24 million, in the next 12 years. Ibex Insurance helps that swell of consumers identify the most suitable coverage and is paid by the carriers to do so.
Ibex Insurance, operating under its agency banner of e-TeleQuote Insurance, Inc., is a key strategic partner of Humana in its Retail segment, its sole focus being Medicare sales. Ibex Insurance has rapidly grown its revenue and book of business with Humana over the past few years. In 2012, Ibex Insurance generated $0.1 million in revenue and had placed 132 members with Humana. As of December 2017, those figures were $10.1 million and 20,426 respectively. Humanas most recent assessment of its relationship with Ibex Insurance resulted in Quality and Volume grades of A and an overall categorization of Ibex Insurance as a Humana Ally, a distinguished designation.
Sales and Marketing
Our sales and marketing teams work closely together to drive awareness and adoption of our CLX platform, accelerate customer acquisition and expand the relationship with our existing customers. We focus on developing long-term relationships with large strategic clients that have needs across the entire CLX lifecycle, and employ a land and expand strategy to grow these relationships. Under this strategy, we seek to build the clients trust through flawless execution on the initial assignment (which is typically for a single solution or geography) and then expand the scope of our engagement with the client into multiple geographies and business lines, which allows us to offer additional CLX solutions. In this manner, the land and expand strategy provides opportunities for us to substantially increase our revenues within our existing client base over time.
Our sales and marketing activities are focused on our key market verticals: telecommunications, technology, cable and broadband, high-growth technology, health and health insurance, financial services and automotive. We believe our vertical market focus allows us to provide deep domain expertise and positions us as the best partner to help solve our clients unique needs. An essential part of our sales strategy is to focus on ways we can innovate on behalf of our clients, which includes digitization strategies and usage of data, technology, analytics and insights. We are well positioned with the top brands in each of the industry verticals in which we operate, and can leverage domain knowledge and strong client references to generate business with other companies in the same industry vertical.
131
Our sales are conducted by (a) our client services organization to increase revenues from existing clients, and (b) our new logo organization to land new clients. Their efforts are supported by our marketing organization that manages our brand and conducts marketing and lead generation activities to increase brand awareness through trade shows, industry events, and strategic partnerships with industry analysts.
In our experience, the sales cycle for our solutions range from 2-3 months for our Customer Acquisition solution, 12-18 months for our Customer Engagement and Customer Expansion solutions, and 12-24 months for our Customer Experience solution.
Client Services Organization
As of June 30, 2017, our client services organization consisted of 32 individuals who are dedicated to maintaining and expanding our relationships with our existing clients. This organization is focused on:
• | Retaining the customer by partnering with internal departments to deliver on the promised service levels and expected outcomes (earn the right to grow); |
• | Managing both the client and our internal operational delivery units to meet commitments; |
• | Knowing the client’s business, strategy, pain points and opportunities to innovate; |
• | Expanding services across all CLX services to include new lines of business and geographies and thereby increase our share of the client’s spend on CLX services; |
• | Building deep client relationships that differentiate us in the market; and |
• | Assisting the sales and marketing organization in securing new business by illustrating differentiated services that we provide to our existing customers. |
The client services organization is made up of teams that are organized either around a single large client, depending on size and complexity, or around groups of clients that collectively provide scale to warrant the investment of client services overhead. A majority of the senior leadership of the client services organization is located In the United States and is supported by local team members located closer to the actual service delivery, sometimes in other countries / regions. The members of our client services organization typically have deep operational experience as well as strong relationship-building and selling skills. Most of the new opportunities created within the embedded base of existing clients are led by the senior leadership of the client services organization and follow the same general sales process as the new logo organization.
New Logo Organization
As of September 30, 2017, our new logo organization consists of 19 members and we continue to aggressively invest in industry leading client-facing new logo resources. The new logo teams mission is to sell new services to clients who do not work with us today, by building relationships with the top 8-10 decision makers at each target, executing on vertical plans, so that we are relevant during both the in and out phases of buying cycles. The new logo organization is supported by a lead generation / research team that aid in continuous communication with the key prospects and do in-depth research on the target companies.
Our new logo organization is made up of teams focused on our key market verticals: telecommunications, technology, cable/broadband, high-growth technology, health and health insurance, financial services and automotive. Each team is led by a general manager, supported by a dedicated team, focused solely on penetrating and closing business with the top 40 clients in each vertical. We also have strategic relationships with industry advisors / brokers that help open doors based on past relationships, which allows us to extend our reach into our core markets and accelerate introductions.
The sales process for a new client can be short or lengthy depending on the client, generally ranging from three to 18 months, and usually involves four key steps. Our process typically begins either by our own initiative (out-of-cycle), or in response to an invitation by a client or in response to a specific request for a proposal (in-cycle).
132
In this first phase, a defined need / opportunity is uncovered. The second phase involves mapping our solutions to address the need through a scoping exercise, developing a pertinent solution that meets the need, pricing the proposed solution and developing a ramp / implementation plan to implement the solution. Our recommendation is usually presented electronically and often face to face, either at the target company or at one of our location, especially if we are selected to advance to the next phase of consideration. Upon successful award, we and the prospect move to a negotiation phase; this involves negotiating a master service agreement, as well as the initial statement of work. This third phase also involves detailed planning of the transition of the services as well as the transfer of the knowledge needed to implement the services under such statements of work. The final phase involves commencement of the work and ramping up to meet the agreed upon service levels.
Our new logo organization, often in combination with our client services executives who have an intimate understanding of the clients business and needs, seek to actively identify and target additional cross-sell opportunities across the entire CLX lifecycle. We believe this approach has allowed us to consistently increase our share of our clients business over the last three years.
Marketing Efforts
Our marketing efforts are focused on generating awareness of our CLX platform, establishing and promoting our brand, reaching and serving the CLX needs of key decision makers in our target verticals, and cultivating a community of successful and vocal customers. Our belief is that the best method to sell our CLX platform is to focus our marketing effort on demonstrating to our prospects our thought leadership in the CLX market, addressing the challenges facing enterprises across the full CLX lifecycle, and engaging business leaders who are seeking to leverage data, technology, analytics, and insights to drive competitive differentiation. We take a targeted approach and work with enterprises across our target verticals: telecommunications, technology, cable / broadband, high-growth technology, health and health insurance, financial services and automotive. We engage with key decision makers outside of RFP cycles in the following key offices: Chief Digital Officer, Chief Information Officer, Chief Experience Officer, Chief Customer Officer and the Chief Marketing Officer.
As of September 30, 2017, we had 70 employees in our sales, client services and marketing organization.
Competition
The customer acquisition and customer management segments in which we compete are highly fragmented and continuously evolving. Although we do not believe any single competitor currently offers a directly comparable end-to-end CLX solution, we believe our integrated platform faces competition from a variety of companies which operate in distinct segments of the customer lifecycle journey, including:
• | Call center and diversified BPO providers, including Teleperformance S.A., Convergys Corporation, SITEL Corporation, SYKES Enterprises, Incorporated, TeleTech Holdings, Inc., Sutherland Global Services, Inc., Alorica Inc., 24/7 Customer, Inc., VXI Global Solutions and Accenture PLC; |
• | Customer acquisition companies, including Red Ventures, LLC, Clear Link Technologies, LLC and Qology Direct, LLC; |
• | Insurance marketing agencies, including eHealth, Inc., SelectQuote Senior Insurance Services, Inc. and GoHealth, LLC; and |
• | Vendors of customer experience management tools including Medallia, Inc., Vital Insights Inc., Maritz Holdings Inc., Qualtrics, LLC and J.D. Power and Associates, Inc. |
We also face competition from in-house customer service departments, which seek to develop, deploy and service applications that offer functionality similar to that of one of our own solutions. These in-house customer service departments continue to constitute the largest segment of customer lifecycle management expenditures.
133
Many traditional BPO companies are responding to these dynamics by attempting to evolve into fully-fledged end-to-end customer lifecycle experience platforms through bolt-on acquisitions. Recent examples of this acquisition trend include the acquisitions of Clearlink Technologies, LLC (digital marketing) by Sykes Enterprises, Incorporated (BPO) and Connextions, Inc. (insurance marketing agency) by TeleTech Holdings, Inc. (BPO). We expect that market evolution will continue to drive further industry consolidation.
We believe that the most significant competitive factors in the sale of outsourced customer engagement services include service quality, tailored value-added service offerings, industry experience, advanced technological capabilities, global coverage, reliability, scalability, security, price and financial strength.
Intellectual Property
The success of our business depends, in part, on our proprietary technology and intellectual property. We rely on a combination of intellectual property laws and contractual arrangements to protect our intellectual property.
We have registered or are registering various trademarks and service marks in the U.S. and / or other countries, including: Clearview (U.S. Ser. No. 86222842), IBEX Global (U.S. Reg. Nos. 4596647, 4424863, and 4588731), DGS Deliberate by Design (U.S. Reg. No. 4399136), and e-TeleQuote (U.S. Reg. No. 4651792). The duration of trademark and service mark registrations varies from country to country but may generally be renewed indefinitely as long as the marks are in use and their registrations are properly maintained. We also have common law rights to certain trademarks and service marks.
We also have and maintain certain trade secrets arising out of the authorship or creation of proprietary computer programs, systems and business practices. Confidentiality is maintained primarily through contractual clauses, and in the case of computer programs, system access controls, tracking and authorization processes.
Regulation
We are subject to a number of U.S. federal and state and foreign laws and regulations that involve matters central to our business. These laws and regulations may involve privacy, data protection, intellectual property, competition, consumer protection, export taxation and other subjects. Many of the laws and regulations to which we are subject are still evolving and being tested in courts and could be interpreted in ways that could harm our business. In addition, the terms of our service contracts typically require that we comply with applicable laws and regulations. In some of our service contracts, we are contractually required to comply even if such laws and regulations apply to our clients, but not to us, and sometimes our clients require us to take specific steps intended to make it easier for our clients to comply with requirements that are applicable to them. If we fail to comply with any applicable laws and regulations, we may be restricted in our ability to provide services, and may also be the subject of civil or criminal actions involving penalties, any of which could have a material adverse effect on our operations. Our clients generally have the right to terminate our contracts for cause in the event of regulatory failures, subject to notice periods. See Risk Factors—Risks Related to our Business—Our global operations expose us to numerous legal and regulatory requirements.
The Telephone Consumer Protection Act of 1991 (TCPA), restricts telemarketing and the use of automatic text messages without proper consent. The scope and interpretation of the laws that are or may be applicable to the delivery of text messages are continuously evolving and developing. If we do not comply with these laws or regulations or if we become liable under these laws or regulations due to the failure of our clients to comply with these laws by obtaining proper consent, we could face direct liability.
Marketing and sales solutions for Medicare Advantage and Part D programs are highly regulated by the Center for Medicare and Medicaid Services (CMS). CMS Medicare Marketing Guidelines for Medicare Advantage and Part D plans prescribe specific details of marketing to and interactions with Medicare recipients and those who are soon to be Medicare eligible.
134
We sell health insurance products in 50 states and in the District of Columbia through insurance producer licenses held by us as is required by each states insurance laws (in the case of the state of Florida, we conduct insurance business under the individual license of one of our employees, as required by Florida law). The health insurance industry is heavily regulated. Each state and the District of Columbia has its own rules and regulations pertaining to the offer and sale of health insurance products, typically administered by its Department of Insurance. State insurance departments have broad administrative powers relating to, among other things:
• | regulating premium prices; |
• | granting and revoking licenses to transact insurance business; |
• | approving individuals and entities to sell, solicit, or negotiate insurance policies; |
• | regulating advertising, marketing and trade practices; |
• | monitoring broker and agent conduct; and |
• | imposing continuing education requirements. |
We are required to maintain valid life and / or health insurance producer, agency and/or agent licenses in each jurisdiction in which we sell health insurance policies. As of September 30, 2017, we and our employees held a total of over 2,500 business entity insurance producer and individual insurance producer licenses in 50 states and in the District of Columbia. We have a dedicated licensing group that is responsible for maintaining these licenses and serving as an accredited continuing education provider for our licensed employees. We monitor the regulatory compliance of our sales, marketing and advertising practices and the related activities of our employees.
Several of our facilities, primarily located in the Philippines and Jamaica, benefit from tax incentives or concessional rates provided by local laws and regulations. One of our Philippine subsidiaries benefits from a reduced income tax rate and tax holidays, depending on the site, through the end of 2020, after which the applicable tax rate steps up to 30%. Our Jamaica subsidiary was formed under the Jamaica Export Free Zones Act and operates under a Special Economic Zone Regime, whereby such subsidiary benefits from reduced income tax rates of approximately 8% – 10% until 2027. Pursuant to clause 133 of part I of the second schedule of Income Tax Ordinance, 2001, our Pakistan subsidiaries benefit from a tax exemption related to the export of IT and IT enables services, which includes call center and back office services. The Pakistan income tax exemption is available until June 30, 2019, after which the applicable tax rate steps up to 30%. Our Luxembourg subsidiary, which is an IP holding company and earns royalties from one of our US subsidiaries, benefits from an 80% tax exemption on net royalty income which reduces the Luxembourg income tax rate to approximately 6%. The Luxembourg income tax exemption is available until 2021, after which the applicable tax rate steps up to 29%. Our Nicaragua subsidiary was formed under the Free Zone Act, whereby such subsidiary is tax exempt until 2026.
We are subject to state and federal laws and regulations that require us to maintain the privacy and security of personal information that we collect from consumers. We have appointed a compliance officer to monitor our compliance with federal and state laws related to privacy, including the Gramm-Leach-Bliley Acts and the Health Insurance Portability & Accountability Acts privacy and security rules. The compliance officer also manages, implements, and oversees all internal privacy policies and security measures, including, the regular monitoring and testing of systems and equipment and quality assurance testing of sales calls.
Certain Bermuda Law Considerations
As a Bermuda company, we are also subject to regulation in Bermuda. Among other things, we must comply with the provisions of the Companies Act 1981 regulating the declaration and payment of dividends and the making of distributions from contributed surplus.
135
We are classified as a non-resident of Bermuda for exchange control purposes by the Bermuda Monetary Authority. Pursuant to our non-resident status, we may engage in transactions in currencies other than Bermuda dollars. There are no restrictions on our ability to transfer funds in and out of Bermuda or to pay dividends to United States residents that are holders of our common shares.
Under Bermuda law, exempted companies are companies formed for the purpose of conducting business outside Bermuda. As an exempted company, we may not, without a license granted by the Minister of Economic Development, participate in certain business transactions, including transactions involving Bermuda landholding rights and the carrying on of business of any kind, for which we are not licensed in Bermuda. Until our shares are listed on an Appointed Stock Exchange (which includes the Nasdaq Global Market), issues and transfers of our voting shares require the approval of the Bermuda Monetary Authority pursuant to the Exchange Control Act 1972 (and related regulations).
Employees
Our employees are our most valuable asset. Our success depends on our ability to hire, train and retain sufficient numbers of agents and other employees in a timely fashion at our facilities to support our operations. Key enablers to meeting that challenge are our distinct culture and initiatives focused on employee recruitment, training, engagement and retention.
As of September 30, 2017, we had 15,680 employees worldwide. The following table sets forth our employees by functional area:
Function
|
Number of Employees
|
Percentwise
|
||||
Production Agents
|
|
12,095
|
|
|
77.1
|
%
|
Production Support
|
|
2,544
|
|
|
16.2
|
%
|
Software Engineers
|
|
234
|
|
|
1.5
|
%
|
Technology, Telephony and Network Infrastructure
|
|
156
|
|
|
1.0
|
%
|
Data Scientists and Engineers
|
|
101
|
|
|
0.6
|
%
|
Sales and Marketing
|
|
70
|
|
|
0.4
|
%
|
Corporate (management, administration, finance, legal, human resources)
|
|
480
|
|
|
3.1
|
%
|
|
|
|
|
|
|
|
Total:
|
|
15,680
|
|
|
100.0
|
%
|
None of our employees belong to a labor union and we have never suffered a material interruption of business as a result of a labor dispute. We consider our relations with our employees worldwide to be good.
Culture
We believe that we have established a strong workplace culture which is key to our ability to attract and retain our talented workforce around the globe. Our culture is built on four core values: respect, integrity, transparency and excellence. We strive to maintain a culture in which our leaders are coaches and mentors and our employees have voice and a sense of purpose and a voice and feel valued and respected. Furthermore, we believe we have established a distinctive corporate culture characterized by innovation, speed and organizational nimbleness. In tandem with our strong workplace culture, our corporate culture has been instrumental to our growth and our ability to deliver high-quality solutions to clients around the globe. We encourage a strong team orientation, which allows our talented workforce of over 15,000 employees to design and deliver innovative solutions to our clients around the globe to optimize their customer lifecycle experience.
Recruitment
To ensure we can attract qualified employees, we strive to offer a competitive benefits package, a strong workplace culture and working environment and most importantly, competitive compensation that either meets or exceeds marketplace standards. We deploy numerous tools that are effective in attracting employees. This includes working
136
with local government workforce agencies in all geographies where we have a presence; doing this ensures we have a presence as a local employer in every market and ensures we are included in their career fairs and are recommended consistently. Additionally, we have a strong employee referral program, which encourages our current employees to recommend us to their family and friends. We have found this to be the greatest source of qualified individuals.
Training and Coaching
Our customer-facing agents typically go through eight hours of orientation and 32-80 hours of foundation skills. This includes customer specific training such as customer service training, technical or sales training. Once agents have completed product specific training, which can last up to 240 hours depending on the client and the application, they are put into an on-the-job experience (lasting from 40 to 80 hours), during which the agents take live calls and receive hands-on training, coaching and feedback. They also experience quality assurance (QA) monitoring and reinforcement. Once agents have been trained and are on the production floor, they receive consistent coaching and guidance. The coach plays the role of facilitator to fully empower the agents. Our coaching module equips the team managers with the necessary knowledge, skills and attitude required to be successful mentors. Team managers are then able to engage effectively with mentees to address any non-performance issues and ensure our employees feel valued and recognized.
Employee Work Environment
Our employee work environment is anchored by our distinct culture. In addition, we provide attractive, functional physical spaces. Our workspaces are bright and modern with several common areas for rest and recreation. Our centers reflect our cultures values with open areas for coaching and celebrating success. Our workstations are ergonomically designed to provide maximum comfort to our employees. We consider our onsite dining options, nurses stations, day-care and transportation services to be industry-leading. Furthermore, our technology is designed to enable the most efficient and productive work environment for our employees. Our intranet provides access to pertinent and valuable information regarding schedules, job opportunities and important company announcements. Our technological enhancements allow employees to view information regarding their individual and team results. Finally, our online systems allow the agents to manage their careers with us.
Retention
Our distinct culture, employee engagement, recruiting and training are all designed to ensure we retain our employees. As important as it is to work hard every day, we consider it as important to ensure we have time for rewarding exceptional performance, fun events, volunteering in the community and celebrating accomplishments together. In order to engender our employees sense that they are an integral part and valued member of our company, we strive to recognize the important times in our employees work life, including birthdays, birth of child and promotions.
Facilities and Delivery
As of September 30, 2017, we operated 26 delivery centers. Our delivery centers are in the following countries:
Location
|
Number of Centers
|
Number of Workstations
|
||||
United States
|
|
13
|
|
|
3,844
|
|
Jamaica
|
|
1
|
|
|
1,060
|
|
Nicaragua
|
|
1
|
|
|
417
|
|
Pakistan
|
|
5
|
|
|
2,173
|
|
Philippines
|
|
4
|
|
|
4,052
|
|
Senegal
|
|
1
|
|
|
210
|
|
United Kingdom
|
|
1
|
|
|
70
|
|
|
|
|
|
|
|
|
Total:
|
|
26
|
|
|
11,826
|
|
137
Our executive management offices are located in Washington, DC, which consist of approximately 3,800 square feet of leased office space. This facility currently serves as the headquarters for senior management and the financial, information technology and administrative departments. Our sales organization is distributed in virtual offices in the following geographies around the world: throughout the US, and in Canada, Pakistan, UK and the Philippines.
We also lease four data center locations in the United States.
We believe our existing facilities are suitable and adequate to meet current requirements, and that suitable additional or substitute space will be available as needed to accommodate any physical expansion or any space required due to expiring leases not renewed.
We operate from time to time in temporary facilities to accommodate growth before new centers are available. For further details, see Managements Discussion and Analysis of Financial Condition and Results of Operations Components of Results of Operations—Key Factors Affecting Our Performance—Factors Affecting our Operating Profit Margins—Capacity Utilization and Managements Discussion and Analysis of Financial Condition and Results of Operations Components of Results of Operations—Key Operational Metrics—Capacity Utilization.
We lease all of our facilities and do not own any real property. We intend to procure additional space in the future as we continue to add employees and expand geographically.
Technology Infrastructure
We believe we have a flexible, scalable, resilient, and reliable technology infrastructure that helps us deliver our CLX suite to our clients with industry-standard security measures. We utilize industry leading hardware and software components to provide for and enable the rapid growth of our business. We employ virtualization to maximize utilization where appropriate. Maintaining the integrity and security of our technology infrastructure is critical to our business, and as such we leverage industry-standard security and monitoring tools to ensure performance across our network.
Our CLX suite and CLX Product Cloud technologies operate on our software and hardware infrastructure, which provides substantial computing resources at low cost. We currently use a combination of off-the-shelf and custom software that has been developed in-house and runs on clusters of commodity computers and servers. Although most of our infrastructure is not directly visible to our clients or consumers, we believe it is important for providing a high-quality user experience. Our considerable investment in developing this infrastructure has produced several key benefits. It simplifies the storage and processing of large amounts of data, eases the deployment and operation of large-scale global solutions, and automates much of the administration of large-scale clusters of servers. Our infrastructure enables significant improvements in our algorithms that are computationally intensive. We believe the infrastructure also shortens our product development cycle and allows us to pursue innovation more cost effectively.
We constantly evaluate new hardware alternatives and software techniques to further reduce our computational costs. This allows us to improve our existing products and services and to more easily develop, deploy and operate new software products and applications.
Our technology infrastructure supporting our CLX solutions is designed according to our clients needs. Our technology systems can integrate with our clients existing infrastructure where required. This approach enables us to deliver the optimal infrastructure mix irrespective of whether our delivery platforms are onshore, offshore or nearshore. Our systems have been integrated in over 20 diverse delivery center platforms, CRM tools, bid management technologies, verification systems, and delivery center operations using Afiniti, Aspect, Asterisk, Avaya, AWS, Cisco, eBureau, Genesys, Jornaya, Kenshoo, IEX / NICE, Interactive Intelligence, Neustar, Noble, Oracle, Salesforce, Stratasoft, Verint and other telephony, customer relationship management and ancillary systems. We have extensive experience in providing the customized integrations that clients require to deploy our solution within their delivery center operations.
138
Our deployment team is trained to achieve timely implementation so as to minimize our clients time-to-market. Our infrastructure supporting 60 million customer interactions annually consists of 26 delivery centers and 11,826 workstations distributed globally.
We work with the main telephony carriers at the local and international levels. We have a solid and flexible telecommunications infrastructure, which provides business continuity through redundant architectures and interconnection schemes in most of our facilities. We work with leading telephony and MPLS circuity providers including AT&T, Century Link, PLDT and Globe. For the three months ended September 30, 2017, we had less than 0.26% unscheduled systems downtime.
Our four data centers hosting our software products, applications and technology infrastructure supporting our facilities are built on reliable and secure and fully redundant architecture, with an unrelenting focus on the protection of client and consumer data. Our self-managed and third-party managed hosting facilities provide both physical security measures, including year-round manned security, biometric access controls and video surveillance systems, and systems security measures, including firewalls, environmental controls, and redundant power and Internet connectivity. Our four data centers are distributed nationally in the United States in Dallas and San Antonio, Texas, and Hampton and Ashburn, Virginia, and during the fiscal year ended June 30, 2017 operated continuously with an uptime of 99.9%. During the fiscal quarter ended September 30, 2017, Dallas and Hampton operated continuously with an uptime of 99.8%, and San Antonio and Ashburn operated continuously with an uptime of 100.0%. We intend to expand our operations in these and other self-managed colocation data centers over time, although in certain markets we may elect to not pursue this self-managed colocation strategy depending on individual market dynamics. Certain of our clients, as well as backup and certain attachment data will continue to be hosted at third-party managed hosting facilities in the United States and Europe for the foreseeable future.
We have implemented strong quality standards into our operations with an emphasis on operational excellence, product management and statistical analysis to improve our performance and provide better results for our clients. A number of our facilities are compliant with multiple standards and frameworks for service availability and information security management including COPC, ISO 27001and PCI. A majority of our data centers are certified across various standards including: ISO 27001, PCI DSS, SOC 1 Type II, and SOC 2 Type II, and our Medicare insurance agency division facilities are HIPAA compliant. Our robust physical and logical controls meet the compliance and security requirements across our client base.
We use leading products for network and security monitoring including SolarWinds, Palo Alto Advance Threat Management Systems, Cisco Security Devices, Logrythm SIEM, SNORT IDS, Tripwire, and NESSUS devices.
Our physical network is maintained by a high-quality infrastructure and networking organization, which consists of 156 people around the world who are dedicated to seamless, uninterrupted service delivery to our clients. This includes 13 dedicated security and compliance professionals responsible for cyber security, fraud, and compliance:
Teams
|
# of Employees
|
||
Network and Server Engineers
|
|
28
|
|
Telephony
|
|
18
|
|
Field Support
|
|
47
|
|
Security and Compliance
|
|
22
|
|
Global IT
|
|
41
|
|
Total
|
|
156
|
|
Legal Proceedings
We are subject to various claims and legal actions in the ordinary course of business. We are currently of the opinion that these claims and legal actions will not have a material adverse impact on our consolidated position and / or the results of our operations.
139
Mary Andrews et al. v. TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions
In November 2014, a group of current and former employees filed a collective action under the US Fair Labor Standards Act (FLSA) and Tennessee law in the US District Court of Tennessee against TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions, alleging that such plaintiffs were forced to work off the clock without being paid for that time. In December 2014, a similar FLSA collection action case was filed against IBEX Global Solutions in the US District Court for the District of Columbia. In February 2015, the two cases were consolidated in Tennessee and the plaintiffs agreed to submit all claims to binding arbitration before the American Arbitration Association. Presently, there are approximately 3,500 individuals who have opted into the FLSA class action claims, and there are pending wage and hour class action claims under various state laws involving approximately 25,000 potential class action claimants. State class certification motions are currently due to be filed in November 2017. Discovery and internal investigations into this matter are ongoing. The plaintiffs have not identified the amount of damages sought at this time, and we cannot reasonably determine such damages at this time. We intend to vigorously defend this action and have made a reserve against this matter of $1,000,000 reflecting the cost of defense.
Myers et. al. v. TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions
In June 2017, the plaintiffs lawyers in the Andrews matter filed a tag-along nationwide collective action in Tennessee federal court, asserting FLSA and state law wage and hour class action claims. In August 2017, the court found that all such class action claims are precluded by class action waivers signed by the named plaintiffs as a condition of their employment with IBEX and directed the parties to meet and confer to arbitrate plaintiffs individual claims before the American Arbitration Association. In November 2017, the Court granted IBEXs motion to compel arbitration of those plaintiffs who have signed class action waivers, but allowed the plaintiff to amend their complaint with any plaintiffs they allege to have not signed the class action waiver. We intend to vigorously defend this action and have not made any reserve given that the probability for liability or settlement, as well as the amount of any damages, are not estimable at this time.
Cronk v. TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions
In June 2017, a group of current and former employees filed a lawsuit against IBEX Global Solutions in Tennessee federal court alleging wage and hour claims under the FLSA and various state laws. On August 21, 2017, we filed a motion to dismiss the class allegations and to compel arbitration of the individual claims. In November 2017, the Court granted IBEXs motion to compel arbitration, but allowed the plaintiff to amend their complaint with any suitable plaintiffs to the extent they exist. We intend to vigorously defend this action and have not made any reserve given that the probability for liability or settlement, as well as the amount of any damages, are not estimable at this time.
In connection with a corporate reorganization of the Medicare insurance agency division, we provided an indemnity to Mr. Anthony Solazzo, the chief executive offcer of the Medicare insurance agency division and one of our shareholders, in connection with certain reorganization steps involving Mr. Solazzos shareholding. Our indemnification obligation is capped at $2 million. No claim under the indemnity has been made, and we believe that any material indemnity exposure for us is unlikely.
140
The following table sets forth the name, age as of September 30, 2017 and position of each of our executive officers and directors. Unless otherwise stated, the business address for all of our executive officers and members of our board of directors is c/o IBEX Holdings Limited, 1700 Pennsylvania Avenue NW, Suite 560, Washington, DC 20006, USA.
Name
|
Age
|
Position
|
Executive Officers
|
|
|
Mohammed Khaishgi
|
50
|
Chief Executive Officer and Chairman
|
Karl Gabel
|
54
|
Chief Financial Officer
|
Robert Dechant
|
55
|
Chief Executive Officer, IBEX Interactive
|
Anthony Solazzo
|
57
|
Chief Executive Officer, IBEX Insurance
|
Jeffrey Cox
|
48
|
President, IBEX Digital
|
Bruce Dawson
|
53
|
Chief Sales and Client Services Officer
|
Carl O’Neil
|
40
|
Executive Vice President, Global Operations
|
|
|
|
Non-Employee Directors
|
|
|
Our Executive Officers
Mohammed Khaishgi has served as our chief executive officer and chairman of our board of directors since September 2017. Mr. Khaishgi also serves as a founding partner and chief operating officer of TRGI, a position he held since TRGIs inception in 2002 responsible for overseeing TRGIs day-to-day operations, including management and oversight of its portfolio of direct holdings. Prior to joining TRGI, Mr. Khaishgi was a senior director at Align Technology, where he managed Aligns offshore delivery center and back office services operations. Mr. Khaishgi was previously a senior investment officer at the World Banks International Finance Corporation (the IFC) where he was responsible for the IFCs portfolio of investments in the Asian telecommunications and technology sectors. Mr. Khaishgi received his undergraduate degree in electrical engineering from the University of Engineering and Technology in Lahore, Pakistan, an additional B.A. degree in philosophy, politics and economics from the University of Oxford where he was a Rhodes Scholar, and a M.B.A. degree from Harvard Business School.
Karl Gabel has served as our chief financial officer since November 2017. From 2004 until 2017, Mr. Gabel served in multiple finance leadership functions, including as the chief financial officer, of IBEX Global Solutions, one of the Continuing Business Entities. Mr. Gabel holds a B.S. degree in accounting from Pennsylvania State University and a M.B.A. degree from St. Josephs University.
Robert Dechant has served as the chief executive officer of IBEX Interactive since September 2017. From 2015 until 2017, Mr. Dechant served as chief executive officer of IBEX Global Solutions. From 2012 until 2015, Mr. Dechant served as the chief sales, marketing and client services officer at Qualfon, Inc., a global provider of call center, back office, and business process outsourcing services, and the chief marketing and operations officer at Stream Global Services, a large multinational business process outsourcing provider which merged with Convergys in 2014. Mr. Dechant holds a B.S. degree from Fairfield University.
Anthony Solazzo has served as the chief executive officer of IBEX Insurance since September 2017. Mr. Solazzo is an insurance industry veteran with thirty years of experience in building and scaling companies within the industry. From 2006 to 2010, Mr. Solazzo was the chief executive officer of TRG Insurance Solutions, a provider of outsourced sales services to the insurance industry. TRG Insurance Solutions was started by Mr. Solazzo as bpo3 in 2004. TRG Insurance Solutions acquired a majority stake in 2006, and successfully exited this investment in 2010 through a sale to Tranzact. Thereafter, Mr. Solazzo was part of the Tranzact management team until he partnered again with TRGI to start e-TeleQuote in 2011. Prior to bpo3, Mr. Solazzo was Vice President of Business Development at First Source, a large offshore business process outsourcing firm focused on insurance sales. Previously, Mr. Solazzo
141
managed around 2,500 sales agents at Jackson National Life, a top-25 life and annuity insurance company in the United States. Mr. Solazzo has a B.A. degree from Eckerd College.
Jeffrey Cox has served as president of IBEX Digital since 2008, when he founded Digital Globe Services Limited. Mr. Cox has over twenty years of wireless and cable sales and operations experience and has held executive position in sales channel development and execution, on and off-line marketing programs and call center sales and operations for some of the worlds most recognized brands. Mr. Cox holds a B.A. degree from San Diego State University.
Bruce Dawson has served as our chief sales and client services officer since 2017. From 2016 until 2017, he held the same role for IBEX Global Solutions, one of the Continuing Business Entities. From 2014 until 2016, Mr. Dawson served as U.S. nearshore regional director for Atento S.A. Prior to joining Atento S.A., Mr. Dawson served at SITEL Corporation from October 2012 to March 2014 and Stream Global Services from October 2008 to August 2012. Mr. Dawson has held management positions at various companies in the BPO industry bringing as well experience from the software and telecommunications sector. He holds a B.A. degree in psychology from Denison University.
Carl ONeil has served as our executive vice president, global operations since January 2018. From 2007 through 2017, Mr. ONeil was EVP, Global Operations for TRGI where he oversaw administrative and operational activities that supported offshore processes, and implementation management for cross-functional teams for TRGIs portfolio companies. Prior to joining TRGI, Mr. ONeil was Vice President of Global Operations at JP Morgan Chase. Mr. ONeil holds a Bachelor of Science (B.S.) degree from St. Cloud State University.
Our Directors
Election of Officers
Our executive officers are elected by, and serve at the discretion of, our board of directors. There are no familial relationships among our directors and executive officers.
Board Composition and Election of Directors
Board Composition
Our board of directors currently consists of members. Our bye-laws that will become effective upon the closing of this offering provide that our board of directors shall consist of up to ten directors, unless otherwise determined by us in general meeting. Our directors generally hold office for such terms as our shareholders may determine or, in the absence of such determination, until the next annual general meeting or until their successors are elected or appointed or their office is otherwise vacated.
Our directors currently serve on the board of directors pursuant to the voting provisions of our bye-laws, under which certain directors may be nominated by .
For additional information regarding our board of directors, see Description of Share Capital—Election and Removal of Directors.
Director Independence
Our board of directors has undertaken a review of the independence of the directors and considered whether any director has a material relationship with us that could compromise his or her ability to exercise independent judgment in carrying out his or her responsibilities. Based upon information requested from and provided by each director concerning such directors background, employment and affiliations, including family relationships, our board of directors determined that , , , and , representing of our directors, are independent directors as
142
defined under the listing standards of the . In making these determinations, our board of directors considered the current and prior relationships that each non-employee director has with our company and all other facts and circumstances that our board of directors deemed relevant in determining their independence, including the beneficial ownership of our share capital by each non-employee director and the transactions involving them described in Related Party Transactions.
Following the completion of this offering, we will be a controlled company under the rules of Nasdaq because more than 50% of the voting power of our shares will be held by TRGI. See Principal and Selling Shareholder. We intend to rely upon the controlled company exception relating to the board of directors and committee independence requirements under the Nasdaq listing rules. Pursuant to this exception, we will be exempt from the rules that would otherwise require that our board of directors consist of a majority of independent directors and that our compensation committee and nominating and governance committee be composed entirely of independent directors. The controlled company exception does not modify the independence requirements for the audit committee, and we intend to comply with the requirements of the Exchange Act and the rules of Nasdaq, which require that our audit committee have a majority of independent directors upon consummation of this offering, and exclusively independent directors within one year following the effective date of the registration statement relating to this offering.
Board Committees
Upon the completion of this offering, we will have an audit committee, a compensation committee and a nominating and corporate governance committee. We have adopted a charter for each of these committees.
Audit Committee
Upon the completion of this offering, our audit committee will consist of , , and . will be the chair of the audit committee. Each member satisfies the independence requirements of the listing standards, and qualifies as an audit committee financial expert, as defined in Item 16A of Form 20-F and as determined by our board of directors. The audit committee will oversee our accounting and financial reporting processes and the audits of our audited consolidated financial statements. The audit committee will be responsible for, among other things:
• | making recommendations to our board regarding the appointment by the shareholders at the general meeting of shareholders of our independent auditors; |
• | overseeing the work of the independent auditors, including resolving disagreements between management and the independent auditors relating to financial reporting; |
• | pre-approving all audit and non-audit services permitted to be performed by the independent auditors; |
• | reviewing the independence and quality control procedures of the independent auditors; |
• | discussing material off-balance sheet transactions, arrangements and obligations with management and the independent auditors; |
• | reviewing and approving all proposed related-party transactions; |
• | discussing the annual audited consolidated and statutory financial statements with management; |
• | annually reviewing and reassessing the adequacy of our audit committee charter; |
• | meeting separately with the independent auditors to discuss critical accounting policies, recommendations on internal controls, the auditor’s engagement letter and independence letter and other material written communications between the independent auditors and the management; and |
• | attending to such other matters as are specifically delegated to our audit committee by our board from time to time. |
Compensation Committee
Upon the completion of this offering, our compensation committee will consist of , , and . will be the chair of the compensation committee. Each member satisfies the independence requirements of the Nasdaq
143
listing standards. The compensation committee will assist the board in reviewing and approving or recommending our compensation structure, including all forms of compensation relating to our directors and management. Members of our management may not be present at any committee meeting while the compensation of our chief executive officer is deliberated. The compensation committee will be responsible for, among other things:
• | reviewing and approving the compensation, including equity compensation, change-of-control benefits and severance arrangements, of our chief executive officer, chief financial officer and such other members of our management as it deems appropriate; |
• | overseeing the evaluation of our management; |
• | reviewing periodically and making recommendations to our board with respect to any incentive compensation and equity plans, programs or similar arrangements; and |
• | attending to such other matters as are specifically delegated to our compensation committee by our board from time to time. |
Nominating and Corporate Governance Committee
Upon the completion of this offering, our nominating and corporate governance committee will consist of , , and . will be the chair of the nominating and corporate governance committee. Each member satisfies the independence requirements of the listing standards. The nominating and corporate governance committee will assist the board in selecting individuals qualified to become our directors and in determining the composition of the board and its committees. The nominating and corporate governance committee will be responsible for, among other things:
• | recommending to the board of directors persons to be nominated for election or re-election to the board at any meeting of the shareholders; |
• | overseeing the board of directors’ annual review of its own performance and the performance of its committees; and |
• | considering, preparing and recommending to the board a set of corporate governance guidelines. |
Other Corporate Governance Matters
The Sarbanes-Oxley Act of 2002, as well as related rules subsequently implemented by the SEC, requires foreign private issuers, including our company, to comply with various corporate governance practices. In addition,rules provide that foreign private issuers may follow home country practice in lieu of corporate governance standards, subject to certain exceptions and except to the extent that such exemptions would be contrary to U.S. federal securities laws.
We intend to take all actions necessary for us to maintain compliance as a foreign private issuer under the applicable corporate governance requirements of the Sarbanes-Oxley Act of 2002, the rules adopted by the SEC and the Nasdaq listing standards.
Because we are a foreign private issuer, our directors and senior management are not subject to short-swing profit and insider trading reporting obligations under section 16 of the U.S. Securities Exchange Act of 1934, as amended, or the Exchange Act. They will, however, be subject to the obligations to report changes in share ownership under section 13 of the Exchange Act and related SEC rules.
As a foreign private issuer, we are also exempt from certain corporate governance standards applicable to U.S. issuers. For example, Section of requires listed companies to have, among other things, a majority of their board members be independent, and to have independent director oversight of executive compensation, nomination of directors and corporate governance matters. As a foreign private issuer, however, we are permitted to follow Bermuda practice in lieu of the above requirements, under which there is no requirement that a majority of our directors be independent.
144
Code of Business Conduct and Ethics
We will adopt a code of business conduct and ethics applicable to our principal executive, financial and accounting officers and all persons performing similar functions. A copy of that code will be available on our website at www.ibex.co upon the closing of this offering. We expect that any amendments to such code, or any waivers of its requirements, will be disclosed on our website.
Risk Oversight
Our board of directors is currently responsible for overseeing our risk management process. The board of directors focuses on our general risk management strategy and the most significant risks facing us, and ensures that appropriate risk mitigation strategies are implemented by management. The board of directors is also apprised of particular risk management matters in connection with its general oversight and approval of corporate matters and significant transactions.
Following the completion of this offering, our board of directors will delegate to the audit committee oversight of our risk management process. Our other board committees will also consider and address risk as they perform their respective committee responsibilities. All committees will report to the full board of directors as appropriate, including when a matter rises to the level of a material or enterprise level risk.
Our management is responsible for day-to-day risk management. This oversight includes identifying, evaluating, and addressing potential risks that may exist at the enterprise, strategic, financial, operational, compliance and reporting levels.
Compensation of Executive Officers and Directors
Directors
For the three months ended September 30, 2017, we did not pay cash compensation to our non-employee directors. We intend to enter into director services agreements with each of , pursuant to which we agreed to pay each of these directors cash compensation of $ annually and agreed to recommend to our board of directors that each director be granted an option to purchase common shares with an exercise price equal to the fair market value of the common shares at the date of grant. None of our directors have entered into service agreements with us that provide for benefits upon termination of their directorship.
Executive Officers
For the year ended June 30, 2017, there are no cash compensation, or benefits in kind, accrued or paid to our executive officers. For the year ended June 30, 2017, Mohammed Khaishgi, our chief executive officer, did not receive any compensation from us as he was an appointed executive officer at this time but not an employee of the IBEX Holdings Limited or any of its subsidiaries. For the year ended June 30, 2017, Karl Gabel, Robert Dechant, Anthony Solazzo, Jeffrey Cox, Bruce Dawson and Carl ONeil were each paid in accordance with their employment agreements with our subsidiaries.
The equity ownership of our executive officers and directors is described below under the heading Principal and Selling Shareholder.
Predecessor Stock Option Plans
IBEX 2013 Stock Plan
IBEX Global Solutions, Ltd. adopted a plan on June 4, 2013 prior to the AIM listing of IBEX Global Solutions plc (the Pre-AIM Plan) and a plan on June 28, 2013 after the completion of the AIM listing (the Post-AIM Plan and together with the Pre-AIM Plan, the IBEX 2013 Stock Plans), which provided for grants of stock options and restricted
145
stock awards to certain of its executive officers and employees. As of June 30, 2017, there were 1,418,299 of stock options outstanding under the Pre-AIM Plan. As of June 30, 2017, there were 2,610,447 of stock options outstanding under the Post-AIM Plan.
Etelequote 2013 Stock Plan
In March 2014, The Resources Group International Ltd. adopted the 2013 Etelequote Stock Plan, which provided for grants of stock options and restricted stock awards to certain of its and Etelequote Limiteds executive officers and employees. As of June 30, 2017, there were 39,700,000 stock options outstanding under the 2013 Etelequote Stock Plan, 33,633,600 of which were exercisable.
Digital Globe Services Limited 2013 Stock Plan
In February 2013, Digital Globe Services Limited adopted the 2013 Stock Plan (the DGSL 2013 Stock Plan), which provided for grants of stock options and restricted stock awards to certain of its employees. As of June 30, 2017, there were no stock options outstanding under the DGSL 2013 Stock Plan. Following an exchange, which occurred on June 15, 2017, the 2013 Stock Plan was terminated and holders of stock options under the 2013 Stock Plan received stock options under the DGSL 2017 Stock Plan (as defined below).
Digital Globe Services Limited 2015 Stock Plan
In April 2015, Digital Globe Services Limited adopted the 2015 Stock Plan (the DGSL 2015 Stock Plan), which provided for grants of stock options and restricted stock awards to certain of its employees. Following an exchange, which occurred in December 2016, all options granted under the DGSL 2015 Stock Plan were transferred to the DGSL 2013 Stock Plan. As of June 30, 2017, there were no stock options outstanding under the DGSL 2015 Stock Plan.
DGS 2017 Stock Plan
In June 2017, DGS Limited adopted the 2017 Stock Plan (the DGSL 2017 Stock Plan), which provided for grants of stock options and restricted stock awards to certain of its employees. As of June 30, 2017, there were 1,131,730 stock options outstanding under the DGSL 2017 Stock Plan, 737,308 of which were exercisable.
On December 22, 2017, all of our predecessor stock options and stock option plans were cancelled. On December 22, 2017, we then issued 1,985,782 new stock options under the 2017 IBEX Plan. As of September 30, 2017, there were no stock options issued under the 2017 IBEX Plan.
2017 Stock Plan
On June 20, 2017, our board of directors and shareholders approved and adopted the 2017 IBEX Plan. The following description of the 2017 IBEX Plan is qualified in its entirety by the full text of the 2017 IBEX Plan, which has been filed with the SEC as an exhibit to the registration statement of which this prospectus forms a part.
Purpose
We believe that the 2017 IBEX Plan will enable us to attract and retain the best available personnel for positions of substantial responsibility, to provide additional incentive to our employees, consultants and directors, and to promote the success of our business.
146
Types of Awards
The 2017 IBEX Plan provides for grants of stock options and restricted stock awards.
Eligibility
Selected employees, consultants or directors of our company or our affiliates will be eligible to receive nonstatutory stock options and restricted stock awards under the 2017 IBEX Plan, but only employees of our company will be eligible to receive incentive stock options.
Administration
The 2017 IBEX Plan is administered by our board of directors, a committee (or subcommittee) appointed by our board of directors, or any combination, as determined by our board of directors. Subject to the provisions of the 2017 IBEX Plan and, in the case of a committee (or subcommittee), the specific duties delegated by our board of directors to such committee (or subcommittee), the administrator has the authority to, among other things, determine the per share fair market value of our common shares, select the individuals to whom awards may be granted; determine the number of shares covered by each award, approve the form(s) of agreement(s) and other related documents used under the 2017 IBEX Plan, determine the terms and conditions of awards, amend outstanding awards, establish the terms of and implement an option exchange program, and construe and interpret the terms of the 2017 IBEX Plan and any agreements related to awards granted under the 2017 IBEX Plan. Our board of directors may also delegate authority to one of more of our officers to make awards under the 2017 IBEX Plan.
Available Shares
The number of common shares that we may issue with respect to awards granted under the 2017 IBEX Plan will not exceed an aggregate of 2,007,498. This limit may be adjusted to reflect certain changes in our capitalization, such as share splits, reverse share splits, share dividends, recapitalizations, rights offerings, reorganizations, mergers, consolidations, spin-offs, split-ups and similar transactions. If an award expires or becomes unexercisable for any reason without having been exercised in full, or is surrendered pursuant to an option exchange program, the common shares subject to such award will be available for further awards under the 2017 IBEX Plan. Common shares used to pay the exercise or purchase price of an award or tax obligations will be treated as not issued and will continue to be available under the 2017 IBEX Plan. Common shares issued under the 2017 IBEX Plan and later forfeited to us due to the failure to vest or repurchased by us at the original purchase price paid to us for such common shares will again be available for future grant under the 2017 IBEX Plan.
Award Agreements
Awards granted under the 2017 IBEX Plan will be evidenced by award agreements, which need not be identical and which will be modified to the extent necessary to comply with applicable law in the relevant jurisdiction of the respective participant, that provide additional terms of the award, as determined by the administrator.
Stock Options
The 2017 IBEX Plan allows the administrator to grant incentive stock options, as that term is defined in section 422 of the Internal Revenue Code, or non-statutory stock options. Only our employees may receive incentive stock option awards. The term of each option may not exceed ten years, or five years in the case of an incentive stock option granted to a ten percent shareholder. No incentive stock option or non-qualified stock option may have an exercise price less than the fair market value of a common share at the time of grant or, in the case of an incentive stock option granted to a ten percent shareholder, 110% of such shares fair market value. Options will be exercisable at such time or times and subject to such terms and conditions as determined by the administrator at grant and the exercisability of such options may be accelerated by the administrator.
147
Restricted Stock
The 2017 IBEX Plan allows the administrator to grant restricted stock awards. Once the restricted stock is purchased or received, the participant will have the rights equivalent to those of a holder of our common shares, and will be a record holder when his or her purchase and the issuance of the common shares is entered upon the records of our duly authorized transfer agent. Unless otherwise determined by the administrator, we will have a right to repurchase any grants of restricted stock upon a recipients voluntary or involuntary termination of employment for any reason at a price equal to the original purchase price of such restricted stock.
Stockholder Rights
Except as otherwise provided in the applicable award agreement, and with respect to an award of restricted stock, a participant will have no rights as a shareholder with respect to common shares covered by any award until the participant becomes the record holder of such common shares.
Amendment and Termination
Our board of directors may, at any time, amend or terminate the 2017 IBEX Plan but no amendment or termination may be made that would materially and adversely affect the rights of any participant under any outstanding award, without his or her consent.
Transferability
Subject to certain limited exceptions, awards granted under the 2017 IBEX Plan may not be sold, pledged, assigned, hypothecated, transferred or disposed of in any manner other than by will or by the laws of descent or distribution.
Effective Date; Term
The 2017 IBEX Plan became effective on June 20, 2017 and will expire on June 20, 2027 unless terminated earlier by the board of directors.
Phantom Stock Options
Phantom Stock Plans
In June 2013, each of IBEX Philippines Inc., IBEX Global Solutions (Private) Limited, The Resource Group Senegal S.A., Virtual World (Private) Limited adopted phantom stock plans (collectively, the Phantom Stock Plans), which provided for grants of phantom stock options to certain of their executive officers and employees. Each phantom stock option provided the participant with a contractual right to receive upon vesting an amount equal to the difference between the fair market value of a share at the time of exercise and the exercise price of the option per share. As of June 30, 2017, there were 800,514 phantom stock options outstanding under the Phantom Stock Plans, 526,711 of which were exercisable.
148
PRINCIPAL AND SELLING SHAREHOLDER
The following table sets forth information with respect to the beneficial ownership of our common shares as of January 26, 2018 by:
• | each of our directors; |
• | each of our executive officers; |
• | all of our directors and executive officers as a group; and |
• | each person, or group of affiliated persons, who is known by us to beneficially own more than 5% of our common shares, and who are referred to as our major shareholders. |
The column entitled Shares Beneficially Owned Before this Offering is based on a total of 7,750,141 common shares outstanding as of January 26, 2018, and 4,749,861 Convertible Preference Shares outstanding as of January 26, 2018. The 4,749,861 Convertible Preference Shares will automatically convert into common shares upon completion of this offering. The column entitled Shares Beneficially Owned After this Offering if the underwriters option is not exercised gives effect to the issuance of common shares that we are selling in this offering if the underwriters do not exercise their option to purchase additional shares. The column entitled Shares Beneficially Owned After this Offering if the underwriters option is exercised in full gives effect to the issuance of common shares that we are selling in this offering and the issuance of common shares if the underwriters exercise their option to purchase additional shares in full.
Beneficial ownership is determined in accordance with the rules and regulations of the SEC and includes voting or investment power with respect to our common shares. Common shares subject to options that are exercisable within 60 days of January 26, 2018 are considered outstanding and beneficially owned by the person holding the options for the purpose of calculating the percentage ownership of that person but not for the purpose of calculating the percentage ownership of any other person. Except as otherwise noted, the persons and entities in this table have sole voting and investing power with respect to all of our common shares beneficially owned by them, subject to community property laws, where applicable.
Upon the consummation of this offering and the adoption of our amended and restated bye-laws that will become effective upon the closing of this offering, our major shareholders will not have voting rights that are different from our shareholders in general. We have set forth below information regarding any significant change in the percentage ownership of our common shares by any of our major shareholders during the past three years.
149
Except as otherwise set forth below, the address of the beneficial owner is c/o IBEX Holdings Limited, 1700 Pennsylvania Avenue NW, Suite 560, Washington, DC 20006, USA.
|
Shares Beneficially
Owned Before this Offering |
Shares Beneficially
Owned After this Offering if the underwriters’ option is not exercised |
Shares Beneficially
Owned After this Offering if the underwriters’ option is exercised in full |
|||||||||||||||
Name
|
Number of
Shares |
Percentage
|
Number of
Shares |
Percentage
|
Number of
Shares |
Percentage
|
||||||||||||
Principal Shareholder:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Resource Group International Limited(1)
|
|
11,606,000
|
|
|
92.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Executive Officers and Directors:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mohammed Khaishgi(2)
|
|
74,046
|
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Karl Gabel(3)
|
|
52,469
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Robert Dechant(4)
|
|
68,456
|
|
|
0.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Anthony Solazzo
|
|
533,818
|
|
|
4.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Jeffrey Cox
|
|
360,184
|
|
|
2.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Bruce Dawson(5)
|
|
11,612
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Carl O’Neil(6)
|
|
14,588
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
All executive officers and directors as a group (six persons)
|
|
1,115,173
|
|
|
8.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | The Resource Group International, Ltd., or TRGI, is controlled by TRG Pakistan Limited, or TRGP, a publicly traded Pakistan corporation listed on the Pakistan Stock Exchange. As of November 21, 2017, TRGP beneficially owns 59% of TRGI’s outstanding voting securities (46% if all outstanding non-voting common shares are converted into voting common shares). The address for TRGI is Crawford House, 50 Cedar Avenue, Hamilton HM11, Bermuda. The address for TRGP is Centre Point Building, Level 18th, off Saheed-e-Millat Expressway, Karachi, Pakistan. Includes 6,856,139 common shares and 4,749,861 Convertible Preference Shares, all of which will automatically convert into common shares upon completion of this offering. |
(2) | Consists of 74,046 common shares issuable upon the exercise of options currently exercisable or exercisable within 60 days of January 26, 2018. |
(3) | Consists of 52,469 common shares issuable upon the exercise of options currently exercisable or exercisable within 60 days of January 26, 2018. |
(4) | Consists of 68,456 common shares issuable upon the exercise of options currently exercisable or exercisable within 60 days of January 26, 2018. |
(5) | Consists of 11,612 common shares issuable upon the exercise of options currently exercisable or exercisable within 60 days of January 26, 2018. |
(6) | Consists of 14,588 common shares issuable upon the exercise of options currently exercisable or exercisable within 60 days of January 26, 2018. |
Holdings by U.S. Shareholders
As of September 30, 2017, based on a total of 7,750,141 common shares outstanding as of September 30, 2017, and after giving effect to the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares, the conversion of which will occur upon completion of this offering, approximately % of our outstanding common shares were held by record holders in the U.S.
150
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
Reorganization Transaction
Commencing in April 2017, TRGI undertook a series of transactions (collectively, the Reorganization Transaction). We consider the Reorganization Transaction to be a transaction between entities under common control as all of the combining entities or businesses were ultimately controlled by TRGI both before and after the Reorganization Transaction and such control was not transitory. The principal steps in the Reorganization Transaction are described below:
• | TRGI incorporated IBEX Holdings Limited, IBEX Global Limited, DGS Limited and Etelequote Limited as exempted companies with limited liability under the laws of Bermuda. TRGI then contributed to IBEX Holdings Limited 100% of its equity interests in the aforementioned newly incorporated companies (the Continuing Business Entities), as a result of which those three entities became wholly-owned subsidiaries of IBEX Holdings Limited. |
• | TRGI contributed to IBEX Holdings Limited a portion of its equity interest in each of the predecessor intermediate holding companies for the Continuing Business Entities sufficient to confer control over those holding companies. IBEX Holdings Limited in turn contributed those equity interests downstream to the Continuing Business Entities. In addition, TRGI contributed to IBEX Holdings Limited controlling equity interests in iSky, Inc. and iSky Technologies Canada, Inc., which are each now directly held by IBEX Holdings Limited. In consideration of the contribution of these equity interests by TRGI, IBEX Holdings Limited issued 4,749,860 of its common shares to TRGI. Mr. Jeffrey Cox, the chief executive officer of Digital Globe Services Limited, contributed to DGS Limited his entire equity interest in Digital Globe Services Limited in exchange for a number of shares in DGS Limited that gave him an indirect beneficial ownership interest in Digital Globe Services Limited equivalent to that which he held before that exchange. |
• | In order to eliminate an approximately 1.0% minority interest in Digital Globe Services Limited remaining after its December 2016 going-private transaction and delisting from the AIM segment of the London Stock Exchange, DGS Limited purchased all of the assets of Digital Globe Services Limited for a total purchase price of $21,402,598, of which $185,900 was paid in cash and $21,216,653 was paid in the form of a promissory note in that principal amount (DGS Limited Note). Upon the closing of that asset purchase, Digital Globe Services Limited distributed to the approximately 1.0% minority interest the cash amount of $185,900 (such amount, on a per share basis, representing the same amount of cash consideration as would have been paid to such minority shareholders if they had accepted the December 2016 going-private offer). In addition, Digital Globe Services Limited distributed to TRGI $4,735,339 principal amount of the DGS Limited Note and made a distribution to DGS Limited of the remaining $17,027,259 principal amount of the DGS Limited Note. DGS Limited then sold its equity interest in Digital Globe Services Limited to TRGI for a nominal amount. |
• | IBEX Holdings Limited adopted a Certificate of Designation by which the 4,749,861 common shares issued to TRGI in the second step described above were converted into an equivalent number of preference shares, which are called the Convertible Preference Shares. The Convertible Preference Shares have a participating dividend preference of $2.00 per share, vote with common shares on all matters, and are automatically convertible into common shares in the event of an initial public offering on the New York Stock Exchange or the NASDAQ National Market. TRGI waived any rights to preemption it had in connection with the share issuances made in the Reorganization Transaction. |
• | TRGI contributed to IBEX Holdings Limited its remaining equity interests in each of IBEX Global Solutions Limited, e-Telequote Plc, iSky, Inc. and iSky Technologies Canada, Inc. In addition, TRGI contributed to IBEX Holdings Limited all of its interest in the $4,735,339 principal amount of DGS Limited Note described above. In consideration of these contributions, IBEX Holdings Limited issued to TRGI 6,856,139 of its common shares. |
• | Concurrently with the previous step, Mr. Jeffrey Cox contributed to IBEX Holdings Limited all of his equity interest in DGS Limited, in exchange for 360,184 newly issued common shares of IBEX Holdings Limited. In addition, Mr. Anthony Solazzo, the chief executive officer of e-Telequote Plc, contributed to IBEX Holdings |
151
Limited all of his equity interest in e-Telequote Plc, constituting approximately 20% of its outstanding share capital, in exchange for 533,818 newly issued common shares of IBEX Holdings Limited. The number of common shares of IBEX Holdings Limited issued to Messrs. Cox and Solazzo was determined based on the relative values of each of Digital Globe Services Limited and e-Telequote Plc. The relative values of those entities was not dependent upon the price at which common shares are being sold in this offering but rather was determined on the basis of independent third-party valuations of Digital Globe Services Limited, e-Telequote Plc and IBEX Holdings Limited.
In connection with a corporate reorganization of the ETQ business, we provided an indemnity to Anthony Solazzo, the chief executive officer of our ETQ business and one of our shareholders, in connection with certain reorganization steps involving Mr Solazzos shareholding. The indemnification obligation is capped at £2.0 million. No claim under the indemnity has been made, and we believe that any material indemnity exposure for us is remote.
After giving effect to the above transactions (but before giving effect to the conversion of the 4,749,861 Convertible Preference Shares into common shares), TRGI holds 6,856,139, or approximately 88.5%, of our outstanding common shares and (after giving effect to the conversion of the 4,749,861 Convertible Preference Shares) will hold 11,606,000, or 92.8%, of our outstanding common shares.
DGS Limited entered into a Profit Share Agreement dated as of June 30, 2017 with Mr. Cox whereby, in exchange for his provision of services as chief executive officer of that entity, Mr. Cox will receive 13.9% of any cash dividends paid by DGS Limited to IBEX Holdings Limited. The Profit Share Agreement terminates upon the earliest to occur of the satisfaction of any dividend preference on the Convertible Preference Shares, the conversion of all Convertible Preference Shares issued by IBEX Holdings Limited into common shares, a sale of substantially all the assets of DGS Limited or its direct or indirect subsidiaries to an unaffiliated third party, a sale of all of the shares held by IBEX Holdings Limited in any of Continuing Business Entities to an unaffiliated third party, a sale of substantially all of the assets held by any of IBEX Global Limited or Etelequote Limited to an unaffiliated third party, and June 30, 2018. On November 1, 2017, the Profit Share Agreement was amended to increase the profit share rate from 13.9% to 16.2%.
Related-Party Transactions
TRGI Financing of Etelequote PLC and its Subsidiaries
June 2016 TRGI Loan Agreement
Pursuant to a loan agreement dated as of June 20, 2016 (which we call the June 2016 TRGI Loan Agreement), TRGI made a loan in the principal amount of $10.0 million to Etelequote PLC at an interest rate of 15% per annum, with a maturity date of February 20, 2017. The proceeds were used to prepay an equivalent principal amount of indebtedness owed by Etelequote PLCs subsidiary eTeleQuote Insurance, Inc. under the 2016 ETQ Notes. On June 30, 2016, Etelequote PLC refinanced the $10.0 million loan under the June 2016 TRGI Loan Agreement by issuing to TRGI an equivalent principal amount of convertible loan notes under the Convertible Loan Facility at an interest rate of 15.0% per annum and maturity upon demand by TRGI. Pursuant to a July 20, 2016 amendment to the June 2016 TRGI Loan Agreement, TRGI made a $5.0 million loan to Etelequote PLC at an interest rate of 15% per annum, with a maturity date of February 20, 2017. On September 30, 2016, Etelequote PLC refinanced the $5.0 million loan made pursuant to the July 20, 2016 amendment to the June 2016 TRGI Loan Agreement by issuing to TRGI $5.2 million of convertible loan notes under the Convertible Loan Facility at an interest rate of 15.0% per annum and maturity upon demand by TRGI. As a result, as of September 30, 2017, no indebtedness remains outstanding under the June 2016 TRGI Loan Agreement and it has been terminated.
June 2017 TRGI Loan
On June 15, 2017, TRGI made a $1.0 million loan to Etelequote PLC at an interest rate of 15% per annum, with a maturity date of June 30, 2018. On January 2, 2018, Etelequote paid TRGI $1.0 million against the loan balance.
152
Guarantees of Senior Secured Notes
TRGI has guaranteed several issuances of senior secured notes by our subsidiary e-TeleQuote Insurance, Inc. TRGI was the guarantor of $6.0 million principal amount of 2015 ETQ Notes at an interest rate of 18.0% per annum, with a maturity date of February 19, 2016 (which were repaid in 2016), and $10.0 million principal amount of 2016 ETQ Notes at an interest rate of 15% per annum, with a maturity date of February 19, 2017 (which were prepaid in 2016 as described above under —June 2016 TRGI Loan Agreement) and is the guarantor of $9.8 million principal amount of 2017 ETQ Notes at an interest rate of 12.0% per annum, with a maturity date of June 12, 2018. For additional information on the 2015 ETQ Notes, the 2016 ETQ Notes and the 2017 ETQ Notes, see Managements Discussion and Analysis of Financial Condition and Results of Operations—Financing Arrangements—Customer Acquisition—eTeleQuote Insurance, Inc. Senior Secured Notes (2015 Series), —eTeleQuote Insurance, Inc. Senior Secured Notes (2016 Series) and —eTeleQuote Insurance, Inc. Senior Secured Notes (2017 Series).
Etelequote Limited Convertible Notes
Pursuant to the Convertible Loan Facility, our subsidiary Etelequote PLC incurred debt of $26.8 million (including accrued and unpaid interest) pursuant to several consecutive tranches of ETQ Convertible Notes issued to TRGI from November 1, 2013 through March 31, 2017 at an interest rate of 15.0% per annum and maturity upon demand by TRGI. On June 28, 2017, New ETQ Holdco assumed the obligations of Etelequote PLC under this indebtedness. As of September 30, 2017, the aggregate amount outstanding under the ETQ Convertible Notes (including accrued and unpaid interest), before giving effect to the cancellation of a portion of the indebtedness under the ETQ Convertible Notes and issuance of the ETQ Preferred Shares described in the next paragraph, was $26.8 million.
On June 30, 2017, TRGI and New ETQ Holdco entered into a Deed of Release whereby TRGI cancelled $20.0 million of the indebtedness owed by New ETQ Holdco to TRGI pursuant to the Convertible Loan Facility, leaving a total of $6.8 million of indebtedness owed by New ETQ Holdco to TRGI under the Convertible Loan Facility at that date. On the same date, in consideration of TRGIs entering into the Deed of Release, New ETQ Holdco issued the ETQ Preferred Shares to a consortium of private investors. As of September 30, 2017, all of the ETQ Preferred Shares remained outstanding.
For additional information regarding the Convertible Loan Facility and the ETQ Preferred Shares, see Managements Discussion and Analysis of Financial Condition and Results of Operations—Financing Arrangements—Customer Acquisition— Etelequote Limited Convertible Notes and —Etelequote Limited Non-Convertible Senior Preferred Shares.
Stockholders Agreement
We are party to a Stockholders Agreement with TRGI dated as of September 15, 2017. The agreement requires that we obtain TRGIs prior written consent before we or our subsidiaries take or commit to take certain material actions, including, among others:
• | acquisition of the stock or assets of an unaffiliated entity in a single transaction or a series of related transactions with an enterprise value greater than $2.0 million; |
• | consolidation, merger, amalgamation or other business combination with any entity other than us or a wholly-owned subsidiary of ours, or a Change in Control (as defined in our debt instruments); |
• | disposition or transfer, in a single transaction or a series of related transactions, to another party of our or any of our subsidiaries’ assets with a value greater than $2.0 million in the aggregate or for consideration greater than $2.0 million, other than in the ordinary course of business; |
• | entry into any corporate strategic relationship involving the payment, contribution or assignment by us or any of our subsidiaries of money or assets greater than $1.0 million; |
153
• | creation of any new class of equity securities, issuance of additional shares of any class of equity securities, or any offering of securities (except for awards under stockholder-approved equity plans and issuances to our parent company or any of its subsidiaries); |
• | incurrence, assumption or guarantee of indebtedness by us to any third party; |
• | incurrence, assumption or guarantee of incremental indebtedness (as measured from indebtedness existing on September 15, 2017) by us, in a single transaction or a series of related transactions, in an amount greater than $5.0 million; |
• | transfer of any 2017 ETQ Note by any holder thereof or any amendment to the 2017 ETQ Notes or the related note purchase agreement; |
• | repurchase of our equity securities or adoption of any share repurchase plan; |
• | capital expenditures in an aggregate amount greater than $10.0 million in any fiscal year; |
• | listing of any securities on any securities exchange; |
• | appointment and / or removal of independent auditors or any material change in our accounting policies and principles or internal control procedures; |
• | bankruptcy, liquidation, dissolution, winding up or similar event or action; |
• | any change of our principal lines of business, entry into new lines of business, or exit from the current lines of business; |
• | amendment, modification or repeal of any provision of our or our subsidiaries’ organizational documents; and |
• | commencement or settlement of any material litigation. |
The Stockholders Agreement further provides that, to the fullest extent permitted by law and subject to section 97 of the Bermuda Companies Act and our Bye-laws:
• | TRGI and its partners, principals, directors, officers, members, managers, agents, employees and / or other representatives may directly or indirectly engage in the same or similar business activities or lines of business as us or any of our subsidiaries, including those lines of business deemed to be competing with us or any of our subsidiaries; |
• | TRGI, its affiliates and their respective partners, principals, directors, officers, members, managers, agents, employees and / or other representatives may do business with any of our potential or actual customers or suppliers; |
• | TRGI, its affiliates and their respective partners, principals, directors, officers, members, managers, agents, employees and / or other representatives may employ or otherwise engage any of our officers or employees; and |
• | none of TRGI, its affiliates or their respective partners, principals, directors, officers, members, managers, agents, employees and / or other representatives shall have any duty to communicate or offer any business opportunity that may be presented to TRGI or those other persons to us or shall be liable to us or any of our stockholders for breach of any fiduciary or other duty by reason of the fact that TRGI or such persons pursues that business opportunity, directs that business opportunity to another person or fails to present that business opportunity, or information regarding that business opportunity to us unless, in the case of any such person who is a director or officer of ours, that business opportunity is expressly offered to that director or officer in writing solely in his or her capacity as our director or officer. |
In addition, the Stockholders Agreement allows TRGI to disclose non-public information concerning us to existing and potential investors in TRGI or its affiliates, potential transferees of TRGIs equity interest in our parent company, potential participants in future transactions involving TRGI or its affiliates and other parties that TRGI deems reasonably necessary in connection with the conduct of its TRGIs investment and business activities, subject to any such recipient agreeing to keep that information confidential. The Stockholders Agreement remains in effect until TRGI ceases to own 10% or more of all shares issued by us (determined on an as-converted basis).
154
Registration Rights Agreement
On September 15, 2017, we have entered into a registration rights agreement whereby we grant certain registration rights to TRGI, including the right, under certain circumstances and subject to certain restrictions, to require us to register under the Securities Act our common shares held by them. In addition, we have committed to file as promptly as possible after receiving a request from TRGI a shelf registration statement registering secondary sales of our common shares held by TRGI. TRGI also has the ability to exercise certain piggyback registration rights in respect of common shares held by it in connection with registered offerings requested by other holders of registration rights or initiated by us.
Limitations of Liability and Indemnification Matters
We intend to enter into indemnification agreements with each of our current directors and executive officers. These agreements will require us to indemnify these individuals to the fullest extent permitted under Bermuda law against liabilities that may arise by reason of their service to us, and to advance expenses incurred as a result of any proceeding against them as to which they could be indemnified. We also intend to enter into indemnification agreements with our future directors and executive officers.
We entered into an indemnification agreement with Mr. Solazzo dated as of June 30, 2017 under which we have agreed to indemnify him for specified tax liabilities arising from the exchange of his equity interest in Etelequote PLC for 533,818 of our common shares. The indemnification obligation is capped at $2.0 million, exclusive of certain reasonable expenses that Mr. Solazzo may incur in connection with defending against any tax liability or any indemnifiable interest, fines, or penalties imposed on Mr. Solazzo.
Policies and Procedures With Respect to Related Party Transactions
Upon the closing of this offering, we intend to adopt policies and procedures whereby our Audit Committee will be responsible for reviewing and approving related party transactions. In addition, our Code of Ethics will require that all of our employees and directors inform the Company of any material transaction or relationship that comes to their attention that could reasonably be expected to create a conflict of interest, subject to the provisions of the Stockholders Agreement (as described above). Further, at least annually, each director and executive officer will complete a detailed questionnaire that asks questions about any business relationship that may give rise to a conflict of interest and all transactions in which we are involved and in which the executive officer, a director or a related person has a direct or indirect material interest.
Licensing and Sublicensing Agreements
License of Clearview Software
iSky, Inc. and TRG Holdings LLC are party to a license agreement dated as of July 1, 2014 under which TRG Holdings has purchased 900 access licenses to iSkys Clearview software for a fee of $1.8 million.
Sublicense of Microsoft Licenses
TRGI, TRG Customer Solutions, Inc. and IBEX Global Solutions Ltd. are parties to an Intellectual Property Sublicensing Agreement dated as of July 1, 2014, under which TRG Customer Solutions, Inc. has sublicensed to TRGI certain Microsoft licenses for a total payment of $5,492,798, which has been fully paid.
155
Software Services Agreement with Afiniti
Pursuant to a Standard Terms and Conditions agreement and Commercial Schedule, each dated November 14, 2017, between our subsidiary TRG Customer Solutions, Inc. dba IBEX Global Solutions and SATMAP Incorporated dba Afiniti, Inc., Afiniti Inc. may provide certain intelligent call routing services to IBEX Global Solutions in exchange for a fee equal to $1,800 per supported call center seat per year for up to 2,000 call center seats. Under these agreements, IBEX Global Solutions has a prepayment credit with Afiniti Inc. equal to $1.1 million as of November 14, 2017.
Pursuant to a Standard Terms and Conditions agreement and Commercial Schedule, each dated December 1, 2010, as amended on January 14, 2014, between our subsidiary Digital Globe Services, Inc. and SATMAP Incorporated dba Afiniti, Inc., Afiniti Inc. may provide certain intelligent call routing services to Digital Globe Services, Inc. in exchange for a fee equal to $9 per incremental revenue generating units generated through the service. During the three months ended September 30, 2016 and September 30, 2017, the amounts invoiced by Afiniti, Inc. to Digital Globe Services, Inc. under this agreement were $24,633 and $10,512, respectively.
Pursuant to a Standard Terms and Conditions agreement and Commercial Schedule, each dated September 27, 2017, between our subsidiary e-TeleQuote Insurance, Inc. and SATMAP Incorporated dba Afiniti, Inc., Afiniti Inc. provides certain intelligent call routing services to e-TeleQuote Insurance, Inc. in exchange for a pay-for-performance fee.
Contribution of Intellectual Property
On October 19, 2017, The Resource Group International Limited assigned to us all right and title in certain call center software as a contribution to our surplus capital.
Services Agreements
Pursuant to a Service Agreement dated January 1, 2012 between our subsidiary iSky, Inc. (iSky) and its affiliate BPO Solutions, Inc., BPO Solutions, Inc. has made available to iSky specified offshore support services, including accounting, IT, call center and general back office support services, which are billed on a cost-plus basis. During the three months ended September 30, 2016 and September 30, 2017, the amounts invoiced by BPO Solutions to iSky under this agreement were $0.4 million and $0.5 million, respectively.
Pursuant to a Service Agreement dated April 1, 2013 between our subsidiary TRG Customer Solutions, Inc. and its affiliate TRG Holdings LLC, TRG Customer Solutions, Inc. provides specified IT support services to TRG Holdings LLC, which are billed on a cost-plus basis. During the three months ended September 30, 2017, the amount invoiced by TRG Customer Solutions to TRG Holdings under this agreement was $20,605.
Pursuant to a Service Agreement dated April 1, 2013 between our subsidiary TRG Customer Solutions, Inc. and its affiliate TRG Holdings LLC, TRG Customer Solutions (Canada), Inc. agreed to employ certain TRG Holdings LLC personnel, for which TRG Customer Solutions (Canada), Inc. bills TRG Holdings on a cost-plus basis. During the three months ended September 30, 2017, the amount invoiced by TRG Customer Solutions (Canada), Inc. to TRG Holdings under this agreement was $20,011.
Pursuant to a Services Agreement dated May 1, 2014 between our subsidiary TRG Customer Solutions, Inc. and its affiliate SATMAP Incorporated dba Afiniti, Inc., TRG Customer Solutions, Inc. agreed to provide information technology services to Afiniti, Inc. which are billed at a cost-plus basis. During the three months ended September 30, 2017, the amount invoiced by TRG Customer Solutions, Inc. to Afiniti, Inc. under this agreement was $83,251.
156
Pursuant to a Services Agreement dated January 1, 2016 between our subsidiary TRG Customer Solutions, Inc. and TRG Marketing Services, Inc., TRG Customer Solutions, Inc. agreed to provide call center services to support TRG Marketing Services, Inc., which were billed at a fee equal to twice the actual payroll costs. The agreement is no longer active and there is a legacy balance of less than $20,000 as of September 30, 2017 owing from TRG Marketing Services, Inc. to TRG Customer Solutions, Inc.
Pursuant to a Services Agreement dated January 1, 2015 between our subsidiary Virtual World (Private) Limited and TRG (Private) Limited, TRG (Private) Limited agreed to make available to certain overflow call center space and back office personnel to Virtual World (Private) Limited. The overflow call center space was billed at a fee equal to $100 per call center seat per month plus direct costs, and the back office personnel were billed at actual payroll cost. The agreement is no longer active and there is a legacy balance of $0.1 million as of September 30, 2017 owing from Virtual World (Private) Limited to TRG (Private) Limited.
Sublease of Office Space
Pursuant to an agreement dated October 1, 2017, TRG Customer Solutions, Inc. and iSky, Inc. have agreed to sublease office space in Washington, D.C. leased by TRG Holdings, LLC. The lease amount payable under this sublease is $24,172 per month.
Pursuant to an agreement dated June 1, 2017, between our subsidiary, IBEX Global Solutions (Private) Limited and TRG (Private) Limited, TRG (Private) Limited agreed to lease certain office space in Pakistan to IBEX Global Solutions (Private) Limited. The lease amount payable under this agreement is approximately $1,400 per month.
Participation in Health and Welfare Plans
Our subsidiary TRG Customer Solutions, Inc. and its affiliate TRG Holdings LLC are parties to a Third Party Services Agreement dated April 1, 2013 whereby employees of TRG Holdings LLC and its affiliates are permitted to participate in the health, dental, and life insurance plans offered by TRG Customer Solutions, Inc. to its employees. TRG Holdings LLC is obligated to indemnify TRG Customer Solutions, Inc. for any claims arising out of the participation in such plans by employees of TRG Holdings and its affiliates.
Pursuant to a Third Party Services Agreement dated May 1, 2014 between TRG Customer Solutions, Inc., SATMAP Incorporated, and TRG Holdings LLC, TRG Customer Solutions, Inc. directly permits SATMAP Incorporated to participate in the health, dental, and life insurance plans offered by TRG Customer Solutions, Inc. to its employees. SATMAP Incorporated is obligated to indemnify TRG Customer Solutions, Inc. for any claims arising out of the participation in such plans by employees of SATMAP Incorporated.
157
The following description of our share capital summarizes certain provisions of our amended memorandum of association and our amended and restated bye-laws that will become effective as of the closing of this offering. Such summaries do not purport to be complete and are subject to, and are qualified in their entirety by reference to, all of the provisions of our amended memorandum of association and amended and restated bye-laws, copies of which have been filed as exhibits to the registration statement of which this prospectus forms a part. We refer in this section to our amended memorandum of association and amended and restated bye-laws that we intend to adopt in connection with this offering as our memorandum of association and bye-laws, respectively. Prospective investors are urged to read the exhibits for a complete understanding of our memorandum of association and bye-laws.
General
We are an exempted company incorporated under the laws of Bermuda. We are registered with the Registrar of Companies in Bermuda under registration number 52347. We were incorporated on February 28, 2017 under the name Forward March Limited and changed our name to IBEX Holdings Limited on September 15, 2017. Our registered office is located at Crawford House, 50 Cedar Avenue, Hamilton HM11, Bermuda.
The objects of our business are unrestricted, and the company has the capacity of a natural person. We can therefore undertake activities without restriction on our capacity.
Prior to the closing of this offering, our shareholders will approve certain amendments to our bye-laws which will become effective upon closing of this offering. The following description assumes that such amendments have become effective.
Since our incorporation, there have been no material changes to our share capital, mergers, amalgamations or consolidations of us or any of our subsidiaries, no material changes in the mode of conducting our business, no material changes in the types of products produced or services rendered. Since our incorporation, we have redesignated certain of our authorized common share capital as preference shares.
There has been no bankruptcy, receivership or similar proceedings with respect to us or our subsidiaries.
There has been no public takeover offers by third parties for our shares nor any public takeover offers by us for the shares of another company which have occurred during the last or current financial years.
We intend to apply to list our common shares on Nasdaq under the symbol IBEX.
Initial settlement of our common shares will take place on the closing date of this offering through The Depository Trust Company, or DTC, in accordance with its customary settlement procedures for equity securities registered through DTCs book-entry transfer system. Each person beneficially owning common shares registered through DTC must rely on the procedures thereof and on institutions that have accounts therewith to exercise any rights of a holder of the common shares.
Share Capital
Upon completion of this offering, and after giving effect to the automatic conversion of our preference shares into an aggregate of 4,749,861 common shares upon the closing of this offering, there will be common shares, par value $0.0001 per share, issued and outstanding, excluding common shares issuable upon exercise of options granted as of . All of our issued and outstanding common shares prior to completion of this offering are and will be fully paid.
158
Pursuant to our bye-laws, subject to the requirements of any stock exchange on which our shares are listed and to any resolution of the shareholders to the contrary, our board of directors is authorized to issue any of our authorized but unissued shares. There are no limitations on the right of non-Bermudians or non-residents of Bermuda to hold or vote our shares.
Common Shares
As of September 30, 2017, we had outstanding 7,750,141 common shares, excluding the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares, the conversion of which will occur upon completion of this offering, which were held of record by three shareholders.
Holders of common shares have no pre-emptive, redemption or conversion rights. Holders of common shares are entitled to one vote per share on all matters submitted to a vote of holders of common shares. Unless a different majority is required by law or by our bye-laws, resolutions to be approved by holders of common shares require approval by a simple majority of votes cast at a meeting at which a quorum is present.
In the event of our liquidation, dissolution or winding up, the holders of common shares are entitled to share equally and ratably in our assets, if any, remaining after the payment of all of our debts and liabilities, subject to any liquidation preference on any issued and outstanding preference shares.
Preference Shares
Pursuant to Bermuda law and our bye-laws, our board of directors may, by resolution, establish one or more series of preference shares having such number of shares, designations, dividend rates, relative voting rights, conversion or exchange rights, redemption rights, liquidation rights and other relative participation, optional or other special rights, qualifications, limitations or restrictions as may be fixed by the board of directors without any further shareholder approval. Such rights, preferences, powers and limitations, as may be established, could have the effect of discouraging an attempt to obtain control of the company. By unanimous written resolution of the board of directors and by resolution of TRGI in its capacity as sole shareholder, effective June 20, 2017, the company created 4,749,861 preference shares by redesignating the same number of its authorized common shares, such preference shares having the rights and subject to the restrictions set out in a certificate of designation. The certificate of designation was amended on October 6, 2017.
Stock Options
IBEX 2013 Stock Plan
As of September 30, 2017, there were 1,378,420 of stock options outstanding under the Pre-AIM Plan. As of September 30, 2017, there were 2,575,447 of stock options outstanding under the Post-AIM Plan.
DGS 2017 Stock Plan
As of September 30, 2017, there were 1,131,730 stock options outstanding under the DGSL 2017 Stock Plan, 737,308 of which were exercisable.
On December 22, 2017, our own predecessor stock options and stock option plans were cancelled. On December 22, 2017, we then issued 1,985,782 new stock options under the 2017 IBEX Plan.
2017 IBEX Plan
As of September 30, 2017, there were no stock options outstanding under the 2017 IBEX Plan.
159
Phantom Stock Options
Phantom Stock Plans
As of September 30, 2017, there were 716,403 phantom stock options outstanding under the Phantom Stock Plans, 483,400 of which were exercisable.
Warrants
On November 13, 2017, we issued to Amazon.com NV Investment Holdings LLC, a subsidiary of Amazon.com, Inc. (Amazon), a 10-year warrant to acquire 1,611,944 common shares of our company, representing 10% of our equity on a fully diluted and as-converted basis as of the date of issuance of the warrant. The warrant is exercisable, either for cash or on a net issuance basis, at a price per share equal to the initial public offering per share in this offering.
The common shares subject to the warrant vest on an incremental basis upon the satisfaction of specified milestones that are tied to payments made by Amazon in connection with the purchase of services from us during a seven and a half year period ending on June 30, 2024, and the warrant will become fully vested when a cumulative total of $600 million is paid by Amazon to us during this period. The vesting is partially accelerated in the event of a reorganization transaction (as defined in the warrant).
The exercise price and the number of common shares issuable upon exercise of the warrant are subject to customary anti-dilution adjustments.
Amazon is entitled to customary shelf and piggy-back registration rights with respect to the common shares issued upon exercise of the warrant. Amazon may not transfer the warrant except to a wholly-owned subsidiary of Amazon.
Dividend Rights
Under Bermuda law, a company may not declare or pay dividends or make a distribution out of contributed surplus if there are reasonable grounds for believing that: (i) the company is, or would after the payment be, unable to pay its liabilities as they become due; or (ii) that the realizable value of its assets would thereby be less than its liabilities. Under our bye-laws, each common share is entitled to dividends if, as and when dividends are declared by our board of directors, subject to any preferred dividend right of the holders of any preference shares. Any cash dividends payable to holders of our common shares listed on the will be paid to , our paying agent in the U.S. for disbursement to those holders.
Variation of Rights
If at any time we have more than one class of shares, the rights attaching to any class, unless otherwise provided for by the terms of issue of the relevant class, may be varied in accordance with our bye-laws either: (i) with the consent in writing of the holders of 50% of the issued shares of that class; or (ii) with the sanction of a resolution passed by a majority of the votes cast at a general meeting of the relevant class of shareholders at which a quorum consisting of at least one person holding or representing 25% of the issued shares of the relevant class is present. Our bye-laws specify that the creation or issue of shares ranking equally with existing shares will not, unless expressly provided by the terms of issue of existing shares, vary the rights attached to existing shares. In addition, the creation or issue of preference shares ranking prior to common shares will not be deemed to vary the rights attached to common shares or, subject to the terms of any other class or series of preference shares, to vary the rights attached to any other class or series of preference shares.
160
Transfer of Shares
Our board of directors may, in its absolute discretion and without assigning any reason, refuse to register the transfer of a share that it is not fully paid. Our board of directors may also refuse to recognize an instrument of transfer of a share unless it is accompanied by the relevant share certificate and such other evidence of the transferors right to make the transfer as our board of directors shall reasonably require. Subject to these restrictions, a holder of common shares may transfer the title to all or any of his common shares by completing a form of transfer in the form set out in our bye-laws (or as near thereto as circumstances admit) or in such other common form as our board of directors may accept. The instrument of transfer must be signed by the transferor and transferee, although in the case of a fully paid share our board of directors may accept the instrument signed only by the transferor.
Where our shares are listed or admitted to trading on any appointed stock exchange, such as Nasdaq , they will be transferred in accordance with the rules and regulations of such exchange.
Meetings of Shareholders
Under Bermuda law, a company is required to convene at least one general meeting of shareholders each calendar year, or the annual general meeting. However, the shareholders may by resolution waive this requirement, either for a specific year or period of time, or indefinitely. When the requirement has been so waived, any shareholder may, on notice to the company, terminate the waiver, in which case an annual general meeting must be called. We have chosen not to waive the convening of an annual general meeting.
Bermuda law provides that a special general meeting of shareholders may be called by the board of directors of a company and must be called upon the request of shareholders holding not less than 10% of the paid-up capital of the company carrying the right to vote at general meetings. Bermuda law also requires that shareholders be given at least five days advance notice of a general meeting, but the accidental omission to give notice to any person does not invalidate the proceedings at a meeting. Our bye-laws provide that our board of directors may convene an annual general meeting and the chairman or a majority of our directors then in office may convene a special general meeting. Under our bye-laws, at least five days notice of an annual general meeting or a special general meeting must be given to each shareholder entitled to vote at such meeting. This notice requirement is subject to the ability to hold such meetings on shorter notice if such notice is agreed: (i) in the case of an annual general meeting by all of the shareholders entitled to attend and vote at such meeting; or (ii) in the case of a special general meeting by a majority in number of the shareholders entitled to attend and vote at the meeting holding not less than 95% in nominal value of the shares entitled to vote at such meeting.
Subject to the rules of Nasdaq, our bye-laws provide that the quorum required for a general meeting of shareholders is one or more persons present in person at the start of the meeting and representing in person or by proxy in excess of 25% of all issued and outstanding common shares.
Access to Books and Records and Dissemination of Information
Members of the general public have a right to inspect the public documents of a company available at the office of the Registrar of Companies in Bermuda. These documents include the companys memorandum of association, including its objects and powers, and certain alterations to the memorandum of association. The shareholders have the additional right to inspect the bye-laws of the company, minutes of general meetings and the companys audited financial statements, which must be presented in the annual general meeting. The register of members of a company is also open to inspection by shareholders and by members of the general public without charge. The register of members is required to be open for inspection for not less than two hours in any business day (subject to the ability of a company to close the register of members for not more than thirty days in a year). A company is required to maintain its share register in Bermuda but may, subject to the provisions of the Companies Act 1981, as amended, or
161
the Companies Act, establish a branch register outside of Bermuda. A company is required to keep at its registered office a register of directors and officers that is open for inspection for not less than two hours in any business day by members of the public without charge. Bermuda law does not, however, provide a general right for shareholders to inspect or obtain copies of any other corporate records.
Election and Removal of Directors
Our bye-laws provide that our board of directors shall consist of ten directors or such greater number as we may determine.
Our bye-laws provide that any shareholder holding 50% or more of the nominal value of our voting shares will have the right to appoint five directors to our board of directors. If there is no such 50% holder, then any shareholder holding 25% or more of the nominal value of our voting shares (first in time as compared to any other 25% shareholder) will have the right to appoint five directors to our board of directors.
Any director not appointed by a 25% or more shareholder as described above may be removed by the shareholders provided notice of the shareholders meeting convened to remove the director is given to the director. The notice must contain a statement of the intention to remove the director and a summary of the facts justifying the removal and must be served on the director not less than 14 days before the meeting. The director is entitled to attend the meeting and be heard on the motion for his removal.
Bermuda law requires that the Company shall file with the Bermuda Registrar of Companies a list of its directors and must notify the Registrar of any changes in such directors within 30 days of the date of the change.
Proceedings of Board of Directors
Our bye-laws provide that our business is to be managed and conducted by our board of directors. Bermuda law permits individual and corporate directors and there is no requirement in our bye-laws or Bermuda law that directors hold any of our shares. There is also no requirement in our bye-laws or Bermuda law that our directors must retire at a certain age. Decisions taken by the board are decided by a simple majority of votes.
The compensation of our directors is determined by the board of directors, and there is no requirement that a specified number or percentage of independent directors must approve any such determination. Our directors may also be paid all travel, hotel and other reasonable out-of-pocket expenses properly incurred by them in connection with our business or their duties as directors.
Our bye-laws provide that a director who discloses a direct or indirect interest in any contract or arrangement with us as required by Bermuda law is entitled to vote in respect of any such contract or arrangement in which he or she is interested unless disqualified from voting by the chairman of the relevant meeting of the board of directors.
Indemnification of Directors and Officers
Section 98 of the Companies Act provides generally that a Bermuda company may indemnify its directors, officers and auditors against any liability which by virtue of any rule of law would otherwise be imposed on them in respect of any negligence, default, breach of duty or breach of trust, except in cases where such liability arises from fraud or dishonesty of which such director, officer or auditor may be guilty in relation to the company. Section 98 further provides that a Bermuda company may indemnify its directors, officers and auditors against any liability incurred by them in defending any proceedings, whether civil or criminal, in which judgment is awarded in their favor or in which they are acquitted or granted relief by the Supreme Court of Bermuda pursuant to section 281 of the Companies Act.
Our bye-laws provide that we shall indemnify our officers and directors in respect of their actions and omissions, except in respect of their fraud or dishonesty, and that we shall advance funds to our officers and directors for expenses incurred in their defense upon receipt of an undertaking to repay the funds if any allegation of fraud or
162
dishonesty is proved. Our bye-laws provide that the shareholders waive all claims or rights of action that they might have, individually or in right of the company, against any of the companys directors or officers for any act or failure to act in the performance of such directors or officers duties, except in respect of any fraud or dishonesty of such director or officer. Section 98A of the Companies Act permits us to purchase and maintain insurance for the benefit of any officer or director in respect of any loss or liability attaching to him in respect of any negligence, default, breach of duty or breach of trust, whether or not we may otherwise indemnify such officer or director. We have purchased and maintain a directors and officers liability policy for such purpose.
Amendment of Memorandum of Association and Bye-laws
Bermuda law provides that the memorandum of association of a company may be amended by a resolution passed at a general meeting of shareholders. The Companies Act and our bye-laws provide that no bye-law shall be rescinded, altered or amended, and no new bye-law shall be made, unless it shall have been approved by a resolution of our board of directors and by a resolution of our shareholders.
Under Bermuda law, the holders of an aggregate of not less than 20% in par value of a companys issued share capital or any class thereof have the right to apply to the Supreme Court of Bermuda for an annulment of any amendment of the memorandum of association adopted by shareholders at any general meeting, other than an amendment that alters or reduces a companys share capital as provided in the Companies Act. Where such an application is made, the amendment becomes effective only to the extent that it is confirmed by the Supreme Court of Bermuda. An application for an annulment of an amendment of the memorandum of association must be made within 21 days after the date on which the resolution altering the companys memorandum of association is passed and may be made on behalf of persons entitled to make the application by one or more of their number as they may appoint in writing for the purpose. No application may be made by shareholders voting in favor of the amendment.
Any amendment to our bye-laws require the approval of the board and a member resolution passed by 75% of those members attending and entitled to vote.
Amalgamations, Mergers and Business Combinations
The amalgamation or merger of a Bermuda company with another company or corporation (other than certain affiliated companies) requires the amalgamation or merger agreement to be approved by the companys board of directors and by its shareholders.
Under Bermuda law and pursuant to our bye-laws, approval of 50% of the shareholders voting by written resolution or at a shareholder meeting is required to approve the amalgamation or merger agreement, and the quorum for such meeting must be one or more persons holding or representing more than 25% of the issued shares of the company.
Under Bermuda law, in the event of an amalgamation or merger of a Bermuda company with another company or corporation, a shareholder of the Bermuda company who did not vote in favor of the amalgamation or merger and who is not satisfied that fair value has been offered for such shareholders shares may, within one month of notice of the shareholders meeting, apply to the Supreme Court of Bermuda to appraise the fair value of those shares.
Shareholder Suits
Class actions and derivative actions are generally not available to shareholders under Bermuda law. The Bermuda courts, however, would ordinarily be expected to permit a shareholder to commence an action in the name of a company to remedy a wrong to the company where the act complained of is alleged to be beyond the corporate power of the company or illegal, or would result in the violation of the companys memorandum of association or bye-laws. Furthermore, consideration would be given by a Bermuda court to acts that are alleged to constitute a fraud against the minority shareholders or, for instance, where an act requires the approval of a greater percentage of the companys shareholders than that which actually approved it.
163
When the affairs of a company are being conducted in a manner that is oppressive or prejudicial to the interests of some part of the shareholders, one or more shareholders may apply to the Supreme Court of Bermuda, which may make such order as it sees fit, including an order regulating the conduct of the companys affairs in the future or ordering the purchase of the shares of any shareholders by other shareholders or by the company.
Our bye-laws contain a provision by virtue of which our shareholders waive any claim or right of action that they have, both individually and on our behalf, against any director or officer in relation to any action or failure to take action by such director or officer, except in respect of any fraud or dishonesty of such director or officer. Waivers of compliance with any provision of the Securities Act or Exchange Act are void under the terms of such acts. Accordingly, the operation of this bye-law provision as a waiver of the right to sue for violations of the U.S. federal securities laws would likely be unenforceable in U.S. courts.
Capitalization of Profits and Reserves
Pursuant to our bye-laws, our board of directors may (i) capitalize any part of the amount of our share premium or other reserve accounts or any amount credited to our profit and loss account or otherwise available for distribution by applying such sum in paying up unissued shares to be allotted as fully paid bonus shares pro rata (except in connection with the conversion of shares) to the shareholders; or (ii) capitalize any sum standing to the credit of a reserve account or sums otherwise available for dividend or distribution by paying up in full, partly paid or nil paid shares of those shareholders who would have been entitled to such sums if they were distributed by way of dividend or distribution.
Registrar or Transfer Agent
A register of holders of the common shares will be maintained by Compass Administration Services Ltd. In Bermuda, and a branch register will be maintained in the U.S. by , which will serve as branch registrar and transfer agent.
Untraced Shareholders
Our bye-laws provide that our board of directors may forfeit any dividend or other monies payable in respect of any shares that remain unclaimed for six years from the date when such monies became due for payment. In addition, we are entitled to cease sending dividend warrants and checks by post or otherwise to a shareholder if such instruments have been returned undelivered to, or left uncashed by, such shareholder on at least two consecutive occasions or, following one such occasion, reasonable enquires have failed to establish the shareholders new address. This entitlement ceases if the shareholder claims a dividend or cashes a dividend check or a warrant.
Certain Provisions of Bermuda Law
We have been designated by the BMA as a non-resident for Bermuda exchange control purposes. This designation allows us to engage in transactions in currencies other than the Bermuda dollar, and there are no restrictions on our ability to transfer funds (other than funds denominated in Bermuda dollars) in and out of Bermuda or to pay dividends to U.S. residents who are holders of our common shares.
The BMA has pursuant to its statement of June 1, 2005 given its general permission under the Bermuda Exchange Control Act 1972 (and its related regulations) for the issue and transfer of our common shares to and between non-residents of Bermuda for exchange control purposes, provided our common shares are listed on the Nasdaq Global Market, or any other appointed stock exchange. This general permission would cease to apply if our common shares were to cease to be so listed and in such event specific permission would be required from the BMA for all issues and transfers of our common shares subject to certain exceptions set out in the BMA statement of June 1, 2005.
164
Accordingly, in giving such consent or permissions, neither the BMA nor the Registrar of Companies in Bermuda shall be liable for the financial soundness, performance or default of our business or for the correctness of any opinions or statements expressed in this prospectus. Certain issues and transfers of common shares involving persons deemed resident in Bermuda for exchange control purposes require the specific consent of the BMA.
In accordance with Bermuda law, share certificates are only issued in the names of companies, partnerships or individuals. In the case of a shareholder acting in a special capacity (for example as a trustee), certificates may, at the request of the shareholder, record the capacity in which the shareholder is acting. Notwithstanding such recording of any special capacity, we are not bound to investigate or see to the execution of any such trust.
165
BERMUDA COMPANY CONSIDERATIONS
Our corporate affairs are governed by our memorandum of association and bye-laws and by the corporate law of Bermuda. The provisions of the Companies Act 1981, as amended, or the Companies Act, which applies to us, differ in certain material respects from laws generally applicable to U.S. companies incorporated in the State of Delaware and their stockholders. The following is a summary of significant differences between the Companies Act (including modifications adopted pursuant to our amended and restated bye-laws that will become effective as of the closing of this offering, as described under Description of Share Capital above) and Bermuda common law applicable to us and our shareholders and the provisions of the Delaware General Corporation Law applicable to U.S. companies organized under the laws of Delaware and their stockholders.
Bermuda
|
Delaware
|
||||
Shareholder meetings
|
|||||
•
|
May be called by President or the Chairman, any two directors, any director and the company secretary or the board of directors and must be called upon the request of shareholders holding not less than 10% of the paid-up capital of the company carrying the right to vote at general meetings.
|
•
|
May be held at such time or place as designated in the certificate of incorporation or the bylaws, or if not so designated, as determined by the board of directors.
|
||
|
|||||
•
|
May be held in or outside Bermuda.
|
•
|
May be held in or outside of Delaware.
|
||
|
|||||
•
|
Notice:
|
•
|
Notice:
|
||
|
|||||
|
•
|
Shareholders must be given at least five days’ advance notice of a general meeting, but the unintentional failure to give notice to any person does not invalidate the proceedings at a meeting.
|
|
•
|
Written notice shall be given not less than 10 nor more than 60 days before the meeting.
|
|
|
|
|
||
|
•
|
Notice of general meetings must specify the place, the day and hour of the meeting and in the case of special general meetings, the general nature of the business to be considered.
|
|
•
|
Whenever stockholders are required to take any action at a meeting, a written notice of the meeting shall be given which shall state the place, if any, date and hour of the meeting, and the means of remote communication, if any.
|
|
|||||
Shareholder’s voting rights
|
|||||
•
|
Shareholders may act by written resolution to elect directors. Shareholders may not act by written resolution to remove a director or auditor, except that a director appointed by a 25% or more shareholder may be removed by that shareholder by notice in writing to the company.
|
•
|
With limited exceptions, stockholders may act by written consent to elect directors.
|
||
|
|||||
•
|
Generally, except as otherwise provided in the Companies Act, any action or resolution requiring approval of the shareholders may be passed by a simple majority of votes cast. Any person authorized to vote may authorize another person or persons to act for him or her by proxy.
|
•
|
Any person authorized to vote may authorize another person or persons to act for him or her by proxy.
|
166
Bermuda
|
Delaware
|
||||
•
|
The voting rights of shareholders are regulated by the company’s bye-laws and, in certain circumstances, by the Companies Act. Our bye- laws specify that one or more shareholders present in person or by proxy representing in excess of 25% of the total shares in the company entitled to vote at such general meeting shall form a quorum.
|
•
|
For stock corporations, the certificate of incorporation or bylaws may specify the number to constitute a quorum, but in no event shall a quorum consist of less than one-third of shares entitled to vote at a meeting. In the absence of such specifications, a majority of shares entitled to vote shall constitute a quorum.
|
||
|
|||||
•
|
Our bye-laws provide that when a quorum is once present in general meeting it is not broken by the subsequent withdrawal of any shareholders.
|
•
|
When a quorum is once present to organize a meeting, it is not broken by the subsequent withdrawal of any stockholders.
|
||
|
|||||
•
|
The bye-laws may provide for cumulative voting, although our bye-laws do not.
|
•
|
The certificate of incorporation may provide for cumulative voting.
|
||
|
|||||
•
|
The amalgamation or merger of a Bermuda company with another company or corporation (other than certain affiliated companies) requires the amalgamation or merger agreement to be approved by the company’s board of directors and by its shareholders. The approval of 50% of the shareholders signing a written resolution or voting at a shareholder meeting is required to approve the amalgamation or merger agreement, and the quorum for such meeting must be one or more persons holding or representing more than 25% of the issued shares of the company.
|
•
|
Any two or more corporations existing under the laws of the state may merge into a single corporation pursuant to a board resolution and upon the majority vote by stockholders of each constituent corporation at an annual or special meeting.
|
||
|
|||||
•
|
Every company may when authorized by a resolution of the board of directors sell, lease or exchange all or substantially all of its property and assets as its board of directors deems in the best interests of the company.
|
•
|
Every corporation may at any meeting of the board sell, lease or exchange all or substantially all of its property and assets as its board deems expedient and for the best interests of the corporation when so authorized by a resolution adopted by the holders of a majority of the outstanding stock of a corporation entitled to vote.
|
||
|
|||||
•
|
Any company which is the wholly-owned subsidiary of a holding company, or one or more companies which are wholly-owned subsidiaries of the same holding company, may amalgamate or merge without the vote or consent of shareholders provided that the approval of the board of directors is obtained and that a director or officer of each such company signs a statutory solvency declaration in respect of the relevant company.
|
•
|
Any corporation owning at least 90% of the outstanding shares of each class of another corporation may merge the other corporation into itself and assume all of its obligations without the vote or consent of stockholders; however, in case the parent corporation is not the surviving corporation, the proposed merger shall be approved by a majority of the outstanding stock of the parent corporation entitled to vote at a duly called stockholder meeting.
|
||
|
|||||
•
|
Any mortgage, charge or pledge of a company’s property and assets may be authorized without the consent of shareholders subject to any restrictions under the bye-laws.
|
•
|
Any mortgage or pledge of a corporation’s property and assets may be authorized without the vote or consent of stockholders, except to the extent that the certificate of incorporation otherwise provides.
|
||
|
167
Bermuda
|
Delaware
|
||||
Directors
|
|||||
•
|
The board of directors must consist of at least one director.
|
•
|
The board of directors must consist of at least one member.
|
||
|
|||||
•
|
The number of directors fixed by our bye-laws is ten and any changes to such number must be approved by the shareholders.
|
•
|
Number of board members shall be fixed by the bylaws, unless the certificate of incorporation fixes the number of directors, in which case a change in the number shall be made only by amendment of the certificate of incorporation.
|
||
|
|||||
•
|
Removal:
|
•
|
Removal:
|
||
|
|||||
|
•
|
Under our bye-laws, any or all directors may be removed, with or without cause, by the holders of a majority of the shares entitled to vote at a special meeting convened and held in accordance with the bye-laws for the purpose of such removal.
|
|
•
|
Any or all of the directors may be removed, with or without cause, by the holders of a majority of the shares entitled to vote unless the certificate of incorporation otherwise provides.
|
|
|||||
|
•
|
A 25% or more shareholder who is entitled to appoint directors to the board pursuant to our bye-laws is also entitled to remove any directors so appointed by notice in writing to the company.
|
|
•
|
In the case of a classified board, stockholders may effect removal of any or all directors only for cause.
|
|
|||||
Duties of directors
|
|||||
•
|
The Companies Act authorizes the directors of a company, subject to its bye-laws, to exercise all powers of the company except those that are required by the Companies Act or the company’s bye-laws to be exercised by the shareholders of the company. Our bye-laws provide that our business is to be managed and conducted by our board of directors. At common law, members of a board of directors owe a fiduciary duty to the company to act in good faith in their dealings with or on behalf of the company and exercise their powers and fulfill the duties of their office honestly. This duty includes the following essential elements:
|
•
|
Under Delaware law, the business and affairs of a corporation are managed by or under the direction of its board of directors. In exercising their powers, directors are charged with a fiduciary duty of care to protect the interests of the corporation and a fiduciary duty of loyalty to act in the best interests of its stockholders. The duty of care requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself of, and disclose to stockholders, all material information reasonably available regarding a significant transaction. The duty of loyalty requires that a director act in a manner he reasonably believes to be in the best interests of the corporation. He must not use his corporate position for personal gain or advantage. This duty prohibits self-dealing by a director and mandates that the best interest of the corporation and its stockholders take precedence over any interest possessed by a director, officer or controlling stockholder and not shared by the stockholders generally.
|
||
•
|
a duty to act in good faith in the best interests of the company;
|
||||
|
|
||||
•
|
a duty not to make a personal profit from opportunities that arise from the office of director;
|
||||
|
|
||||
|
•
|
a duty to avoid conflicts of interest; and
|
|||
|
|
|
|||
|
•
|
a duty to exercise powers for the purpose for which such powers were intended.
|
|||
|
168
Bermuda
|
Delaware
|
||||
•
|
The Companies Act imposes a duty on directors and officers of a Bermuda company:
|
•
|
In general, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Should such evidence be presented concerning a transaction by a director, a director must prove the procedural fairness of the transaction, and that the transaction was of fair value to the corporation.
|
||
|
|
||||
|
•
|
to act honestly and in good faith with a view to the best interests of the company; and
|
|||
|
|
||||
|
•
|
to exercise the care, diligence and skill that a reasonably prudent person would exercise in comparable circumstances.
|
|||
|
|||||
•
|
The Companies Act also imposes various duties on directors and officers of a company with respect to certain matters of management and administration of the company. Under Bermuda law, directors and officers generally owe fiduciary duties to the company itself, not to the company’s individual shareholders, creditors or any class thereof. Our shareholders may not have a direct cause of action against our directors, particularly due to the waiver given by shareholders in the bye-laws of any claim or right of action that they have, both individually and on our behalf, against any director or officer in relation to any action or failure to take action by such director or officer, except in respect of any fraud or dishonesty of such director or officer.
|
||||
|
|||||
Takeovers
|
|||||
•
|
An acquiring party is generally able to acquire compulsorily the common shares of minority holders of a company in the following ways:
|
•
|
Delaware law provides that a parent corporation, by resolution of its board of directors and without any stockholder vote, may merge with any subsidiary of which it owns at least 90% of each class of its capital stock. Upon any such merger, and in the event the parent corporate does not own all of the stock of the subsidiary, dissenting stockholders of the subsidiary are entitled to certain appraisal rights.
|
||
|
|
||||
|
•
|
By a procedure under the Companies Act known as a scheme of arrangement. A scheme of arrangement could be effected by obtaining the agreement of the company and of holders of common shares, representing in the aggregate a majority in number and at least 75% in value of the common shareholders present and voting at a court ordered meeting held to consider the scheme of arrangement. The scheme of arrangement must then be sanctioned by the Bermuda Supreme Court. If a scheme of arrangement receives all necessary agreements and sanctions, upon the filing of the court order with the Registrar of Companies in Bermuda, all holders of common shares could be compelled to sell their shares under the terms of the scheme of arrangement.
|
|||
|
|
||||
|
•
|
By acquiring pursuant to a tender offer 90% of the shares or class of shares not already owned by, or by a nominee for, the acquiring party (the offeror), or any of its subsidiaries. If an offeror has, within four months after the making of an offer for all the shares or class of shares not owned by, or by a nominee for, the offeror, or any
|
•
|
Delaware law also provides, subject to certain exceptions, that if a person acquires 15% of voting stock of a company, the person is an interested stockholder and may not engage in business combinations with the company for a period of three years from the time the person acquired 15% or more of voting stock.
|
169
Bermuda
|
Delaware
|
||||
|
|
of its subsidiaries, obtained the approval of the holders of 90% or more of all the shares to which the offer relates, the offeror may, at any time within two months beginning with the date on which the approval was obtained, by notice compulsorily acquire the shares of any nontendering shareholder on the same terms as the original offer unless the Supreme Court of Bermuda (on application made within a one-month period from the date of the offerors notice of its intention to acquire such shares) orders otherwise.
|
|
|
|
|
|
|
|
||
|
•
|
Where the acquiring party or parties hold not less than 95% of the shares or a class of shares of the company, by acquiring, pursuant to a notice given to the remaining shareholders or class of shareholders, the shares of such remaining shareholders or class of shareholders. When this notice is given, the acquiring party is entitled and bound to acquire the shares of the remaining shareholders on the terms set out in the notice, unless a remaining shareholder, within one month of receiving such notice, applies to the Supreme Court of Bermuda for an appraisal of the value of their shares. This provision only applies where the acquiring party offers the same terms to all holders of shares whose shares are being acquired.
|
|
||
|
|
|
|
||
Dissenter’s rights of appraisal
|
|||||
•
|
A dissenting shareholder (that did not vote in favor of the amalgamation or merger) of a Bermuda exempted company and who is not satisfied that he has been offered fair value for his shares may apply to the court to appraise the fair value of his or her shares in an amalgamation or merger.
|
•
|
With limited exceptions, appraisal rights shall be available for the shares of any class or series of stock of a corporation in a merger or consolidation.
|
||
|
|||||
|
|
•
|
The certificate of incorporation may provide that appraisal rights are available for shares as a result of an amendment to the certificate of incorporation, any merger or consolidation or the sale of all or substantially all of the assets.
|
||
|
|||||
Dissolution
|
|||||
•
|
Under Bermuda law, a solvent company may be wound up by way of a members’ voluntary liquidation. Prior to the company entering liquidation, a majority of the directors shall each make a statutory declaration, which states that the directors have made a full enquiry into the affairs of the company and have formed the opinion that the company will be able to pay its debts within a period of 12 months of the commencement of the winding up and must file the statutory declaration with the Registrar of Companies in Bermuda. The general
|
•
|
Under Delaware law, a corporation may voluntarily dissolve (i) if a majority of the board of directors adopts a resolution to that effect and the holders of a majority of the issued and outstanding shares entitled to vote thereon vote for such dissolution; or (ii) if all stockholders entitled to vote thereon consent in writing to such dissolution.
|
170
Bermuda
|
Delaware
|
||||
|
meeting will be convened primarily for the purposes of passing a resolution that the company be wound up voluntarily and appointing a liquidator. The winding up of the company is deemed to commence at the time of the passing of the resolution.
|
|
|
||
|
|
|
|
||
Shareholder’s derivative actions
|
|||||
•
|
Class actions and derivative actions are generally not available to shareholders under Bermuda law. Bermuda courts, however, would ordinarily be expected to permit a shareholder to commence an action in the name of a company to remedy a wrong to the company where the act complained of is alleged to be beyond the corporate power of the company or illegal, or would result in the violation of the company’s memorandum of association or bye-laws. Furthermore, consideration would be given by a Bermuda court to acts that are alleged to constitute a fraud against the minority shareholders or, for instance, where an act requires the approval of a greater percentage of the company’s shareholders than that which actually approved it.
|
•
|
In any derivative suit instituted by a stockholder of a corporation, it shall be averred in the complaint that the plaintiff was a stockholder of the corporation at the time of the transaction of which he complains or that such stockholder’s stock thereafter devolved upon such stockholder by operation of law.
|
171
SHARES ELIGIBLE FOR FUTURE SALE
Prior to this offering, no public market existed for our common shares, and although we expect that our common shares will be approved for listing on Nasdaq , we cannot assure investors that there will be an active public market for our common shares following this offering. We cannot predict what effect, if any, sales of our shares in the public market or the availability of shares for sale will have on the market price of our common shares. Future sales of substantial amounts of common shares in the public market, including shares issued upon exercise of outstanding options, or the perception that such sales may occur, however, could adversely affect the market price of our common shares and also could adversely affect our future ability to raise capital through the sale of our common shares or other equity-related securities at times and prices we believe appropriate.
Based upon the 7,750,141 common shares that were outstanding on September 30, 2017, upon completion of this offering we will have outstanding common shares after giving effect to the issuance of common shares in this offering, the automatic conversion of 4,749,861 preferred shares held by TRGI into an equivalent number of our common shares, the conversion of which will occur upon completion of this offering, and no exercise of options outstanding as of September 30, 2017.
All of the common shares sold in this offering will be freely transferable by persons other than our affiliates, as that term is defined under Rule 144 under the Securities Act, without restriction or further registration under the Securities Act. The remaining outstanding common shares held by existing shareholders are restricted securities, as that term is defined in Rule 144 under the Securities Act. Restricted securities may be sold in the public market only if the offer and sale is registered under the Securities Act or if the offer and sale of those securities qualifies for exemption from registration, including exemptions provided by Rules 144 and 701 promulgated under the Securities Act.
As a result of lock-up arrangements and market standoff provisions described below and the provisions of Rules 144 and 701, the restricted securities will be available for sale in the public market as follows:
• | shares will be eligible for immediate sale upon the completion of this offering; and |
• | approximately shares will be eligible for sale upon expiration of lock-up arrangements and market standoff provisions described below, beginning 181 days after the date of this prospectus, subject in certain circumstances to the volume, manner of sale and other limitations under Rule 144 and Rule 701. |
We may issue common shares from time to time for a variety of corporate purposes, including in capital-raising activities through future public offerings or private placements, in connection with exercise of options and warrants, vesting of restricted share units and other issuances relating to our employee benefit plans and as consideration for future acquisitions, investments or other purposes. The number of common shares that we may issue may be significant, depending on the events surrounding such issuances. In some cases, the shares we issue may be freely tradable without restriction or further registration under the Securities Act; in other cases, we may grant registration rights covering the shares issued in connection with these issuances, in which case the holders of the common shares will have the right, under certain circumstances, to cause us to register any resale of such shares to the public.
Rule 144
In general, under Rule 144 of the Securities Act, beginning 90 days after the date of this prospectus, an affiliate who has beneficially owned our shares for a period of at least six months is entitled to sell within any three-month period a number of shares that does not exceed the greater of either 1% of our then outstanding shares, or approximately shares immediately after this offering, or the average weekly trading volume of our shares on the during the four calendar weeks preceding the filing with the SEC of a notice on Form 144 with respect to such sale. Such sales under Rule 144 of the Securities Act are also subject to prescribed requirements relating to the manner of sale, notice and availability of current public information about us.
172
Under Rule 144, a person who is not deemed to have been an affiliate of ours at any time during the 90 days preceding a sale, and who has beneficially owned the shares proposed to be sold for at least six months, including the holding period of any prior holder other than an affiliate, is entitled to sell such shares without restriction, provided we have been in compliance with our reporting requirements under the Exchange Act for the six months following satisfaction of the six-month holding period. To the extent that our affiliates sell their shares, other than pursuant to Rule 144 or a registration statement, the purchasers holding period for the purpose of effecting a sale under Rule 144 commences on the date of transfer from the affiliate.
Rule 701
In general, under Rule 701 of the Securities Act, each of our employees, consultants or advisors who purchases our common shares from us in connection with a compensatory stock plan or other written agreement executed prior to the completion of this offering is eligible to resell such common shares in reliance on Rule 144, but without compliance with some of the restrictions, including the holding period, contained in Rule 144. As of , common shares had been issued in reliance on Rule 701 upon the exercise of options. However, substantially all such shares are subject to lock-up arrangements as described below and in Underwriting and will become eligible for sale upon the expiration of the restrictions set forth in those arrangements.
Regulation S
Regulation S provides generally that sales made in offshore transactions are not subject to the registration or prospectus-delivery requirements of the Securities Act.
Lock-up Arrangements
For a description of the lock-up arrangements that we and our shareholders have entered into in connection with this offering, see Underwriting. In addition to the restrictions contained in the lock-up arrangements described above, we have entered into agreements with certain of our security holders, including our standard forms of option agreements under our equity incentive plans, that contain market stand-off provisions imposing restrictions on the ability of such security holders to offer, sell or transfer our equity securities for a period of 180 days following the date of this prospectus.
Registration Rights
Subject to the lock-up arrangements described above, upon the closing of this offering, the holders of common shares, or their transferees, will be entitled to various rights with respect to the registration of these shares under the Securities Act. Registration of these shares under the Securities Act would result in these shares becoming fully tradable without restriction under the Securities Act immediately upon the effectiveness of the registration. See Description of Share Capital—Registration Rights for additional information. Shares covered by a registration statement will be eligible for sale in the public market upon the expiration or release from the terms of lock-up arrangements applicable to such shares.
Form S-8 Registration Statements
As of , we had outstanding options to purchase of our common shares, of which options to purchase shares were exercisable. Following this offering, we intend to file one or more registration statements on Form S-8 under the Securities Act to register all of the common shares subject to outstanding options and other awards issuable pursuant to the 2017 IBEX Plan. Shares covered by these registration statements will then be eligible for sale in the public markets, subject to vesting restrictions, any applicable lock-up arrangements described above and Rule 144 limitations applicable to affiliates.
173
MATERIAL U.S. AND BERMUDA INCOME TAX CONSEQUENCES
The following discussion is a description of the material Bermuda and U.S. federal income tax consequences of an investment in our common shares. This discussion is not exhaustive of all possible tax considerations. In particular, this discussion does not address the tax consequences under state, local, and other national (e.g., non-Bermuda and non-U.S.) tax laws. Accordingly, we urge you to consult your own tax advisor regarding your particular tax circumstances and the tax consequences under state, local, and other national tax laws. The following discussion is based upon laws and relevant interpretations thereof in effect and available as of the date hereof, all of which are subject to change, possibly with retroactive effect.
Bermuda Tax Consequences
The following is a discussion of the material Bermuda tax consequences of an investment in our common shares. The following discussion is not exhaustive of all possible tax considerations. We urge you to consult your own tax advisor regarding your particular tax circumstances.
Taxation of the Companies
At the present time, there is no Bermuda income or profits tax, withholding tax, capital gains tax, capital transfer tax, estate duty or inheritance tax payable by us or by our shareholders in respect of our shares. We have received from the Minister of Finance of Bermuda under The Exempted Undertaking Tax Protection Act 1966, as amended, an assurance that, in the event that Bermuda enacts legislation imposing tax computed on profits, income, any capital asset, gain or appreciation, or any tax in the nature of estate duty or inheritance, the imposition of any such tax shall not be applicable to us or to any of our operations or shares, debentures or other obligations, until March 31, 2035. The assurance does not exempt us from paying import duty on goods imported into Bermuda. In addition, all entities employing individuals in Bermuda are required to pay a payroll tax and there are other sundry taxes payable, directly or indirectly, to the Bermuda government. We and our subsidiaries incorporated in Bermuda pay annual government fees to the Bermuda government.
Taxation of Holders
Currently, there is no Bermuda income or profits tax, withholding tax, capital gains tax, capital transfer tax, estate duty or inheritance tax payable by our shareholders in respect of our common shares. The issue, transfer, or redemption of our common shares is not currently subject to stamp duty.
U.S. Federal Income Tax Consequences
The following discussion of the material U.S. federal income tax consequences of the acquisition, ownership and disposition of our common shares is based upon current law and does not purport to be a comprehensive discussion of all the tax considerations that may be relevant to a decision to purchase our common shares. This summary is based on current provisions of the Internal Revenue Code of 1986, as amended, or the Code, existing, final, temporary and proposed U.S. Treasury Regulations, administrative rulings and judicial decisions, in each case in effect and available on the date of this prospectus. All of the foregoing are subject to change, which change could apply retroactively and could affect the tax consequences described below.
This section describes the material U.S. federal income tax consequences to U.S. holders, as defined below, of common shares. This discussion addresses only the U.S. federal income tax considerations for U.S. holders that acquire the common shares at their original issuance and hold the common shares as capital assets. This summary does not address all U.S. federal income tax matters that may be relevant to a particular U.S. holder. Each
174
prospective investor should consult a professional tax advisor with respect to the tax consequences of the acquisition, ownership or disposition of the common shares. This summary does not address tax considerations applicable to a holder of common shares that may be subject to special tax rules including, without limitation, the following:
• | certain financial institutions; |
• | insurance companies; |
• | dealers or traders in securities, currencies, or notional principal contracts; |
• | tax-exempt entities; |
• | regulated investment companies or real estate investment trusts; |
• | persons that hold the common shares as part of a hedge, straddle, conversion, constructive sale or similar transaction involving more than one position; |
• | an entity classified as a partnership and persons that hold the common shares through partnerships or certain other pass-through entities; |
• | certain holders (whether individuals, corporations or partnerships) that are treated as expatriates for some or all U.S. federal income tax purposes; |
• | persons who acquired the common shares as compensation for the performance of services; |
• | persons holding the common shares in connection with a trade or business conducted outside of the U.S.; |
• | a U.S. holder who holds the common shares through a financial account at a foreign financial institution that does not meet the requirements for avoiding withholding with respect to certain payments under Sections 1471 through 1474 of the Code; |
• | holders that own (or are deemed to own) 10% or more of our shares by vote or value; and |
• | holders that have a functional currency other than the U.S. dollar. |
Further, this discussion does not address alternative minimum, gift or estate tax consequences or the indirect effects on the holders of equity interests in entities that own our common shares. In addition, this discussion does not consider the U.S. tax consequences to holders of common shares that are not U.S. holders(as defined below).
For the purposes of this discussion, a U.S. holder is a beneficial owner of common shares that is (or is treated as), for U.S. federal income tax purposes:
• | an individual who is either a citizen or resident of the U.S.; |
• | a corporation, or other entity that is treated as a corporation for U.S. federal income tax purposes, created or organized in or under the laws of the U.S. or any state of the U.S. or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or |
• | a trust, if a court within the United States is able to exercise primary supervision over its administration and one or more U.S. persons have the authority to control all of the substantial decisions of such trust or has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person within the meaning of the Code. |
If a partnership holds common shares, the tax treatment of a partner and such partnership will generally depend upon the status of the partner and upon the activities of the partnership.
175
We will not seek a ruling from the U.S. Internal Revenue Service, or the IRS, with regard to the U.S. federal income tax treatment of an investment in our common shares, and we cannot assure you that that the IRS will agree with the conclusions set forth below.
Distributions
Subject to the discussion under Passive foreign investment company considerations below, the gross amount of any distribution actually or constructively received by a U.S. holder with respect to common shares will be taxable to the U.S. holder as a dividend to the extent of such U.S. holders pro rata share of our current and accumulated earnings and profits as determined under U.S. federal income tax principles. Distributions in excess of such pro rata share of our earnings and profits will be non-taxable to the U.S. holder to the extent of, and will be applied against and reduce, the U.S. holders adjusted tax basis in the common shares. Distributions in excess of the sum of such pro rata share of our earnings and profits and such adjusted tax basis will generally be taxable to the U.S. holder as capital gain from the sale or exchange of property. However, since we do not calculate our earnings and profits under U.S. federal income tax principles, it is expected that any distribution will be reported as a dividend, even if that distribution would otherwise be treated as a non-taxable return of capital or as capital gain under the rules described above. The amount of any distribution of property other than cash will be the fair market value of that property on the date of distribution. A corporate U.S. holder will not be eligible for any dividends-received deduction in respect of a dividend received with respect to our common shares.
Under the Code and subject to the discussion below regarding the Medicare Tax, qualified dividends received by non-corporate U.S. holders (i.e., individuals and certain trusts and estates) are currently subject to a maximum income tax rate of 20%. This reduced income tax rate is applicable to dividends paid by qualified foreign corporations to such non-corporate U.S. holders that meet the applicable requirements, including a minimum holding period (generally, at least 61 days without protection from the risk of loss during the 121-day period beginning 60 days before the ex-dividend date). A non-U.S. corporation (other than a corporation that is classified as a passive foreign investment company, or PFIC, for the taxable year in which the dividend is paid or the preceding taxable year) generally will be considered to be a qualified foreign corporation (a) if it is eligible for the benefits of a comprehensive tax treaty with the U.S. which the Secretary of the Treasury of the U.S. determines is satisfactory for purposes of this provision and which includes an exchange of information provision or (b) with respect to any dividend it pays on shares of stock which are readily tradable on an established securities market in the U.S. Our common shares will be listed on the Nasdaq Global Market, which has been determined to be an established securities market in the U.S. Based on the foregoing, we expect to be considered a qualified foreign corporation under the Code. Accordingly, dividends paid by us to non-corporate U.S. holders with respect to shares that meet the minimum holding period and other requirements are expected to be treated as qualified dividend income. However, dividends paid by us will not qualify for the 20% maximum U.S. federal income tax rate if we are treated, for the tax year in which the dividends are paid or the preceding tax year, as a PFIC for U.S. federal income tax purposes, as discussed below.
Dividends received by a U.S. holder with respect to common shares generally will be treated as foreign source income for the purposes of calculating that holders foreign tax credit limitation. For this purpose, dividends distributed by us generally will constitute passive category income(but, in the case of some U.S. holders, may constitute general category income).
Sale or Other Disposition of Common Shares
A U.S. holder will generally recognize gain or loss for U.S. federal income tax purposes upon the sale or exchange of common shares in an amount equal to the difference between the U.S. dollar value of the amount realized from such sale or exchange and the U.S. holders tax basis for those common shares. Subject to the discussion under Passive foreign investment company considerations below, this gain or loss will generally be a capital gain or loss and will generally be treated as from sources within the U.S. Such capital gain or loss will be treated as long-term capital gain or loss if the U.S. holder has held the common shares for more than one year at the time of the sale or exchange. Long-term capital gains of non-corporate holders may be eligible for a preferential tax rate; the deductibility of capital
176
losses is subject to limitations. For a cash basis taxpayer, units of foreign currency paid or received are translated into U.S. dollars at the spot rate on the settlement date of the purchase or sale. In that case, no foreign currency exchange gain or loss will result from currency fluctuations between the trade date and the settlement date of such a purchase or sale. An accrual basis taxpayer may elect the same treatment required of cash basis taxpayers with respect to purchases and sales of the common shares that are traded on an established securities market, provided the election is applied consistently from year to year. Such election may not be changed without the consent of the IRS. For an accrual basis taxpayer who does not make such election, units of foreign currency paid or received are translated into U.S. dollars at the spot rate on the trade date of the purchase or sale. Such an accrual basis taxpayer may recognize exchange gain or loss based on currency fluctuations between the trade date and settlement date. Any foreign currency gain or loss a U.S. holder realizes will generally be U.S. source ordinary income or loss.
Medicare Tax
An additional 3.8% tax, or Medicare Tax, is imposed on all or a portion of the net investment income(which includes taxable dividends and net capital gains, adjusted for deductions properly allocable to such dividends or net capital gains) received by (i) U.S. holders that are individuals with modified adjusted gross income of over $200,000 ($250,000 in the case of joint filers, $125,000 in the case of married individuals filing separately) and (ii) certain trusts or estates.
Passive Foreign Investment Company Considerations
A corporation organized outside the U.S. generally will be classified as a PFIC for U.S. federal income tax purposes in any taxable year in which, after applying the applicable look-through rules, either: (i) at least 75% of its gross income is passive income, or (ii) on average at least 50% of the gross value of its assets is attributable to assets that produce passive income or are held for the production of passive income. In arriving at this calculation, a pro rata portion of the income and assets of each corporation in which we own, directly or indirectly, at least a 25% interest, as determined by the value of such corporation, must be taken into account. Passive income for this purpose generally includes dividends, interest, royalties, rents and gains from commodities and securities transactions. We believe that we were not a PFIC for any previous taxable year. Based on our estimated gross income, the average value of our gross assets, and the nature of the active businesses conducted by our 25% or greater owned subsidiaries, we do not believe that we will be classified as a PFIC in the current taxable year and do not expect to become one in the foreseeable future. Our status for any taxable year will depend on our assets and activities in each year, and because this is a factual determination made annually after the end of each taxable year, there can be no assurance that we will not be considered a PFIC for the current taxable year or any future taxable year. The market value of our assets may be determined in large part by reference to the market price of our common shares, which is likely to fluctuate after the offering (and may fluctuate considerably given that market prices of technology companies have been especially volatile). In addition, the composition of our income and assets will be affected by how, and how quickly, we spend the cash we raise in this offering. If we were a PFIC for any taxable year during which a U.S. holder held common shares, under the default PFIC regime (i.e., in the absence of one of the elections described below) gain recognized by the U.S. holder on a sale or other disposition (including a pledge) of the common shares would be allocated ratably over the U.S. holders holding period for the common shares. The amounts allocated to the taxable year of the sale or other disposition and to any year before we became a PFIC would be taxed as ordinary income. The amount allocated to each other taxable year would be subject to tax at the highest rate in effect for individuals or corporations, as appropriate, for that taxable year, and an interest charge would be imposed on the resulting tax liability for that taxable year. Similar rules would apply to the extent any distribution in respect of common shares exceeds 125% of the average of the annual distributions on common shares received by a U.S. holder during the preceding three years or the holders holding period, whichever is shorter.
In the event we were treated as a PFIC, the tax consequences under the default PFIC regime described above could be avoided by either a mark-to-market or qualified electing fund, or QEF, election. A U.S. holder making a mark-to-market election (if the eligibility requirements for such an election were satisfied) generally would not be
177
subject to the PFIC rules discussed above, except with respect to any portion of the holders holding period that preceded the effective date of the election. Instead, the electing holder would include in ordinary income, for each taxable year in which we were a PFIC, an amount equal to any excess of (a) the fair market value of the common shares as of the close of such taxable year over (b) the electing holders adjusted tax basis in such common shares. In addition, an electing holder would be allowed a deduction in an amount equal to the lesser of (a) the excess, if any, of (i) the electing holders adjusted tax basis in the common shares over (ii) the fair market value of such common shares as of the close of such taxable year or (b) the excess, if any, of (i) the amount included in ordinary income because of the election for prior taxable years over (ii) the amount allowed as a deduction because of the election for prior taxable years. The election would cause adjustments in the electing holders tax basis in the common shares to reflect the amount included in gross income or allowed as a deduction because of the election. In addition, upon a sale or other taxable disposition of common shares, an electing holder would recognize ordinary income or loss (not to exceed the excess, if any, of (a) the amount included in ordinary income because of the election for prior taxable years over (b) the amount allowed as a deduction because of the election for prior taxable years).
Alternatively, a U.S. holder making a valid and timely QEF election generally would not be subject to the default PFIC regime discussed above. Instead, for each PFIC year to which such an election applied, the electing holder would be subject to U.S. federal income tax on the electing holders pro rata share of our net capital gain and ordinary earnings for that year, regardless of whether such amounts were actually distributed to the electing holder. Although the company currently intends to make available the information necessary to permit a U.S. holder to make a valid QEF election, there can be no assurance that it will continue to do so in future years.
If we are considered a PFIC for the current taxable year or any future taxable year, a U.S. holder may be required to file annual information returns for such year, whether or not the U.S. holder disposed of any common shares or received any distributions in respect of common shares during such year.
Backup Withholding and Information Reporting
U.S. holders generally will be subject to information reporting requirements with respect to dividends on common shares and on the proceeds from the sale, exchange or disposition of common shares that are paid within the U.S. or through U.S.-related financial intermediaries, unless the U.S. holder is an exempt recipient. In addition, U.S. holders may be subject to backup withholding (currently at a 24% rate) on such payments, unless the U.S. holder provides a taxpayer identification number and a duly executed IRS Form W-9 or otherwise establishes an exemption. Backup withholding is not an additional tax, and the amount of any backup withholding will be allowed as a credit against a U.S. holders U.S. federal income tax liability and may entitle such holder to a refund, provided that the required information is timely furnished to the IRS.
Foreign Account Tax Compliance Act, or FATCA, and Related Provisions
Under certain circumstances, the company or its paying agent may be required, pursuant to the FATCA provisions of the Code (or analogous provisions of non-U.S. law ) and regulations or pronouncements thereunder, any intergovernmental agreement entered into pursuant to those provisions or any U.S. or non-U.S. fiscal or regulatory legislation, rules, guidance, notes or practices adopted pursuant to any such agreement, to withhold U.S. tax at a rate of 30% on all or a portion of payments of dividends or other corporate distributions which are treated as foreign pass-through payments made on or after January 1, 2019, if such payments are not exempt from such withholding. The company believes, and this discussion assumes, that the company is not a foreign financial institution for purposes of FATCA. The rules regarding FATCA and foreign pass-through payments, including the treatment of proceeds from the disposition of common shares, are not completely clear, and further guidance may be issued by the IRS that would clarify how FATCA might apply to dividends or other amounts paid on or with respect to common shares.
178
Specified Foreign Financial Assets
Certain individual U.S. Holders that own “specified foreign financial assets” with an aggregate value in excess of US$50,000 are generally required to file an information statement along with their tax returns, currently on Form 8938, with respect to such assets. “Specified foreign financial assets” include any financial accounts held at a non-U.S. financial institution, as well as securities issued by a non-U.S. issuer that are not held in accounts maintained by financial institutions. Higher reporting thresholds apply to certain individuals living abroad and to certain married individuals. Regulations extend this reporting requirement to certain entities that are treated as formed or availed of to hold direct or indirect interests in specified foreign financial assets based on certain objective criteria. U.S. Holders who fail to report the required information could be subject to substantial penalties. In addition, the statute of limitations for assessment of tax would be suspended, in whole or part. Prospective investors should consult their own tax advisors concerning the application of these rules to their investment in the common shares, including the application of the rules to their particular circumstances.
179
ENFORCEMENT OF CIVIL LIABILITIES
We are an exempted company incorporated under the laws of Bermuda. As a result, the rights of holders of our common shares will be governed by Bermuda law and our memorandum of association and bye-laws. Bermuda has a less developed body of securities laws as compared to the U.S. and provides protections for investors to a lesser extent.
Most of our directors and officers and those of our subsidiaries are residents of countries other than the U.S. Substantially all of our and our subsidiaries assets and a substantial portion of the assets of our directors and officers are located outside the U.S. As a result, it may be difficult or impossible for U.S. investors to effect service of process within the U.S. upon us, our directors or officers or our subsidiaries or to realize against us or them judgments obtained in U.S. courts, including judgments predicated upon the civil liability provisions of the securities laws of the U.S. or any state in the U.S. However, we have expressly submitted to the jurisdiction of the U.S. federal and New York state courts sitting in the City of New York for the purpose of any suit, action or proceeding arising under the securities laws of the U.S. or any state in the U.S.
ASW Law Limited, our counsel as to Bermuda law, has advised us that there is uncertainty as to whether the courts of Bermuda would (1) recognize or enforce against us or our directors or officers judgments of courts of the U.S. based on civil liability provisions of applicable U.S. federal and state securities laws; or (2) impose liabilities against us or our directors and officers in original actions brought in Bermuda, based on these laws. Our registered address in Bermuda is Crawford House, 50 Cedar Avenue, Hamilton HM 11, Bermuda.
180
Robert W. Baird & Co. Incorporated, Piper Jaffray & Co., William Blair & Company, L.L.C. and SunTrust Robinson Humphrey, Inc. are serving as joint book-running managers of this offering and as representatives of the underwriters. We, the selling shareholder and the underwriters named below have entered into an underwriting agreement with respect to the common shares being offered hereby. Subject to certain conditions set forth in the underwriting agreement, each underwriter has severally agreed to purchase, at the public offering price less the underwriting discounts and commissions set forth on the cover page of this prospectus, the number of common shares set forth in the following table.
Underwriters
|
Number of Shares
|
||
Robert W. Baird & Co. Incorporated
|
|
|
|
Piper Jaffray & Co.
|
|
|
|
William Blair & Company, L.L.C.
|
|
|
|
SunTrust Robinson Humphrey, Inc.
|
|
|
|
Total
|
|
|
|
The underwriters are committed to take and pay for all of the shares offered by us and the selling shareholder, if any are taken, other than the shares covered by the option described below. The obligations of the underwriters under the underwriting agreement may be terminated upon the occurrence of certain stated events, including that if an underwriter defaults, the purchase commitments of non-defaulting underwriters may be increased or this offering may be terminated.
The selling shareholder has granted the underwriters an option to buy up to an additional common shares to cover sales by the underwriters which exceed the number of shares specified in the table above. The underwriters have 30 days from the date of this prospectus to exercise this option. If any shares are purchased pursuant to this option, the underwriters will severally purchase shares in approximately the same proportion as set forth in the table above. If any additional common shares are purchased, the underwriters will offer the additional shares on the same terms as those on which the shares are being offered.
At our request, the underwriters have reserved for sale at the initial public offering price up to approximately 5% of the common shares being sold in this offering to certain of our business associates, officers, directors, certain of their family members and others. We will offer these shares to the extent permitted under applicable regulations in the U.S. The sales will be made by the underwriters through a directed share program. The number of common shares available for sale to the general public will be reduced to the extent that such persons purchase such reserved shares. Any reserved shares not so purchased will be offered by the underwriters to the general public on the same basis as the other shares offered hereby. We have agreed to indemnify the underwriters in connection with the directed share program, including for the failure of any participant to pay for its shares. Other than the underwriting discounts and commissions listed on the cover page of this prospectus, the underwriters will not be entitled to any commission with respect to common shares sold pursuant to the directed share program. To the extent such shares are purchased by any of our existing stockholders who have entered into lock-up agreements with the underwriters, then such shares will be subject to the restrictions contained in such agreements.
The underwriters propose to offer the common shares directly to the public at the initial public offering price set forth on the cover page of this prospectus and to certain dealers at that price less a concession not in excess of $ per share. The underwriting fee is equal to the public offering price per common share, less the amount paid by the
181
underwriters to us and the selling shareholder per common share. The underwriting fee is $ per share. The following tables set forth the per share and total underwriting discounts and commissions to be paid to the underwriters, assuming both no exercise and full exercise of the underwriters option to purchase additional shares.
Paid by Us
|
Total Fees
|
|||||
|
No Exercise
|
Full Exercise
|
||||
Per Share
|
$
|
|
|
$
|
|
|
Total
|
$
|
|
|
$
|
|
|
Paid by the Selling Shareholder
|
Total Fees
|
|||||
|
No Exercise
|
Full Exercise
|
||||
Per Share
|
$
|
|
|
$
|
|
|
Total
|
$
|
|
|
$
|
|
|
We estimate that the total expenses of this offering, including registration, filing, listing and printing fees, legal and accounting expenses, but excluding underwriting discounts and commissions, will be approximately $ million, which will be paid by us. We have agreed to reimburse the underwriters for certain expenses in connection with the qualification of the offering with the Financial Industry Regulatory Authority, Inc. (FINRA). Such reimbursement is deemed to be underwriting compensation by FINRA.
We, our executive officers, directors and holders of substantially all of our common shares on the date of this prospectus, including the selling shareholder, have agreed with the underwriters, subject to certain limited exceptions, not to sell or transfer any common shares or securities convertible into, exchangeable for, exercisable for, or repayable with common shares, for 180 days after the date of this prospectus without first obtaining the written consent of Robert W. Baird & Co. Incorporated and Piper Jaffray & Co. Specifically, we and such other persons have agreed, subject to certain limited exceptions, not to offer, sell, contract to sell, pledge, grant any option to purchase, make any short sale or otherwise dispose of any common shares, or any options or warrants to purchase any common shares, or any securities convertible into, exchangeable for or that represent the right to receive common shares, whether now owned or hereinafter acquired, owned directly by us or such other persons (including holding as a custodian) or with respect to which we or such other persons have beneficial ownership within the rules and regulations of the Securities and Exchange Commission. We and such other persons have agreed that these restrictions expressly preclude us and such other persons from engaging in any hedging or other transaction which is designed to or which reasonably could be expected to lead to or result in a sale or disposition of our or such other persons common shares if such common shares would be disposed of by someone other than us or such other persons. Prohibited hedging or other transactions includes any short sale or any purchase, sale or grant of any right (including without limitation any put or call option) with respect to any of our or such other persons common shares or with respect to any security that includes, relates to or derives any significant part of its value from such common shares.
The foregoing restrictions do not apply to:
• | the sale of shares pursuant to the underwriting agreement hereunder; |
• | common shares issued upon the exercise of options granted under existing equity compensation or management incentive plans described in the prospectus; |
• | other customary exceptions, including transfers of common shares or any securities convertible into, exchangeable for, exercisable for, or repayable with common shares (i) by will or intestacy, provided such transferee agrees to the applicable lock-up restrictions, (ii) as a bona fide gift or gifts, provided such transferee |
182
agrees to the applicable lock-up restrictions, (iii) to any trust, partnership, limited liability company or other entity for the direct or indirect benefit of a security holder or the immediate family of such security holder, provided such transferee agrees to the applicable lock-up restrictions or (iv) pursuant to an order of a court or regulatory agency.
The 180-day restricted period described above will be automatically extended if: (1) during the last 17 days of the 180-day restricted period, we issue an earnings release or announce material news or a material event occurs; (2) prior to the expiration of the 180-day restricted period, we announce that we will release earnings results during the 16-day period beginning on the last day of the 180-day period, in which case the restrictions described in the foregoing paragraph will continue to apply until the expiration of the 18-day period beginning on the issuance of the earnings release or the announcement of the material news or material event; or (3) Robert W. Baird & Co. Incorporated and Piper Jaffray & Co. each waives such extension in writing.
The underwriters do not expect sales to discretionary accounts to exceed 5% of the total number of shares offered.
Prior to this offering, there has been no public market for the shares. The initial public offering price has been determined by negotiations among us and the selling shareholder, and the representatives of the underwriters. In determining the initial public offering price, we and the selling shareholder and the representatives of the underwriters have considered a number of factors, including:
• | the information set forth in this prospectus and otherwise available to the representatives; |
• | our prospects and the history and prospects for the industry in which we compete; |
• | an assessment of our management; |
• | prevailing market conditions; |
• | our historical performance; |
• | estimates of our business potential and prospects for future earnings; |
• | consideration of the above factors in relation to market valuation and stages of developments of other companies comparable to ours; and |
• | other factors deemed relevant by the representatives of the underwriters, us and the selling shareholder. |
Neither we nor the selling shareholder nor the underwriters can assure investors that an active trading market will develop for our common shares, or that the shares will trade in the public market at or above the initial public offering price.
We intend to apply to have our common shares listed on the Nasdaq Global Market under the symbol IBEX.
We and the selling shareholder have agreed to indemnify the several underwriters and their controlling persons against certain liabilities, including liabilities under the Securities Act.
Stabilization, Short Positions and Penalty Bids
In connection with this offering, the underwriters may effect certain transactions in common shares in the open market in order to prevent or retard a decline in the market price of our common shares while this offering is in progress. These transactions may include short sales, purchases to cover positions created by short sales and stabilizing transactions. Short sales involve the sale by the underwriters of a greater number of shares than they are required to purchase in the offering, and a short position represents the amount of such sales that have not been covered by subsequent purchases. Covered shorts are short positions in an amount not greater than the underwriters option described herein, and naked shorts are short positions in excess of that amount. In determining the source of shares to close out a covered short, the underwriters will consider, among other things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through the option. A covered short may be covered by either exercising the underwriters option or
183
purchasing shares in the open market. A naked short is more likely to be created if underwriters are concerned that there may be downward pressure on the price of our common shares in the open market prior to the completion of the offering, and may only be closed out by purchasing shares in the open market. Stabilizing transactions consist of various bids for or purchases of our common shares made by the underwriters in the open market prior to the completion of the offering.
In addition, the underwriters may, pursuant to Regulation M of the Securities Act, also impose a penalty bid, which is when a particular underwriter repays to the other underwriters a portion of the underwriting discount received by it because the representatives have repurchased shares sold by or for the account of that underwriter in stabilizing or short covering transactions.
Purchases to cover a short position and stabilizing transactions, as well as other purchases by the underwriters for their own accounts, may have the effect of preventing or slowing a decline in the market price of our common shares, and together with the imposition of a penalty bid, may stabilize, maintain or otherwise affect the market price of our common shares. As a result, the price of our common shares may be higher than the price that might otherwise exist in the open market. If these activities are commenced by the underwriters, they may be discontinued at any time. These transactions may be effected on the Nasdaq Global Market, in the over-the-counter market or otherwise.
Electronic Distribution
In connection with this offering, certain of the underwriters may distribute prospectuses by electronic means, such as email. In addition, certain of the underwriters may facilitate Internet distribution for this offering to certain of their Internet subscription customers, and allocate a limited number of shares for sale to its online brokerage customers. A prospectus in electronic format is being made available on the website maintained by one or more of the bookrunners of this offering and may be made available on websites maintained by the other underwriters. Other than the prospectus in electronic format, the information on any underwriters website and any information contained in any other website maintained by an underwriter is not a part of the prospectus or the registration statement, of which this prospectus forms a part.
Other Relationships
The underwriters and their respective affiliates are full service financial institutions engaged in various activities, which may include securities trading, commercial and investment banking, financial advisory, investment management, principal investment, investment research, hedging, financing and brokerage activities. Certain of the underwriters and their respective affiliates have, from time to time, performed, and may provide from time to time in the future, various financial advisory and investment banking services for us, for which they have received or will receive customary fees and expenses.
In addition, in the ordinary course of their various business activities, certain of the underwriters and their respective affiliates may from time to time effect transactions for their own account or the account of their customers, and hold on behalf of themselves or their customers, long or short positions in our debt or equity securities (including related derivative securities) and financial instruments (including bank loans), and may continue to do so in the future. The underwriters and their respective affiliates may also make investment recommendations and / or publish or express independent research views in respect of such securities or instruments and may at any time hold, or recommend to clients that they acquire, long and / or short positions in such securities and instruments.
184
EXPENSES RELATED TO THE OFFERING
We estimate that expenses of the offering, excluding underwriting discounts and commissions, incurred by us will be as follows:
SEC registration fee
|
$
|
|
*
|
FINRA filing fee
|
|
|
*
|
Exchange listing fee
|
|
|
*
|
Printing expenses
|
|
|
*
|
Legal fees and expenses
|
|
|
*
|
Accounting fees and expenses
|
|
|
*
|
Miscellaneous expenses
|
|
|
*
|
Total expenses
|
$
|
|
*
|
All amounts in the table are estimated except for the SEC registration fee and the FINRA filing fee.
* | To be filed by amendment. |
185
Certain legal matters with respect to U.S. law in connection with this offering will be passed upon for us by DLA Piper LLP (US). The validity of the common shares being offered by this prospectus and certain other legal matters with respect to Bermuda law in connection with this offering will be passed upon for us by ASW Law Limited. Certain legal matters with respect to U.S. law in connection with this offering will be passed upon for the underwriters by Goodwin Procter LLP.
The consolidated financial statements as of June 30, 2017 and 2016 and July 1, 2015 and for each of the two years in the period ended June 30, 2017 included in this Prospectus and in the Registration Statement have been so included in reliance on the reports of BDO LLP, an independent registered public accounting firm, appearing elsewhere herein and in the Registration Statement, given on the authority of said firm as experts in auditing and accounting.
BDO LLP, London, United Kingdom, is a member of the Institute of Chartered Accountants in England and Wales.
WHERE YOU CAN FIND ADDITIONAL INFORMATION
We have filed with the SEC a registration statement on Form F-1 under the Securities Act, including relevant exhibits and schedules, with respect to the common shares to be sold in this offering. This prospectus, which constitutes a part of the registration statement, does not contain all of the information contained in the registration statement. You should read the registration statement and its exhibits for further information with respect to us and our shares. Some of these exhibits consist of documents or contracts that are described in this prospectus in summary form. You should read the entire document or contract for the complete terms.
After this offering, we will be subject to the reporting requirements of the Exchange Act applicable to foreign private issuers. Accordingly, we will be required to file reports and other information with the SEC, including annual reports on Form 20-F and reports on Form 6-K.
You may read and copy reports and other information filed with the SEC, including the registration statement of which this prospectus forms a part and the exhibits thereto, at the SECs Public Reference Room at 100 F Street N.E., Room 1580, Washington, D.C. 20549. You can request copies of the registration statement by writing to the SEC and paying a fee for the copying cost. Please call the SEC at 1-800-SEC-0330 for more information about the operation of the SECs public reference room. In addition, the SEC maintains an Internet website at www.sec.gov, from which you can electronically access reports and other information filed with the SEC, including the registration statement of which this prospectus forms a part and the exhibits thereto.
As a foreign private issuer, we are exempt under the Exchange Act from, among other things, the rules prescribing the furnishing and content of proxy statements, and our executive officers, directors and principal shareholders are exempt from the reporting and short-swing profit recovery provisions contained in Section 16 of the Exchange Act. In addition, we will not be required under the Exchange Act to file periodic reports and financial statements with the SEC as frequently or as promptly as U.S. companies whose securities are registered under the Exchange Act.
We also maintain an Internet website at www.ibex.co. Information contained in or connected to our website is not a part of this prospectus.
186
Consolidated Financial Statements as of and for the two years ended June 30, 2017
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
Condensed Consolidated Interim Financial Statements as of September 30, 2017 and for the three months ended September 30, 2017 and 2016
|
|
||
|
|
||
|
|
||
|
|
||
|
|
F-1
Report of Independent Registered Public Accounting Firm
Board of Directors and Shareholders
IBEX Holdings Limited
Hamilton, Bermuda
We have audited the accompanying consolidated statements of financial position of IBEX Holdings Limited, as of June 30, 2017, June 30, 2016 and July 1, 2015, and the related consolidated statements of profit or loss and other comprehensive income, changes in equity, and cash flows for each of the two years in the period ended June 30, 2017. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of IBEX Holdings Limited at June 30, 2017, June 30, 2016 and July 1, 2015, and the results of its operations and its cash flows for each of the two years in the period ended June 30, 2017, in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.
/s/ BDO LLP
BDO LLP
London, United Kingdom
November 22, 2017
F-2
IBEX Holdings Limited
Consolidated Statements of Financial Position
As at
|
|
As at June 30,
2017 Pro Forma note 2.2 (unaudited) |
As at June 30,
2017 |
As at June 30,
2016 |
As at July 1,
2015 |
||||||||||
|
Notes
|
(US$’000)
|
|||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
4
|
|
|
|
|
11,832
|
|
|
11,886
|
|
|
13,258
|
|
||
Other intangible assets
|
5
|
|
|
|
|
5,967
|
|
|
9,128
|
|
|
11,345
|
|
||
Property and equipment
|
6
|
|
|
|
|
22,814
|
|
|
23,333
|
|
|
17,966
|
|
||
Investment in joint venture
|
7
|
|
|
|
|
294
|
|
|
288
|
|
|
—
|
|
||
Deferred tax asset
|
22
|
|
|
|
|
4,390
|
|
|
3,316
|
|
|
2,428
|
|
||
Renewal receivables
|
8
|
|
|
|
|
13,569
|
|
|
5.241
|
|
|
—
|
|
||
Other assets
|
9
|
|
|
|
|
4,781
|
|
|
4,498
|
|
|
4,534
|
|
||
Total non-current assets
|
|
|
|
|
|
63,647
|
|
|
57,690
|
|
|
49,531
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Trade and other receivables
|
10
|
|
|
|
|
58,449
|
|
|
63,938
|
|
|
46,996
|
|
||
Renewal receivables
|
8
|
|
|
|
|
5,309
|
|
|
2,051
|
|
|
—
|
|
||
Deferred expenses
|
11
|
|
|
|
|
2,907
|
|
|
4,658
|
|
|
3,348
|
|
||
Due from related parties
|
27
|
|
|
|
|
597
|
|
|
651
|
|
|
2,288
|
|
||
Cash and cash equivalents
|
12
|
|
|
|
|
21,321
|
|
|
9,451
|
|
|
5,803
|
|
||
Total current assets
|
|
|
|
|
|
88,583
|
|
|
80,749
|
|
|
58,435
|
|
||
Total assets
|
|
|
|
|
|
152,230
|
|
|
138,439
|
|
|
107,966
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Equity and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Equity attributable to owners of the parent
|
|
|
|
|
|||||||||||
Share capital
|
14
|
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||
Preference shares
|
14
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Senior preferred shares
|
14
|
|
—
|
|
|
20,000
|
|
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
14
|
|
96,218
|
|
|
96,218
|
|
|
64,210
|
|
|
64,210
|
|
||
Other reserves
|
|
|
22,553
|
|
|
22,553
|
|
|
22,336
|
|
|
21,361
|
|
||
Accumulated deficit
|
|
|
(110,034
|
)
|
|
(110,034
|
)
|
|
(70,443
|
)
|
|
(68,527
|
)
|
||
|
|
|
8,738
|
|
|
28,738
|
|
|
16,104
|
|
|
17,045
|
|
||
Non-controlling interests
|
15
|
|
—
|
|
|
—
|
|
|
3,643
|
|
|
6,708
|
|
||
Total equity
|
|
|
8,738
|
|
|
28,738
|
|
|
19,747
|
|
|
23,753
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Deferred revenue
|
13
|
|
|
|
|
2,503
|
|
|
1,376
|
|
|
1,196
|
|
||
Borrowings
|
16
|
|
|
|
|
14,651
|
|
|
12,205
|
|
|
11,410
|
|
||
Deferred tax liability
|
22
|
|
|
|
|
5,339
|
|
|
4,622
|
|
|
3,143
|
|
||
Other non-current liabilities
|
18
|
|
|
|
|
1,114
|
|
|
1,095
|
|
|
1,304
|
|
||
Total non-current liabilities
|
|
|
|
|
|
23,607
|
|
|
19,298
|
|
|
17,053
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Trade and other payables
|
19
|
|
|
|
|
41,049
|
|
|
38,901
|
|
|
35,119
|
|
||
Borrowings
|
16
|
|
|
|
|
41,597
|
|
|
28,377
|
|
|
18,113
|
|
||
Related party loans
|
17
|
|
|
|
|
1,700
|
|
|
18,169
|
|
|
5,654
|
|
||
Deferred revenue
|
13
|
|
|
|
|
4,922
|
|
|
8,166
|
|
|
5,372
|
|
||
Due to related parties
|
27
|
|
|
|
|
10,617
|
|
|
5,781
|
|
|
2,902
|
|
||
Total current liabilities
|
|
|
|
|
|
99,885
|
|
|
99,394
|
|
|
67,160
|
|
||
Total liabilities
|
|
|
|
|
|
123,492
|
|
|
118,692
|
|
|
84,213
|
|
||
Total equity and liabilities
|
|
|
|
|
|
152,230
|
|
|
138,439
|
|
|
107,966
|
|
The accompanying notes are an integral part of these consolidated financial statements.
F-3
IBEX Holdings Limited
Consolidated Statements of Profit or Loss and Other Comprehensive Income
For the years ended
|
Notes
|
June 30,
2017 |
June 30,
2016 |
||||
|
|
(US$’000)
|
|||||
Revenue
|
29
|
|
334,034
|
|
|
323,016
|
|
Other operating income
|
|
|
508
|
|
|
635
|
|
|
|
|
|
|
|
|
|
Employee benefits expenses
|
30
|
|
227,553
|
|
|
217,810
|
|
Reseller commission and lead expenses
|
|
|
34,809
|
|
|
30,123
|
|
Depreciation and amortization
|
|
|
13,832
|
|
|
12,655
|
|
Other operating costs
|
31
|
|
60,673
|
|
|
54,501
|
|
(Loss) / profit from operations
|
|
|
(2,325
|
)
|
|
8,562
|
|
|
|
|
|
|
|
|
|
Finance expenses
|
21
|
|
(6,393
|
)
|
|
(5,130
|
)
|
(Loss) / profit before taxation
|
|
|
(8,718
|
)
|
|
3,432
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
22
|
|
(295
|
)
|
|
(1,861
|
)
|
Net (loss) / profit for the year
|
|
|
(9,013
|
)
|
|
1,571
|
|
|
|
|
|
|
|
|
|
Other comprehensive income / (loss)
|
|
|
|
|
|
|
|
Item that will not be subsequently reclassified to profit or loss
|
|
|
|
|
|
|
|
Actuarial gain on retirement benefits
|
|
|
68
|
|
|
132
|
|
|
|
|
|
|
|
|
|
Item that will be subsequently reclassified to profit or loss
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
54
|
|
|
(143
|
)
|
|
|
|
122
|
|
|
(11
|
)
|
Total comprehensive (loss) / income
|
|
|
(8,891
|
)
|
|
1,560
|
|
|
|
|
|
|
|
|
|
(Loss) / profit attributable to:
|
|
|
|
|
|
|
|
- Shareholders of the Holding Company
|
|
|
(7,764
|
)
|
|
2,263
|
|
- Non-controlling interest
|
|
|
(1,249
|
)
|
|
(692
|
)
|
|
|
|
(9,013
|
)
|
|
1,571
|
|
Other comprehensive income / (loss) attributable to:
|
|
|
|
|
|
|
|
- Shareholders of the Holding Company
|
|
|
104
|
|
|
13
|
|
- Non-controlling interest
|
|
|
18
|
|
|
(24
|
)
|
|
|
|
122
|
|
|
(11
|
)
|
Total comprehensive income / (loss) attributable to:
|
|
|
|
|
|
|
|
- Shareholders of the Holding Company
|
|
|
(7,660
|
)
|
|
2,276
|
|
- Non-controlling interest
|
|
|
(1,231
|
)
|
|
(716
|
)
|
|
|
|
(8,891
|
)
|
|
1,560
|
|
|
|
|
|
|
|
|
|
|
|
(US$)
|
|||||
(Loss) / earnings per share attributable to the ordinary equity holders of the parent
|
|
|
|
|
|
|
|
Basic (loss) / earnings per share
|
24
|
|
(0.62
|
)
|
|
0.18
|
|
|
|||||||
Diluted (loss) / earnings per share
|
24
|
|
(0.62
|
)
|
|
0.18
|
|
The accompanying notes are an integral part of these consolidated financial statements.
F-4
IBEX Holdings Limited
Consolidated Statements of Changes in Equity
For the years ended
|
Attributable to shareholders of the Holding Company
|
Non-
controlling interests |
Total
equity |
|||||||||||||||||||||||||||||||||
|
Issued, subscribed and paid-in capital
|
Other Reserves
|
Accumulated
Deficit |
Sub-total
|
||||||||||||||||||||||||||||||||
|
Share
capital |
Preference
shares |
Senior
preferred shares |
Additional
paid-in capital |
Re-
organization reserve |
Share
option plans |
Foreign
currency translation reserve |
Actuarial
gain on defined benefit scheme |
||||||||||||||||||||||||||||
|
(US$’000)
|
|||||||||||||||||||||||||||||||||||
Balance as at July 1, 2015
|
|
1
|
|
|
—
|
|
|
—
|
|
|
64,210
|
|
|
15,967
|
|
|
5,777
|
|
|
(441
|
)
|
|
58
|
|
|
(68,527
|
)
|
|
17,045
|
|
|
6,708
|
|
|
23,753
|
|
|
||||||||||||||||||||||||||||||||||||
Comprehensive income for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year ended June 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,263
|
|
|
2,263
|
|
|
(692
|
)
|
|
1,571
|
|
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(81
|
)
|
|
94
|
|
|
—
|
|
|
13
|
|
|
(24
|
)
|
|
(11
|
)
|
Total comprehensive income for the year
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(81
|
)
|
|
94
|
|
|
2,263
|
|
|
2,276
|
|
|
(716
|
)
|
|
1,560
|
|
|
||||||||||||||||||||||||||||||||||||
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend distribution (note 24)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,276
|
)
|
|
(4,276
|
)
|
|
(2,287
|
)
|
|
(6,563
|
)
|
Share-based transactions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,080
|
|
|
—
|
|
|
—
|
|
|
59
|
|
|
1,139
|
|
|
—
|
|
|
1,139
|
|
Purchase of treasury shares by a subsidiary
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
(68
|
)
|
|
(50
|
)
|
|
(118
|
)
|
Fair value movement in warrant
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(12
|
)
|
|
(12
|
)
|
|
(24
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(118
|
)
|
|
1,080
|
|
|
—
|
|
|
—
|
|
|
(4,179
|
)
|
|
(3,217
|
)
|
|
(2,349
|
)
|
|
(5,566
|
)
|
Balance as at June 30, 2016
|
|
1
|
|
|
—
|
|
|
—
|
|
|
64,210
|
|
|
15,849
|
|
|
6,857
|
|
|
(522
|
)
|
|
152
|
|
|
(70,443
|
)
|
|
16,104
|
|
|
3,643
|
|
|
19,747
|
|
|
||||||||||||||||||||||||||||||||||||
Comprehensive income for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the year ended June 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,764
|
)
|
|
(7,764
|
)
|
|
(1,249
|
)
|
|
(9,013
|
)
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|
58
|
|
|
—
|
|
|
104
|
|
|
18
|
|
|
122
|
|
Total comprehensive loss for the year
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|
58
|
|
|
(7,764
|
)
|
|
(7,660
|
)
|
|
(1,231
|
)
|
|
(8,891
|
)
|
|
||||||||||||||||||||||||||||||||||||
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend distribution (note 24)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,608
|
)
|
|
(2,608
|
)
|
|
—
|
|
|
(2,608
|
)
|
Share-based transactions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
275
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
300
|
|
|
—
|
|
|
300
|
|
Contribution by shareholder
|
|
—
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|
—
|
|
|
190
|
|
Issuance of senior preferred shares (note 14.4)
|
|
—
|
|
|
—
|
|
|
20,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,000
|
|
|
—
|
|
|
20,000
|
|
Purchase of non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,818
|
|
|
—
|
|
|
—
|
|
|
(234
|
)
|
|
72
|
|
|
(29,244
|
)
|
|
2,412
|
|
|
(2,412
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
20,000
|
|
|
32,008
|
|
|
—
|
|
|
275
|
|
|
(234
|
)
|
|
72
|
|
|
(31,827
|
)
|
|
20,294
|
|
|
(2,412
|
)
|
|
17,882
|
|
Balance as at June 30, 2017
|
|
1
|
|
|
—
|
|
|
20,000
|
|
|
96,218
|
|
|
15,849
|
|
|
7,132
|
|
|
(710
|
)
|
|
282
|
|
|
(110,034
|
)
|
|
28,738
|
|
|
—
|
|
|
28,738
|
|
The accompanying notes are an integral part of these consolidated financial statements.
F-5
IBEX Holdings Limited
Consolidated Statements of Cash Flows
For the years ended
|
Note
|
June 30,
2017 |
June 30,
2016 |
||||||
|
|
(US$’000)
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
(Loss) / profit before taxation
|
|
|
|
|
(8,718
|
)
|
|
3,432
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
13,832
|
|
|
12,655
|
|
Impairment losses on goodwill
|
4
|
|
54
|
|
|
1,426
|
|
||
Foreign currency translation loss / (gain)
|
|
|
476
|
|
|
(53
|
)
|
||
Fair value movement in warrant
|
|
|
—
|
|
|
(24
|
)
|
||
Share-based payments
|
|
|
323
|
|
|
945
|
|
||
Provision for bad debt expense
|
|
|
1,533
|
|
|
4,733
|
|
||
Share of (profit) / loss from investment in joint venture
|
7
|
|
(6
|
)
|
|
152
|
|
||
Provision for defined benefit scheme
|
18.1
|
|
242
|
|
|
263
|
|
||
Finance costs
|
21
|
|
6,393
|
|
|
5,130
|
|
||
Gain on sale of property and equipment
|
|
|
—
|
|
|
(1
|
)
|
||
|
|
|
|
|
|
|
|
||
Decrease / (increase) in trade and other receivables
|
|
|
4,010
|
|
|
(20,038
|
)
|
||
Increase in renewal receivables
|
|
|
(11,586
|
)
|
|
(7,292
|
)
|
||
Decrease / (increase) in prepayments and other assets
|
|
|
1,775
|
|
|
(1,116
|
)
|
||
Increase in trade and other payables and other liabilities
|
|
|
2,336
|
|
|
7,485
|
|
||
Cash generated from operations
|
|
|
10,664
|
|
|
7,697
|
|
||
Interest paid
|
|
|
(2,663
|
)
|
|
(3,646
|
)
|
||
Income taxes paid
|
|
|
(1,355
|
)
|
|
(1,009
|
)
|
||
Net cash inflow from operating activities
|
|
|
6,646
|
|
|
3,042
|
|
||
|
|
|
|
|
|
|
|
||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
||
Purchase of property and equipment
|
|
|
(9,039
|
)
|
|
(9,515
|
)
|
||
Purchase of other intangible assets
|
|
|
(892
|
)
|
|
(1,366
|
)
|
||
Sale of property and equipment
|
|
|
177
|
|
|
178
|
|
||
Investment made during the year
|
|
|
—
|
|
|
(880
|
)
|
||
Net cash used in investing activities
|
|
|
(9,754
|
)
|
|
(11,583
|
)
|
||
|
|
|
|
|
|
|
|
||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
||
Proceeds from line of credit
|
|
|
4,801
|
|
|
13,270
|
|
||
Proceeds from borrowings
|
|
|
25,130
|
|
|
16,450
|
|
||
Repayment of borrowings
|
|
|
(11,668
|
)
|
|
(19,736
|
)
|
||
Proceeds from related party loans
|
|
|
1,224
|
|
|
12,603
|
|
||
Payments on finance lease obligations
|
|
|
(3,726
|
)
|
|
(3,977
|
)
|
||
Government grant received
|
|
|
—
|
|
|
200
|
|
||
Contribution by shareholder
|
|
|
190
|
|
|
—
|
|
||
Proceeds from issuance of shares
|
|
|
25
|
|
|
59
|
|
||
Purchase of treasury shares
|
|
|
—
|
|
|
(118
|
)
|
||
Dividend distribution
|
|
|
(1,000
|
)
|
|
(6,563
|
)
|
||
Net cash inflow from financing activities
|
|
|
14,976
|
|
|
12,188
|
|
||
Effects of exchange rate difference on cash and cash equivalents
|
|
|
2
|
|
|
1
|
|
||
Net increase in cash and cash equivalents
|
|
|
11,870
|
|
|
3,648
|
|
||
Cash and cash equivalents at beginning of the year
|
|
|
9,451
|
|
|
5,803
|
|
||
Cash and cash equivalents at end of the year
|
12
|
|
21,321
|
|
|
9,451
|
|
||
|
|
|
|
|
|
|
|
||
Non-cash items
|
|||||||||
Issuance of 1,538,462 non convertible senior preferred shares by one subsidiary of group
|
14.4.1
|
|
20,000
|
|
|
—
|
|
||
Cancellation of related party convertible loan notes
|
17
|
|
20,000
|
|
|
—
|
|
||
New finance leases
|
|
|
253
|
|
|
3,101
|
|
The accompanying notes are an integral part of these consolidated financial statements.
F-6
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
1. | THE GROUP AND ITS OPERATIONS |
1.1 | IBEX Holdings Limited, hereinafter also referred to as the Holding Company, was incorporated on February 28, 2017. The registered office of the Holding Company is situated at Crawford House, 50 Cedar Avenue, Hamilton HM 11, Bermuda, which is also principal place of business of the Holding Company. The Group refers to the Holding Company and its subsidiaries. The Holding Company is controlled by and majority owned by The Resource Group International Limited (TRGI), whereas TRG Pakistan Limited holds major shares in TRGI. |
The Group is a leading end-to-end provider of technology-enabled customer lifecycle experience (CLX) solutions. Through the Groups integrated CLX platform, a comprehensive portfolio of solutions is offered to optimize customer acquisition, engagement, expansion and experience for clients. The Group leverages sophisticated technology and proprietary analytics, in combination with its global contact and delivery center footprint and business process outsourcing expertise, to protect and enhance clients brands. The Group manages approximately 60 million interactions each year with consumers on behalf of clients through an omni-channel approach, using voice, web, chat and email.
Commencing in April 2017, TRGI undertook a series of transactions (the Reorganization Transaction) that, upon its completion on June 30, 2017, resulted in the Holding Company owning the majority of the share capital of three newly formed intermediate Bermuda holding companies, IBEX Global Limited, DGS Limited and Etelequote Limited, which in turn directly hold investments in IBEX (IBEX Global Limited and its subsidiaries), DGS (DGS Limited and its subsidiaries) and ETQ (Etelequote Limited and its subsidiaries) businesses, respectively, as listed below. The portfolio company assets corresponding to the iSky business (iSky, Inc.) are held directly by the Holding Company. All these portfolio company assets corresponding to the IBEX, DGS, ETQ and iSky businesses were indirectly controlled by TRGI prior to and following the Reorganization Transaction.
The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in note 16 to the financial statements. In addition, notes 26 and 28 to the financial statements include the Groups objectives, policies and processes for managing its capital; financial risk management objectives; details of financial instruments; exposures to credit risk, market risks and liquidity risks.
In the year ended June 30, 2017 the Group has experienced a net loss of $9.0 million and as at June 30, 2017, has an accumulated deficit of $110.0 million. Current liabilities exceed current assets by $11.3 million as at June 30, 2017. The Group has cash and cash equivalents of $21.3 million as at June 30, 2017.
The accompanying consolidated financial statements have been prepared assuming that the Group will continue as a going concern for at least a period of twelve months from the date of issuance of financial statements. This basis of accounting contemplates the recovery of the Groups assets and the satisfaction of liabilities in the normal course of business. The Group is currently exploring additional financing options to enable it to develop its existing business and generate additional revenues.
The Groups forecasts and projections, taking account of reasonably possible changes in trading performance, show that the Group should be able to operate within the level of its current monetary facilities and plans. Further, regardless of whether alternative sources of financing are secured, the controlling shareholder has committed to providing financial support for the foreseeable future, should such support be required.
F-7
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Management therefore have a reasonable expectation that the Group has adequate resources to continue its operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparation of these financial statements.
1.2 | The Group is comprised of the Holding Company and the following subsidiaries with the location (country of incorporation and principal place of business), nature of business and ownership percentage: |
|
|
Nature of
Business |
Ownership %
|
|||||||||
Description
|
Location
|
2017
|
2016
|
|||||||||
Subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
IBEX Global Limited
|
Bermuda
|
Holding company
|
|
100
|
%
|
|
—
|
|
||||
DGS Limited
|
Bermuda
|
Holding company
|
|
100
|
%
|
|
—
|
|
||||
Etelequote Limited
|
Bermuda
|
Holding company
|
|
100
|
%
|
|
—
|
|
||||
iSky, Inc.
|
USA
|
Market research
|
|
100
|
%
|
|
—
|
|
Please refer to note 32 for the indirect subsidiaries of the Holding Company.
2. | BASIS OF PREPARATION |
2.1 | Statement of compliance |
These consolidated and combined financial statements have been prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (IFRS), as issued by the International Accounting Standards Board (IASB).
These are the first IFRS financial statements issued by the Group. The Companys deemed transition date to IFRS is July 1, 2015. The principles and requirements for first time adoption of IFRS are set out in IFRS 1. IFRS 1 allows certain exemptions in the application of particular standards to prior periods in order to assist companies with the transition process.
In preparing its first IFRS financial statements, the Company has not provided any reconciliations to IFRS as required by IFRS 1, as the Company has not previously presented any financial statements under any generally accepted accounting standards as no historic financial statements were ever issued by the Company prior to the group reorganisation. For the two entities within the enlarged group who had previously issued IFRS financial statements, the IFRS balances have been combined on the basis previously measured in the assets and liabilities as recorded in those historic IFRS financial statements, with no new elections or exemptions taken under IFRS. Such IFRS financial statements were also presented using the carrying values in the consolidated financial statements of TRGI, which is the highest entity within the common control group for which consolidated financial statements were prepared, including business combination accounting at TRGI level. See Note 2.3 for further discussion of our transition to IFRS.
The principal accounting policies applied in the preparation of the consolidated and combined financial statements are set out below. These policies have been consistently applied to all of the years presented, and in the preparation of the opening IFRS statement of financial position as of July 1, 2015 (the Companys date of transition to IFRS).
These consolidated financial statements do not include any information or disclosures that, not requiring presentation due to their qualitative significance, have been determined as immaterial or of no relevance
F-8
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
pursuant to the concepts of materiality or relevance defined in the IFRS conceptual framework, insofar as the Groups consolidated financial statements, taken as a whole, are concerned. All amounts are presented in thousands of dollars, unless otherwise indicated, rounded to the nearest $1,000.
2.2 | Basis of accounting and presentation |
Through the Reorganization Transaction, the Holding Company acquired from TRGI 100% ownership of IBEX Global Limited, Etelequote Limited, DGS Limited, iSky Inc. and various subsidiaries (listed above - referred as the Continuing Business Entities) and issued its shares to TRGI in exchange. Prior to the Reorganization Transaction TRGI controlled each of the Continuing Business Entities by virtue of its controlling interests in the predecessors to IBEX Global Limited, Etelequote Limited and DGS Limited and in iSky Inc., all of which now have become part of the Group, which is controlled by TRGI.
As common control transactions are outside the scope of IFRS 3 ‘Business Combinations the management has, as required by IAS 8 ‘Accounting Policies, Change in Accounting Estimates and Errors, used its judgement in applying an accounting policy which reflects the economic substance of the transaction to account for the Continuing Business Entities.
The management considers the pooling of interest method of accounting to be appropriate to account for the combination of various subsidiaries controlled by TRGI with the Holding Company. As a result, the Holding Company and its subsidiaries are presented as if they have legally been a group of companies for all periods presented. The following accounting principles are applied:
– | to ensure the continuation of the predecessor’s basis in these financial statements, the assets and liabilities of the Holding Company and its subsidiaries represent the combined values of those assets and liabilities based on the carrying values attributed to the Continuing Business Entities as carried in the books of TRGI. The difference between the consideration transferred and the carrying value of the net assets of the Continuing Business Entities has been taken to equity as a reorganization reserve. |
– | the consolidated statements of profit or loss and other comprehensive income includes the results of each of the Continuing Business Entities and the Holding Company from the earliest date presented. |
These financial statements therefore represent a continuation of the financial statements of the Continuing Business Entities on a combined basis with the Holding Company as the reporting entity, presented on a basis that is consistent with the predecessor consolidated financial statements of TRGI.
Proforma financial information
The unaudited pro forma consolidated equity included in the statement of financial position as of June 30, 2017 excludes the senior preferred shares on a pro forma basis as if such shares have been redeemed.
The senior preferred shares are mandatorily redeemable upon the event of a public offering of IBEX Holdings Limited, in the amount of $20.0 million if such offering is completed by June 6, 2018, or if the proceeds of the offering are less than $20.0 million then they are redeemable to the extent of the proceeds of the offering.
2.3 | First-time adoption of IFRS |
The financial statements, for the two years ended June 30, 2017, are the first the Group has prepared in accordance with IFRS as issued by the IASB. For periods up to and including the year ended
F-9
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
June 30, 2015, the predecessor holding company TRGI prepared its consolidated financial statements in accordance with the approved accounting standards as applicable in Pakistan. Approved accounting standards in Pakistan comprise of such IFRS as have been adopted under local law.
Accordingly, the Group has prepared financial statements that comply with IFRS as issued by the IASB, applicable as at June 30, 2017 as described in note 3 (summary of significant accounting policies). In preparing the financial statements, the Groups opening statement of financial position was prepared as at July 1, 2015, the Groups date of transition to IFRS as issued by the IASB.
Set out below are the applicable mandatory exceptions and exemption elections in IFRS 1 applied in preparing the Companys first financial statements under IFRS:
2.3.1 | IFRS mandatory exceptions: |
The applicable mandatory exceptions in IFRS 1 applied in preparing the Companys first financial statements under IFRS, are as follows:
• | Exception for estimates: An entity's estimates in accordance with IFRSs at the date of transition shall be consistent with estimates made for the same date in accordance with its previous assertions made for its internal financial information purposes, unless there is objective evidence that those estimates were in error. The Company has considered such information about historic estimates and has treated the receipt of any such information in the same way as non-adjusting events after the reporting period in accordance with IAS 10 Events after the Reporting Period, thus ensuring IFRS estimates as at July 1, 2015 are consistent with the estimates as at the same date made previously. IFRS estimates as at July 1, 2015 are consistent with the estimates as at the same date made in conformity with approved accounting standards in Pakistan. |
The other compulsory exceptions of IFRS 1 have not been applied as these are not relevant to the Company or have not been early adopted:
• | Derecognition of financial assets and financial liabilities |
• | Hedge accounting |
• | Non-controlling interests |
• | Embedded derivatives; |
• | Classification and measurement of financial assets, and |
• | Government grants |
As the Company has not early adopted IFRS 9: Financial Instruments, it has not considered the application of the compulsory exception for classification and measurement of financial assets.
F-10
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
2.3.2 | IFRS optional exemptions: |
The Group has applied the following exemptions as of July 1, 2015:
IFRS 3 ‘Business Combinations has not been applied to either acquisitions of subsidiaries that are considered businesses under IFRS, or acquisitions of interests in associates and joint ventures that occurred before July 1, 2015. Use of this exemption means that the local GAAP carrying amounts of assets and liabilities, that are required to be recognized under IFRS, is their deemed cost at the date of the acquisition. After the date of the acquisition, measurement is in accordance with IFRS. Assets and liabilities that do not qualify for recognition under IFRS are excluded from the opening IFRS statement of financial position. The Group did not recognize or exclude any previously recognized amounts as a result of IFRS recognition requirements.
IFRS 1 allows that carrying amount of goodwill based on the previous GAAP be used in the opening IFRS statement of financial position (after adjustments for goodwill impairment and recognition or derecognition of intangible assets). In accordance with IFRS 1, the Group has tested goodwill for impairment at the date of transition to IFRS. As at July 1, 2015, the Group impaired goodwill of iSky Inc. amounting to $1.7 million.
The Group has not applied IAS 21 retrospectively to fair value adjustments and goodwill from business combinations that occurred before the date of transition to IFRS. Such fair value adjustments and goodwill are treated as assets and liabilities of the parent rather than as assets and liabilities of the acquiree. Therefore, those assets and liabilities are already expressed in the functional currency of the parent or are non-monetary foreign currency items and no further translation differences occur.
The additional optional exemptions from full retrospective application of IFRS were considered by the Company but were not taken.
2.4 | Basis of measurement |
The consolidated financial statements have been prepared on the basis of historical cost convention, except as otherwise disclosed, and assuming that the Group will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business.
2.5 | Functional and presentation currency |
As also noted in note 29 (segment information) the Group generates more than 90% of its revenue in the United States of America, which is denominated in United States Dollars. However, the Group conducts transactions in multiple currencies to carry out its business in various other jurisdictions as needed. The consolidated financial statements are presented in United States Dollars (US$), which is the Holding Companys functional and presentation currency as determined by the Holding Company. Amounts are rounded to the nearest thousand of US$, unless otherwise stated.
2.6 | Critical Accounting Estimates and Judgements |
These consolidated financial statements are prepared in conformity with IFRS as issued by the IASB, that require management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods. Accounting estimates require the use of significant management assumptions and judgments
F-11
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
as to future events, and the effect of those events cannot be predicted with certainty. The accounting estimates will change as new events occur, more experience is acquired and more information is obtained. We evaluate and update our assumptions and estimates on an ongoing basis and use outside experts to assist in that evaluation when we deem necessary.
In the process of applying the Groups accounting policies, management has made the following estimates and judgments which are significant to the consolidated financial statements:
Accounting estimates
– | Impairment of intangibles |
Goodwill: The calculation for considering the impairment of the carrying amount of goodwill requires a comparison of the recoverable amount of the cash-generating units to which goodwill has been allocated, to the value of goodwill and the associated assets in the consolidated statement of financial position. The calculation of recoverable amount requires an estimate of the future cash flows expected to arise from the cash generating unit. Judgement is applied in selection of a suitable discount rate and terminal value. The key assumptions made in relation to the impairment of goodwill are set out in note 4. |
Indefinite Lived Intangibles: The indefinite lived intangibles are tested for impairment by comparing their carrying amount to the estimates of their fair value based on estimates of discounted cash flow method. When the fair value is determined to be less than the carrying amount, the resulting impairment is recognised in the financial statements.
– | Depreciation and Amortization: Estimation of useful lives of property and equipment and intangible assets: The Group estimates the useful lives of property and equipment and intangible assets based on the period over which the assets are expected to be available for use. The estimated useful lives of property and equipment and intangible assets are reviewed periodically and are updated if expectations differ from previous estimates due to physical wear and tear, technical or commercial obsolescence and legal or other limits on the use of the assets. |
Judgements
– | Training revenue: In relation to the recognition of training revenue and associated incremental direct expenses the management concluded that 1) as training revenue does not have a standalone value to the customer it should be amortized on a straight-line basis over the life of the client contract 2) as direct expenses relate directly to each customer contract, generated or enhanced resources that will be used in satisfying performance obligations in the future and are expected to be recovered in full should be deferred and amortized on a straight-line basis over the life of the client contract. |
– | Renewal commission revenue: Management recognizes insurance commission on policies already sold but expected to be renewed and collected in future years. The expected renewal commission revenues are estimated, based on historical policy retention patterns that the group has experienced for each carrier and product, discounted at an appropriate discount rate. The key assumptions made in relation to renewal revenue are set out in note 8.1. |
F-12
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
– | Staff retirement plans and other employee benefits: The net defined benefit pension scheme assets or liabilities are recognized in the Group’s consolidated statement of financial position. The determination of the position requires assumptions to be made regarding future salary increases, mortality, discount rates and inflation. The key assumptions made in relation to the pension plans and share option plans are set out in notes 18.1 and 23, respectively. |
– | Provision for taxation: The Group is subject to income tax in several jurisdictions and significant judgement is required in determining the provision for income taxes. During the ordinary course of business, there are transactions and calculations for which the ultimate tax determination is uncertain. As a result, the company recognises tax liabilities based on estimates of whether additional taxes and interest will be due. These tax liabilities are recognised when, despite the company's belief that its tax return positions are supportable, the company believes that certain positions are likely to be challenged and may not be fully sustained upon review by tax authorities. The company believes that its accruals for tax liabilities are adequate for all open audit years based on its assessment of many factors including past experience and interpretations of tax law. This assessment relies on estimates and assumptions and may involve a series of complex judgments about future events. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact income tax expense in the period in which such determination is made. |
The key assumptions made in relation to tax provisioning are set out in note 22.
– | Legal provisions: The Group reviews outstanding legal cases following developments in the legal proceedings and at each reporting date, in order to assess the need for provisions and disclosures in its financial statements. Among the factors considered in making decisions on provisions are the nature of litigation, claim or assessment, the legal process and potential level of damages in the jurisdiction in which the litigation, claim or assessment has been brought, the progress of the case (including the progress after the date of the financial statements but before those statements are issued), the opinions or views of legal advisers, experience on similar cases and any decision of the Group's management as to how it will respond to the litigation, claim or assessment. |
– | De-facto control of DGS: De-facto control exists when the size of an entity’s own voting rights relative to the size and dispersion of other vote holders, give the entity the practical ability unilaterally to direct the relevant activities of the company. TRGI held between 42.9% and 49.9% of voting rights in DGS during the period from 2013 to 2016, with the remaining voting rights being held by numerous unrelated individual shareholders. Other than Mr. Jeffrey Cox, the chief executive officer of DGS, who held between 12.9% and 19.5% of DGS shares in this time, no other shareholder held more than 8% of DGS shares at any time, and between 22% and 30% of the company’s shares were held by shareholders with less than 3% holdings. Management has determined that TRGI retained the practical ability unilaterally to direct the relevant activities of DGS throughout this time, and has included the entity as an entity under common control for the purposes of the business combination approach described in note 2.2. |
3. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
3.1 | Basis of consolidation |
The consolidated financial statements present the results of the Holding company and its subsidiaries (the Group) as if they formed a single entity. Intercompany transactions and balances between group companies are therefore eliminated in full.
F-13
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Where the company has control over an investee, it is classified as a subsidiary. The company controls an investee if all three of the following elements are present: power over the investee, exposure to variable returns from the investee, and the ability of the investor to use its power to affect those variable returns. Control is reassessed whenever facts and circumstances indicate that there may be a change in any of these elements of control.
De-facto control exists in situations where the company has the practical ability to direct the relevant activities of the investee without holding the majority of the voting rights. In determining whether de-facto control exists the company considers all relevant facts and circumstances, including:
– | The size of the company’s voting rights relative to both the size and dispersion of other parties who hold voting rights |
– | Substantive potential voting rights held by the company and by other parties |
– | Other contractual arrangements |
– | Historic patterns in voting attendance |
The consolidated financial statements incorporate the results of business combinations using the acquisition method. In the statement of financial position, the acquirees identifiable assets, liabilities and contingent liabilities are initially recognized at their fair values at the acquisition date. The results of acquired operations are included in the consolidated statement of profit or loss and other comprehensive income from the date on which control is obtained. They are deconsolidated from the date on which control ceases.
Non-controlling interests
For business combinations completed prior to January 1, 2010, the Group initially recognized any non-controlling interest in the acquiree at the non-controlling interests proportionate share of the acquirees net assets. For business combinations completed on or after January 1, 2010, the Group has the choice, on a transaction by transaction basis, to initially recognize any non-controlling interest in the acquiree which is a present ownership interest and entitles its holders to a proportionate share of the entitys net assets in the event of liquidation at either acquisition date fair value or, at the present ownership instruments proportionate share in the recognized amounts of the acquirees identifiable net assets. Other components of non-controlling interest such as outstanding share options are generally measured at fair value. The group has not elected to take the option to use fair value in acquisitions completed to date.
From January 1, 2010, the total comprehensive income of non-wholly owned subsidiaries is attributed to owners of the parent and to the non-controlling interests in proportion to their relative ownership interests. Before this date, unfunded losses in such subsidiaries were attributed entirely to the Group.
Joint arrangements
The group is a party to a joint arrangement when there is a contractual arrangement that confers joint control over the relevant activities of the arrangement to the group and at least one other party. Joint control is assessed under the same principles as control over subsidiaries.
F-14
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
The group classifies its interests in joint arrangements as either:
(a) | Joint ventures: where the group has rights to only the net assets of the joint arrangement |
(b) | Joint operations: where the group has both the rights to assets and obligations for the liabilities of the joint arrangement. |
In assessing the classification of interests in joint arrangements, the Group considers:
– | The structure of the joint arrangement |
– | The legal form of joint arrangements structured through a separate vehicle |
– | The contractual terms of the joint arrangement agreement |
– | Any other facts and circumstances (including any other contractual arrangements). |
Joint ventures are initially recognized in the consolidated statement of financial position at cost. Subsequently joint ventures are accounted for using the equity method, where the Groups share of post-acquisition profits and losses and other comprehensive income is recognized in the consolidated statement of profit and loss and other comprehensive income (except for losses in excess of the Groups investment in the joint ventures unless there is an obligation to make good those losses).
Any premium paid for an investment in a joint venture above the fair value of the Groups share of the identifiable assets, liabilities and contingent liabilities acquired is capitalized and included in the carrying amount of the investment in joint venture. Where there is objective evidence that the investment in a joint venture has been impaired the carrying amount of the investment is tested for impairment in the same way as other non-financial assets.
Unrealized gains on transactions between the Group and its joint ventures are eliminated to the extent of the Groups interest in the joint ventures. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred. Accounting policies of the joint ventures have been changed where necessary to ensure consistency with the policies adopted by the Group.
3.2 | Property and equipment |
Owned
Items of property, plant and equipment are initially recognized at cost. The initial cost of an item of property and equipment consists of its purchase price including import duties, taxes and directly attributable costs of bringing the asset to its working condition and location for the intended use.
Depreciation on assets under construction does not commence until they are complete and available for use. Depreciation is provided on all other items of property, plant and equipment so as to write off their carrying value over their expected useful economic lives.
Depreciation on property and equipment is provided using straight line method. A full months depreciation is charged in the month of addition, and no depreciation is charged in the month of disposal. Rates of depreciation are disclosed in note 6 (property and equipment).
F-15
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Leased assets
Where substantially all of the risks and rewards incidental to ownership of a leased asset have been transferred to the Group (a finance lease), the asset is treated as if it had been purchased outright. The amount initially recognized as an asset is the lower of the fair value of the leased property and the present value of the minimum lease payments payable over the term of the lease. The corresponding lease commitment is shown as a liability. Lease payments are analyzed between capital and interest. The interest element is charged to the consolidated statements of profit or loss and other comprehensive income over the period of the lease and is calculated so that it represents a constant proportion of the lease liability. The capital element reduces the balance owed to the lessor.
Where substantially all of the risks and rewards incidental to ownership are not transferred to the Group (an operating lease), the total rentals payable under the lease are charged to the consolidated statements of profit or loss and other comprehensive income on a straight-line basis over the lease term.
The aggregate benefit of lease incentives is recognized as a reduction of the rental expense over the lease term on a straight-line basis.
3.3 | Borrowing costs |
Borrowing costs relating to the acquisition, construction or production of a qualifying asset are recognized as part of the cost of that asset. All other borrowing costs are recognized as an expense in the period in which they are incurred.
3.4 | Intangible assets |
3.4.1 | Goodwill |
Goodwill represents the excess of the cost of a business combination over the total acquisition date fair value of the identifiable assets, liabilities and contingent liabilities acquired.
Cost comprises the fair value of assets given, liabilities assumed and equity instruments issued, plus the amount of any non-controlling interests in the capital plus, if the business combination is achieved in stages, the fair value of the existing equity interest in the capital. Contingent consideration is included in cost at its acquisition date fair value and, in the case of contingent consideration classified as a financial liability, remeasured subsequently through the consolidated statement of profit or loss and other comprehensive income. Direct costs of acquisition are expensed immediately.
Goodwill is capitalized as an intangible asset with any impairment in carrying value being charged to the consolidated statements of profit or loss and other comprehensive income. Where the fair value of identifiable assets, liabilities and contingent liabilities exceed the fair value of consideration paid, the excess is credited in full to the consolidated statements of profit or loss and other comprehensive income on the acquisition date.
3.4.2 | Other intangible assets |
Externally acquired intangible assets are initially recognized at cost and subsequently amortized on a straight-line basis over their useful economic lives.
F-16
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Intangible assets are recognized on business combinations if they are separable from the acquired entity or give rise to other contractual/legal rights. The amounts ascribed to such intangibles are arrived at by using appropriate valuation techniques (see section related to critical estimates and judgements above).
Expenditure on internally developed products is capitalized if it can be demonstrated that:
– | it is technically feasible to develop the product for it to be sold |
– | adequate resources are available to complete the development |
– | there is an intention to complete and sell the product |
– | the Group is able to sell the product |
– | sale of the product will generate future economic benefits, and |
– | expenditure on the project can be measured reliably. |
Capitalized development costs are amortized over the periods the Group expects to benefit from selling the products developed. The amortization expense is included within the Depreciation and amortization in the consolidated statements of profit or loss and other comprehensive income. Development expenditure not satisfying the above criteria and expenditure on the research phase of internal projects is charged out in the consolidated statements of profit or loss and other comprehensive income.
The significant intangibles recognized by the Group, their useful economic lives and the methods used to determine the cost of intangibles acquired in a business combination are as follows:
Intangible asset
|
Useful
economic life |
Valuation method
|
Customer Lists
|
5-6 Years
|
Straight line method
|
Software
|
4-5 Years
|
Straight line method
|
3.5 | Impairment of non-financial assets |
Impairment tests on goodwill and other intangible assets with indefinite useful economic lives are undertaken annually at the financial year end. Other non-financial assets are subject to impairment tests whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. Where the carrying value of an asset exceeds its recoverable amount (i.e. the higher of value in use and fair value less costs to sell), the asset is written down accordingly.
Where it is not possible to estimate the recoverable amount of an individual asset, the impairment test is carried out on the smallest group of assets to which it belongs for which there are separately identifiable cash flows; its cash generating units (CGUs).
Goodwill is allocated on initial recognition to each of the Groups CGUs that are expected to benefit from a business combination that gives rise to the goodwill.
F-17
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Impairment charges are included in the consolidated statements of profit or loss and other comprehensive income, except to the extent they reverse gains previously recognized in other comprehensive income. An impairment loss recognized for goodwill is not reversed.
3.6 | Financial instruments |
The Group classifies its financial assets and financial liabilities at initial recognition into the following categories in accordance with IAS 39 Financial Instruments: Recognition and Measurement.
3.6.1 | Financial assets |
The Group classifies all its financial assets as loans and receivables. The Group has not classified any of its financial assets as held to maturity, fair value or available for sale.
Loans and receivables
The Group includes in this category trade and other receivables, deposits, due from related parties and cash and cash equivalents.
These assets are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They arise principally through the provision of goods and services to customers (e.g. trade receivables), but also incorporate other types of contractual monetary asset.
They are initially recognized at fair value plus transaction costs that are directly attributable to their acquisition or issue, and are subsequently carried at amortized cost using the effective interest rate method, less provision for impairment.
Impairment provisions are recognized when there is objective evidence (such as significant financial difficulties on the part of the counterparty or default or significant delay in payment) that the Group will be unable to collect all of the amounts due under the terms receivable, the amount of such a provision being the difference between the net carrying amount and the present value of the future expected cash flows associated with the impaired receivable. For trade receivables, which are reported net, such provisions are recorded in a separate allowance account with the loss being recognized within administrative expenses in the consolidated statements of profit or loss and other comprehensive income. On confirmation that the trade receivable will not be collectable, the gross carrying value of the asset is written off against the associated provision.
If, in a subsequent period, the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, the previously recognized impairment loss is reversed through profit or loss to the extent that the carrying amount of the investment at the date the impairment is reversed does not exceed what the amortized cost would have been had the impairment not been recognized.
3.6.2 | Financial liabilities |
The Group classifies all its financial liabilities as other financial liabilities.
The Group includes in this category trade and other payables, borrowings, due to related parties and preference shares.
F-18
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Trade payables and other short-term monetary liabilities, which are initially recognized at fair value and subsequently carried at amortized cost using the effective interest method. The effective interest method is a method of calculating the amortized cost of a financial liability and of allocating interest costs over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability or (where appropriate) to the net carrying amount on initial recognition.
Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instruments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment. Change in assumptions could significantly affect the estimates.
Other financial liabilities are initially recognized at fair value net of any transaction costs directly attributable to the issue of the instrument.
Interest bearing liabilities are subsequently measured at amortized cost using the effective interest rate method, which ensures that any interest expense over the period to repayment is at a constant rate on the balance of the liability carried in the consolidated statement of financial position.
For the purposes of each financial liability, interest expense includes initial transaction costs and any premium payable on redemption, as well as any interest or coupon payable while the liability is outstanding.
3.7 | Share capital and additional paid-in capital |
Financial instruments issued by the Group are classified as equity only to the extent that they do not meet the definition or a financial liability or financial asset.
The Groups ordinary shares and convertible preference shares are classified as equity instruments.
The Groups additional paid-in capital is made up of amounts subscribed for ordinary shares in excess of nominal value.
3.8 | Renewal receivables |
Renewal receivables are recognized against insurance commission on policies already sold but expected to be renewed and collected in future years. These expected revenues are estimated based on historical policy retention patterns and discounted at an appropriate discount rate. Renewal receivables are subsequently adjusted when related revenue is realized or in the event where the policies are not renewed.
3.9 | Trade receivables |
Trade receivables are recognized and carried at original invoice amount less an allowance for doubtful accounts.
Allowance for trade receivables
Allowance for trade receivables is based on assessment of the collectability of client accounts by considering factors such as historical experience, credit quality, age of the accounts receivable balances, economic conditions that may affect a customers ability to pay, and expected default frequency rates. Trade receivables are written off at the point when they are considered uncollectible.
F-19
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
3.10 | Cash and cash equivalents |
Cash and cash equivalents includes cash in hand, deposits held at call with banks, other short term highly liquid investments with original maturities of three months or less, and for the purpose of the statement of cash flows - bank overdrafts. Bank overdrafts are shown within loans and borrowings in current liabilities on the consolidated statement of financial position.
3.11 | Revenue recognition |
Revenues are measured at the fair value of the consideration received or receivable, net of discounts and related taxes.
Customer Management
Revenues from the Customer Engagement and Customer Expansion divisions of the Customer Management segment are recognized as the services are performed on the basis of the number of billable hours or other contractually agreed metrics. Revenues from inbound and outbound telephonic and internet-based communication services that are customized to the customers needs are recognized at the contractual rates as services are provided. Revenues for the initial training that occurs upon commencement of a new client contract are deferred over the estimated life of the client program and matched against the associated expenses if that training is billed separately to a client. Training revenues are then recognized on a straight-line basis over the life of the client contract, as it is not considered to have a standalone value to the customer. The related expenses are deferred and charged to the other operating costs on a straight-line basis over the life of the client contract as the related revenues are recognized.
Revenues from the Customer Experience division of the Customer Management segment are recognized over the period of a clients subscription contract on a basis that reflects usage of the product at the clients location. Revenues and expenses related to set-up fees to customize the customer experience solution for clients specific needs are deferred and recognized on a straight-line basis over the period in which the related service delivery is expected to be performed. Revenues related to additional consulting services are recognized as the related services are performed on a per hour basis.
Customer Acquisition
Revenues from the Customer Acquisition segment, excluding those from the Medicare insurance agency division, are recognized upon the successful purchase of clients services as reported to the Group in monthly, semi-monthly or weekly intervals by clients. The data provided by clients to the Group include detail on pricing and product level activations from all channels (i.e. web-portal orders, call center orders, or affiliate or partner orders placed on the Groups behalf) on the basis of which the clients calculate the payments owed to the Group. The payments received are reconciled to the activation data transmitted to the Group by the clients.
Revenues from the Medicare insurance agency division consist of commissions earned primarily from the sale by the Group to senior citizens and other eligible recipients (e.g. people with disabilities) of Medicare private insurance policies offered by leading U.S. insurance carriers. The commissions paid by the carriers are dependent on the type of Medicare policy sold, not on the carrier underwriting the policy. The key product types marketed are: Medicare Advantage, Medicare Supplement (offering supplemental coverage), and Medicare Part D (offering prescription drug coverage in addition to core medical services). Commission
F-20
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
rates are set by Centers for Medicare & Medicaid Services (CMS). CMS is a U.S. federal agency which administers Medicare programs, and also acts as the consumer watchdog and advocacy group for Medicare plan beneficiaries. Once the carrier accepts a new insured to whom the division has marketed a policy, a carrier confirmation number is generated for the policy and a sale is made. The carrier then pays a commission to the Group for the first full year (initial year) of the policy at the rate set by CMS. Commission revenue is recognized in the month in which the policy becomes effective and includes the first-year commission as well as renewal commission revenues that are highly probable to be earned in future years, discounted at an appropriate discount rate. The expected renewal commission revenues are based on historical policy retention patterns that the Group has experienced for each carrier and product. Renewal receivables represent future revenue that will flow to the entity in the event that the policies continue to renew. However the insured can cancel a policy, beyond which the subsidiary would no longer receive renewal commissions. Therefore, whether the commissions will ultimately be paid depends on the actions (or inaction) of the insured. Although the amount that has been recorded does represent managements determination of the amount that will be received, the actual amounts may be slightly different based on whether future renewal retention rates remain consistent with historical rates that have been used. First year commission amounts are subject to forfeiture in the event that an insured who has prepaid his or her premium for a future period of coverage subsequently cancels his or her policy before the completion of that period to switch to another plan. Under the general agency agreements with the carriers, any such policy returns are charged back. The Group estimates and records an allowance for these charge-backs based on historical return rates and records revenues net of the estimated charge-backs. Policy returns are typically reported by the carriers one to two months after the commission is reported and paid to the Group by the carrier. A true-up of the estimated and actual charge-backs is performed after the conclusion of the initial policy year, and revenues are adjusted for the current month. Changes in policy retention rates would result in adjustments to the amount of renewal commission revenue recognized at the date a policy is sold and the allowance recorded for the chargebacks.
Revenues from the Education business are recognized on a monthly basis at an agreed rate per successful lead, click and data delivered to the institution during the month, net of an allowance for returns / disqualifications or duplicates. The leads are sourced primarily through the business units proprietary online web-portal and affiliate partnerships.
There are no material arrangements where products and services are sold together. In addition, training related revenue is recognized as the related service is provided, which is typically on a straight line basis over the term of the contract.
3.12 | Provisions |
A provision is recognized in the statement of financial position when the Group has a legal or constructive obligation as a result of a past event; it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
The Group has recognized provisions against legal disputes. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to passage of time is recognized as interest expense. Provisions are reviewed at each statement of financial position date and adjusted to reflect the current best estimate.
F-21
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
3.13 | Retirement benefits |
Defined contribution pension schemes
Contributions to defined contribution pension schemes are charged to the consolidated statement of profit or loss and other comprehensive income in the year to which they relate.
United States based subsidiaries
The Groups United States (US) based subsidiaries have qualified defined contribution plans. Employees who meet certain eligibility requirements, as defined, are able to contribute up to federal annual maximums. The Retirement Plan provides for company matching contributions of 25.0% of the first 6.0% of employee contributions to the Retirement Plan, which vests 25.0% per year over a four-year period.
TRG Marketing Solutions Limited
This subsidiary operates a defined contribution pension with a third party. Under this scheme, TRG Marketing Solutions Limited makes contributions for employees who have not opted out of the voluntary pension scheme.
Virtual World (Private) Limited and IBEX Global Solutions (Private) Limited
Virtual World (Private) Limited and IBEX Global Solutions (Private) Limited operate a defined contribution plan (i.e. recognized provident fund scheme) for all its permanent employees. Equal monthly contributions at the rate of 6.5% of the basic salary (Virtual World (Private) Limited) and 6.5% of the gross salary (IBEX Global Solutions (Private) Limited) are made to the Provident Fund (the Fund) both by the subsidiaries and the employees. The assets of the Fund are held separately under the control of trustees for such fund. Contributions made by the subsidiaries are charged to the consolidated statement of profit or loss and other comprehensive income.
Defined benefit schemes
Defined benefit scheme surpluses and deficits are measured at:
– | The fair value of plan assets at the reporting date; less |
– | Plan liabilities calculated using the projected unit credit method discounted to its present value using yields available on high quality corporate bonds that have maturity dates approximating to the terms of the liabilities and are denominated in the same currency as the post-employment benefit obligations; less |
– | The effect of minimum funding requirements agreed with scheme trustees. |
Remeasurements of the net defined obligation are recognized directly within equity. The remeasurements include:
− | Actuarial gains and losses |
− | Return on plan assets (interest exclusive) |
F-22
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
− | Any asset ceiling effects (interest exclusive). |
Service costs are recognized in the consolidated statement of profit or loss and other comprehensive income, and include current and past service costs as well as gains and losses on curtailments.
Net interest expense / income is recognized in the consolidated statement of profit or loss and other comprehensive income, and is calculated by applying the discount rate used to measure the defined benefit obligation / asset at the beginning of the annual period to the balance of the net defined benefit obligation / asset, considering the effects of contributions and benefit payments during the period.
Gains or losses arising from changes to scheme benefits or scheme curtailment are recognized immediately in the consolidated statement of profit or loss and other comprehensive income. Settlements of defined benefit schemes are recognized in the period in which the settlement occurs.
IBEX Philippines, Inc. and IBEX Global Solutions (Philippines) Inc. operate an unfunded defined benefit scheme.
Under the plan, pension costs are actuarially determined using the projected unit credit method. This method considers each period of service as giving rise to an additional unit of benefit entitlement and measures each unit separately to build up the final obligation. Gains or losses on the curtailment or settlement of pension benefits are recognized when the curtailment or settlement occurs. All actuarial gains and losses are recognized in the year in which they arise, with re-measurements presented within other comprehensive income. The net interest cost is derived by applying a single discount rate to the net surplus or deficit of the fund.
3.14 | Share-based payments |
Where equity settled share options are awarded to employees, the fair value of the options at the date of grant is charged to the consolidated statement of profit or loss and other comprehensive income over the vesting period. Non-market vesting conditions are taken into account by adjusting the number of equity instruments expected to vest at each reporting date so that, ultimately, the cumulative amount recognized over the vesting period is based on the number of options that eventually vest. Non-vesting conditions and market vesting conditions, if any, are factored into the fair value of the options granted. As long as all other vesting conditions are satisfied, a charge is made irrespective of whether the market vesting conditions are satisfied. The cumulative expense is not adjusted for failure to achieve a market vesting condition or where a non-vesting condition is not satisfied. Where the terms and conditions of options are modified before they vest, the increase in the fair value of the options, measured immediately before and after the modification, is also charged to the consolidated statement of profit or loss and other comprehensive income over the remaining vesting period.
The Group also operates a Phantom share option scheme (a cash settled share-based payment). An option pricing model (Black Scholes) is used to measure the Groups liability at each reporting date, taking into account the terms and conditions the extent to which employees have rendered service. Movements in the liability (other than cash payments) are recognized in the consolidated statement of profit or loss and other comprehensive income. The details of the share-based compensation plans are given in note 23 (Share option plans) to these consolidated financial statements.
F-23
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
3.15 | Income Taxes |
Current taxation
The charge for current taxation is based on taxable income at the current rates of taxation of the respective countries of incorporation after taking into account applicable tax credits, rebates and exemptions available, if any.
Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions, where appropriate, on the basis of amounts management expects to pay to the tax authorities. Any such provisions are based on estimates and are subject to changing facts and circumstances considering the progress of ongoing audits, case law and new legislation.
Deferred taxation
Deferred tax assets and liabilities are recognized where the carrying amount of an asset or liability in the consolidated statement of financial position differs from its tax base, except for differences arising on:
– | The initial recognition of goodwill |
– | The initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction affects neither accounting or taxable profit, and |
– | Investments in subsidiaries and jointly controlled entities where the Group is able to control the timing of the reversal of the difference and it is probable that the difference will not reverse in the foreseeable future. |
Recognition of deferred tax assets is restricted to those instances where it is probable that taxable profit will be available against which the difference can be utilized.
In respect of deferred tax assets arising from investment property measured at fair value, the presumption that recovery will be through sale rather than use has not been rebutted.
The amount of the asset or liability is determined using tax rates that have been enacted or substantively enacted by the reporting date and are expected to apply when the deferred tax liabilities / assets are settled / recovered.
Deferred tax assets and liabilities are offset when the Group has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority on either:
– | The same taxable group company, or |
– | Different group entities which intend either to settle current tax assets and liabilities on a net basis, or to realize the assets and settle the liabilities simultaneously, in each future period in which significant amounts of deferred tax assets or liabilities are expected to be settled or recovered. |
F-24
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
3.16 | Foreign currency |
Foreign currency translation
Transactions entered into by Group entities in a currency other than the currency of the primary economic environment in which they operate (their functional currency) are recorded at the rates ruling when the transactions occur. Foreign currency monetary assets and liabilities are translated at the rates ruling at the reporting date. Exchange differences arising on the retranslation of unsettled monetary assets and liabilities are recognized immediately in the consolidated statement of profit or loss and other comprehensive income. The net exchange losses amounted to $0.4 (June 30, 2016: $0.09) million for the year ended June 30, 2017.
On consolidation, the results of overseas operations are translated into dollars at rates approximating to those ruling when the transactions took place. All assets and liabilities of overseas operations, including goodwill arising on the acquisition of those operations, are translated at the rate ruling at the reporting date. Exchange differences arising on translating the opening net assets at opening rate and the results of overseas operations at actual rate are recognized in other comprehensive income and accumulated in the foreign exchange reserve. Exchange differences recognized profit or loss in Group entities separate financial statements on the translation of long-term monetary items forming part of the Groups net investment in the overseas operation concerned are reclassified to other comprehensive income and accumulated in the foreign exchange reserve on consolidation.
On disposal of a foreign operation, the cumulative exchange differences recognized in the foreign exchange reserve relating to that operation up to the date of disposal are transferred to the consolidated statement of profit or loss and other comprehensive income as part of the profit or loss on disposal.
3.17 | Offsetting of financial assets and financial liabilities |
Financial assets and financial liabilities are offset when the entity has a legally enforceable right to offset the recognized amounts and intends either to settle these on net basis or to realize the assets and settle the liabilities simultaneously. The legally enforceable right must not be contingent on future events and must be enforceable in normal course of business and in the event of default, insolvency or winding up of the entity or the counterparties.
3.18 | Dividend |
Dividends declared subsequent to the balance sheet date are considered as non-adjusting events and are recognized in the consolidated financial statements in the year in which such dividends are approved / transfers are made.
3.19 | Standards, interpretations and amendments not yet effective |
The following standards, amendments and interpretations of approved accounting standards will be effective for accounting periods beginning on or after July 1, 2017 that the Company has decided not to adopt early:
– | IFRS 9 ‘Financial Instruments’ effective for annual periods beginning on or after January 1, 2018, introduces a new approach to the classification of financial assets, which is driven by the business model in which the asset is held and its cash flow characteristics. It also introduced a single expected |
F-25
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
credit loss impairment model for the measurement of financial assets and a new model for hedge accounting that aligns the accounting treatment with the risk management activities of an entity, in addition enhanced disclosures will provide better information about risk management and the effect of hedge accounting on the financial statements. Management identified that adoption of IFRS 9 will significantly impact its impairment methodology. The impairment model under this standard reflects expected credit losses, as opposed to incurred credit losses. Under the impairment approach of this standard, it is no longer necessary for a credit event to have occurred before credit losses are recognized. Instead, the Company needs to account for expected credit losses and changes in those expected credit losses.
– | IFRS 16 ‘Leases’ effective for annual periods beginning on or after January 1, 2019, specifies how an IFRS reporter will recognize, measure, present and disclose leases. The standard provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value. Lessors continue to classify leases as operating or finance, with IFRS 16’s approach to lessor accounting substantially unchanged from its predecessor, IAS 17. Management identitified that this standard will significantly affect the Group’s financial position but has not yet quantified the effects of the adoption of the standard. The on-balance sheet treatment will result in the grossing up of the balance sheet due to right-of-use assets being recognized with offsetting liabilities. This standard will also have an effect on the Group’s non-IFRS financial measures such as adjusted EBITDA and net debt. |
– | IFRS 15 ‘Revenue from Contracts from Customers’ effective for annual periods beginning on or after January 1, 2018, requires entities to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This core principle is achieved through a five step methodology that is required to be applied to all contracts with customers. IFRS 15 will also result in enhanced disclosures about revenue, provide guidance for transactions that were not previously addressed comprehensively and improve guidance for multiple-element arrangements. During 2017, the Company continued its evaluation of IFRS 15, including the expected impact on its business processes, systems and controls, and potential differences in the timing and/or method of revenue recognition for its contracts. The Company expects to complete its assessment during 2018 and adopt IFRS 15 in its Consolidated Financial Statements beginning in July 1, 2018. |
– | Amendments to IFRS 2 ‘Share-based Payment’ clarify the accounting for share-based payments in return for goods or services and are effective for annual periods beginning on or after January 1, 2018. The amendments cover three accounting areas; (a) measurement of cash-settled share-based payments; (b) classification of share-based payments settled net of tax withholdings; and (c) accounting for a modification of a share-based payment from cash-settled to equity-settled. The new requirements could affect the classification and/or measurement of these arrangements and potentially the timing and amount of expense recognized for new and outstanding awards. The management believes that this standard will not have significant impact as most of Group’s share-based payment plans are equity-settled. |
– | Amendments to IAS 12 ‘Income Taxes’ are effective for annual periods beginning on or after January 1, 2017. The amendments clarify that the existence of a deductible temporary difference depends solely on a comparison of the carrying amount of an asset and its tax base at the end of the reporting period, and is not affected by possible future changes in the carrying amount or expected manner of recovery of the asset. The amendments further clarify that when calculating deferred tax asset in |
F-26
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
respect of insufficient taxable temporary differences, the future taxable profit excludes tax deductions resulting from the reversal of those deductible temporary differences. This amendment will not significantly affect the Company as it is only a clarification on previously issued standard.
– | Amendments to IAS 7 ‘Statement of Cash Flows’ are part of IASB’s broader disclosure initiative and are effective for annual periods beginning on or after January 1, 2017. The amendments require disclosures that enable users of financial statements to evaluate changes in liabilities arising from financing activities, including both changes arising from cash flow and non-cash changes. This amendment will not significantly affect the Company as this only requires additional disclosures to the financial statements as applicable. |
– | IFRIC 23 ‘Uncertainty over Income Tax Treatments’ effective for annual periods beginning on or after 1 January 2019, clarifies the accounting for income tax when there is uncertainty over income tax treatments under IAS 12. The interpretation requires the uncertainty over tax treatment be reflected in the measurement of current and deferred tax. This amendment will not significantly affect the Company as it is only a clarification on previously issued standard. |
4. | GOODWILL |
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Goodwill as at beginning of the year
|
|
11,886
|
|
|
13,258
|
|
|
13,258
|
|
Goodwill acquired during the year
|
|
—
|
|
|
54
|
|
|
—
|
|
Goodwill impaired during the year
|
|
(54
|
)
|
|
(1,426
|
)
|
|
—
|
|
Goodwill as at end of the year
|
|
11,832
|
|
|
11,886
|
|
|
13,258
|
|
A cash-generating unit is the smallest group of assets that independently generates cash flow and whose cash flow is largely independent of the cash flows generated by other assets. Goodwill arose on various historical acquisitions made by predecessor companies and at June 30, 2017, June 30, 2016 and July 1, 2015, the carrying amount of goodwill is allocated as follows:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
IBEX (Customer Management segment)
|
|
11,626
|
|
|
11,626
|
|
|
11,626
|
|
DGS (Customer Acquisition segment)
|
|
206
|
|
|
206
|
|
|
206
|
|
Telsat (Customer Acquisition segment)
|
|
—
|
|
|
54
|
|
|
—
|
|
DGS-EDU (Customer Acquisition segment)
|
|
—
|
|
|
—
|
|
|
1,426
|
|
|
|
11,832
|
|
|
11,886
|
|
|
13,258
|
|
During the year ended June 30, 2017, a DGS cash generating unit recorded $54,000 impairment of goodwill recorded in other operating costs in respect of goodwill recognized on the acquisition of a facility which was closed for operations in December 31, 2016. During the year ended June 30, 2016, the Group recognized a $1.4 million impairment charge due to the write-down of DGS EDU, a previously acquired business relating to on-line education, that was determined to have a recoverable amount of $0.8 million.
F-27
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Testing for impairment of goodwill
Key assumptions applied in impairment testing
The recoverable amounts of all the CGUs have been determined from value in use calculations based on cash flow projections from formally approved budgets covering a five year period from 2018 to 2022. The first year of the projections is based on detailed budgets prepared by management as part of the Groups performance and control procedures. Subsequent years are based on extrapolations using the key assumptions listed below which are management approved projections. The discount rate applied to cash flow projections beyond five-years is extrapolated using a terminal growth rate which represents the expected long-term growth rate of the Business Process Outsourcing (BPO) sector.
The following rates were used by the Group for the years ended June 30, 2017 and 2016:
|
Revenue
growth rate |
Gross
Margin |
Discount
rate |
Terminal
growth rate |
||||||||
|
%
|
%
|
%
|
%
|
||||||||
June 30, 2017
|
|
11
|
|
|
21
|
|
|
9.5
|
|
|
5
|
|
June 30, 2016
|
|
11
|
|
|
21
|
|
|
9.5
|
|
|
5
|
|
The calculation of value in use for the business operations is most sensitive to changes in the following assumptions:
Revenue growth
Revenue growth assumptions have been derived from projections prepared by the management. Management is of the view that these assumptions are reasonable considering current market conditions.
Cost of sales and gross margin
Cost of sales has been projected on the basis of multiple strategies planned by management to ensure profitable operations. These strategies include cost minimization mechanisms such as offshore migration of labor, centralization of support activities and increasing efficiency of service delivery, resulting in improved gross margins over the forecasted period.
Discount rate
Discount rates reflect management estimates of the rate of return required for the business and are calculated after taking into account the prevailing risk-free rate, industry risk and business risk. Discount rates are calculated using the weighted average cost of capital.
Management does not believe that a reasonably possible change in any of the key assumptions would result in any further impairment of goodwill.
F-28
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
5. | OTHER INTANGIBLE ASSETS |
|
Patents
|
Trademarks
|
Customer
lists |
Software
|
Total
|
||||||||||
|
(US$’000)
|
||||||||||||||
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2016
|
|
541
|
|
|
371
|
|
|
2,742
|
|
|
17,029
|
|
|
20,683
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
892
|
|
|
892
|
|
Foreign exchange movements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
At June 30, 2017
|
|
541
|
|
|
371
|
|
|
2,742
|
|
|
17,921
|
|
|
21,575
|
|
Accumulated amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2016
|
|
196
|
|
|
—
|
|
|
1,668
|
|
|
9,691
|
|
|
11,555
|
|
Amortization charge for the year
|
|
—
|
|
|
—
|
|
|
282
|
|
|
3,771
|
|
|
4,053
|
|
At June 30, 2017
|
|
196
|
|
|
—
|
|
|
1,950
|
|
|
13,462
|
|
|
15,608
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2017
|
|
345
|
|
|
371
|
|
|
792
|
|
|
4,459
|
|
|
5,967
|
|
At June 30, 2016
|
|
345
|
|
|
371
|
|
|
1,074
|
|
|
7,338
|
|
|
9,128
|
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2015
|
|
541
|
|
|
371
|
|
|
2,375
|
|
|
15,657
|
|
|
18,944
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,366
|
|
|
1,366
|
|
Acquired through business combinations
|
|
—
|
|
|
—
|
|
|
367
|
|
|
—
|
|
|
367
|
|
Foreign exchange movements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
At June 30, 2016
|
|
541
|
|
|
371
|
|
|
2,742
|
|
|
17,029
|
|
|
20,683
|
|
Accumulated amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2015
|
|
196
|
|
|
—
|
|
|
1,406
|
|
|
5,997
|
|
|
7,599
|
|
Amortization charge for the year
|
|
—
|
|
|
—
|
|
|
262
|
|
|
3,694
|
|
|
3,956
|
|
At June 30, 2016
|
|
196
|
|
|
—
|
|
|
1,668
|
|
|
9,691
|
|
|
11,555
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2016
|
|
345
|
|
|
371
|
|
|
1,074
|
|
|
7,338
|
|
|
9,128
|
|
At June 30, 2015
|
|
345
|
|
|
371
|
|
|
969
|
|
|
9,660
|
|
|
11,345
|
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2014
|
|
541
|
|
|
371
|
|
|
2,375
|
|
|
8,169
|
|
|
11,456
|
|
Additions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,490
|
|
|
7,490
|
|
Foreign exchange movements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
At June 30, 2015
|
|
541
|
|
|
371
|
|
|
2,375
|
|
|
15,657
|
|
|
18,944
|
|
Accumulated amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2014
|
|
196
|
|
|
—
|
|
|
1,113
|
|
|
3,249
|
|
|
4,558
|
|
Amortization charge for the year
|
|
—
|
|
|
—
|
|
|
293
|
|
|
2,748
|
|
|
3,041
|
|
At June 30, 2015
|
|
196
|
|
|
—
|
|
|
1,406
|
|
|
5,997
|
|
|
7,599
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2015
|
|
345
|
|
|
371
|
|
|
969
|
|
|
9,660
|
|
|
11,345
|
|
Amortization Rate
|
|
|
|
|
|
|
16.67% to
50.00% |
20.00% to
33.33% |
|
||||||
Estimated remaining useful life
|
|
|
|
|
|
|
|
|
|
||||||
Customer Lists
|
|
|
|
|
|
|
5-6 Years
|
5-6 Years
|
|
||||||
Software
|
|
|
|
|
|
|
4-5 Years
|
4-5 Years
|
|
F-29
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
5.1 | Net book value of software licenses held under finance lease is $0.7 million (June 30, 2016: $0.9 million) as of June 30, 2017. |
5.2 | Software includes $2.1 (June 30, 2016: $2.1) million capitalized for an internally generated software tool titled as Clearview. Management has assessed the useful life of Clearview to be five years. |
5.3 | Trademarks are capitalized at cost of acquisition and are not amortized but are tested for impairment annually. Trademarks have an indefinite life on the grounds of the proven longevity of the trademarks and the Group’s commitment to maintaining those trademarks. |
5.4 | Estimated amortization expense for the next five years is: $2.6 million in 2018, $1.9 million in 2019, $1.8 million in 2020, $1.1 million in 2021 and $1.1 million in 2022. |
F-30
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
6. | PROPERTY AND EQUIPMENT |
|
Freehold
Buildings |
Leasehold
improvements |
Furniture,
fixture and office equipment |
Tele-
communications and computer equipment |
Vehicles
|
Assets under
construction (CWIP) |
Total
|
||||||||||||||
|
(US$’000)
|
||||||||||||||||||||
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2016
|
|
263
|
|
|
11,320
|
|
|
16,303
|
|
|
31,055
|
|
|
273
|
|
|
951
|
|
|
60,165
|
|
Additions
|
|
323
|
|
|
3,268
|
|
|
1,048
|
|
|
4,899
|
|
|
16
|
|
|
614
|
|
|
10,168
|
|
Transfer from CWIP
|
|
—
|
|
|
720
|
|
|
72
|
|
|
—
|
|
|
—
|
|
|
(792
|
)
|
|
—
|
|
Foreign exchange movements
|
|
—
|
|
|
(112
|
)
|
|
(456
|
)
|
|
(160
|
)
|
|
(3
|
)
|
|
—
|
|
|
(731
|
)
|
Disposal
|
|
(48
|
)
|
|
(27
|
)
|
|
(98
|
)
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(177
|
)
|
At June 30, 2017
|
|
538
|
|
|
15,169
|
|
|
16,869
|
|
|
35,790
|
|
|
286
|
|
|
773
|
|
|
69,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2016
|
|
65
|
|
|
6,690
|
|
|
6,784
|
|
|
23,068
|
|
|
225
|
|
|
—
|
|
|
36,832
|
|
Charge for the year
|
|
75
|
|
|
1,946
|
|
|
2,663
|
|
|
5,076
|
|
|
19
|
|
|
—
|
|
|
9,779
|
|
At June 30, 2017
|
|
140
|
|
|
8,636
|
|
|
9,447
|
|
|
28,144
|
|
|
244
|
|
|
—
|
|
|
46,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2017
|
|
398
|
|
|
6,533
|
|
|
7,422
|
|
|
7,646
|
|
|
42
|
|
|
773
|
|
|
22,814
|
|
At June 30, 2016
|
|
198
|
|
|
4,630
|
|
|
9,519
|
|
|
7,987
|
|
|
48
|
|
|
951
|
|
|
23,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2015
|
|
280
|
|
|
8,736
|
|
|
11,207
|
|
|
25,774
|
|
|
276
|
|
|
11
|
|
|
46,284
|
|
Additions
|
|
—
|
|
|
2,687
|
|
|
5,390
|
|
|
5,462
|
|
|
—
|
|
|
940
|
|
|
14,479
|
|
Foreign exchange movements
|
|
(17
|
)
|
|
(103
|
)
|
|
(183
|
)
|
|
(115
|
)
|
|
(3
|
)
|
|
—
|
|
|
(421
|
)
|
Disposal
|
|
—
|
|
|
—
|
|
|
(111
|
)
|
|
(66
|
)
|
|
—
|
|
|
—
|
|
|
(177
|
)
|
At June 30, 2016
|
|
263
|
|
|
11,320
|
|
|
16,303
|
|
|
31,055
|
|
|
273
|
|
|
951
|
|
|
60,165
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2015
|
|
39
|
|
|
5,374
|
|
|
4,275
|
|
|
18,424
|
|
|
206
|
|
|
—
|
|
|
28,318
|
|
Charge for the year
|
|
26
|
|
|
1,316
|
|
|
2,509
|
|
|
4,644
|
|
|
19
|
|
|
—
|
|
|
8,514
|
|
At June 30, 2016
|
|
65
|
|
|
6,690
|
|
|
6,784
|
|
|
23,068
|
|
|
225
|
|
|
—
|
|
|
36,832
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2016
|
|
198
|
|
|
4,630
|
|
|
9,519
|
|
|
7,987
|
|
|
48
|
|
|
951
|
|
|
23,333
|
|
At June 30, 2015
|
|
241
|
|
|
3,362
|
|
|
6,932
|
|
|
7,350
|
|
|
70
|
|
|
11
|
|
|
17,966
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2014
|
|
207
|
|
|
7,268
|
|
|
8,705
|
|
|
20,846
|
|
|
268
|
|
|
261
|
|
|
37,555
|
|
Additions
|
|
—
|
|
|
1,591
|
|
|
2,562
|
|
|
4,970
|
|
|
21
|
|
|
—
|
|
|
9,144
|
|
Transfer from CWIP
|
|
73
|
|
|
—
|
|
|
139
|
|
|
38
|
|
|
—
|
|
|
(250
|
)
|
|
—
|
|
Foreign exchange movements
|
|
—
|
|
|
(123
|
)
|
|
(199
|
)
|
|
(77
|
)
|
|
(5
|
)
|
|
—
|
|
|
(404
|
)
|
Disposal
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(8
|
)
|
|
—
|
|
|
(11
|
)
|
At June 30, 2015
|
|
280
|
|
|
8,736
|
|
|
11,207
|
|
|
25,774
|
|
|
276
|
|
|
11
|
|
|
46,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At July 1, 2014
|
|
12
|
|
|
4,152
|
|
|
2,644
|
|
|
14,777
|
|
|
186
|
|
|
—
|
|
|
21,771
|
|
Charge for the year
|
|
27
|
|
|
1,222
|
|
|
1,631
|
|
|
3,647
|
|
|
20
|
|
|
—
|
|
|
6,547
|
|
At June 30, 2015
|
|
39
|
|
|
5,374
|
|
|
4,275
|
|
|
18,424
|
|
|
206
|
|
|
—
|
|
|
28,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2015
|
|
241
|
|
|
3,362
|
|
|
6,932
|
|
|
7,350
|
|
|
70
|
|
|
11
|
|
|
17,966
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation rate
|
|
10.00
|
%
|
20% to
33.33% |
20% to
33.33% |
|
33.33
|
%
|
|
20.00
|
%
|
|
|
|
|
|
|
F-31
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
6.1 | Net book value of assets held under finance lease is as follows: |
|
Freehold
Buildings |
Leasehold
improvements |
Furniture,
fixture and office equipment |
Tele-
communications and computer equipment |
Vehicles
|
Assets under
construction (CWIP) |
Total
|
||||||||||||||
|
(US$’000)
|
||||||||||||||||||||
June 30, 2017
|
|
—
|
|
|
1,019
|
|
|
4,492
|
|
|
2,183
|
|
|
25
|
|
|
—
|
|
|
7,719
|
|
June 30, 2016
|
|
—
|
|
|
1,962
|
|
|
6,581
|
|
|
3,316
|
|
|
27
|
|
|
—
|
|
|
11,886
|
|
6.2 | Security Interest on Property and Equipment |
The net book value of property and equipment at June 30, 2017 and 2016 includes $11.0 million and $15.0 million, respectively, of assets that are pledged as security for liabilities.
7. | INVESTMENT IN JOINT VENTURE |
On January 1, 2016, one of the subsidiaries of the Group (the Subsidiary) made a 47.5% investment in a Joint Venture DGS Lakeball LLC, also known as Clear Connect, with Innovative Business Solutions (‘IBS) with a purpose to procure and sell commercial leads for the Subsidiarys customers. The country of incorporation and principle place of business of DGS Lakeball LLC is the United States of America. The investment is accounted for under the equity method of accounting. The market value of the investment amounts to $0.29 (June 30, 2016: $0.29) million. The details of the investment are as follows:
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
Opening balance
|
|
288
|
|
|
—
|
|
Investment made during the year
|
|
—
|
|
|
440
|
|
Share of profit / (loss) for the year
|
|
6
|
|
|
(152
|
)
|
Ending balance
|
|
294
|
|
|
288
|
|
Revenues from the Joint Venture during the year ended June 30, 2017 amounted to $0.7 (June 30, 2016: $0.2) million and the net profit of $0.01 million (June 30, 2016: net loss $0.08 million excluding pre-operating expenses of $0.2 million).
Summarized financial information of equity accounted Joint Venture from the financial statements of DGS Lakeball is as follows:
|
For the year
ended June 30, 2017 |
For the year
ended June 30, 2016 |
||||
|
(US$’000)
|
|||||
Revenue
|
|
672
|
|
|
170
|
|
Profit / (loss) after tax
|
|
12
|
|
|
(321
|
)
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
Total comprehensive income / (loss)
|
|
12
|
|
|
(321
|
)
|
F-32
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
8. | RENEWAL RECEIVABLES |
|
|
June 30, 2017
|
June 30, 2016
|
July 1, 2015
|
||||||||
|
Note
|
(US$’000)
|
||||||||||
Long term portion
|
|
|
|
|
13,569
|
|
|
5,241
|
|
|
—
|
|
Current portion
|
|
|
|
|
5,309
|
|
|
2,051
|
|
|
—
|
|
|
|
8.1
|
|
|
18,878
|
|
|
7,292
|
|
|
—
|
|
8.1 | This represents insurance commission on policies already sold but expected to be renewed and collected in future years. The expected renewal commission revenues are estimated based on historical policy retention patterns and discounted at appropriate discount rate ranging from 2.17% to 5.75%. The Company arrives at its estimate of the Renewal Receivable based on the future renewal revenue expected to be received from the policies it has sold in the current year. The Company arrives at these estimates based on (a) the contracted rates with the insurance carriers whose products it sells, and (b) the number of policies sold for each carrier and product that are expected to renew in each future year of the forecast period. The expectation of the future retention rates is based on the historical retention rates the Company has experienced in its history for that particular carrier and product. Please refer to notes 2.6 and 3.11 for the revenue estimates and its recognition respectively. |
9. | OTHER ASSETS |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
|
(US$’000)
|
||||||||
Deposits
|
|
|
1,304
|
|
|
2,346
|
|
|
1,218
|
|
Prepayments
|
9.1
|
|
2,687
|
|
|
2,099
|
|
|
2,383
|
|
Other
|
|
|
790
|
|
|
53
|
|
|
933
|
|
|
|
|
4,781
|
|
|
4,498
|
|
|
4,534
|
|
9.1 | These include prepayments for call centre optimization services which are amortized over 120 months. |
10. | TRADE AND OTHER RECEIVABLES |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||||
|
|
(US$’000)
|
||||||||||
Trade receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables - gross
|
|
|
|
|
51,248
|
|
|
56,932
|
|
|
41,582
|
|
Less: allowance for trade receivables
|
10.1
|
|
(3,658
|
)
|
|
(2,489
|
)
|
|
(526
|
)
|
||
Trade receivables - net
|
|
|
47,590
|
|
|
54,443
|
|
|
41,056
|
|
||
|
||||||||||||
Other receivables
|
|
|
|
|
|
|
|
|
|
|
||
Prepayments and other receivables
|
|
|
10,354
|
|
|
8,741
|
|
|
5,519
|
|
||
Deposits
|
|
|
505
|
|
|
754
|
|
|
421
|
|
||
|
|
|
10,859
|
|
|
9,495
|
|
|
5,940
|
|
||
|
|
|
58,449
|
|
|
63,938
|
|
|
46,996
|
|
F-33
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
10.1 | Allowance for trade receivables |
Opening balance
|
|
|
|
|
2,489
|
|
|
526
|
|
|
374
|
|
Foreign exchange movements
|
|
|
|
|
(2
|
)
|
|
(15
|
)
|
|
(23
|
)
|
Bad debt expense
|
|
|
|
|
1,233
|
|
|
3,517
|
|
|
184
|
|
Trade receivables written off against allowance
|
|
|
|
|
(62
|
)
|
|
(1,539
|
)
|
|
(9
|
)
|
Closing balance
|
|
|
|
|
3,658
|
|
|
2,489
|
|
|
526
|
|
11. | DEFERRED EXPENSES |
Revenue for the initial training that occurs upon commencement of a new client contract is deferred over the estimated life of the client program and matched against the associated expenses if that training is billed separately to a client. Training revenue is then recognised on a straight-line basis over the life of the client contract as it is not considered to have a standalone value to the customer. The related incremental direct expenses are deferred and charged to other operating expenses on a straight-line basis over the life of the client contract as the related revenue is recognised. These incremental direct expenses relate directly to each contract, generate or enhance resources that will be used in satisfying performance obligations in the future and are expected to be recovered in full.
12. | CASH AND CASH EQUIVALENTS |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||||
|
|
(US$’000)
|
||||||||||
Balances with banks in:
|
|
|
|
|
|
|
|
|
|
|
|
|
− current accounts
|
|
|
|
|
20,131
|
|
|
8,441
|
|
|
5,262
|
|
− deposit accounts (with a maturity of 3 months or less at inception)
|
|
|
|
|
1,107
|
|
|
1,008
|
|
|
530
|
|
|
|
|
|
|
21,238
|
|
|
9,449
|
|
|
5,792
|
|
|
||||||||||||
Cash in hand
|
|
|
|
|
83
|
|
|
2
|
|
|
11
|
|
|
|
|
|
|
21,321
|
|
|
9,451
|
|
|
5,803
|
|
13. | DEFERRED REVENUE |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
|
(US$’000)
|
||||||||
Deferred revenue
|
|
|
7,425
|
|
|
9,542
|
|
|
6,568
|
|
Less: current portion of deferred revenue
|
|
|
(4,922
|
)
|
|
(8,166
|
)
|
|
(5,372
|
)
|
|
13.1
|
|
2,503
|
|
|
1,376
|
|
|
1,196
|
|
13.1 | Please refer to note 11. |
F-34
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
14. | SHARE CAPITAL AND OTHER RESERVES |
14.1 | Authorized share capital |
The Holding Companys authorized share capital is $12,000 divided into 4,749,861 preference shares and 115,250,139 common shares of par value $0.0001 each.
14.2 | Issued, subscribed and paid-in share capital |
The Holding Companys issued, subscribed and paid-in share capital consists of preference shares of $475 divided into 4,749,861 preference shares of par value $0.0001 each and share capital of $775 divided into 7,750,141 common shares of par value $0.0001 each. The amount of additional paid-in capital is $96.218 million.
During the year ended June 30, 2017, the Holding Company issued a total of 11,606,000 common shares of par value $0.0001 each to TRGI in return for its investments in the Continuing Business Entities and $190,000 in cash. The investments were transferred from TRGI at their carrying values totaling $87,375,616. These share issues resulted in the recognition of additional paid-in capital totaling $87,565,616, and as noted below 4,749,861 of these common shares were subsequently redesignated into preference shares with the same par value of $0.0001 per share.
The Holding Company further issued 360,184 common shares to Mr. Jeffrey Cox, as further disclosed in note 26.1, in return for his equity interest in DGS Limited, resulting in the recognition of additional paid-in capital of $2,887,813; and 533,818 common shares to Mr. Anthony Solazzo, in return for his equity interest in e-Telequote Plc, resulting in the recognition of additional paid-in capital of $5,765,195.
On June 20, 2017, the Holding Company redesignated its 4,749,861 common shares held by TRGI into preference shares at a price of US$ 0.0001 per share. The preference shares shall automatically convert into common shares upon the consummation of a qualified public offering, with such conversion only being affected at the time and subject to the closing of the sale of securities by the Holding Company pursuant to such qualified public offering. Each convertible preference share shall be converted into one common share.
The holders of convertible preference shares shall be entitled to vote, together with the holders of common shares, as a single class on all matters submitted to the shareholders for a vote.
The Holding Company shall not declare nor pay any dividends or make any distribution upon common shares, until and unless the Holding Company has declared and paid a dividend of at least $2.00 with respect to each convertible preference share. Preference shares thereafter participate with any dividends declared for common shares.
On any voluntary or involuntary liquidation, dissolution or winding-up of the Holding Company, holders of convertible preference shares shall be entitled to receive, proportionately according to the number of convertible preference shares held, those assets available for distribution to the members.
During the year, 2,007,498 shares of the Holding Companys unissued and authorized common shares were reserved for the issuance of incentive awards granted under the 2017 Stock Plan. During the year no grants were made under this plan.
F-35
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
14.3 | The nature and purpose of other reserves within equity is described below: |
Reorganization reserve
Reorganization reserve consists of differences between the combined net asset values of subsidiaries from their separate financial statements and recognized share capital, under the pooling of interest method.
Share option plans
Weighted average cost of shares kept under the share option plans that pertain to the Groups various subsidiaries.
Foreign currency translation reserve
Gain / losses arising on retranslating the net assets of overseas operations into presentation currency.
Actuarial gain on defined benefit scheme
Actuarial gain or losses represents adjustments to actuarial assumptions used to value defined benefit pension scheme obligations.
14.4 | Senior preferred shares |
|
Note
|
June 30,
2017 |
June 30,
2016 |
||||
|
|
(US$’000)
|
|||||
17Capital Fund
|
14.4.1
|
|
20,000
|
|
|
—
|
|
14.4.1 | At June 30, 2017, in consideration of the cancellation of $20.0 million of the indebtedness under the loan note instrument referred to in note 17 below, the Group’s subsidiary Etelequote Limited (the Subsidiary) entered into a senior preferred shares subscription agreement (Agreement) with a consortium of investors, comprised of 17Capital Fund 3, L.P. and 17Capital Fund 3 Luxembourg S.C.Sp. (Subscribers) providing for the purchase by the Subscribers of 1,538,462 non-convertible Senior Preferred Shares. |
The holder of Senior Preferred Shares will not be entitled to vote at any meeting of the Subsidiarys shareholders, and Senior Preferred Shares shall not be convertible into any other securities or rights. The Senior Preferred Shares shall not be entitled to any dividends or other distributions by the Subsidiary other than the entitlement to the redemption amount.
The Subsidiary has an option to redeem wholly or partially, the outstanding number of these shares. This option may be exercised at any time based on the Subsidiarys discretion.
These shares will also be mandatorily redeemable upon the event of a public offering of IBEX Holdings Limited, to the extent of the proceeds of such an offering.
Upon a Liquidation Event (which is defined as any liquidation, dissolution, bankruptcy or winding up of the Subsidiary whether voluntary or involuntary but not on redemption or purchase by the Subsidiary of any Common Shares), each holder of Senior Preferred Shares shall be entitled to receive from the surplus assets of the Subsidiary remaining after the payment of its liabilities, prior and in preference to any
F-36
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
distribution or payment made of any of the assets of the Subsidiary to holders of the Subsidiarys Junior Securities (other securities of the subsidiary) by reason of their ownership thereof, an amount equal to the aggregate per share redemption price in respect of all of the senior preferred shares then held by such holder (with the date of such liquidation event being treated as the Redemption Date in respect of such Senior Preferred Shares) less any redemption amounts previously paid in respect thereof.
At the time of redemption the following pricing mechanism will apply:
− | for redemption date on or before June 06, 2018, $13, or |
− | for redemption date after June 06, 2018, the greater of $13.90 and the variable return (as defined in the Agreement). |
− | The variable return provides for an interest rate of 14% until June 2021 and 18% thereafter. |
These shares are redeemable upon the event of a public offering of IBEX Holdings Limited or a liquidation event (as explained above), whichever comes earlier. Upon such events these shares will cease to exist as an equity item and will be recognized as a debt liability. 17Capital Fund has a limited right to transfer these preference shares to TRGI up until an IPO. In the event that 17Capital excercises this option, the subsidiary will register TRGI as the holders of record for these preference shares.
15. | NON-CONTROLLING INTERESTS |
Summarized financial information in respect of each of the Holding Companys subsidiaries that has material non-controlling interests (NCI) is set out below: The summarized financial information below represents amounts before intra-group eliminations.
|
June 30, 2016
|
||||||||
|
(US$’000)
|
||||||||
|
IBEX
|
DGS
|
e-Telequote
|
||||||
NCI Percentage %
|
29%
|
50%
|
20%
|
||||||
Non-current assets
|
|
42,593
|
|
|
4,582
|
|
|
7,582
|
|
Current assets
|
|
65,121
|
|
|
8,406
|
|
|
4,479
|
|
Non-current liabilities
|
|
14,676
|
|
|
4,621
|
|
|
—
|
|
Current liabilities
|
|
63,912
|
|
|
7,908
|
|
|
25,275
|
|
Net assets attributable NCI
|
|
7,373
|
|
|
(1,082
|
)
|
|
(2,648
|
)
|
Revenue
|
|
255,510
|
|
|
47,752
|
|
|
16,171
|
|
Profit / (loss) for the year
|
|
6,928
|
|
|
(6,458
|
)
|
|
2,542
|
|
Profit / (loss) attributable to NCI
|
|
2,009
|
|
|
(3,229
|
)
|
|
508
|
|
Other comprehensive income / (loss) attributable to NCI
|
|
25
|
|
|
(49
|
)
|
|
—
|
|
Total comprehensive income / (loss) attributable to NCI
|
|
2,034
|
|
|
(3,278
|
)
|
|
508
|
|
Dividend paid to NCI
|
|
(1,365
|
)
|
|
(922
|
)
|
|
—
|
|
F-37
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
In December 2016, the predecessor parent company TRGI paid $15.8 million to acquire the remaining 29% equity interest in IBEX Global Solutions plc; the carrying amount of the noncontrolling interests acquired was $6.3 million, resulting in an excess of consideration paid recognised in equity of $9.5 million.
In December 2016, the predecessor parent company TRGI paid $7.4 million to acquire a 36.5% equity interest in DGS; the carrying amount of the noncontrolling interests acquired was ($1.0 million), resulting in an excess of consideration paid recognised in equity of $8.4 million.
In April 2017, the Holding Company issued 360,184 common shares to Mr. Jeffrey Cox in return for his 13% equity interest in DGS as disclosed in note 14.2; the carrying amount of the noncontrolling interests acquired was ($0.5 million), resulting in an excess of consideration paid recognised in equity of $3.4 million.
In April 2017, the Holding Company issued 533,818 common shares to Mr. Anthony Solazzo in return for his 20% equity interest in ETQ as disclosed in note 14.2; the carrying amount of the noncontrolling interests acquired was ($2.4 million), resulting in an excess of consideration paid recognised in equity of $8.1 million.
16. | BORROWINGS |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
|
(US$’000)
|
||||||||
Obligation under finance leases
|
16.1
|
|
5,943
|
|
|
9,669
|
|
|
10,889
|
|
Long-term other borrowings
|
16.2
|
|
17,468
|
|
|
12,007
|
|
|
7,447
|
|
Line of credit
|
16.3
|
|
23,707
|
|
|
18,906
|
|
|
5,637
|
|
Private placement notes
|
16.4
|
|
9,130
|
|
|
—
|
|
|
5,550
|
|
|
|
|
56,248
|
|
|
40,582
|
|
|
29,523
|
|
Less: Current portion of;
|
|
|
|
|
|
|
|
|
|
|
− obligation under finance leases
|
16.1
|
|
(3,224
|
)
|
|
(3,579
|
)
|
|
(3,730
|
)
|
− long-term other borrowings
|
16.2
|
|
(5,536
|
)
|
|
(5,892
|
)
|
|
(3,196
|
)
|
− line of credit
|
16.3
|
|
(23,707
|
)
|
|
(18,906
|
)
|
|
(5,637
|
)
|
− private placement notes
|
16.4
|
|
(9,130
|
)
|
|
—
|
|
|
(5,550
|
)
|
|
|
|
(41,597
|
)
|
|
(28,377
|
)
|
|
(18,113
|
)
|
|
|
|
14,651
|
|
|
12,205
|
|
|
11,410
|
|
16.1 | Obligation under finance leases |
|
June 30, 2017
|
|||||
|
Minimum lease
payments |
Present value of
payments |
||||
|
(US$’000)
|
|||||
Within one year
|
|
3,532
|
|
|
3,224
|
|
After one year but not more than five years
|
|
2,914
|
|
|
2,719
|
|
Total minimum lease payments
|
|
6,446
|
|
|
5,943
|
|
Less: amounts representing finance charges
|
|
(503
|
)
|
|
—
|
|
Present value of minimum lease payments
|
|
5,943
|
|
|
5,943
|
|
Less: current portion shown under current liabilities
|
|
(3,224
|
)
|
|
(3,224
|
)
|
|
|
2,719
|
|
|
2,719
|
|
F-38
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
|
June 30, 2016
|
|||||
|
Minimum lease
payments |
Present value of
payments |
||||
|
(US$’000)
|
|||||
Within one year
|
|
4,169
|
|
|
3,579
|
|
After one year but not more than five years
|
|
6,598
|
|
|
6,090
|
|
Total minimum lease payments
|
|
10,767
|
|
|
9,669
|
|
Less: amounts representing finance charges
|
|
(1,098
|
)
|
|
—
|
|
Present value of minimum lease payments
|
|
9,669
|
|
|
9,669
|
|
Less: current portion shown under current liabilities
|
|
(3,579
|
)
|
|
(3,579
|
)
|
|
|
6,090
|
|
|
6,090
|
|
|
July 1, 2015
|
|||||
|
Minimum lease
payments |
Present value of
payments |
||||
|
(US$’000)
|
|||||
Within one year
|
|
4,358
|
|
|
3,730
|
|
After one year but not more than five years
|
|
8,079
|
|
|
7,159
|
|
Total minimum lease payments
|
|
12,437
|
|
|
10,889
|
|
Less: amounts representing finance charges
|
|
(1,548
|
)
|
|
—
|
|
Present value of minimum lease payments
|
|
10,889
|
|
|
10,889
|
|
Less: current portion shown under current liabilities
|
|
(3,730
|
)
|
|
(3,730
|
)
|
|
|
7,159
|
|
|
7,159
|
|
Various subsidiaries in the Group hold assets subject to finance leases. These lease arrangements have interest rates ranging from 5% to 10% (June 30, 2016: 6% to 8% and June 30, 2015: 5% to 10%) per annum. At the end of the lease term, the ownership of the assets shall be transferred to the respective entities against security deposits paid.
16.2 | Long-term other borrowings |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||||
|
|
(US$’000)
|
||||||||||
Financial Institutions
|
|
|
|
|
|
|
|
|
|
|
|
|
IBM Credit LLC
|
16.2.1
|
|
890
|
|
|
3,497
|
|
|
6,015
|
|
||
CIT Finance LLC
|
16.2.2
|
|
90
|
|
|
751
|
|
|
1,432
|
|
||
PNC Bank, N.A.
|
16.3.1
|
|
2,265
|
|
|
1,759
|
|
|
—
|
|
||
PNC Term loan
|
16.3.1
|
|
14,223
|
|
|
6,000
|
|
|
—
|
|
||
|
|
|
17,468
|
|
|
12,007
|
|
|
7,447
|
|
||
Less: Current portion of long-term other borrowings
|
|
|
(5,536
|
)
|
|
(5,892
|
)
|
|
(3,196
|
)
|
||
|
|
|
11,932
|
|
|
6,115
|
|
|
4,251
|
|
16.2.1 | In June 2014, the Group entered into a $3.3 million three-year financing agreement ("IBM Agreement") with IBM Credit LLC ("IBM") to finance the purchase of software licenses (under a Select Agreement) from Microsoft Corporation ("Microsoft"). Also in June 2014, the Group entered into a three-year Enterprise |
F-39
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Agreement with Microsoft for the use of certain cloud software services for approximately $1.1 million in year one, with minimum service commitments of approximately $50,000 in each of years two and three. The monthly financing payments under the IBM Agreement are approximately $103,000 per month for 36 months which began in July 2014.
16.2.2 | In addition, the Group has financed the purchase of various property and equipment and software during the fiscal year 2017, 2016 and 2015 with CIT Finance LLC ("CIT"), IBM and PNC. As of June 30, 2017 and 2016 and July 1, 2015, the Group has financed $9.1 million, $12.2 million and $9.8 million, respectively, of assets at interest rates ranging from 6% to 8% per annum. |
16.3 | Line of credit |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||||
|
|
(US$’000)
|
||||||||||
PNC Bank, N.A.
|
|
16.3.1
|
|
|
20,907
|
|
|
17,025
|
|
|
3,274
|
|
Seacoast Business Funding
|
|
16.3.2
|
|
|
304
|
|
|
376
|
|
|
571
|
|
Heritage Bank of Commerce
|
|
16.3.3
|
|
|
2,496
|
|
|
1,505
|
|
|
1,792
|
|
|
|
|
|
|
23,707
|
|
|
18,906
|
|
|
5,637
|
|
16.3.1 | In November 2013, the Group's subsidiary TRG Customer Solutions, Inc. entered into a three-year $35 million revolving credit facility (as amended, the PNC Credit Facility) with PNC Bank, N.A. (PNC). In June 2015, the amount of availability under the PNC Credit Facility was increased to $40 million, with an additional $10 million of incremental availability (subject to PNC’s approval and satisfaction of conditions precedent), and the maturity date of the PNC Credit Facility was extended to May 2020. The line of credit balance as of June 2017 is $20.9 million (June 2016 $17.0 million) as presented in note 16.2. In June 2016, the PNC Credit Facility was amended to add a Term Loan A of $6.0 million, which was drawn down in full, and a Term Loan B of $4.0 million (subject to satisfaction of conditions precedent), which was never drawn down and cancelled. In addition, the PNC Credit Facility was amended in June 2016 to include a $3.0 million non-revolving line of credit for purchases of equipment, which was drawn down in full. The balance of this line as of June 2017 is $2.3 million (June 2016 $1.8 million) as presented in note 16.2. In November 2016, the PNC Credit Facility was amended by adding a Term Loan C of $16.0 million which was drawn down in full with $6.0 million applied to repay in full Term Loan A. Term Loan C is required to be repaid in 54 equal monthly installments (commencing six months after the drawdown date). The term loan balance as of June 2017 is $14.2 million (June 2016 $6 million) as included in note 16.2. Borrowings under the PNC Credit Facility bear interest at LIBOR plus a margin of 1.75% and/or at the PNC Commercial Lending Rate for domestic loans. In this agreement, TRG Customer Solutions, Inc. derived value from the choice of interest rates, depending on the rate selected. This value changes in response to the changes in the various interest rates alternatives. Thus, a derivative is embedded within the loan commitment. The part of the value associated with the loan commitment derivative (the embedded derivative part) is derived from the potential interest rate differential between the alternative rates. |
16.3.2 | In July 2011, a subsidiary of the Group, iSky, Inc. entered into a purchasing agreement (the "Seacoast Receivables Financing Agreement”) with the predecessor to Seacoast National Bank (“Seacoast”). Pursuant to the Seacoast Receivables Financing Agreement, Seacoast provides payment to iSky, Inc. for up to $1.5 million of accounts receivable owed to iSky, Inc. All payments from Seacoast to iSky, Inc. are subject to a discount of 1.0% for receivables outstanding 30 days or less and an additional 0.5% for each additional 15 days that such receivable is outstanding. The average discount during the fiscal year ended |
F-40
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
June 30, 2017 was approximately 1.5% of net sales. Under the Seacoast Receivables Financing Agreement, Seacoast may also advance an amount up to 85% of iSky, Inc.s receivables to iSky, Inc. at a rate of LIBOR plus 7.0%.
The Seacoast Receivables Financing Agreement requires iSky, Inc. to sell $0.2 million of receivables per month to Seacoast, subject to a penalty based on the discount fee if such minimum is not met. The Seacoast Receivables Financing Agreement is automatically renewed for successive 12-month periods unless terminated in accordance with its terms.
16.3.3 | In March 2015, the subsidiaries of the Group, Digital Globe Services, Inc., Telsat Online Inc. and DGS EDU, LLC entered into a one-year $3.5 million revolving credit facility (as amended, the HBC Credit Facility) with Heritage Bank of Commerce (HBC). In March 2016, the HBC Credit Facility was amended to increase the credit line capacity to $5.0 million and extend its maturity date until March 31, 2018, subject to collateral review. As of June 30, 2017, $2.5 million of indebtedness was outstanding under the HBC Credit Facility. |
Borrowings under the HBC Credit Facility bear interest at the Prime Rate plus a margin of 2.50%. Amounts owed under the HBC Loan Facility are secured by our substantially all of the borrowers assets.
Availability of amounts under the HBC Credit Facility is subject to the achievement of EBITDA (as defined in the HBC Loan Agreement) of at least $750,000 by Digital Globe Services, Inc., Telsat Online Inc., and DGS EDU, LLC for the trailing six months ending on each quarter end during the term of the facility.
The HBC Credit Facility also contains negative covenants limiting mergers and consolidations, acquisitions and sales of assets, liens, the making of loans and guarantees and dividends, storage of inventory, and payments of subordinated debt, which are subject to exceptions and qualifications.
The HBC Credit Facility contains customary events of default, including payment default, failure to comply with covenants or other obligations, material misrepresentations, events which have a material adverse effect, certain bankruptcy events, and changes of control. At June 30, 2017, the borrowers under the HBC Credit Facility were fully compliant with the reporting and financial covenants except for certain events of default for six-month rolling adjusted EBITDA covenants for June 2016, September 2016 and June 2017. Under the terms of the loan agreement, such defaults give HBC the right to call for immediate repayment of the balance owed. HBC has waived these defaults on September 30, 2016, December 14, 2016 and September 1, 2017 respectively.
16.4 | In February 2015, the Group's subsidiary e-Telequote Insurance, Inc. issued $5.0 million aggregate principal amount of 18.0% senior secured notes due February 19, 2016, guaranteed by TRGI and the Group's subsidiary e-Telequote Plc (the "2015 ETQ Notes"), to a consortium of private investors. An additional $1.1 million aggregate principal amount of 2015 ETQ Notes was issued in two tranches in June and July 2015. In February and April, 2016, e-Telequote Insurance, Inc. issued $10.0 million aggregate principal amount of 15.0% senior secured notes due February 19, 2017, guaranteed by TRGI and e-Telequote Plc (the "2016 ETQ Notes"), to a consortium of private investors. The proceeds of the issuance of the 2016 ETQ Notes were used to repay the 2015 ETQ Notes and for working capital purposes. The 2016 ETQ Notes were prepaid by e-Telequote Insurance, Inc. in June 2016 with the proceeds of $10.0 million of borrowings by e-Telequote Plc under a loan agreement with TRGI dated as of June 20, 2016 (which on June 30, 2016 were converted into an equivalent principal amount of convertible |
F-41
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
loan notes under the convertible loan agreement referred to in note 17). In June 2017, e-Telequote Insurance, Inc. issued $9.1 million aggregate principal amount of 12.0% Senior Secured Notes due June 12, 2018 (the "2017 ETQ Notes"), guaranteed by TRGI, with an option of early settlement by the borrower.
17. | Related Party Loans |
Under a convertible loan note agreement between a subsidiary of the Group and TRGI, these loan notes may convert into ordinary shares at the option of TRGI if there is external funding in the subsidiary in excess of $3 million. Out of total loan amount, $3.5 million was disbursed during the current year ($12.6 million during the year ended June 30, 2016). Pursuant to a deed of release dated as of June 30, 2017, $20.0 million of outstanding borrowings under the loan note agreement was cancelled, other than in respect of any interest that had accrued on the cancelled notes as at the date of cancellation, in return for the issuance of Senior Preference Shares as described in note 14.4.1 above. The loan carries interest at a rate of 15% (June 30, 2016: 15%) and the related accrued interest amounted to $6.1 (June 30, 2016: $2.4) million as at June 30, 2017. As of June 30, 2017, total loan balances included $1.0 m without conversion features (June 30, 2016: $0).
18. | OTHER NON-CURRENT LIABILITIES |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||||
|
|
(US$’000)
|
||||||||||
Deferred rent - long term
|
|
|
|
|
262
|
|
|
428
|
|
|
649
|
|
Defined benefit scheme
|
|
18.1
|
|
|
727
|
|
|
633
|
|
|
494
|
|
Phantom stock plan
|
|
23.2
|
|
|
74
|
|
|
26
|
|
|
161
|
|
Other
|
|
|
|
|
51
|
|
|
8
|
|
|
—
|
|
|
|
|
|
|
1,114
|
|
|
1,095
|
|
|
1,304
|
|
18.1 | Defined benefit scheme |
Two of the Group subsidiaries (the Subsidiaries) operate an unfunded defined benefit plan for qualifying employees. Under this plan, the employees are entitled to one half months salary for every year of service, with six months or more of service considered as one year. One half months salary has been defined to include the following:
− | 15 days salary based on the latest salary rate. |
− | cash equivalent to 5 days service incentive leave. |
− | one-twelfth of the 13th month’s pay. |
An employee is entitled to retirement benefits only upon attainment of a retirement age of 60 years and completion of at least five years of previously credited service. No other post-retirement benefits are provided to these employees. The most recent actuarial valuations of the present value of the defined benefit obligation were carried out on June 30, 2017. The present value of the defined benefit obligation, and the related current service cost and past service cost, were measured using the projected unit credit method.
F-42
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
The principal assumptions used for the purposes of the actuarial valuations are as follows:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
Discount rate
|
|
5.00
|
%
|
|
5.40
|
%
|
|
4.80
|
%
|
Expected rate of salary increase
|
|
3.00
|
%
|
|
3.00
|
%
|
|
3.00
|
%
|
Amounts recognized in the consolidated statement of profit or loss and other comprehensive income in respect of defined benefit scheme are as follows:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Current service cost
|
|
222
|
|
|
239
|
|
|
98
|
|
Interest on obligation
|
|
20
|
|
|
24
|
|
|
9
|
|
|
|
242
|
|
|
263
|
|
|
107
|
|
The amount included in the statement of financial position in other non-current liabilities arising from defined benefit obligations is as follows:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Present value of unfunded defined benefit obligation
|
|
727
|
|
|
633
|
|
|
494
|
|
Net liability arising from defined benefit obligation
|
|
727
|
|
|
633
|
|
|
494
|
|
The movement in the present value of the defined benefit obligation in the current period is as follows:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Present value of defined benefit obligation at the beginning of the year
|
|
633
|
|
|
494
|
|
|
173
|
|
Foreign exchange movements
|
|
(80
|
)
|
|
8
|
|
|
(11
|
)
|
Current service cost
|
|
222
|
|
|
239
|
|
|
98
|
|
Interest cost
|
|
20
|
|
|
24
|
|
|
9
|
|
Actuarial loss / (gains)
|
|
(68
|
)
|
|
(132
|
)
|
|
225
|
|
Present value of defined benefit obligation at the end of the year
|
|
727
|
|
|
633
|
|
|
494
|
|
The historical information of the amounts for the current and previous annual periods is as follows:
|
2017
|
2016
|
||||
|
(US$’000)
|
|||||
Present value of defined benefit obligation
|
|
727
|
|
|
633
|
|
The subsidiaries are yet to contribute to the plan asset as of June 30, 2017.
F-43
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
19. | TRADE AND OTHER PAYABLES |
|
Note
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||||
|
(US$’000)
|
|||||||||||
Trade creditors
|
|
|
|
|
13,690
|
|
|
11,182
|
|
|
8,391
|
|
Accrued expenses
|
|
|
|
|
24,948
|
|
|
25,369
|
|
|
24,181
|
|
Provision
|
|
19.1
|
|
|
1,000
|
|
|
—
|
|
|
—
|
|
Others
|
|
|
|
|
1,411
|
|
|
2,350
|
|
|
2,547
|
|
|
|
|
|
|
41,049
|
|
|
38,901
|
|
|
35,119
|
|
19.1. | Represents the provision of legal settlement during the year June 30, 2017. Please refer to note 20.1. |
20. | CONTINGENCIES AND COMMITMENTS |
20.1 | Contingencies |
The Group is subject to claims and lawsuits filed in the ordinary course of business. Although management does not believe that any such proceedings will have material adverse effect going forward, no assurances to that effect can be given based on the uncertainty of litigation and demands of third parties.
20.1.1 | The significant claims or legal proceedings against subsidiaries of the Group are as follows: |
In November 2014, a group of current and former employees filed a collective action under the US Fair Labor Standards Act (FLSA) and Tennessee law in the US District Court of Tennessee against TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions, alleging that such plaintiffs were forced to work off the clock without being paid for that time. In December 2014, a similar FLSA collection action case was filed against IBEX Global Solutions in the US District Court for the District of Columbia. In February 2015, the two cases were consolidated in Tennessee and the plaintiffs agreed to submit all claims to binding arbitration before the American Arbitration Association. Presently, there are approximately 3,500 individuals who have opted into the FLSA class action claims, and there are pending wage and hour class action claims under Oregon, Pennsylvania, and Tennessee state laws involving approximately 25,000 potential class action claimants. State class certification motions are currently due to be filed in November 2017. Discovery and internal investigations into this matter are ongoing. The plaintiffs have not identified the amount of damages sought at this time, and the management cannot reasonably determine such damages at this time. We intend to vigorously defend this action and have made a reserve against this matter of $1,000,000 reflecting the cost of defense.
In June 2017, the plaintiffs lawyers in the above matter filed a tag-along nationwide collective action in Tennessee federal court, asserting FLSA and state law wage and hour class action claims. In August 2017, the court found that all such class action claims are precluded by class action waivers signed by the named plaintiffs as a condition of their employment with IBEX Global Solutions and directed the parties to meet and confer to arbitrate plaintiffs individual claims before the American Arbitration Association. In November 2017, the Court granted IBEXs motion to compel arbitration of those plaintiffs who have signed class action waivers, but allowed the plaintiff to amend their complaint with any plaintiffs they allege to have not signed a class action waiver. We intend to vigorously defend this action and have not made any reserve given that the probability for liability or settlement, as well as the amount of any damages, are not estimable at this time.
F-44
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
In June 2017, a group of current and former employees filed a lawsuit against IBEX Global Solutions in Tennessee federal court alleging wage and hour claims under the FLSA and various state laws. On August 21, 2017, the management filed a motion to dismiss the class allegations and to compel arbitration of the individual claims. In November 2017, the Court granted IBEXs motion to compel arbitration, but allowed the plaintiff to amend their complaint with any suitable plaintiffs to the extent they exist. We intend to vigorously defend this action and have not made any reserve given that the probability for liability or settlement, as well as the amount of any damages, are not estimable at this time.
20.2 | Commitments |
20.2.1 | IBEX Global Solutions Limited has an annual telecommunication service commitment with two of its carriers. The carrier agreement was signed in January 2015 for a three-year term with the minimum annual commitment for $0.6 million. The agreement has a provision for an early termination at its one-year anniversary with a sixty day written notice. A second carrier agreement was signed in July 2016 for a three-year term with minimum annual commitment for $0.69 million. |
20.2.2 | IBEX Global Solutions Limited is also subject to early termination provisions in certain telecommunications contracts, which if enforced by the telecommunications providers, would subject IBEX Global Solutions to the obligation to pay early termination fees. To date, these early termination provisions have not been triggered by IBEX Global Solutions. |
20.3 | Operating leases |
Certain Group companies have access to computer equipment, software, office facilities, furniture and fixtures and office premises under operating lease arrangements. Rent expense is recognized on a straight-line basis over the life of the lease term. Future minimum lease rentals under operating leases subsequent to the reporting period are as follows:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Within one year
|
|
10,002
|
|
|
8,288
|
|
|
7,394
|
|
After one year but not more than five years
|
|
18,601
|
|
|
17,433
|
|
|
17,651
|
|
More than five years
|
|
663
|
|
|
—
|
|
|
605
|
|
|
|
29,266
|
|
|
25,721
|
|
|
25,650
|
|
Rental expenditure for the year ended June 30, 2017 was approximately $11.75 (June 30, 2016: $10.89) million.
F-45
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
21. | FINANCE EXPENSES |
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
Interest on borrowings
|
|
5,278
|
|
|
3,671
|
|
Factoring fees
|
|
139
|
|
|
69
|
|
Finance charges on leased assets
|
|
873
|
|
|
1,038
|
|
Bank charges
|
|
103
|
|
|
352
|
|
|
|
6,393
|
|
|
5,130
|
|
22. | INCOME TAXES |
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
The major components of income tax expense are:
|
|
|
|
|
|
|
Current tax expense for the year
|
|
652
|
|
|
1,270
|
|
Deferred tax (income) / expense for the year
|
|
(357
|
)
|
|
591
|
|
|
|
295
|
|
|
1,861
|
|
The Groups U.S. tax provision includes the following U.S. entities: TRG Customer Solutions, Inc. (d/b/a IBEX Global Solutions), Digital Globe Services, Inc., iSky Inc. and e-Telequote Insurance, Inc. which file separate income tax returns in the US. Additionally, included in the group provision are various foreign subsidiaries located in UK, EU, Canada, Pakistan, Senegal, and Philippines. These entities file tax returns in their respective jurisdictions. No tax provision has been calculated for holding companies (the Holding Company, IBEX Global Limited and Etelequote Limited), as they are Bermuda based and there is no corporate income tax in Bermuda.
F-46
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes, as well as net operating losses and tax credit carry forwards. Deferred tax assets and liabilities are measured using the enacted tax rates that will apply to taxable income in the periods the deferred tax item is expected to be settled or realized. The tax effects of the Groups temporary differences and carry forwards are as follows:
Tax effect of deductible / (taxable) temporary differences
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Deductible temporary differences:
|
|
|
|
|
|
|
|
|
|
− Provisions and write-offs against accounts receivable
|
|
1,409
|
|
|
454
|
|
|
193
|
|
− Unpaid accrued expenses / compensation
|
|
3,946
|
|
|
2,633
|
|
|
1,964
|
|
− Deferred revenue and credits
|
|
101
|
|
|
342
|
|
|
89
|
|
− Net operating losses
|
|
19,073
|
|
|
17,171
|
|
|
11,326
|
|
− Property, plant and equipment
|
|
40
|
|
|
55
|
|
|
35
|
|
− Intangible assets
|
|
1,136
|
|
|
1,368
|
|
|
1,279
|
|
|
|
25,705
|
|
|
22,023
|
|
|
14,886
|
|
Unrecognized deferred tax assets
|
|
(12,527
|
)
|
|
(13,397
|
)
|
|
(9,568
|
)
|
|
|
13,178
|
|
|
8,626
|
|
|
5,318
|
|
Set off of tax
|
|
(8,788
|
)
|
|
(5,310
|
)
|
|
(2,890
|
)
|
Deferred tax assets - net
|
|
4,390
|
|
|
3,316
|
|
|
2,428
|
|
|
|||||||||
Taxable temporary differences:
|
|
|
|
|
|
|
|
|
|
− Property, plant and equipment
|
|
—
|
|
|
(739
|
)
|
|
(1,032
|
)
|
− Development costs
|
|
(421
|
)
|
|
(634
|
)
|
|
(799
|
)
|
− Deferred revenue
|
|
(12,461
|
)
|
|
(7,358
|
)
|
|
(3,108
|
)
|
− Intangible assets
|
|
(1,245
|
)
|
|
(1,201
|
)
|
|
(1,094
|
)
|
|
|
(14,127
|
)
|
|
(9,932
|
)
|
|
(6,033
|
)
|
Set off of tax
|
|
8,788
|
|
|
5,310
|
|
|
2,890
|
|
Deferred tax liability - net
|
|
(5,339
|
)
|
|
(4,622
|
)
|
|
(3,143
|
)
|
A deferred tax asset has not been recognized for the following gross amounts:
|
June 30,
2017 |
June 30,
2016 |
July 1,
2015 |
||||||
|
(US$’000)
|
||||||||
Unused tax losses
|
|
48,622
|
|
|
41,760
|
|
|
25,612
|
|
Net (taxable) / deductible temporary differences
|
|
(10,218
|
)
|
|
(3,406
|
)
|
|
2,298
|
|
Unused tax losses and deductible differences - unrecognized
|
|
38,404
|
|
|
38,354
|
|
|
27,910
|
|
Deferred tax asset arising on the above noted deductible temporary differences and unused tax losses has not been recognized in these consolidated financial statements, as the management is of the prudent view that it is not probable that sufficient taxable profit will be available in the foreseeable future against which
F-47
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
these deductible temporary differences and unused tax losses can be utilized. Other factors considered include cumulative losses in recent years and non-existence of future reversals of existing taxable temporary differences. The unused tax losses will begin to expire in 2027. The deductible temporary differences can be carried forward indefinitely.
At as June 30, 2017, the Groups US federal and state net operating loss carry forwards for income tax purposes are $42.6 (June 30, 2016: $39.0) million and $48.0 (June 30, 2016: $43.1) million, respectively, which will begin to expire in 2029. The Groups Canadian subsidiary has a net operating loss carry forward of $1.9 million (June 30, 2016: $1.8) million, expiring over the period 2027 through 2036. The Groups European subsidiaries have net operating loss carry forwards of $9.0 million (June 30, 2016: $7.3) million. These amounts are based on the income tax returns filed for the year ended June 30, 2016 and estimated amounts for the year ended June 30, 2017.
The Group is subject to income tax in several jurisdictions and significant judgement is required in determining the provision for income taxes. During the ordinary course of business, there are transactions and calculations for which the ultimate tax determination is uncertain. As a result, the Group recognizes tax liabilities based on estimates of whether additional taxes and interest will be due. The Group believes that its accruals for tax liabilities are adequate for all open audit years based on its assessment of many factors including past experience and interpretations of tax law. This assessment relies on estimates and assumptions and may involve a series of complex judgments about future events. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will impact income tax expense in the period in which such determination is made.
There are no income tax consequences attached to the payment of dividends by the Group to its shareholders.
Reconciliation of effective tax rate
Below is a reconciliation of tax expense and the accounting profit. As groups key income generating operations are based in the US, United States federal income tax rate of 34% is used for the purpose of this reconciliation:
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
(Loss ) / profit for the period
|
|
(9,013
|
)
|
|
1,571
|
|
Income tax expense
|
|
295
|
|
|
1,861
|
|
Net (loss) / profit excluding income tax
|
|
(8,718
|
)
|
|
3,432
|
|
F-48
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
|
June 30,
2017 |
June 30,
2017 |
June 30,
2016 |
June 30,
2016 |
||||||||
|
(%)
|
(US$’000)
|
(%)
|
(US$’000)
|
||||||||
Income tax (benefit) / expense using the applicable tax rate
|
|
34
|
%
|
|
(2,965
|
)
|
|
34
|
%
|
|
1,167
|
|
State taxes (net of federal tax effect)
|
|
4
|
%
|
|
(328
|
)
|
|
6
|
%
|
|
200
|
|
Effect of tax and exchange rates in foreign jurisdictions
|
|
-41
|
%
|
|
3,562
|
|
|
-35
|
%
|
|
(1,202
|
)
|
Non-deductible expenses / exempt income
|
|
-9
|
%
|
|
785
|
|
|
-70
|
%
|
|
(2,393
|
)
|
Prior year provision / other items
|
|
-1
|
%
|
|
110
|
|
|
8
|
%
|
|
260
|
|
Change in unrecognized temporary differences
|
|
10
|
%
|
|
(869
|
)
|
|
112
|
%
|
|
3,829
|
|
|
|
-3
|
%
|
|
295
|
|
|
54
|
%
|
|
1,861
|
|
23. | SHARE OPTION PLANS |
As at June 30, 2017, the Group maintained the following equity incentive plans: IBEX Pre-IPO stock plan 2013, IBEX Post-IPO stock plan 2013, IBEX group Phantom stock option plan (a cash settled share-based payment), e-Telequote stock option plan and DGS Limited stock option plan. Upon the reorganization under the ambit of common control combination the holders of options in Digital Globe Services Limited had their options substituted with options granted pursuant to a stock option plan of DGS Limited, with a view to carrying forward the essence of the original plan.
On June 20, 2017, the Holding Company adopted a 2017 Stock Plan (the 2017 Plan) to enable certain executives and employees to be granted options and restricted stock awards, up to a maximum of 2,007,498 common shares of the Holding Company.
The details of above mentioned equity incentive plans are as below:
23.1 | IBEX stock plan 2013 |
The IBEX Stock Plan 2013 was adopted on June 4, 2013 and is comprised of a plan adopted prior to the AIM flotation of IBEX Global Solutions Limited (Pre-IPO plan) and a plan adopted after the completion of the AIM flotation on June 28, 2013 (Post-IPO plan). The Pre-IPO plan was adopted to enable certain executives and employees to be granted options by TRGI to acquire ordinary shares and restricted stock awards (TRGI Options) not to exceed the maximum of 4,301,890 shares, with 1,760,892, 1,760,892 and 4,147,174 options for ordinary shares of IBEX Global Solutions Limited held by TRGI outstanding under the Pre-IPO plan as of June 30, 2017, 2016 and 2015, respectively. The maximum allowable shares under the Post-IPO plan is 5,008,341, with 3,200,427 and 2,853,687 authorized as of June 30, 2017 and 2016, respectively, and 3,200,427, 2,750,427 and 1,879,717 options outstanding as of June 30, 2017, 2016 and 2015, respectively. When an employee leaves with unexercised stock options under the Pre-IPO plan, the ordinary shares of IBEX Global Solutions Limited underlying these options become unencumbered with respect to TRGI. In contrast, the options under the Post-IPO plan are returned to the plan for reissuance.
During the year ended June 30, 2017, the IBEX Global Solutions Limited granted 450,000 (June 30, 2016: 920,523) share options under the Post-IPO plan to its employees. There were no options granted under the Pre-IPO plan in either such fiscal year. The weighted average exercise price of options granted during fiscal year 2017 was $1.12 (FY-2016: $1.71). The options have a maximum contractual term of no longer
F-49
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
than ten years from their date of grant and vest and become exercisable over a maximum period of 48 months in accordance with terms of the grant agreement. In fiscal year 2017, nil (FY-2016: 29,888) options were exercised under Pre-IPO plan.
Expected term
The expected term of options granted is ten years. In estimating the expected term, IBEX Global Solutions Limited assumes all options will be exercised at the contractual term of the option.
Volatility
The expected volatility was determined by reference to historical data of IBEX Limiteds shares over a period of time consistent with option life. Management used an average volatility of 24.5% (June 30, 2016: 25.5%) for grant calculations for the year ended June 30, 2017.
Expected dividends
The expected average dividend yield of IBEX is 7.3% (June 30, 2016: 7.3%) for the year ended June 30, 2017.
Risk-free rate
The risk-free rate is the continuously compounded United States nominal treasury rate corresponding to the term of the option. The average risk-free rate used for options granted during the years ended June 30, 2017 was 1.4% (June 30, 2016: 1.9%).
|
2017
|
2016
|
||||||||||
|
Weighted
average exercise price |
Share
options (Number) |
Weighted
average exercise price |
Share
options (Number) |
||||||||
|
(US$)
|
|
(US$)
|
|
||||||||
Options outstanding as at beginning of the year
|
|
1.78
|
|
|
4,511,319
|
|
|
1.70
|
|
|
6,026,891
|
|
Options granted during the year
|
|
1.12
|
|
|
450,000
|
|
|
1.71
|
|
|
920,523
|
|
Options exercised during the year
|
|
|
|
|
—
|
|
|
1.55
|
|
|
(29,888
|
)
|
Options cancelled during the year
|
|
|
|
|
—
|
|
|
1.59
|
|
|
(2,406,207
|
)
|
Options outstanding as at end of the year
|
|
1.68
|
|
|
4,961,319
|
|
|
1.78
|
|
|
4,511,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-IPO plan
|
|
|
|
|
1,760,892
|
|
|
|
|
|
1,760,892
|
|
Post-IPO plan
|
|
|
|
|
3,200,427
|
|
|
|
|
|
2,750,427
|
|
Options outstanding as at end of the year
|
|
|
|
|
4,961,319
|
|
|
|
|
|
4,511,319
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable as at end of the year
|
|
|
|
|
—
|
|
|
|
|
|
2,513,265
|
|
F-50
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
A summary of the stock options outstanding and exercisable as at June 30, 2017 and 2016 is as follows:
|
2017
|
|||||||||||||||||
Exercise
price or range US$ |
Options outstanding
|
Options exercisable
|
||||||||||||||||
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
|||||||||||||
1.07 - 3.37
|
|
4,961,319
|
|
|
7.03
|
|
|
1.68
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2016
|
|||||||||||||||||
Exercise
price or range US$ |
Options outstanding
|
Options exercisable
|
||||||||||||||||
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
|||||||||||||
1.55 - 3.37
|
|
4,511,319
|
|
|
8.16
|
|
|
1.78
|
|
|
2,513,265
|
|
|
7.34
|
|
|
1.75
|
|
The weighted average grant date fair value of stock options granted during the year ended June 30, 2017 is $0.068 (June 30, 2016: $0.729). The amount recognized as share-based payment expense pertaining to this plan for the year ended June 30, 2017 is $0.1 million (June 30, 2016: $0.5 million).
23.2 | IBEX group Phantom stock option plan |
The Group maintains a phantom stock option plan for employees of certain subsidiaries of IBEX Global Solutions Limited.
A Phantom stock option is the right to receive upon exercise an amount equal to the difference between;
(a) | the fair market value of the share of Stock at the time of exercise; and |
(b) | the exercise price of the option per share of stock. |
During the year ended June 30, 2016, the subsidiaries of the Group included in this plan granted 239,864 Phantom Stock Options to their respective employees. There were no Phantom stock options granted in fiscal year 2017. The weighted average exercise price of all options granted in 2016 was $1.58 (2017: nil). The options have a maximum contractual term of no longer than ten years from their date of grant and vest and become exercisable over a maximum period of 48 months in accordance with terms of the grant agreement. In fiscal year 2016, 42,339 options were exercised under the Phantom Stock plan (2017: nil).
The grants of the Phantom stock options are treated as cash settled share-based payment transactions under IFRS 2 ‘Share-based Payment. The fair value of the liability is measured at the end of each reporting period and settlement date and changes in fair value are recognized in the consolidated statement of profit or loss and other comprehensive income for the period. The entity uses the Black
F-51
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Scholes option pricing model, which requires the use of certain estimates and assumptions that affect the reported amount of share-based compensation cost recognized in the profit or loss. These include estimates of the expected term of stock options, expected volatility of the entitys shares, expected dividends and the risk-free interest rate:
Expected term
The expected term of options granted is ten years. In estimating the expected term, the subsidiary assumes all options will be exercised at the contractual term of the option.
Volatility
Management used a volatility of 27.1% (June 30, 2016: 24.5%) for measurement of fair value of options as at June 30, 2017.
Expected dividends
The expected dividend yield is 7.3% (June 30, 2016: 7.3%) for the year ended June 30, 2017.
Risk-free rate
The risk free rate is the continuously compounded United States nominal treasury rate corresponding to the term of the option. The risk free rate used for computation of fair value of options as at June 30, 2017 was 2.1% (June 30, 2016: 1.3%).
|
2017
|
2016
|
||||||||||
|
Weighted
average exercise price |
Share
options (Number) |
Weighted
average exercise price |
Share
options (Number) |
||||||||
|
(US$)
|
|
(US$)
|
|
||||||||
Options outstanding as at beginning of the year
|
|
1.79
|
|
|
875,625
|
|
|
1.88
|
|
|
697,924
|
|
Options granted during the year
|
|
|
|
|
—
|
|
|
1.58
|
|
|
239,864
|
|
Options exercised during the year
|
|
|
|
|
—
|
|
|
1.55
|
|
|
(42,339
|
)
|
Options cancelled during the year
|
|
|
|
|
—
|
|
|
1.81
|
|
|
(19,824
|
)
|
Options outstanding as at end of the year
|
|
1.79
|
|
|
875,625
|
|
|
1.79
|
|
|
875,625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable as at end of the year
|
|
|
|
|
—
|
|
|
|
|
|
591,130
|
|
F-52
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
A summary of the stock options outstanding and exercisable as at June 30, 2017 and 2016 is as follows:
|
2017
|
|||||||||||||||||
Exercise
price or range US$ |
Options outstanding
|
Options exercisable
|
||||||||||||||||
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
|||||||||||||
1.55 - 3.37
|
|
875,625
|
|
|
6.76
|
|
|
1.79
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2016
|
|||||||||||||||||
Exercise
price or range US$ |
Options outstanding
|
Options exercisable
|
||||||||||||||||
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
|||||||||||||
1.55 - 3.77
|
|
875,625
|
|
|
7.78
|
|
|
1.79
|
|
|
591,130
|
|
|
6.98
|
|
|
1.77
|
|
The weighted average fair value of the Phantom stock options as at June 30, 2017 is $0.10 (June 30, 2016: $.051). For the year ended June 30, 2017, the Subsidiary recognized an expense of share-based payment amounting to $47,524 (June 30, 2016: income of $135,137) netted off in Employee benefits expenses in the consolidated statement of profit or loss and other comprehensive income. There were no Phantom Stock options with intrinsic value as of June 30, 2017 and 2016. The liability under the Phantom stock option plan as at June 30, 2017 and 2016 was included as other non-current liabilities in Note 18.
23.3 | e-Telequote stock option plan |
The e-Telequote stock plan was adopted in March 2014 to enable certain executives and employees of e-Telequote Plc to be granted options to acquire common shares of e-Telequote Plc not to exceed a maximum of 36,700,000 common shares. The exercise price of options granted during the year is $0.05 (June 30, 2016: $0.05). No options are exercisable as at the end of the year.
e-Telequote Plc estimates the fair value of its stock options on the date of grant using the Black Scholes option pricing method, which requires the use of certain estimates and assumptions that affect the reported amount of share based compensation cost recognized in the consolidated statement of profit or loss and other comprehensive income. These include estimates of the expected term of stock options, expected volatility of e-Telequotes shares, expected dividends and the risk-free interest rate:
Expected term
The expected term of options granted during the year is 10 years.
Volatility
As e-Telequote Plc is not a listed company, estimated volatility in its share price is derived by calculating the average historical volatility of certain comparable public companies in the call center/business process outsourcing sector. Management used a volatility of 65.4% (June 30, 2016: 40%) for grant calculation as of June 30, 2017.
F-53
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Expected dividends
e-Telequote Plc does not have a history of paying dividends, nor does it anticipate paying dividends in the foreseeable future.
Risk-free rate
The risk-free rate is continuously compounded US nominal treasury rate. The risk-free rate used for options granted during the year June 30, 2017 is 1% (June 30, 2016: 1%).
|
2017
|
2016
|
||||||||||
|
Weighted
average exercise price |
Share
options (Number) |
Weighted
average exercise price |
Share
options (Number) |
||||||||
|
(US$)
|
|
(US$)
|
|
||||||||
Options outstanding as at beginning of the year
|
|
0.05
|
|
|
28,600,000
|
|
|
0.05
|
|
|
33,600,000
|
|
Options granted during the year
|
|
0.05
|
|
|
11,100,000
|
|
|
0.05
|
|
|
1,200,000
|
|
Options exercised during the year
|
|
|
|
|
—
|
|
|
|
|
|
—
|
|
Options forfeited/cancelled/expired during the year
|
|
0.05
|
|
|
—
|
|
|
0.05
|
|
|
(6,200,000
|
)
|
Options outstanding as at end of the year
|
|
0.05
|
|
|
39,700,000
|
|
|
0.05
|
|
|
28,600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable as at end of the year
|
|
0.05
|
|
|
33,633,600
|
|
|
0.05
|
|
|
21,580,822
|
|
A summary of the stock options outstanding and exercisable as at June 30, 2017 and 2016 is as follows:
Exercise
price or range US$ |
2017
|
|||||||||||||||||
Options outstanding
|
Options exercisable
|
|||||||||||||||||
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
|||||||||||||
0.05
|
|
39,700,000
|
|
|
10.00
|
|
|
0.05
|
|
|
33,633,600
|
|
|
10.00
|
|
|
0.05
|
|
Exercise
price or range US$ |
2016
|
|||||||||||||||||
Options outstanding
|
Options exercisable
|
|||||||||||||||||
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
Number
|
Weighted
average remaining life (years) |
Weighted
average exercise price US$ |
|||||||||||||
0.05
|
|
28,600,000
|
|
|
10.00
|
|
|
0.05
|
|
|
21,580,822
|
|
|
10.00
|
|
|
0.05
|
|
Based on the above assumptions, the amount recognized as share-based payment expense for the year ended June 30, 2017 was $2,290 (June 30, 2016: $13,792).
F-54
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
23.4 | DGS Limited stock option plan |
One of the subsidiaries of the Group (Digital Globe Services Limited (DGSL)) maintained a Stock Option Plan (2013 Stock Plan), which authorized the granting of stock options to employees of DGSL. Under the plan, the exercise price of each option equals the price per share that an external investor pays for its investment into DGSL.
The amount recognized as compensation cost in the consolidated statement of profit or loss and other comprehensive income for the year ended June 30, 2017 is $0.1 million (June 30, 2016: $0.5 million).
The options have a maximum contractual term of no longer than ten years from their date of grant. These options become exercisable as and when they become vested. The vesting date of options varies and depends on the terms of agreement specified in the agreement with the respective employee / director.
During the year ended June 30, 2017, all options granted under the DGSL Stock Plan 2015 were transferred to DGSL Stock Plan 2013 with similar vesting, strike price and number of options granted, the only change being the management document for the 2015 Plan being replaced by the 2013 Stock Plan. Subsequently the options granted under the 2013 Stock Plan were transferred to the DGS Limited Stock Option Plan.
Eligibility
Options may be granted under the DGS Limited stock option plan at the discretion of the board of DGS Limited or a committee of the board of DGS Limited to employees and directors.
Scheme limit
The number of grants that may be made pursuant to the DGS Limited stock option plan are limited in the aggregate to 2,645,567 ordinary shares of DGS Limited.
Grant of options
Options may be granted at any time, at the discretion of the board of DGS Limited or a committee of the board of DGS Limited provided that the grant of such DGS Limited stock option would not breach the terms of any share dealing or corporate governance code adopted by the DGS Limited from time to time or applicable or regulation, or exceed the number of shares authorized and reserved for the DGS Limited stock option plan.
Amendment and Termination
The DGS Limited stock option plan may be altered or terminated at any time, save that a termination or amendment which materially and adversely affects or impairs the rights of subsisting Option holders shall not be made unless the Option holder consents.
Change of Control
In the event of a change of control of DGS Limited, the administrator of the DGS Limited stock option plan has discretion as to how such options are determined.
F-55
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
During the year ended June 30, 2017, nil (June 30, 2016: 149,812) share options were granted to employees of DGS Limited under the stock option plan. The options have a maximum contractual term of no longer than ten years from their date of grant and vest and become exercisable over a maximum period of 36 months in accordance with terms of the grant agreement. A total of 87,784 (June 30, 2016: 498,918) options have been exercised as at 30 June 2017.
DGS Limited estimates the fair value of its stock options on the date of the grant using the Black Scholes option pricing method, which requires the use of certain estimates and assumptions that affect the reported amount of share based compensation cost recognized in the consolidated statement of profit or loss and other comprehensive income. These include estimates of the expected term of stock options, expected volatility of the DGS Limiteds shares, expected dividend and the risk-free interest rate.
Expected term
The expected term of options granted during the year ended June 30, 2017 is 3 years (June 30, 2016: 3 years). In estimating the expected term, DGS Limited applied the simplified method, which assumes all options will be exercised midway between the vesting date and the contractual term of the option.
Volatility
Management used a volatility of 83.97% (June 30, 2016: 83.97%) for grant calculations for the year ended June 30, 2017.
Expected dividends
The expected dividend yield is 4.20% (June 30, 2016: 4.20%) for the year ended June 30, 2017.
Risk-free rate
The risk free rate is the continuously compounded United States nominal treasury rate corresponding to the term of the option. The risk free rate used for options granted during the year ended June 30, 2017 is 2.01% (June 30, 2016: 2.01%).
|
2017
|
2016
|
||||||||||
|
Weighted
average exercise price |
Share
options |
Weighted
average exercise price |
Share
options |
||||||||
|
(US$)
|
(Number)
|
(US$)
|
(Number)
|
||||||||
Options outstanding as at beginning of the year
|
|
1.63
|
|
|
1,565,733
|
|
|
1.84
|
|
|
2,194,508
|
|
Options granted during the year
|
|
|
|
|
—
|
|
|
0.01
|
|
|
149,812
|
|
Options exercised during the year
|
|
0.30
|
|
|
(87,784
|
)
|
|
0.40
|
|
|
(147,374
|
)
|
Options forfeited / cancelled / expired during the year
|
|
2.11
|
|
|
(346,219
|
)
|
|
2.28
|
|
|
(631,213
|
)
|
Options outstanding as at end of the year
|
|
1.50
|
|
|
1,131,730
|
|
|
1.63
|
|
|
1,565,733
|
|
Options exercisable as at end of the year
|
|
1.80
|
|
|
737,308
|
|
|
2.12
|
|
|
868,460
|
|
F-56
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
A summary of the stock options outstanding and exercisable as at June 30, 2017 and 2016 is as follows:
|
2017
|
|||||||||||||||||
Exercise
price or range |
Options outstanding
|
Options exercisable
|
||||||||||||||||
|
Weighted
average remaining life |
Weighted
average exercise price |
|
Weighted
average remaining life |
Weighted
average exercise price |
|||||||||||||
US$
|
Number
|
(years)
|
US$
|
Number
|
(years)
|
US$
|
||||||||||||
0.01 - 3.01
|
|
2
|
|
|
6.46
|
|
|
1.50
|
|
|
2
|
|
|
6.09
|
|
|
1.80
|
|
|
2016
|
|||||||||||||||||
Exercise
price or range |
Options outstanding
|
Options exercisable
|
||||||||||||||||
|
Weighted
average remaining life |
Weighted
average exercise price |
|
Weighted
average remaining life |
Weighted
average exercise price |
|||||||||||||
US$
|
Number
|
(years)
|
US$
|
Number
|
(years)
|
US$
|
||||||||||||
0.01 - 3.01
|
|
1,565,733
|
|
|
8.34
|
|
|
1.63
|
|
|
868,460
|
|
|
7.3
|
|
|
2.12
|
|
There were no stock options granted during the year ended 30 June 2017 (June 30, 2016: 149,812). The amount recognized as share-based payment expense pertaining to this plan for the year ended June 30, 2017 is $0.1 million (June 30, 2016: $0.5 million).
As at June 30, 2017, there was $0.2 million (June 30, 2016: $0.3 million) of total unrecognized compensation cost related to 394,422 (June 30, 2016: 697,273) unvested stock options granted under the Plan with weighted average grant date fair value of $0.94 (June 30, 2016: $2.36) per share. That cost is expected to be recognized over a weighted average period of 7.2 years (June 30, 2016: 6.6 years). The total fair value of shares vested during the years ended June 30, 2017 was $0.1 million (June 30, 2016: $0.5 million).
DGS Limited currently uses authorized and unissued shares to satisfy share award exercises.
24. | (LOSS) / EARNINGS PER SHARE |
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Holding Company by the weighted average number of ordinary shares in issue during the year. On the basis that the pooling of interests approach has been applied in the preparation of these financial statements, earnings per share has been calculated and presented as if the number of shares in issue following the reorganization of the Group had been in issue throughout the periods presented. Diluted earnings per share is calculated by dividing the profit attributable to equity holders of the Holding Company by the weighted average number of ordinary shares in issue and the potential ordinary shares.
F-57
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
There were no options over the Holding Companys stock as of June 30, 2017 and 2016. Consequently, there is no difference between basic loss / earnings per share and diluted loss / earnings per share.
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
(Loss) / profit attributable to equity holders of the Holding Company
|
|
(7,764
|
)
|
|
2,263
|
|
|
|
|
|
|
|
|
|
(Shares)
|
|||||
Weighted average number of ordinary shares - basic
|
|
12,500,002
|
|
|
12,500,002
|
|
|
|
|
|
|
|
|
|
(US$)
|
|||||
Basic (loss) / earnings per share
|
|
(0.62
|
)
|
|
0.18
|
|
|
|
|
|
|
|
|
|
(Shares)
|
|||||
Weighted average number of ordinary shares - diluted
|
|
12,500,002
|
|
|
12,500,002
|
|
|
|
|
|
|
|
|
|
(US$)
|
|||||
Diluted (loss) / earnings per share
|
|
(0.62
|
)
|
|
0.18
|
|
25. | DIVIDEND DISTRIBUTION |
IBEX Holdings Limited has not declared or paid any dividends. During the year ended June 30, 2017, one of the subsidiaries of the group declared a dividend of $2.6 million, which was payable in full to the predecessor parent company TRGI. During the year ended June 30, 2016, two of the subsidiaries of the group declared dividends totalling $6.6 million, of which $4.3 million was payable to TRGI and $2.3 million was payable to minority shareholders outside of the group.
26. | FINANCIAL INSTRUMENTS AND RELATED DISCLOSURES |
Financial risk management
The Groups activities expose it to a variety of financial risks: market risk (including interest rate risk and currency risk), credit risk and liquidity risk. The Board of Directors has the overall responsibility for the establishment and oversight of the Groups risk management framework.
The Groups risk management policies are established to identify and analyze the risks faced by the Group, to set appropriate risk limits and to monitor risks and adherence to limits. Risk management policies are reviewed regularly to reflect changes in the market conditions and the Groups activities.
The Groups Board of Directors oversees how management monitors compliance with the Groups risk management policies and procedures, and reviews the adequacy of the risk management framework in relation to the risks faced by the Group.
F-58
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Financial instruments by category are as follows:
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
Financial assets
|
|
|
|
|
|
|
Deposits
|
|
1,809
|
|
|
3,100
|
|
Trade receivables
|
|
47,590
|
|
|
54,443
|
|
Due from related parties
|
|
597
|
|
|
651
|
|
Cash and cash equivalents
|
|
21,321
|
|
|
9,451
|
|
|
|
71,317
|
|
|
67,645
|
|
|
||||||
Financial liabilities
|
|
|
|
|
|
|
Borrowings
|
|
57,948
|
|
|
58,751
|
|
Trade and other payables
|
|
25,386
|
|
|
21,021
|
|
Due to related parties
|
|
10,617
|
|
|
5,781
|
|
|
|
93,951
|
|
|
85,553
|
|
26.1 | Market risk |
26.1.1 | Interest rate risk |
The Groups exposure to market risk for changes in interest rates relates primarily to the cash and bank balances and credit facilities. Borrowings under the PNC Credit Facility bear interest at LIBOR plus 1.75% or the PNC Commercial Lending Rate for domestic loans and, in the case of Term Loan C, LIBOR plus a margin of 4.0%. Borrowings under the HBC Loan Facility bear interest at the Prime Rate plus 2.50%. Other than a floating to fixed interest-rate swap entered into in August 2016 to hedge the interest rate risk on the Term Loan A under the PNC Credit Facility, the Group does not use derivative financial instruments to hedge its risk of interest rate volatility.
Based on the Groups debt position as of June 30, 2017 and taking into account the impact of the interest-rate swap referred above; a 1% change in interest rates would impact the finance costs by $0.7 (June 30, 2016: $0.5) million.
26.1.2 | Foreign currency exchange risk |
The Group serves many of our U.S.-based clients using contact center capacity in various countries such as Philippines, Pakistan, Nicaragua and Jamaica. Although contracts with these clients are typically priced in U.S. dollars however a substantial portion of related costs is denominated in the local currency of the country where services are provided, resulting in foreign currency exposure which could have an impact on our results of operations. Our primary foreign currency exposures are in Philippine Peso and Pakistan Rupee; to a lesser extent, we have exposures in Euro, Pound Sterling, CFA Franc (XOF), Nicaraguan Cordoba, Jamaican Dollar, Canadian Dollar and Emirati Dirham. There can be no assurance that we can take actions to mitigate such exposure in the future, and if taken, that such actions will be successful or that future changes in currency exchange rates will not have a material adverse impact on our future operating results. A significant change in the value of the U.S. Dollar against the currency of one or more countries where we operate may have a material adverse effect on our financial condition and results of operations.
F-59
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Foreign currency exchange risk arises mainly where receivables and payables exist due to transactions entered into in foreign currencies. As such, the management believe that, the Group is exposed to the following foreign currency exchange risks:
− | Transaction foreign currency risk is the exchange risk associated with the time delay between entering into a contract and settling it. Greater time differences exacerbate transaction foreign currency risk, as there is more time for the two exchange rates to fluctuate. |
− | Translation foreign currency risk is the risk that the Group’s non-U.S. Dollar assets and liabilities will change in value as a result of exchange rate changes. Monetary assets and liabilities are valued and translated into U.S. Dollars at the applicable exchange rate prevailing at the applicable date. Any adverse valuation moves due to exchange rate changes at such time are charged directly and could impact our financial position and results of operations. For the purposes of preparing the financial statements, the Group convert subsidiaries’ financial statements as follows: |
Statements of financial position are translated into U.S. Dollars from local currencies at the period-end exchange rate, shareholders equity is translated at historical exchange rates prevailing on the transaction date and income and cash flow statements are translated at average exchange rates for the period.
With all other variables held constant, a 5.0% depreciation in the Philippine Peso against the U.S. dollar would have decreased net loss after taxation in the fiscal year ended June 30, 2017 by approximately $0.5 (June 30, 2016: $0.7) million. Conversely, a 5.0% appreciation in the Philippine Peso against the U.S. dollar would have increased net loss after taxation in the fiscal year ended June 30, 2017 by approximately $0.5 (June 30, 2016: $0.6) million. A 5.0% depreciation in Euro against the U.S. dollar would have decreased net loss after taxation in the fiscal year ended June 30, 2017 by approximately $0.1 million (June 30, 2016: increase by $0.6 million). Conversely, a 5.0% appreciation in the Euro against the U.S. dollar would have increased net loss after taxation in the fiscal year ended June 30, 2017 by approximately $0.1 million (June 30, 2016: decrease by $0.6 million). Similarly, a 5.0% depreciation in the Pakistan Rupee against the U.S. dollar would have decreased our net loss after taxation in the fiscal year ended June 30, 2017 by approximately $0.02 (June 30, 2016: decrease by $0.005) million. Conversely, a 5.0% appreciation in the Pakistan Rupee against the U.S. dollar would have increased our net loss after taxation in the fiscal year ended June 30, 2017 by approximately $0.02 (June 30, 2016: increase by $0.003) million.
26.2 | Credit risk |
Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and causes the other party to incur a financial loss. The Group is exposed to credit risk on its accounts receivable mainly to the automotive, IT, medical and tourism sectors. The Group mitigates the risk by diversifying its client base in these sectors.
Financial instruments which potentially expose the Group to concentrations of credit risk consist primarily of cash and cash equivalents, accounts receivable, loans and advances and notes receivable. The Groups cash and cash equivalents are held with US and foreign commercial banks. The balance at times may exceed insured limits.
F-60
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Credit rating wise breakup of bank balances:
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
AA
|
|
1,053
|
|
|
1,064
|
|
AA-
|
|
6,781
|
|
|
1,459
|
|
A-1+
|
|
391
|
|
|
253
|
|
A-1
|
|
157
|
|
|
12
|
|
A+
|
|
9,411
|
|
|
3,089
|
|
A
|
|
228
|
|
|
82
|
|
A-
|
|
1,413
|
|
|
2,489
|
|
A2
|
|
25
|
|
|
105
|
|
A3
|
|
1,242
|
|
|
—
|
|
BBB+
|
|
3
|
|
|
18
|
|
BBB
|
|
—
|
|
|
723
|
|
BBB-
|
|
68
|
|
|
79
|
|
Non-rated
|
|
549
|
|
|
78
|
|
|
|
21,321
|
|
|
9,451
|
|
The maximum exposure to credit risk is as follows:
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
Financial assets
|
|
|
|
|
|
|
Deposits
|
|
1,809
|
|
|
3,100
|
|
Trade receivables
|
|
47,590
|
|
|
54,443
|
|
Due from related parties
|
|
597
|
|
|
651
|
|
Cash and cash equivalents
|
|
21,321
|
|
|
9,451
|
|
|
|
71,317
|
|
|
67,645
|
|
The Group has the following exposure to concentration of credit risk with clients representing greater than 5% of the consolidated revenue or receivable balances:
|
2017
|
|||||||||||
|
Revenue
|
Trade debts gross
|
||||||||||
|
Amount
in US$’000 |
% of
total |
Amount
in US$’000 |
% of
total |
||||||||
Client 1
|
|
86,006
|
|
|
26
|
%
|
|
11,682
|
|
|
23
|
%
|
Client 2
|
|
66,453
|
|
|
20
|
%
|
|
5,641
|
|
|
11
|
%
|
Client 3
|
|
42,574
|
|
|
13
|
%
|
|
6,566
|
|
|
13
|
%
|
|
|
195,003
|
|
|
58
|
%
|
|
23,889
|
|
|
47
|
%
|
Others
|
|
139,001
|
|
|
42
|
%
|
|
27,359
|
|
|
53
|
%
|
|
|
334,034
|
|
|
100
|
%
|
|
51,248
|
|
|
100
|
%
|
F-61
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
|
2016
|
|||||||||||
|
Revenue
|
Trade debts gross
|
||||||||||
|
Amount
in US$’000 |
% of
total |
Amount
in US$’000 |
% of
total |
||||||||
Client 1
|
|
104,869
|
|
|
32
|
%
|
|
16,140
|
|
|
28
|
%
|
Client 2
|
|
51,016
|
|
|
16
|
%
|
|
14,083
|
|
|
25
|
%
|
Client 3
|
|
47,786
|
|
|
15
|
%
|
|
5,804
|
|
|
10
|
%
|
|
|
203,671
|
|
|
63
|
%
|
|
36,027
|
|
|
63
|
%
|
Others
|
|
119,345
|
|
|
37
|
%
|
|
20,905
|
|
|
37
|
%
|
|
|
323,016
|
|
|
100
|
%
|
|
56,932
|
|
|
100
|
%
|
The ageing of trade debtors which are not considered as impaired as at year end is as follows:
|
June 30,
2017 |
June 30,
2016 |
||||
|
(US$’000)
|
|||||
Dues 0 to 30 days
|
|
42,014
|
|
|
50,773
|
|
Dues 31 to 60 days
|
|
3,517
|
|
|
1,477
|
|
Dues 61 to 90 days
|
|
507
|
|
|
1,045
|
|
Dues 91 to 180 days
|
|
2,739
|
|
|
2,245
|
|
Dues over 180 days
|
|
2,471
|
|
|
1,392
|
|
Less: Provision for doubtful debts
|
|
(3,658
|
)
|
|
(2,489
|
)
|
|
|
47,590
|
|
|
54,443
|
|
The Group does not hold any collateral against these assets.
Financial assets other than trade debts do not contain any impaired or non-performing assets.
26.3 | Liquidity risk |
The Groups policy is to ensure that it will always have sufficient cash to allow it to meet its liabilities when they become due. To achieve this aim, it seeks to maintain cash balances (or agreed facilities) to meet expected requirements for a period of at least 45 days. The Board receives cash flow projections on a quarterly basis as well as information regarding cash balances and investments. The liquidity risk of each group entity is managed at the entity level. Where facilities of group entities need to be increased, approval must be sought by the entitys CFO. Where the amount of the facility is above a certain level, agreement of the Group CFO and the board is needed.
F-62
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
The following table presents liquidity analysis as of June 30, 2017 and 2016:
|
June 30, 2017
|
|||||||||||
|
Less than
1 Year |
1-3
Years |
4-5
Years |
Total
|
||||||||
|
(US$‘000)
|
|||||||||||
Deposits
|
|
505
|
|
|
1,304
|
|
|
|
|
|
1,809
|
|
Trade receivables
|
|
47,590
|
|
|
—
|
|
|
—
|
|
|
47,590
|
|
Due from related parties
|
|
597
|
|
|
—
|
|
|
—
|
|
|
597
|
|
Cash and cash equivalents
|
|
21,321
|
|
|
—
|
|
|
—
|
|
|
21,321
|
|
|
|
70,013
|
|
|
1,304
|
|
|
—
|
|
|
71,317
|
|
Obligation under finance leases
|
|
3,532
|
|
|
2,914
|
|
|
—
|
|
|
6,446
|
|
Long-term borrowings
|
|
6,210
|
|
|
9,078
|
|
|
3,642
|
|
|
18,930
|
|
Line of credit
|
|
23,707
|
|
|
—
|
|
|
—
|
|
|
23,707
|
|
Private placement notes
|
|
10,226
|
|
|
|
|
|
|
|
|
10,226
|
|
Convertible loan note
|
|
1,955
|
|
|
—
|
|
|
—
|
|
|
1,955
|
|
Trade and other payables
|
|
25,386
|
|
|
—
|
|
|
—
|
|
|
25,386
|
|
Due to related parties
|
|
10,617
|
|
|
—
|
|
|
—
|
|
|
10,617
|
|
|
|
81,633
|
|
|
11,992
|
|
|
3,642
|
|
|
97,267
|
|
Net liquidity position
|
|
(11,620
|
)
|
|
(10,688
|
)
|
|
(3,642
|
)
|
|
(25,950
|
)
|
|
June 30, 2016
|
|||||||||||
|
Less than
1 Year |
1-3
Years |
4-5
Years |
Total
|
||||||||
|
(US$‘000)
|
|||||||||||
Deposits
|
|
754
|
|
|
2,346
|
|
|
—
|
|
|
3,100
|
|
Trade receivables
|
|
54,443
|
|
|
—
|
|
|
—
|
|
|
54,443
|
|
Due from related parties
|
|
651
|
|
|
—
|
|
|
—
|
|
|
651
|
|
Cash and cash equivalents
|
|
9,451
|
|
|
—
|
|
|
—
|
|
|
9,451
|
|
|
|
65,299
|
|
|
2,346
|
|
|
—
|
|
|
67,645
|
|
Obligation under finance leases
|
|
4,230
|
|
|
6,538
|
|
|
—
|
|
|
10,768
|
|
Long-term borrowings
|
|
6,410
|
|
|
6,398
|
|
|
—
|
|
|
12,808
|
|
Line of credit
|
|
18,906
|
|
|
—
|
|
|
—
|
|
|
18,906
|
|
Convertible loan note
|
|
20,894
|
|
|
—
|
|
|
—
|
|
|
20,894
|
|
Trade and other payables
|
|
21,021
|
|
|
—
|
|
|
—
|
|
|
21,021
|
|
Due to related parties
|
|
5,781
|
|
|
—
|
|
|
—
|
|
|
5,781
|
|
|
|
77,242
|
|
|
12,936
|
|
|
—
|
|
|
90,178
|
|
Net liquidity position
|
|
(11,943
|
)
|
|
(10,590
|
)
|
|
—
|
|
|
(22,533
|
)
|
F-63
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
27. | TRANSACTIONS WITH RELATED PARTIES |
Related parties of the Group comprise of related entities, staff retirement funds, directors and key management personnel. A related entity is an entity that TRGI has control or significant influence over.
27.1 | Reorganization transaction |
Management considers the Reorganization Transaction to be a transaction between entities under common control as all of the combining entities or businesses were ultimately controlled by TRGI both before and after the Reorganization Transaction and such control was not transitory.
As described in note 1.1, commencing in April 2017, TRGI undertook a series of transactions (the Reorganization Transaction). The principal steps in the Reorganization Transaction are described below:
− | TRGI incorporated the Holding Company, IBEX Global Limited, DGS Limited and Etelequote Limited as exempted companies with limited liability under the laws of Bermuda. TRGI then contributed to the Holding Company 100% of its equity interests in above newly incorporated companies (the Continuing Business Entities), as a result of which those three entities became wholly-owned subsidiaries of the Holding Company. |
− | TRGI contributed to the Holding Company a portion of its equity interest in each of the predecessor intermediate holding companies for the Continuing Business Entities sufficient to confer control over those holding companies. The Holding Company in turn contributed those equity interests downstream to the Continuing Business Entities. In addition, TRGI contributed to the Holding Company controlling equity interests in iSky, Inc. and iSky Technologies Canada, Inc., which is directly held by the Holding Company. In consideration of the contribution of these equity interests by TRGI, the Holding Company issued 4,749,860 of its common shares to TRGI. |
− | Mr. Jeffrey Cox, the chief executive officer of Digital Globe Services Limited, contributed to DGS Limited his entire equity interest in Digital Globe Services Limited in exchange for a number of shares in DGS Limited that gave him an indirect beneficial ownership interest in Digital Globe Services Limited equivalent to that which he held before that exchange. |
− | In order to eliminate an approximately 1.0% minority interest in Digital Globe Services Limited remaining after its December 2016 going-private transaction and delisting from the AIM segment of the London Stock Exchange, DGS Limited purchased all of the assets of Digital Globe Services Limited for a total purchase price of $21,402,598, of which $185,900 was paid in cash and $21,216,653 was paid in the form of a promissory note in that principal amount (DGS Limited Note). Upon the closing of that asset purchase, Digital Globe Services Limited distributed to the approximately 1.0% minority interest the cash amount of $185,900 (such amount, on a per share basis, representing the same amount of cash consideration as would have been paid to such minority shareholders if they had accepted the December 2016 going-private offer). In addition, Digital Globe Services Limited distributed to TRGI $4,735,339 principal amount of the DGS Limited Note and made a distribution to DGS Limited of the remaining $17,027,259 principal amount of the DGS Limited Note. DGS Limited then sold its equity interest in Digital Globe Services Limited to TRGI for a nominal amount. |
− | The Holding Company adopted a Certificate of Designation by which the 4,749,861 common shares issued to TRGI in the second step described above were converted into an equivalent number of |
F-64
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
preference shares, which are called the Convertible Preference Shares. The Convertible Preference Shares have a participating dividend preference of $2.00 per share, vote with common shares on all matters; and are automatically convertible into common shares in the event of an initial public offering on the New York Stock Exchange or the NASDAQ National Market. TRGI waived any rights to preemption it had in connection with the share issuances made in the Reorganization Transaction.
− | TRGI contributed to the Holding Company its remaining equity interests in each of IBEX Global Solutions Limited, e-Telequote Plc, iSky, Inc. and iSky Technologies Canada, Inc. In addition, TRGI contributed to the Holding Company all of its interest in the $4,735,339 principal amount of DGS Limited Note described above. In consideration of these contributions, the Holding Company issued to TRGI 6,856,139 of its common shares. |
− | Concurrently with the previous step, Mr. Jeffrey Cox contributed to the Holding Company all of his equity interest in DGS Limited, in exchange for 360,184 newly issued common shares of the Holding Company. In addition, Mr. Anthony Solazzo, the chief executive officer e-Telequote Plc, contributed to the Holding Company all of his equity interest in e-Telequote Plc, constituting approximately 20% of its outstanding share capital, in exchange for 533,818 newly issued common shares of the Holding Company. The number of common shares of the Holding Company issued to Messrs. Jeffrey Cox and Anthony Solazzo was determined based on the relative values of each of Digital Globe Services Limited and e-Telequote Plc. The relative values of those entities was not dependent upon the price at which common shares are being sold in this offering but rather was determined on the basis of independent third-party valuations of Digital Globe Services Limited, e-Telequote Plc and the Holding Company. |
After giving effect to the above transactions (but before giving effect to the conversion of the 4,749,861 Convertible Preference Shares into common shares), TRGI holds 6,856,139, or approximately 88.5%, of the Holding Companys outstanding common shares and (after giving effect to the conversion of the 4,749,861 Convertible Preference Shares) will hold 11,606,000, or 92.8%, of the Holding Companys outstanding common shares.
DGS Limited entered into a Profit Share Agreement dated as of June 30, 2017 with Mr. Jeffrey Cox whereby, in exchange for his provision of services as chief executive officer of that entity, Mr. Cox will receive 13.93% of any cash dividends paid by DGS Limited to the Holding Company. The Profit Share Agreement terminates upon the earliest to occur of the satisfaction of any dividend preference on the Convertible Preference Shares, the conversion of all Convertible Preference Shares issued by the Holding Company into common shares, a sale of substantially all the assets of DGS Limited or its direct or indirect subsidiaries to an unaffiliated third party, a sale of all of the shares held by the Holding Company in any of Continuing Business Entities to an unaffiliated third party, a sale of substantially all of the assets held by any of IBEX Global Limited or Etelequote Limited to an unaffiliated third party, and June 30, 2018. On November 1, 2017, the Profit Share Agreement was amended to increase the profit share rate from 13.93% to 16.18%.
F-65
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
27.2 | Related party transactions |
Material related parties balances and transactions other than reorganization transaction and those disclosed elsewhere in these consolidated financial statements, are given below:
|
|
2017
|
|||||||||||
|
Relationship
with related party |
Service
delivery revenue |
Service
delivery expense |
Due from
related parties |
Due to
related parties |
||||||||
|
|
(US$’000)
|
|||||||||||
BPO Solutions, Inc (note 27.2.1)
|
Related entity
|
|
—
|
|
|
1,942
|
|
|
—
|
|
|
3,414
|
|
Alert Communications, Inc.
|
Related entity
|
|
—
|
|
|
—
|
|
|
149
|
|
|
—
|
|
TRG Marketing Services, Inc.
|
Related entity
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
129
|
|
|
85
|
|
|
240
|
|
|
332
|
|
TRG Holdings, LLC
|
Related entity
|
|
—
|
|
|
—
|
|
|
44
|
|
|
198
|
|
The Resource Group International Limited (note 27.2.2)
|
Parent
|
|
—
|
|
|
—
|
|
|
140
|
|
|
6,411
|
|
TRG (Private) Limited
|
Related entity
|
|
—
|
|
|
—
|
|
|
5
|
|
|
262
|
|
|
|
|
129
|
|
|
2,027
|
|
|
597
|
|
|
10,617
|
|
|
|
2016
|
|||||||||||
|
Relationship
with related party |
Service
delivery revenue |
Service
delivery expense |
Due from
related parties |
Due to
related parties |
||||||||
|
|
(US$’000)
|
|||||||||||
BPO Solutions, Inc (note 27.2.1)
|
Related entity
|
|
—
|
|
|
2,064
|
|
|
16
|
|
|
2,806
|
|
Alert Communications, Inc.
|
Related entity
|
|
—
|
|
|
—
|
|
|
148
|
|
|
—
|
|
TRG Marketing Services, Inc.
|
Related entity
|
|
10
|
|
|
—
|
|
|
14
|
|
|
—
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
175
|
|
|
41
|
|
|
259
|
|
|
177
|
|
TRG Holdings, LLC
|
Related entity
|
|
—
|
|
|
—
|
|
|
64
|
|
|
103
|
|
The Resource Group International Limited (note 27.2.2)
|
Parent
|
|
—
|
|
|
—
|
|
|
150
|
|
|
2,460
|
|
TRG (Private) Limited
|
Related entity
|
|
526
|
|
|
—
|
|
|
—
|
|
|
235
|
|
|
|
|
711
|
|
|
2,105
|
|
|
651
|
|
|
5,781
|
|
|
|
2015
|
|||||
|
Relationship
with related party |
Due from
related parties |
Due to
related parties |
||||
|
|
(US$’000)
|
|||||
BPO Solutions, Inc (note 27.2.1)
|
Related entity
|
|
958
|
|
|
1,611
|
|
Alert Communications, Inc.
|
Related entity
|
|
146
|
|
|
—
|
|
TRG Marketing Services, Inc.
|
Related entity
|
|
5
|
|
|
—
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
208
|
|
|
250
|
|
TRG Holdings, LLC
|
Related entity
|
|
80
|
|
|
55
|
|
The Resource Group International Limited (note 27.2.2)
|
Parent
|
|
891
|
|
|
972
|
|
TRG (Private) Limited
|
Related entity
|
|
—
|
|
|
14
|
|
|
|
|
2,288
|
|
|
2,902
|
|
F-66
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
27.2.1 | Service delivery revenue and expenses are incurred by the Group in the ordinary course of business. These transactions were executed on mutually agreed terms. These represent call center and back office support services provided to subsidiaries of the Group. |
27.2.2 | This includes accrued interest payable against convertible loan notes as discussed in note 17. |
27.2.3 | In connection with a corporate reorganization of the ETQ business, the Holding Company provided an indemnity to Anthony Solazzo, the CEO of the ETQ business and a shareholder of the Company, in connection with certain reorganization steps involving Mr Solazzo’s shareholding. The indemnification obligation is capped at £2.0 million. No claim under the indemnity has been made, and the Holding Company believes that any material indemnity exposure for the Holding Company is remote. |
28. | CAPITAL RISK MANAGEMENT |
Capital risk management is carried out by the Groups management. The Groups board of directors sets Capital risk management policies and procedures to which our management is required to adhere. The Groups management identifies and evaluates Capital risks and enters into agreements and explore avenues to mitigate these risk exposures in accordance with the policies and procedures outlined by the Groups board of directors.
The Group manages its capital to safeguard that the Group will be able to continue as a going concern. The capital structure of the Group consists of cash at bank and in hand and cash equivalents, borrowings, as well as private placements of debt securities and preferred shares. In addition the Groups capital structure includes equity attributed to the holders of equity instruments of the Holdings Company, such as capital, reserves and results carried forward, as mentioned in the consolidated statement of changes in equity.
The Group manages its capital structure and makes the necessary adjustments in the light of changes of economic circumstances, the risk characteristics of underlying assets and the projected cash needs of the current and prospective operational / financing / investment activities. The adequacy of the Groups capital structure will depend on many factors, including capital expenditures, market developments and any future acquisition.
The Group and any of its subsidiaries are not subject to any externally imposed capital requirements, other than those imposed by generally applicable company law requirements.
In order to maintain or adjust the capital structure, the Holding Company may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
29. | SEGMENT INFORMATION |
Management has determined its operating segments based on reports reviewed by the Board of Directors (BOD) that are used to assess the performance of the various components and in making resource allocation decisions. Management has determined that the lines of the business constitute operating segments. There are two operating segments, namely, customer management and customer acquisition.
F-67
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
Each of the operating segments identified above have their own management and leadership teams and face unique sets of market dynamics. A brief description of segments and type of revenues they generate is given below:
− | Customer Management - Customer Management segment comprises the Engagement, Expansion and Experience solutions. The suite of customer engagement solutions consist of customer service, technical support and other value added outsourced back office services. This omni-channel offering is delivered through voice, email, chat, SMS, social media and other communication applications. The customer expansion solution is a derivative of the segment’s customer engagement solution, combining traditional BPO solutions with the segment’s sales and acquisition oriented contact center capability to allow existing clients to further mine their existing customer base. The segment’s customer experience solution is comprised of a comprehensive suite of proprietary software tools to measure, monitor and manage the customer experience. |
− | Customer Acquisition - In the Customer Acquisition segment, the segment works with consumer-facing businesses and acquires customers for them. Most of the customer acquisition solutions are based on two steps: (a) generating or purchasing a lead or a prospect, and (b) converting that lead or prospect into a customer, most frequently through a voice-based channel. In this segment, customers are primarily acquired for clients in the telecommunications, cable, technology and insurance industries. The segment’s activity for the insurance industry is conducted through segment’s Medicare Insurance division, which acquires customers for the leading health insurance carriers. |
The BOD assesses the Groups internal performance on the following bases:
− | Third party revenue for each operating segment; and |
− | Adjusted EBITDA |
Adjusted EBITDA is a non-GAAP financial measure that represents the Groups net (loss) / profit before finance cost, income tax expense, non-cash items of depreciation and amortization, and share-based payments. Adjustment is also made, if necessary, to eliminate the effect of non-recurring charges. Whereas EBITDA represents the Groups net (loss) / profit before finance cost, income tax expense and non-cash items of depreciation and amortization. The management believes that Adjusted EBITDA is a meaningful indicator of the health of the Groups business as it reflects the ability to generate cash that can be used to fund recurring capital expenditures as well as growth and it also disregards non-cash or non-recurring charges that the management believe are not reflective of the Groups long-term performance.
29.1 | Information about segments |
The segment information provided to the chief operating decision makers for the operating segments for the year ended June 30, 2017 and 2016 is as follows:
|
2017
|
||||||||
|
Customer
management |
Customer
acquisition |
Total
|
||||||
|
(US$’000)
|
||||||||
Segment revenue
|
|
259,367
|
|
|
77,116
|
|
|
336,483
|
|
Less: inter-segment revenue
|
|
(2,449
|
)
|
|
—
|
|
|
(2,449
|
)
|
F-68
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
|
2017
|
||||||||
|
Customer
management |
Customer
acquisition |
Total
|
||||||
|
(US$’000)
|
||||||||
Revenue from external customers
|
|
256,918
|
|
|
77,116
|
|
|
334,034
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA - June 30, 2017
|
|
8,084
|
|
|
8,151
|
|
|
16,235
|
|
|
2016
|
||||||||
|
Customer
management |
Customer
acquisition |
Total
|
||||||
|
(US$’000)
|
||||||||
Segment revenue
|
|
261,026
|
|
|
63,923
|
|
|
324,949
|
|
Less: inter-segment revenue
|
|
(1,933
|
)
|
|
—
|
|
|
(1,933
|
)
|
Revenue from external customers
|
|
259,093
|
|
|
63,923
|
|
|
323,016
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA - June 30, 2016
|
|
17,853
|
|
|
5,049
|
|
|
22,902
|
|
29.2 | Adjusted EBITDA for the year |
|
Note
|
June 30,
2017 |
June 30,
2016 |
||||||
|
|
(US$’000)
|
|||||||
Net (loss) / profit
|
|
|
|
|
(9,013
|
)
|
|
1,571
|
|
Finance costs
|
21
|
|
6,393
|
|
|
5,130
|
|
||
Income tax expense
|
22
|
|
295
|
|
|
1,861
|
|
||
Depreciation and amortization
|
|
|
13,832
|
|
|
12,655
|
|
||
EBITDA
|
|
|
11,507
|
|
|
21,217
|
|
||
|
|
|
|
|
|
|
|
||
Non-recurring expenses
|
31.1
|
|
5,393
|
|
|
345
|
|
||
Goodwill impairment
|
31
|
|
54
|
|
|
1,426
|
|
||
Other income
|
|
|
(1,416
|
)
|
|
(1,256
|
)
|
||
Share-based payments
|
|
|
275
|
|
|
1,080
|
|
||
Foreign exchange losses
|
|
|
422
|
|
|
90
|
|
||
|
|
|
|
|
|
|
|
||
Adjusted EBITDA
|
|
|
16,235
|
|
|
22,902
|
|
29.3 | Revenue by location |
|
Note
|
June 30,
2017 |
June 30,
2016 |
||||||
|
|
(US$’000)
|
|||||||
United States of America
|
|
|
|
|
315,132
|
|
|
309,218
|
|
Others
|
|
|
|
|
18,902
|
|
|
13,798
|
|
|
|
|
|
|
334,034
|
|
|
323,016
|
|
F-69
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
29.4 | (Loss) / profit by operating segment |
Customer management
|
|
|
|
|
(9,019
|
)
|
|
5,486
|
|
Customer acquisition
|
|
|
|
|
6
|
|
|
(3,915
|
)
|
|
|
|
|
|
(9,013
|
)
|
|
1,571
|
|
29.5 | Non-current assets by location |
United States of America
|
|
|
|
|
45,842
|
|
|
34,289
|
|
Others
|
|
|
|
|
18,724
|
|
|
22,136
|
|
|
|
|
|
|
64,566
|
|
|
56,425
|
|
29.6 | Total assets by segments |
Customer management
|
|
|
|
|
104,653
|
|
|
113,390
|
|
Customer acquisition
|
|
|
|
|
47,577
|
|
|
25,049
|
|
|
|
|
|
|
152,230
|
|
|
138,439
|
|
29.7 | Total liabilities by segments |
Customer management
|
|
|
|
|
83,322
|
|
|
80,888
|
|
Customer acquisition
|
|
|
|
|
40,170
|
|
|
37,804
|
|
|
|
|
|
|
123,492
|
|
|
118,692
|
|
30. | EMPLOYEE BENEFITS EXPENSES |
Expenses recognized for employee benefits are analyzed below:
|
Note
|
June 30,
2017 |
June 30,
2016 |
||||||
|
|
(US$’000)
|
|||||||
Salaries and other employee costs
|
|
|
|
|
190,326
|
|
|
180,395
|
|
Social security and other taxes
|
|
|
|
|
36,196
|
|
|
35,879
|
|
Share-based payments
|
|
|
|
|
323
|
|
|
945
|
|
Retirement - contribution plan
|
|
|
|
|
466
|
|
|
328
|
|
Pensions - defined benefit scheme
|
|
|
|
|
242
|
|
|
263
|
|
|
|
|
|
|
227,553
|
|
|
217,810
|
|
30.1 | REMUNERATION OF KEY MANAGEMENT PERSONNEL |
The key management personnel include the senior management team, including directors.
Salaries and other employee costs
|
|
|
|
|
1,548
|
|
|
1,389
|
|
Share-based payments
|
|
|
|
|
35
|
|
|
58
|
|
|
|
|
|
|
1,583
|
|
|
1,447
|
|
F-70
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
In addition to the amounts disclosed above, a further $300,000 of annual remuneration, together with associated bonuses, employment benefits and stock option entitlements, will be payable in future to members of the senior management team who were not employed by or providing services to the Group in the periods presented in these financial statements.
31. | OTHER OPERATING COSTS |
Rent and utilities
|
|
|
16,958
|
|
|
14,690
|
|
Communication
|
|
|
8,522
|
|
|
7,489
|
|
Maintenance, repairs and improvements
|
|
|
8,349
|
|
|
6,251
|
|
Traveling and entertainment
|
|
|
7,825
|
|
|
5,837
|
|
Goodwill impairment
|
|
|
54
|
|
|
1,426
|
|
Insurance
|
|
|
1,390
|
|
|
1,311
|
|
Legal and professional expenses
|
|
|
9,059
|
|
|
4,456
|
|
Allowance for trade receivables
|
10.1
|
|
1,233
|
|
|
3,517
|
|
Others
|
31.1
|
|
7,283
|
|
|
9,524
|
|
|
|
|
60,673
|
|
|
54,501
|
|
31.1 | This includes non-recurring legal expenses (including settlements) of $4.35 million and delisting costs of $1.04 (June 30, 2016: $0.34) million. |
32. | HOLDING COMPANY INDIRECT SUBSIDIARIES |
The following entities are indirect subsidiaries of the Holding Company through IBEX Global Limited:
|
|
Nature of
Business |
Ownership %
|
|||||
Description
|
Location
|
2017
|
2016
|
|||||
IBEX Global Solutions Limited
|
England
|
Holding company
|
|
100
|
%
|
|
71
|
%
|
IBEX Holdings Bermuda
|
Bermuda
|
Holding company
|
|
100
|
%
|
|
71
|
%
|
Lovercius Consultants Limited
|
Cyprus
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Europe S.a.r.l.
|
Luxembourg
|
Tech support
services |
|
100
|
%
|
|
71
|
%
|
IBEX Global ROHQ
|
Philippines
|
Regional
headquarter |
|
100
|
%
|
|
—
|
|
TRG Customer Solutions, Inc. (TRG CS)
(trading as IBEX Global Solutions) |
USA
|
Call center
|
|
100
|
%
|
|
71
|
%
|
TRG Customer Solutions (Canada), Inc.
|
Canada
|
Call center
|
|
100
|
%
|
|
71
|
%
|
TRG Marketing Solutions Limited
|
England
|
Call center
|
|
100
|
%
|
|
71
|
%
|
Virtual World (Private) Limited
|
Pakistan
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Philippines Inc.
|
Philippines
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Solutions (Philippines) Inc.
|
Philippines
|
Call center
|
|
100
|
%
|
|
71
|
%
|
TRG Customer Solutions (Philippines), Inc.
|
Philippines
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Solutions Senegal S.A. (formerly TRG Senegal SA.)
|
Senegal
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Solutions (Private) Limited
|
Pakistan
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global MENA FZE
|
Dubai
|
Call center
|
|
100
|
%
|
|
71
|
%
|
F-71
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
|
|
Nature of
Business |
Ownership %
|
|||||
Description
|
Location
|
2017
|
2016
|
|||||
IBEX I.P. Holdings Ireland Limited
|
Ireland
|
Holding company
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Bermuda Limited
|
Bermuda
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Solutions Nicaragua SA
|
Nicaragua
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global St. Lucia Limited
|
St. Lucia
|
Holding company
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Jamaica Limited
|
Jamaica
|
Call center
|
|
100
|
%
|
|
71
|
%
|
IBEX Global Solutions France SARL
|
France
|
Call center
|
|
100
|
%
|
|
71
|
%
|
The following entities are indirect subsidiaries of the Holding Company through DGS Limited:
|
|
Nature of
Business |
Ownership %
|
|||||
Description
|
Location
|
2017
|
2016
|
|||||
Digital Globe Services, Inc.
|
USA
|
Internet marketing
for residential cable services |
|
100
|
%
|
|
50.3
|
%
|
Telsat Online, Inc.
|
USA
|
Internet marketing
for non-cable telco services |
|
100
|
%
|
|
50.3
|
%
|
DGS Worldwide Marketing Limited
|
Cyprus
|
Holding company
and global marketing |
|
100
|
%
|
|
50.3
|
%
|
DGS (Pvt.) Limited
|
Pakistan
|
Call center and
support services |
|
100
|
%
|
|
50.3
|
%
|
DGS Tech, Limited
|
Ireland
|
Tech support
services |
|
100
|
%
|
|
50.3
|
%
|
DGS EDU LLC
|
USA
|
Internet marketing
for the education industry |
|
100
|
%
|
|
50.3
|
%
|
DGS Auto LLC
|
USA
|
Motor vehicle
licensing |
|
100
|
%
|
|
50.3
|
%
|
7 Degrees LLC
|
USA
|
Digital marketing
agency |
|
100
|
%
|
|
50.3
|
%
|
The following entities are indirect subsidiaries of the Holding Company through Etelequote Limited:
|
|
Nature of
Business |
Ownership %
|
|||||
Description
|
Location
|
2017
|
2016
|
|||||
e - Telequote, Plc
|
England
|
Holding company
|
|
100
|
%
|
|
80
|
%
|
e - Telequote Insurance, Inc.
|
USA
|
Call center
|
|
100
|
%
|
|
80
|
%
|
Etelequote (Private) Limited
|
Pakistan
|
Call center
|
|
100
|
%
|
|
80
|
%
|
ETQ HK SPV, Inc.
|
USA
|
Profit center
|
|
100
|
%
|
|
80
|
%
|
Etelequote HK Limited
|
Hong Kong
|
Licensing & billing
|
|
100
|
%
|
|
80
|
%
|
F-72
IBEX Holdings Limited
Notes to the Consolidated Financial Statements
For the years ended June 30, 2017 and 2016
The following entity is an indirect subsidiary of the Holding Company through iSky, Inc.:
|
|
Nature of
Business |
Ownership %
|
|||||
Description
|
Location
|
2017
|
2016
|
|||||
iSky Canada Technologies Inc.
|
Canada
|
Market research
|
|
100
|
%
|
|
—
|
|
|
|
|
|
|
|
|
|
|
The following entity is a joint venture of the Holding Company:
|
||||||||
|
|
|
|
|
|
|
|
|
DGS Lakeball LLC (note 7)
|
USA
|
Internet marketing
for commercial cable services |
|
47.5
|
%
|
|
47.5
|
%
|
32.1 | TRGI delisted IBEX and DGS from Alternative Investment Market (AIM) London Stock Exchange by making a tender offer and acquiring 9,823,288 shares in Digital Globe Services Limited and 11,439,642 shares in IBEX Global Solutions Limited from market. |
32.2 | On November 16, 2015, Telsat acquired the call center assets in Dallas Texas and affiliate relationships from DSI Distributing, Inc. an Indiana corporation, for a purchase consideration of $440,000, specifically to further develop the client relationship with DirecTV. |
32.3 | These consolidated financial statements were authorized for issue by Mohammed Khaishgi on behalf of the Board of Directors of the Holding Company, on November 22, 2017. |
33. | SUBSEQUENT EVENTS |
On November 13, 2017, the Company issued to Amazon.com NV Investment Holdings LLC, a subsidiary of Amazon.com, Inc. (Amazon), a 10-year warrant to acquire 1,611,944 common shares of the Company, representing 10% of our equity on a fully diluted and as-converted basis as of the date of issuance of the warrant. The warrant is exercisable, either for cash or on a net issuance basis, at a price per share equal to the initial public offering per share.
The common shares subject to the warrant vest on an incremental basis upon the satisfaction of specified milestones that are tied to payments made by Amazon in connection with the purchase of services from us during a seven and a half year period ending on June 30, 2024, and the warrant will become fully vested when a cumulative total of $600 million is paid by Amazon to us during this period. The vesting is partially accelerated in the event of a reorganization transaction.
The exercise price and the number of common shares issuable upon exercise of the warrant are subject to customary anti-dilution adjustments.
Amazon is entitled to customary shelf and piggy-back registration rights with respect to the common shares issued upon exercise of the warrant. Amazon may not transfer the warrant except to a wholly-owned subsidiary of Amazon.
F-73
IBEX Holdings Limited
Unaudited Condensed Consolidated Interim Statements of Financial Position
As at
|
|
September 30, 2017
Pro Forma note 2.1 |
September 30,
2017 |
June 30,
2017 |
||||||||
|
Notes
|
(US$'000)
|
||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
|
|
|
|
|
11,832
|
|
|
11,832
|
|
Other intangible assets
|
|
4
|
|
|
|
|
|
5,292
|
|
|
5,967
|
|
Property and equipment
|
|
5
|
|
|
|
|
|
22,829
|
|
|
22,814
|
|
Investment in joint venture
|
|
|
|
|
|
|
|
335
|
|
|
294
|
|
Deferred tax asset
|
|
|
|
|
|
|
|
6,064
|
|
|
4,390
|
|
Renewal receivables
|
|
6
|
|
|
|
|
|
15,190
|
|
|
13,569
|
|
Other assets
|
|
7
|
|
|
|
|
|
4,172
|
|
|
4,781
|
|
Total non-current assets
|
|
|
|
|
|
|
|
65,714
|
|
|
63,647
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
8
|
|
|
|
|
|
68,662
|
|
|
58,449
|
|
Renewal receivables
|
|
6
|
|
|
|
|
|
5,944
|
|
|
5,309
|
|
Deferred expenses
|
|
|
|
|
|
|
|
3,078
|
|
|
2,907
|
|
Due from related parties
|
|
13
|
|
|
|
|
|
696
|
|
|
597
|
|
Cash and cash equivalents
|
|
9
|
|
|
|
|
|
11,652
|
|
|
21,321
|
|
Total current assets
|
|
|
|
|
|
|
|
90,032
|
|
|
88,583
|
|
Total assets
|
|
|
|
|
|
|
|
155,746
|
|
|
152,230
|
|
Equity and liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to owners of the parent
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
|
1
|
|
|
1
|
|
|
1
|
|
Preference shares
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Senior preferred shares
|
|
|
|
|
—
|
|
|
20,000
|
|
|
20,000
|
|
Additional paid-in capital
|
|
|
|
|
96,218
|
|
|
96,218
|
|
|
96,218
|
|
Other reserves
|
|
|
|
|
22,627
|
|
|
22,627
|
|
|
22,553
|
|
Accumulated deficit
|
|
|
|
|
(114,842
|
)
|
|
(114,842
|
)
|
|
(110,034
|
)
|
Total equity
|
|
|
|
|
4,004
|
|
|
24,004
|
|
|
28,738
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue
|
|
|
|
|
|
|
|
1,898
|
|
|
2,503
|
|
Borrowings
|
|
10
|
|
|
|
|
|
13,127
|
|
|
14,651
|
|
Deferred tax liability
|
|
|
|
|
|
|
|
5,339
|
|
|
5,339
|
|
Other non-current liabilities
|
|
11
|
|
|
|
|
|
1,140
|
|
|
1,114
|
|
Total non-current liabilities
|
|
|
|
|
|
|
|
21,504
|
|
|
23,607
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
12
|
|
|
|
|
|
49,691
|
|
|
41,049
|
|
Borrowings
|
|
10
|
|
|
|
|
|
42,480
|
|
|
41,597
|
|
Related party loans
|
|
|
|
|
|
|
|
1,931
|
|
|
1,700
|
|
Deferred revenue
|
|
|
|
|
|
|
|
5,116
|
|
|
4,922
|
|
Due to related parties
|
|
13
|
|
|
|
|
|
11,020
|
|
|
10,617
|
|
Total current liabilities
|
|
|
|
|
|
|
|
110,238
|
|
|
99,885
|
|
Total liabilities
|
|
|
|
|
|
|
|
131,742
|
|
|
123,492
|
|
Total equity and liabilities
|
|
|
|
|
|
|
|
155,746
|
|
|
152,230
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
F-74
IBEX Holdings Limited
Unaudited Condensed Consolidated Interim Statements of Profit or Loss and Other Comprehensive Income
For the three months ended
|
|
September 30,
2017 |
September 30,
2016 |
||||||
|
Notes
|
(US$'000)
|
|||||||
Revenue
|
|
16
|
|
|
89,387
|
|
|
87,492
|
|
Other operating income
|
|
|
|
|
104
|
|
|
—
|
|
Employee benefits expenses
|
|
|
|
|
63,806
|
|
|
56,441
|
|
Lead expenses
|
|
|
|
|
8,928
|
|
|
7,967
|
|
Depreciation and amortization
|
|
|
|
|
3,209
|
|
|
3,391
|
|
Other operating expenses
|
|
17
|
|
|
18,521
|
|
|
15,989
|
|
(Loss) / profit from operations
|
|
|
|
|
(4,973
|
)
|
|
3,704
|
|
Finance expenses
|
|
|
|
|
(1,254
|
)
|
|
(1,403
|
)
|
(Loss) / profit before taxation
|
|
|
|
|
(6,227
|
)
|
|
2,301
|
|
Income tax benefit
|
|
|
|
|
1,419
|
|
|
445
|
|
Net (loss) / profit for the period
|
|
|
|
|
(4,808
|
)
|
|
2,746
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
Item that will be subsequently reclassified to profit or loss
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment
|
|
|
|
|
21
|
|
|
3
|
|
|
|
|
|
|
21
|
|
|
3
|
|
Total comprehensive (loss) / income for the period
|
|
|
|
|
(4,787
|
)
|
|
2,749
|
|
(Loss) / profit attributable to:
|
|
|
|
|
|
|
|
|
|
- Shareholders of the Holding Company
|
|
|
|
|
(4,808
|
)
|
|
1,612
|
|
- Non-controlling interest
|
|
|
|
|
—
|
|
|
1,134
|
|
|
|
|
|
|
(4,808
|
)
|
|
2,746
|
|
Other comprehensive income attributable to:
|
|
|
|
|
|
|
|
|
|
- Shareholders of the Holding Company
|
|
|
|
|
21
|
|
|
2
|
|
- Non-controlling interest
|
|
|
|
|
—
|
|
|
1
|
|
|
|
|
|
|
21
|
|
|
3
|
|
Total comprehensive (loss) / income attributable to:
|
|
|
|
|
|
|
|
|
|
- Shareholders of the Holding Company
|
|
|
|
|
(4,787
|
)
|
|
1,614
|
|
- Non-controlling interest
|
|
|
|
|
—
|
|
|
1,135
|
|
|
|
|
|
|
(4,787
|
)
|
|
2,749
|
|
(Loss) / earnings per share attributable to the ordinary equity holders of the parent
|
|
|
|
(US$)
|
|||||
|
|
|
|
|
|
|
|
|
|
Basic (loss) / earnings per share
|
|
15
|
|
|
(0.38
|
)
|
|
0.13
|
|
Diluted (loss) / earnings per share
|
|
15
|
|
|
(0.38
|
)
|
|
0.13
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
F-75
IBEX Holdings Limited
Unaudited Condensed Consolidated Interim Statements of Changes in Equity
For the three months ended
|
Attributable to shareholders of the Holding Company
|
|
|
|||||||||||||||||||||||||||||||||
|
Issued, subscribed and paid-in capital
|
Other Reserves
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Share
capital |
Preference
shares |
Senior
preferred shares |
Additional
paid-in capital |
Re-
organization reserve |
Share
option plans |
Foreign
currency translation reserve |
Actuarial
gain on defined benefit scheme |
Accumulated
Deficit |
Sub-total
|
Non-
controlling interests |
Total
equity |
||||||||||||||||||||||||
|
(US$'000)
|
|||||||||||||||||||||||||||||||||||
Balance as at July 1, 2016
|
|
1
|
|
|
—
|
|
|
—
|
|
|
64,210
|
|
|
15,849
|
|
|
6,857
|
|
|
(522
|
)
|
|
152
|
|
|
(70,443
|
)
|
|
16,104
|
|
|
3,643
|
|
|
19,747
|
|
Comprehensive income for the period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period ended September 30, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,612
|
|
|
1,612
|
|
|
1,134
|
|
|
2,746
|
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
1
|
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
1,612
|
|
|
1,614
|
|
|
1,135
|
|
|
2,749
|
|
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend distribution (Note 19)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,608
|
)
|
|
(2,608
|
)
|
|
—
|
|
|
(2,608
|
)
|
Share-based transactions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
—
|
|
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
(2,608
|
)
|
|
(2,528
|
)
|
|
—
|
|
|
(2,528
|
)
|
Balance as at September 30, 2016
|
|
1
|
|
|
—
|
|
|
—
|
|
|
64,210
|
|
|
15,849
|
|
|
6,937
|
|
|
(520
|
)
|
|
152
|
|
|
(71,439
|
)
|
|
15,190
|
|
|
4,778
|
|
|
19,968
|
|
Balance as at July 1, 2017
|
|
1
|
|
|
—
|
|
|
20,000
|
|
|
96,218
|
|
|
15,849
|
|
|
7,132
|
|
|
(710
|
)
|
|
282
|
|
|
(110,034
|
)
|
|
28,738
|
|
|
—
|
|
|
28,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income for the period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period ended September 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,808
|
)
|
|
(4,808
|
)
|
|
—
|
|
|
(4,808
|
)
|
Other comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss for the period
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
(4,808
|
)
|
|
(4,787
|
)
|
|
—
|
|
|
(4,787
|
)
|
Transactions with owners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based transactions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
53
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53
|
|
|
—
|
|
|
53
|
|
Balance as at September 30, 2017
|
|
1
|
|
|
—
|
|
|
20,000
|
|
|
96,218
|
|
|
15,849
|
|
|
7,185
|
|
|
(689
|
)
|
|
282
|
|
|
(114,842
|
)
|
|
24,004
|
|
|
—
|
|
|
24,004
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
F-76
IBEX Holdings Limited
Unaudited Condensed Consolidated Interim Statements of Cash Flows
For the three months ended
|
|
September 30,
2017 |
September 30,
2016 |
||||||
|
Notes
|
(US$'000)
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
(Loss) / profit before taxation
|
|
|
|
|
(6,227
|
)
|
|
2,301
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
3,209
|
|
|
3,391
|
|
Share-based payments
|
|
|
|
|
73
|
|
|
68
|
|
Finance costs
|
|
|
|
|
1,254
|
|
|
1,402
|
|
Provision for defined benefit scheme
|
|
|
|
|
90
|
|
|
45
|
|
Provision for bad debt expense
|
|
|
|
|
67
|
|
|
3
|
|
Investment in joint venture
|
|
|
|
|
(41
|
)
|
|
—
|
|
(Increase) / decrease in trade and other receivables
|
|
|
|
|
(10,422
|
)
|
|
571
|
|
Increase in renewal receivables
|
|
|
|
|
(2,256
|
)
|
|
(2,728
|
)
|
Increase / (decrease) in trade and other payables and other liabilities
|
|
|
|
|
8,670
|
|
|
(739
|
)
|
Decrease in prepayments and other assets
|
|
|
|
|
438
|
|
|
11
|
|
Cash (used in) / generated from operations
|
|
|
|
|
(5,145
|
)
|
|
4,325
|
|
Interest paid
|
|
|
|
|
(1,212
|
)
|
|
(1,402
|
)
|
Taxes paid
|
|
|
|
|
(142
|
)
|
|
(309
|
)
|
Net cash (outflow) / inflow from operating activities
|
|
|
|
|
(6,499
|
)
|
|
2,614
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
|
|
(2,251
|
)
|
|
(1,851
|
)
|
Purchase of other intangible assets
|
|
|
|
|
(197
|
)
|
|
(187
|
)
|
Net cash used in investing activities
|
|
|
|
|
(2,448
|
)
|
|
(2,038
|
)
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Proceeds from line of credit
|
|
|
|
|
389
|
|
|
4,228
|
|
Proceeds from borrowings (private placement notes)
|
|
|
|
|
1,000
|
|
|
—
|
|
Repayment of borrowings
|
|
|
|
|
(1,316
|
)
|
|
(946
|
)
|
Proceeds from related party loan
|
|
|
|
|
—
|
|
|
198
|
|
Payments on finance lease obligations
|
|
|
|
|
(812
|
)
|
|
(1,066
|
)
|
Net cash (outflow) / inflow from financing activities
|
|
|
|
|
(739
|
)
|
|
2,414
|
|
Effects of exchange rate difference on cash and cash equivalents
|
|
|
|
|
17
|
|
|
212
|
|
Net (decrease) / increase in cash and cash equivalents
|
|
|
|
|
(9,669
|
)
|
|
3,202
|
|
Cash and cash equivalents at beginning of the period
|
|
|
|
|
21,321
|
|
|
9,451
|
|
Cash and cash equivalents at end of the period
|
|
9
|
|
|
11,652
|
|
|
12,653
|
|
Non-cash items
|
|
|
|
|
|
|
|
|
|
New finance leases
|
|
|
|
|
166
|
|
|
131
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated interim financial statements.
F-77
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
1. | THE GROUP AND ITS OPERATIONS |
IBEX Holdings Limited, the parent company, (hereafter the Holding Company or the Group) is a limited liability company incorporated and domiciled in Bermuda. These condensed consolidated interim financial statements of the Holding Company as at September 30, 2017 and for the three-month periods ended September 30, 2017 and 2016 (hereafter the interim period) comprise the financial statements of IBEX Holdings Limited and its subsidiaries. There have been no changes in the subsidiaries during the period.
2. | BASIS OF PREPARATION |
2.1 | Statement of compliance |
The condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard (IAS) 34 (Interim Financial Reporting) as issued by the International Accounting Standards Board. These condensed consolidated interim financial statements do not include all the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Group as at and for the year ended June 30, 2017.
In the opinion of the Group´s management, the unaudited condensed consolidated interim financial statements have been prepared on the same basis as the audited financial statements and include all adjustments, which include only normal recurring adjustments necessary to present fairly the Group´s statement of financial position as at September 30, 2017 and its results of operations, its cash flows and changes in equity for the three-month periods ended September 30, 2017 and 2016 respectively. The results for the three-month period ended September 30, 2017 are not necessarily indicative of the results expected for the full year.
The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in Note 10 to the condensed consolidated interim financial statements. In the period ended September 30, 2017 the Group has experienced a net loss of $4.8 million and as at September 30, 2017, has an accumulated deficit of $114.8 million. Current liabilities exceed current assets by $20.2 million as at September 30, 2017. The Group has cash and cash equivalents of $11.7 million as at September 30, 2017.
The accompanying condensed consolidated interim financial statements have been prepared assuming that the Group will continue as a going concern for a period of twelve months from the date of issuance of financial statements. This basis of accounting contemplates the recovery of the Groups assets and the satisfaction of liabilities in the normal course of business. The Group is currently exploring additional financing options to enable it to develop its existing business and generate additional revenues.
The Groups forecasts and projections, taking account of reasonably possible changes in trading performance, show that the Group should be able to operate within the level of its current monetary facilities and plans. Further, regardless of whether alternative sources of financing are secured, the controlling shareholder has committed to providing financial support for the foreseeable future, should such support be required.
Management therefore have a reasonable expectation that the Group has adequate resources to continue its operational existence for the foreseeable future. Thus they continue to adopt the going concern basis of accounting in preparation of these financial statements.
F-78
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
Proforma financial information
The unaudited pro forma consolidated equity included in the statement of financial position as of June 30, 2017 excludes the senior preferred shares on a pro forma basis as if such shares have been redeemed.
The senior preferred shares are mandatorily redeemable upon the event of a public offering of IBEX Holdings Limited, in the amount of $20.0 million if such offering is completed by June 6, 2018, or if the proceeds of the offering are less than $20.0 million then they are redeemable to the extent of the proceeds of the offering.
2.2 | Basis of measurement |
The consolidated financial statements have been prepared on the basis of historical cost convention, except as otherwise disclosed, and assuming that the Group will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business.
3. | ACCOUNTING POLICIES |
The interim consolidated financial information has been prepared in accordance with the accounting policies applied in the Groups annual consolidated financial statements as of and for the year ended June 30, 2017, except for those that relate to new standards and interpretations effective for the first time for periods beginning on (or after) January 1, 2017, and will be adopted in the fiscal year 2018 annual consolidated financial statements. However, none of the new standards and amendments that are effective for the first time for periods beginning on (or after) January 1, 2017 have a material effect on the Group.
The Group financial statements for the year ended June 30, 2017 were prepared in accordance with International Financial Reporting Standards, International Accounting Standards and Interpretations (IFRS), as issued by the International Accounting Standards Board (IASB).
Use of estimates and judgements
The preparation of interim consolidated financial statements in compliance with IAS 34 requires the use of certain critical accounting estimates. There have been no material revisions to the nature and amount of changes in estimates of amounts reported in the annual financial statements for the year ended June 30, 2017.
Impact of accounting standards to be applied in future periods
The following standards, amendments and interpretations of approved accounting standards will be effective for accounting periods beginning on or after January 1, 2018 that the Company has decided not to adopt early:
- | IFRS 9 ‘Financial Instruments’ effective for annual periods beginning on or after January 1, 2018, introduces a new approach to the classification of financial assets, which is driven by the business model in which the asset is held and its cash flow characteristics. It also introduced a single expected credit loss impairment model for the measurement of financial assets and a new model for hedge accounting that aligns the accounting treatment with the risk management activities of an entity, in addition enhanced disclosures will provide better information about risk management and the effect of hedge accounting on the financial statements. Management identified that adaption of IFRS 9 will |
F-79
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
significantly impact its impairment methodology. The impairment model under this standard reflects expected credit losses, as opposed to incurred credit losses. Under the impairment approach of this standard, it is no longer necessary for a credit event to have occurred before credit losses are recognized. Instead, the Company need to account for expected credit losses and changes in those expected credit losses.
- | IFRS 16 ‘Leases’ effective for annual periods beginning on or after January 1, 2019, specifies how an IFRS reporter will recognize, measure, present and disclose leases. The standard provides a single lessee accounting model, requiring lessees to recognize assets and liabilities for all leases unless the lease term is 12 months or less or the underlying asset has a low value. Lessors continue to classify leases as operating or finance, with IFRS 16’s approach to lessor accounting substantially unchanged from its predecessor, IAS 17. Management identified that this standard will significantly affect the Group's financial position. The on-balance sheet treatment will result in the grossing up of the balance sheet due to right-of-use assets being recognized with offsetting liabilities. This standard will also have an effect on the Group's non-IFRS financial measures such as adjusted EBITDA and net debt. |
- | IFRS 15 ‘Revenue from Contracts from Customers’ effective for annual periods beginning on or after January 1, 2018, requires entities to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This core principle is achieved through a five step methodology that is required to be applied to all contracts with customers. IFRS 15 will also result in enhanced disclosures about revenue, provide guidance for transactions that were not previously addressed comprehensively and improve guidance for multiple-element arrangements. During 2017, the Company continued its evaluation of IFRS 15, including the expected impact on its business processes, systems and controls, and potential differences in the timing and/or method of revenue recognition for its contracts. The Company expects to complete its assessment during 2018 and adopt IFRS 15 in its consolidated financial statements beginning on July 1, 2018. |
- | Amendments to IFRS 2 ‘Share-based Payment’ clarify the accounting for share-based payments in return for goods or services and are effective for annual periods beginning on or after January 1, 2018. The amendments cover three accounting areas; (a) measurement of cash-settled share-based payments; (b) classification of share- based payments settled net of tax withholdings; and (c) accounting for a modification of a share-based payment from cash-settled to equity-settled. The new requirements could affect the classification and/or measurement of these arrangements and potentially the timing and amount of expense recognized for new and outstanding awards. The management believes that this standard will not have significant impact as most of Group's share-based payment plans are equity-settled. |
- | IFRIC 23 ‘Uncertainty over Income Tax Treatments’ effective for annual periods beginning on or after 1 January 2019, clarifies the accounting for income tax when there is uncertainty over income tax treatments under IAS 12. The interpretation requires the uncertainty over tax treatment be reflected in the measurement of current and deferred tax. This amendment will not significantly affect the Company as it is only a clarification on previously issued standard. |
F-80
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
4. | OTHER INTANGIBLE ASSETS |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Balance at beginning of period
|
|
5,966
|
|
|
9,128
|
|
Additions
|
|
197
|
|
|
892
|
|
Amortisation
|
|
(870
|
)
|
|
(4,053
|
)
|
Foreign exchange movements
|
|
(1
|
)
|
|
—
|
|
Balance at end of period
|
|
5,292
|
|
|
5,967
|
|
5. | PROPERTY AND EQUIPMENT |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Balance at beginning of period
|
|
22,814
|
|
|
23,333
|
|
Additions
|
|
2,418
|
|
|
10,168
|
|
Disposal
|
|
—
|
|
|
(177
|
)
|
Depreciation
|
|
(2,339
|
)
|
|
(9,779
|
)
|
Foreign exchange movements
|
|
(64
|
)
|
|
(731
|
)
|
Balance at end of period
|
|
22,829
|
|
|
22,814
|
|
6. | RENEWAL RECEIVABLES |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
Long term portion
|
|
|
|
|
15,190
|
|
|
13,569
|
|
Current portion
|
|
|
|
|
5,944
|
|
|
5,309
|
|
Medicare insurance commission
|
|
6.1
|
|
|
21,134
|
|
|
18,878
|
|
6.1 | This represents insurance commission on policies already sold but expected to be renewed and collected in future years. The expected renewal commission revenues are estimated based on historical policy retention patterns and discounted at appropriate discount rate ranging from 2.17% to 5.75%. The Company arrives at its estimate of the Renewal Receivables based on the future renewal revenue expected to be received from the policies it has sold in the current year. The Company arrives at these estimates based on (a) the contracted rates with the insurance carriers whose products it sells, and (b) the number of policies sold for each carrier and product that are expected to renew in each future year of the forecast period. The expectation of the future retention rates is based on the historical retention rates the Company has experienced in its history for that particular carrier and product. |
7. | OTHER NON-CURRENT ASSETS |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
Deposits
|
|
|
|
|
1,326
|
|
|
1,304
|
|
Prepayments
|
|
7.1
|
|
|
2,222
|
|
|
2,687
|
|
Other
|
|
|
|
|
624
|
|
|
790
|
|
|
|
|
|
|
4,172
|
|
|
4,781
|
|
F-81
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
7.1 | These include prepayments for call centre optimization services which are amortized over 120 months. |
8. | TRADE AND OTHER RECEIVABLES |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
Trade receivables
|
|
|
|
|
|
|
|
|
|
Trade receivables - gross
|
|
|
|
|
61,658
|
|
|
51,248
|
|
Less: allowance for trade receivables
|
|
8.1
|
|
|
(3,764
|
)
|
|
(3,658
|
)
|
Trade receivables – net
|
|
|
|
|
57,894
|
|
|
47,590
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables
|
|
|
|
|
|
|
|
|
|
Prepayments and other receivables
|
|
|
|
|
9,316
|
|
|
10,354
|
|
Deposits
|
|
|
|
|
1,452
|
|
|
505
|
|
|
|
|
|
|
10,768
|
|
|
10,859
|
|
|
|
|
|
|
68,662
|
|
|
58,449
|
|
8.1 | Allowance for trade receivables |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Opening balance
|
|
3,658
|
|
|
2,489
|
|
Foreign exchange movements
|
|
39
|
|
|
(2
|
)
|
Bad debt expense
|
|
67
|
|
|
1,233
|
|
Trade receivables written off against allowance
|
|
—
|
|
|
(62
|
)
|
Closing balance
|
|
3,764
|
|
|
3,658
|
|
9. | CASH AND CASH EQUIVALENTS |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Balances with banks in:
|
|
|
|
|
|
|
- current accounts
|
|
10,445
|
|
|
20,131
|
|
- deposit accounts (with a maturity of 3 months or less at inception)
|
|
1,136
|
|
|
1,107
|
|
|
|
11,581
|
|
|
21,238
|
|
Cash in hand
|
|
71
|
|
|
83
|
|
|
|
11,652
|
|
|
21,321
|
|
F-82
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
10. | BORROWINGS |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
Obligation under finance leases
|
|
10.1
|
|
|
5,229
|
|
|
5,943
|
|
Long-term other borrowings
|
|
10.2
|
|
|
16,152
|
|
|
17,468
|
|
Line of credit
|
|
10.3
|
|
|
24,096
|
|
|
23,707
|
|
Private placement notes
|
|
10.4
|
|
|
10,130
|
|
|
9,130
|
|
|
|
|
|
|
55,607
|
|
|
56,248
|
|
Less: Current portion of;
|
|
|
|
|
|
|
|
|
|
- obligation under finance leases
|
|
10.1
|
|
|
(3,120
|
)
|
|
(3,224
|
)
|
- long-term other borrowings
|
|
10.2
|
|
|
(5,134
|
)
|
|
(5,536
|
)
|
- line of credit
|
|
10.3
|
|
|
(24,096
|
)
|
|
(23,707
|
)
|
- private placement notes
|
|
10.4
|
|
|
(10,130
|
)
|
|
(9,130
|
)
|
Borrowings, current
|
|
|
|
|
(42,480
|
)
|
|
(41,597
|
)
|
Borrowings, non-current
|
|
|
|
|
13,127
|
|
|
14,651
|
|
10.1 | Obligation under finance leases |
|
September 30, 2017
|
|||||
|
Minimum lease
payments |
Present value of
payments |
||||
|
(US$'000)
|
|||||
Within one year
|
|
3,402
|
|
|
3,120
|
|
After one year but not more than five years
|
|
2,198
|
|
|
2,109
|
|
Total minimum lease payments
|
|
5,600
|
|
|
5,229
|
|
Less: amounts representing finance charges
|
|
(371
|
)
|
|
—
|
|
Present value of minimum lease payments
|
|
5,229
|
|
|
5,229
|
|
Less: current portion shown under current liabilities
|
|
(3,120
|
)
|
|
(3,120
|
)
|
|
|
2,109
|
|
|
2,109
|
|
|
June 30, 2017
|
|||||
|
Minimum lease
payments |
Present value of
payments |
||||
|
(US$'000)
|
|||||
Within one year
|
|
3,532
|
|
|
3,224
|
|
After one year but not more than five years
|
|
2,914
|
|
|
2,719
|
|
Total minimum lease payments
|
|
6,446
|
|
|
5,943
|
|
Less: amounts representing finance charges
|
|
(503
|
)
|
|
—
|
|
Present value of minimum lease payments
|
|
5,943
|
|
|
5,943
|
|
Less: current portion shown under current liabilities
|
|
(3,224
|
)
|
|
(3,224
|
)
|
|
|
2,719
|
|
|
2,719
|
|
F-83
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
Various subsidiaries in the Group hold assets subject to finance leases. These lease arrangements have interest rates ranging from 5% to 10% (June 30, 2017: 5% to 10%) per annum. At the end of the lease term, the ownership of the assets shall be transferred to the respective entities against security deposits paid.
10.2 | Long-term other borrowings |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
Financial Institutions
|
|
|
|
|
|
|
|
|
|
IBM Credit LLC
|
|
10.2.1
|
|
|
682
|
|
|
890
|
|
CIT Finance LLC
|
|
10.2.1
|
|
|
27
|
|
|
90
|
|
PNC Bank, N.A.
|
|
10.3.1
|
|
|
2,109
|
|
|
2,265
|
|
PNC Term loan
|
|
10.3.1
|
|
|
13,334
|
|
|
14,223
|
|
|
|
|
|
|
16,152
|
|
|
17,468
|
|
Less: Current portion of long-term other borrowings
|
|
|
|
|
(5,134
|
)
|
|
(5,536
|
)
|
|
|
|
|
|
11,018
|
|
|
11,932
|
|
10.2.1 | In addition, the Group has financed the purchase of various property and equipment and software during the fiscal year 2018 and 2017 with CIT Finance LLC (CIT), IBM and PNC. As of September 30, 2017 and June 30, 2017, the Group has financed $9.3 million, and $9.1 million, respectively, of assets at interest rates ranging from 6% to 8% per annum. |
10.3 | Line of credit |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
PNC Bank, N.A.
|
|
10.3.1
|
|
|
21,374
|
|
|
20,907
|
|
Seacoast Business Funding
|
|
10.3.2
|
|
|
192
|
|
|
304
|
|
Heritage Bank of Commerce
|
|
10.3.3
|
|
|
2,530
|
|
|
2,496
|
|
|
|
|
|
|
24,096
|
|
|
23,707
|
|
10.3.1 | In November 2013, the Group's subsidiary TRG Customer Solutions, Inc. entered into a three-year $35 million revolving credit facility (as amended, the PNC Credit Facility) with PNC Bank, N.A. (PNC). In June 2015, the amount of availability under the PNC Credit Facility was increased to $40 million, with an additional $10 million of incremental availability (subject to PNC’s approval and satisfaction of conditions precedent), and the maturity date of the PNC Credit Facility was extended to May 2020. The line of credit balance as of September 30, 2017 is $21.4 million (June 30, 2017: $20.9 million) as presented in note 10.3. In June 2016, the PNC Credit Facility was amended to add a Term Loan A of $6.0 million, which was drawn down in full, and a Term Loan B of $4.0 million (subject to satisfaction of conditions precedent), which was never drawn down and cancelled. In addition, the PNC Credit Facility was amended in June 2016 to include a $3.0 million non-revolving line of credit for purchases of equipment, which was drawn down in full. The current balance of this line as of September 30, 2017 is $2.1 million (June 30, 2017: $2.3 million) as presented in note 10.2. In November 2016, the PNC Credit Facility was amended by adding a Term Loan C of $16.0 million which was drawn down in full with $6.0 million applied to repay in |
F-84
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
full Term Loan A. Term Loan C is required to be repaid in 54 equal monthly installments (commencing six months after the drawdown date). The term loan balance as of September 30, 2017 is $13.3 million (June 30, 2017: $14.2 million) as included in note 10.2. Borrowings under the PNC Credit Facility bear interest at LIBOR plus a margin of 1.75% and/or at the PNC Commercial Lending Rate for domestic loans. In this agreement, TRG Customer Solutions, Inc. derived value from the choice of interest rates, depending on the rate selected. This value changes in response to the changes in the various interest rates alternatives. Thus, a derivative is embedded within the loan commitment. The part of the value associated with the loan commitment derivative (the embedded derivative part) is derived from the potential interest rate differential between the alternative rates.
10.3.2 | In July 2011, a subsidiary of the Group, iSky, Inc. entered into a purchasing agreement (the Seacoast Receivables Financing Agreement) with the predecessor to Seacoast National Bank (Seacoast). Pursuant to the Seacoast Receivables Financing Agreement, Seacoast provides payment to iSky, Inc. for up to $1.5 million of accounts receivable owed to iSky, Inc. All payments from Seacoast to iSky, Inc. are subject to a discount of 1.0% for receivables outstanding 30 days or less and an additional 0.5% for each additional 15 days that such receivable is outstanding. The average discount during the period ended September 30, 2017 was approximately 1.5% (June 30, 2017: 1.5%) of net sales. Under the Seacoast Receivables Financing Agreement, Seacoast may also advance an amount up to 85% of iSky, Inc.’s receivables to iSky, Inc. at a rate of LIBOR plus 7.0%. |
The Seacoast Receivables Financing Agreement requires iSky, Inc. to sell $0.2 million of receivables per month to Seacoast, subject to a penalty based on the discount fee if such minimum is not met. The Seacoast Receivables Financing Agreement is automatically renewed for successive 12-month periods unless terminated in accordance with its terms.
10.3.3 | In March 2015, the subsidiaries of the Group, Digital Globe Services, Inc., Telsat Online Inc. and DGS EDU, LLC entered into a one-year $3.5 million revolving credit facility (as amended, the HBC Credit Facility) with Heritage Bank of Commerce (HBC). In March 2016, the HBC Credit Facility was amended to increase the credit line capacity to $5.0 million and extend its maturity date until March 31, 2018, subject to collateral review. As of September 30, 2017, $2.5 million (June 30, 2017: $2.5 million) of indebtedness was outstanding under the HBC Credit Facility. |
Borrowings under the HBC Credit Facility bear interest at the Prime Rate plus a margin of 2.50%. Amounts owed under the HBC Loan Facility are secured by our substantially all of the borrowers assets.
Availability of amounts under the HBC Credit Facility is subject to the achievement of Adjusted EBITDA (as defined in the HBC Loan Agreement) of at least $750,000 by Digital Globe Services, Inc., TelSatOnline Inc., and DGS EDU, LLC for the trailing six months ending on each quarter end during the term of the facility.
The HBC Credit Facility also contains negative covenants limiting mergers and consolidations, acquisitions and sales of assets, liens, the making of loans and guarantees and dividends, storage of inventory, and payments of subordinated debt, which are subject to exceptions and qualifications.
The HBC Credit Facility contains customary events of default, including payment default, failure to comply with covenants or other obligations, material misrepresentations, events which have a material adverse effect, certain bankruptcy events, and changes of control. At September 30, 2017, the borrowers under the HBC Credit Facility were fully compliant with the reporting and financial covenants.
F-85
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
10.4 | In February 2015, the Group's subsidiary e-Telequote Insurance, Inc. issued $4.95 million aggregate principal amount of 18.0% senior secured notes due February 19, 2016, guaranteed by TRGI and the Group's subsidiary e-Telequote Plc (the 2015 private placement notes), to a consortium of private investors. An additional $1.05 million aggregate principal amount of 2015 private placement notes was issued in two tranches in June and July 2015. In February and April, 2016, e-Telequote Insurance, Inc. issued $10.0 million aggregate principal amount of 15.0% senior secured notes due February 19, 2017, guaranteed by TRGI and e-Telequote Plc (the 2016 private placement notes ), to a consortium of private investors. The proceeds of the issuance of the 2016 private placement notes were used to repay the 2015 private placement notes and for working capital purposes. The 2016 private placement notes were prepaid by e-Telequote Insurance, Inc. in June 2016 with the proceeds of $10.0 million of borrowings by e-Telequote Plc under a loan agreement with TRGI dated as of June 20, 2016 (which on June 30, 2016 were converted into an equivalent principal amount of convertible loan notes under the convertible loan agreement referred to in note 16.2.3). In June 2017, e-Telequote Insurance, Inc. issued $9.1 million aggregate principal amount of 12.0% Senior Secured Notes due June 12, 2018 (the 2017 private placement notes ), guaranteed by TRGI, with an option of early settlement by the borrower. An additional $1 million loan notes were issued in July 2017 to consortium of private investors that had aggregated the principal amount of 12% senior secured notes to $10.13 million as of September 2017. |
11. | OTHER NON-CURRENT LIABILITIES |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Deferred rent - long term
|
|
216
|
|
|
262
|
|
Defined benefit scheme
|
|
817
|
|
|
727
|
|
Phantom stock plan
|
|
107
|
|
|
74
|
|
Other
|
|
—
|
|
|
51
|
|
|
|
1,140
|
|
|
1,114
|
|
12. | TRADE AND OTHER PAYABLES |
|
|
September 30,
2017 |
June 30,
2017 |
||||||
|
Note
|
(US$'000)
|
|||||||
Trade creditors
|
|
|
|
|
14,763
|
|
|
13,690
|
|
Accrued expenses
|
|
|
|
|
31,150
|
|
|
24,948
|
|
Provision
|
|
12.1
|
|
|
1,000
|
|
|
1,000
|
|
Others
|
|
|
|
|
2,778
|
|
|
1,411
|
|
|
|
|
|
|
49,691
|
|
|
41,049
|
|
12.1 | Represents the provision of legal settlement during the fiscal year June 30, 2017. Please refer to note 14.1. |
13. | RELATED PARTY TRANSACTIONS |
|
|
September 30, 2017
|
|||||
|
Relationship
with related party |
Service
delivery revenue |
Service
delivery expense |
||||
|
|
(US$'000)
|
|||||
BPO Solutions, Inc
|
Related entity
|
|
—
|
|
|
532
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
30
|
|
|
49
|
|
|
|
|
30
|
|
|
581
|
|
F-86
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
|
|
September 30, 2016
|
|||||
|
Relationship
with related party |
Service
delivery revenue |
Service
delivery expense |
||||
|
|
(US$'000)
|
|||||
BPO Solutions, Inc
|
Related entity
|
|
—
|
|
|
482
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
25
|
|
|
39
|
|
|
|
|
25
|
|
|
521
|
|
|
|
September 30, 2017
|
|||||
|
Relationship
with related party |
Due from
related parties |
Due to
related parties |
||||
|
|
(US$'000)
|
|||||
BPO Solutions, Inc
|
Related entity
|
|
—
|
|
|
3,605
|
|
Alert Communications, Inc.
|
Related entity
|
|
150
|
|
|
—
|
|
TRG Marketing Services, Inc.
|
Related entity
|
|
19
|
|
|
—
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
355
|
|
|
342
|
|
TRG Holdings, LLC
|
Related entity
|
|
33
|
|
|
228
|
|
The Resource Group International Limited
|
Parent
|
|
139
|
|
|
6,712
|
|
TRG (Private) Limited
|
Related entity
|
|
—
|
|
|
133
|
|
|
|
|
696
|
|
|
11,020
|
|
|
|
June 30, 2017
|
|||||
|
Relationship
with related party |
Due from
related parties |
Due to
related parties |
||||
|
|
(US$'000)
|
|||||
BPO Solutions, Inc
|
Related entity
|
|
—
|
|
|
3,414
|
|
Alert Communications, Inc.
|
Related entity
|
|
149
|
|
|
—
|
|
TRG Marketing Services, Inc.
|
Related entity
|
|
19
|
|
|
—
|
|
Afiniti International Holdings Limited
|
Related entity
|
|
240
|
|
|
332
|
|
TRG Holdings, LLC
|
Related entity
|
|
44
|
|
|
198
|
|
The Resource Group International Limited
|
Parent
|
|
140
|
|
|
6,411
|
|
TRG (Private) Limited
|
Related entity
|
|
5
|
|
|
262
|
|
|
|
|
597
|
|
|
10,617
|
|
14. | CONTINGENCIES AND COMMITMENTS |
14.1 | Contingencies |
The Group is subject to claims and lawsuits filed in the ordinary course of business. Although management does not believe that any such proceedings will have material adverse effect going forward, no assurances to that effect can be given based on the uncertainty of litigation and demands of third parties.
F-87
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
14.1.1 | The significant claims or legal proceedings against subsidiaries of the Group are as follows: |
In November 2014, a group of current and former employees filed a collective action under the US Fair Labor Standards Act (FLSA) and Tennessee law in the US District Court of Tennessee against IBEX US, alleging that such plaintiffs were forced to work off the clock without being paid for that time. In December 2014, a similar FLSA collection action case was filed against IBEX US in the US District Court for the District of Columbia. In February 2015, the two cases were consolidated in Tennessee and the plaintiffs agreed to submit all claims to binding arbitration before the American Arbitration Association. Presently, there are approximately 3,500 individuals who have opted into the FLSA class action claims, and there are pending wage and hour class action claims under various state laws involving approximately 25,000 potential class action claimants. State class certification motions are currently due to be filed in or around March 2018 (the parties are currently negotiating this date as part of an amended scheduling plan). Discovery and internal investigations into this matter are ongoing. The plaintiffs have not identified the amount of damages sought at this time, and we cannot reasonably determine such damages at this time. We intend to vigorously defend this action and have made a reserve against this matter of $1,000,000 reflecting the cost of defense.
In June 2017, the plaintiffs lawyers in the case above filed a tag-along nationwide collective action in Tennessee federal court, asserting FLSA and state law wage and hour class action claims. In August 2017, the court found that all such class action claims are precluded by class action waivers signed by the named plaintiffs as a condition of their employment with IBEX and directed the parties to meet and confer to arbitrate plaintiffs individual claims before the American Arbitration Association. In November 2017, the Court granted IBEXs motion to compel arbitration of those plaintiffs who have signed class action waivers, but allowed the plaintiff to amend their complaint with any plaintiffs they allege to have not signed the class action waiver. Plaintiff subsequently notified the Court that she does not intend to file an amended complaint, and IBEX has renewed its previously-filed motions to dismiss. We intend to vigorously defend this action and have not made any reserve given that the probability for liability or settlement, as well as the amount of any damages, are not estimable at this time.
In June 2017, a group of current and former employees filed a lawsuit against IBEX US in Tennessee federal court alleging wage and hour claims under the FLSA and various state laws. On August 21, 2017, we filed a motion to dismiss the class allegations and to compel arbitration of the individual claims. In November 2017, the Court granted IBEXs motion to compel arbitration, but allowed the plaintiff to amend their complaint with any suitable plaintiffs to the extent they exist. As with the tag-along collective action above, Plaintiffs subsequently notified the Court that they do not intend to file an amended complaint, and we will likewise file a renewed motion to dismiss. We intend to vigorously defend this action and have not made any reserve given that the probability for liability or settlement, as well as the amount of any damages, are not estimable at this time.
F-88
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
14.2 | Commitments |
14.2.1 | IBEX Global Solutions Limited has an annual telecommunication service commitment with two of its carriers. The carrier agreement was signed in January 2015 for a three-year term with the minimum annual commitment for $0.6 million. The agreement has a provision for an early termination at its one-year anniversary with a sixty day written notice. A second carrier agreement was signed in July 2016 for a three-year term with minimum annual commitment for $0.69 million. |
14.2.2 | IBEX Global Solutions Limited is also subject to early termination provisions in certain telecommunications contracts, which if enforced by the telecommunications providers, would subject IBEX Global Solutions to the obligation to pay early termination fees. To date, these early termination provisions have not been triggered by IBEX Global Solutions. |
15. | (LOSS) / EARNINGS PER SHARE |
Basic earnings per share is calculated by dividing the (loss) / profit attributable to equity holders of the Holding Company by the weighted average number of ordinary shares in issue during the year. On the basis that the pooling of interests approach has been applied in the preparation of these financial statements, earnings per share has been calculated and presented as if the number of shares in issue following the reorganization of the Group had been in issue throughout the periods presented. Diluted earnings per share is calculated by dividing the (loss) / profit attributable to equity holders of the Holding Company by the weighted average number of ordinary shares in issue and the potential ordinary shares.
There were no options over the Holding Companys stock as at September 30, 2017 and 2016. Consequently, there is no difference between basic (loss) /earnings per share and diluted (loss) /earnings per share.
|
September 30,
2017 |
September 30,
2016 |
||||
|
(US$'000)
|
|||||
(Loss) / profit attributable to shareholders of the Holding Company
|
|
(4,808
|
)
|
|
1,612
|
|
|
|
|
|
|
|
|
|
(Shares)
|
|||||
Weighted average number of ordinary shares - basic
|
|
12,500,002
|
|
|
12,500,002
|
|
|
|
|
|
|
|
|
|
(US$)
|
|||||
Basic (loss) / earnings per share
|
|
(0.38
|
)
|
|
0.13
|
|
|
|
|
|
|
|
|
|
(Shares)
|
|||||
Weighted average number of ordinary shares - diluted
|
|
12,500,002
|
|
|
12,500,002
|
|
|
|
|
|
|
|
|
|
(US$)
|
|||||
Diluted (loss) / earnings per share
|
|
(0.38
|
)
|
|
0.13
|
|
16. | SEGMENT INFORMATION |
Management has determined its operating segments based on reports reviewed by the Board of Directors (BOD) that are used to assess the performance of the various components and in making resource allocation decisions. Management has determined that the lines of the business constitute operating segments. There are two operating segments, namely, customer management and customer acquisition.
F-89
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
Each of the operating segments identified above have their own management and leadership teams and face unique sets of market dynamics. A brief description of segments and type of revenues they generate is given below:
- | Customer Management - Customer Management segment comprises the Engagement, Expansion and Experience divisions. The suite of customer engagement solutions consist of customer service, technical support and other value added outsourced back office services. This omni-channel offering is delivered through voice, email, chat, SMS, social media and other communication applications. The customer expansion solution is a derivative of the segment's customer engagement solution, combining traditional BPO solutions with the segment's sales and acquisition oriented contact center capability to allow existing clients to further mine their existing customer base. The segment's customer experience solution is comprised of a comprehensive suite of proprietary software tools to measure, monitor and manage the customer experience. |
- | Customer Acquisition - In the Customer Acquisition segment, the segment works with consumer-facing businesses and acquires customers for them. Most of the customer acquisition solutions are based on two steps: (a) generating or purchasing a lead or a prospect, and (b) converting that lead or prospect into a customer, most frequently through a voice-based channel. In this segment, customers are primarily acquired for clients in the telecommunications, cable, technology and insurance industries. The segment's activity for the insurance industry is conducted through segment's Medicare Insurance division, which acquires customers for the leading health insurance carriers. |
The BOD assesses the Group's internal performance on the following bases:
- | Revenue from external customers for each operating segment; and |
- | Adjusted EBITDA |
Adjusted EBITDA is a non-GAAP financial measure that represents the Group's net (loss) / profit before finance cost, income tax expense, non-cash items of depreciation and amortization, and share-based payments. Adjustment is also made, if necessary, to eliminate the effect of non-recurring charges. Whereas EBITDA represents the Group's net (loss) / profit before finance cost, income tax expense and non-cash items of depreciation and amortization. The management believes that Adjusted EBITDA is a meaningful indicator of the health of the Group's business as it reflects the ability to generate cash that can be used to fund recurring capital expenditures as well as growth and it also disregards non-cash or non-recurring charges that the management believe are not reflective of the Group's long- term performance.
F-90
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
16.1 | Information about segments |
The segment information provided to the chief operating decision makers for the operating segments for the periods ended September 30, 2017 and 2016 and as at June 30, 2017 is as follows:
|
September 30, 2017
|
||||||||
|
Customer
management |
Customer
acquisition |
Total
|
||||||
|
(US$'000)
|
||||||||
Segment revenue
|
|
70,638
|
|
|
19,846
|
|
|
90,484
|
|
Less: inter-segment revenue
|
|
(1,097
|
)
|
|
—
|
|
|
(1,097
|
)
|
Revenue from external customers
|
|
69,541
|
|
|
19,846
|
|
|
89,387
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA – September 30, 2017
|
|
(1,121
|
)
|
|
457
|
|
|
(664
|
)
|
|
September 30, 2016
|
||||||||
|
Customer
management |
Customer
acquisition |
Total
|
||||||
|
(US$'000)
|
||||||||
Segment revenue
|
|
71,588
|
|
|
16,523
|
|
|
88,111
|
|
Less: inter-segment revenue
|
|
(619
|
)
|
|
—
|
|
|
(619
|
)
|
Revenue from external customers
|
|
70,969
|
|
|
16,523
|
|
|
87,492
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA – September 30, 2016
|
|
6,602
|
|
|
265
|
|
|
6,867
|
|
16.2 | Adjusted EBITDA for operating segments for the period |
|
|
September 30,
2017 |
September 30,
2016 |
||||||
|
Note
|
(US$'000)
|
|||||||
Net (loss) / profit for the period
|
|
|
|
|
(4,808
|
)
|
|
2,746
|
|
Finance expense
|
|
|
|
|
1,254
|
|
|
1,403
|
|
Income tax (benefit) / expense
|
|
|
|
|
(1,419
|
)
|
|
(445
|
)
|
Depreciation and amortization
|
|
|
|
|
3,209
|
|
|
3,391
|
|
EBITDA
|
|
|
|
|
(1,764
|
)
|
|
7,095
|
|
Non-recurring expenses(a)
|
|
17.1
|
|
|
1,045
|
|
|
—
|
|
Other income(b)
|
|
|
|
|
(170
|
)
|
|
(364
|
)
|
Share-based payments
|
|
|
|
|
73
|
|
|
68
|
|
Foreign exchange losses
|
|
|
|
|
152
|
|
|
68
|
|
Adjusted EBITDA
|
|
|
|
|
(664
|
)
|
|
6,867
|
|
(a) | For the three months ended September 30, 2017, we incurred non-recurring expenses of $1.0 million related to DGS EDU LLC legal expenses of $0.3 million and listing expenses of IBEX Holdings Limited of $0.7 million. |
(b) | For the three months ended September 30, 2017 non-recurring income pertains to proceeds for the legal settlement received by Digital Globe Services, Inc. For the three months ended September 30, 2016, non-recurring income represents income attributable to a now-expired arrangement under which TRGI was reimbursed for the purchase of certain software that was also used by other TRGI group companies. |
F-91
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
16.3 | Revenue by location |
|
September 30,
2017 |
September 30,
2016 |
||||
|
(US$'000)
|
|||||
United States of America
|
|
84,954
|
|
|
83,024
|
|
Others
|
|
4,433
|
|
|
4,468
|
|
|
|
89,387
|
|
|
87,492
|
|
16.4 | (Loss) / profit by operating segment |
|
September 30,
2017 |
September 30,
2016 |
||||
|
(US$'000)
|
|||||
Customer management
|
|
(3,980
|
)
|
|
3,002
|
|
Customer acquisition
|
|
(828
|
)
|
|
(256
|
)
|
|
|
(4,808
|
)
|
|
2,746
|
|
16.5 | Non-current assets by location |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
United States of America
|
|
40,360
|
|
|
40,533
|
|
Others
|
|
19,291
|
|
|
18,724
|
|
|
|
59,651
|
|
|
59,257
|
|
16.6 | Total assets by segments |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Customer management
|
|
107,234
|
|
|
104,653
|
|
Customer acquisition
|
|
48,512
|
|
|
47,577
|
|
|
|
155,746
|
|
|
152,230
|
|
16.7 | Total liabilities by segments |
|
September 30,
2017 |
June 30,
2017 |
||||
|
(US$'000)
|
|||||
Customer management
|
|
89,841
|
|
|
83,322
|
|
Customer acquisition
|
|
41,901
|
|
|
40,170
|
|
|
|
131,742
|
|
|
123,492
|
|
F-92
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
17. | OTHER OPERATING EXPENSES |
|
|
September 30,
2017 |
September 30,
2016 |
||||||
|
Notes
|
(US$'000)
|
|||||||
Rent and utilities
|
|
|
|
|
4,392
|
|
|
4,621
|
|
Communication
|
|
|
|
|
2,157
|
|
|
2,119
|
|
Maintenance, repairs and improvements
|
|
|
|
|
2,254
|
|
|
2,104
|
|
Traveling and entertainment
|
|
|
|
|
2,366
|
|
|
1,717
|
|
Insurance
|
|
|
|
|
313
|
|
|
351
|
|
Legal and professional expenses
|
|
17.1
|
|
|
2,079
|
|
|
1,143
|
|
Allowance for trade receivables
|
|
8.1
|
|
|
67
|
|
|
3
|
|
Others
|
|
|
|
|
4,893
|
|
|
3,931
|
|
|
|
|
|
|
18,521
|
|
|
15,989
|
|
17.1 | This includes nonrecurring legal expenses (including settlements) of $0.33 million and listing expenses of $0.72 million. |
18. | TAX |
Tax benefit is charged at 23% for the quarter ended September 30, 2017 (September 30, 2016: -16%) representing the best estimate of the average annual effective tax rate expected to apply for the full year, applied to the pretax income of the three month period. The increase in income tax benefit and effective tax rate was primarily due to US tax losses during the current quarter and the resulting deferred tax asset that is expected to be recoverable from future taxable profits.
19. | DIVIDEND DISTRIBUTION |
IBEX Holdings Limited has not declared or paid any dividends during the quarter ended September 30, 2017. During the quarter ended September 30, 2017, one of the subsidiaries of the Group declared a dividend of $2.6 million, the part of which of $1.0 million was paid on 6 March 2017 to shareholders on the register on 28 February 2017 and the balance remain unpaid as of 30 September 2017. The aggregate cash cost of the dividend is $2.6 million.
20. | FAIR VALUE |
Principal financial instruments
The Groups principal financial instruments comprises of cash, trade receivables, deposits, borrowings, due from a related parties, trade and other payables and due to related parties.
Management assessed the fair values of cash and cash equivalents, trade and other receivables, payables and other current liabilities approximate their carrying amounts largely due to the short term maturities of these instruments. The fair value of debt instruments approximates their carrying value as interest rates are substantially the same as market rates for other debt instruments with similar repayment terms and maturities.
F-93
IBEX Holdings Limited
Notes to the Unaudited Condensed Consolidated Interim
For the three months ended September 30, 2017
21. | SUBSEQUENT EVENTS |
On November 13, 2017, the Holding Company issued to a customer a 10-year warrant to acquire 1,611,944 common shares of the Holding Company representing 10% of the Holding Companys equity on a fully diluted and as-converted basis as of the date of issuance of the warrant. The warrant is exercisable, either for cash or on a net issuance basis, at a set price per share equal to initial public offering per share.
The common shares subject to the warrant vest on an incremental basis upon the satisfaction of specified milestones that are tied to payments made by customer in connection with the purchase of services during a seven and a half year period ending on June 30, 2024, and the warrant will become fully vested when a cumulative total of $600 million is paid by customer during this period. The vesting is partially accelerated in the event of a reorganization transaction.
On December 22, 2017, all of our predecessor stock options and stock option plans were cancelled. As of September 30, 2017, there were 3,953,867 options outstanding on IBEX stock plan 2013 (June 30, 2017: 4,078,746), of which 2,158,115 were exercisable (June 30, 2017: 2,197,994). As of September 30, 2017, there were 716,403 options outstanding on IBEX phantom stock plan (June 30, 2017: 800,514), of which 483,400 were exercisable (June 30, 2017: 526,711). On December 22, 2017, we then issued 1,985,782 new stock options under the 2017 Stock Plan.
In January 2018, our subsidiary IBEX Global Jamaica Limited entered into a five-year $1.4 million non-revolving demand loan with First Global Bank Limited, Jamaica, at a fixed interest rate of 7% per annum for the entire term of the loan.
The Tax Cuts and Jobs Act of 2017 (the Act) was signed into law on December 22, 2017 by President Donald J. Trump. The law includes significant changes to the U.S. corporate income tax system, including a Federal corporate rate reduction from 35% to 21%, limitations on the deductibility of interest expense and executive compensation, and a base erosion focused minimum tax (the Base Erosion and Anti-Abuse tax).
As of September 30, 2017, the group had net deferred tax assets totalling $0.7 million. Deferred tax assets and liabilities are measured using enacted rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered and settled. The groups net deferred tax asset as of September 30, 2017 was determined based on the current enacted federal tax rate of 35% prior to the passage of the Act. As a result of the reduction of the corporate income tax rate to 21% from 35% under the Act, the group will need to revalue its net deferred tax asset as of December 31, 2017. The groups revaluation of its deferred tax assets is subject to further clarification of the new law that cannot be estimated at this time. As such, the group is unable to make a final determination of the effect on quarterly earnings for the period ending December 31, 2017 or the year ending June 30, 2018, at this time. Additionally, the group is evaluating the other provisions of the Act and is unable to assess the effect on the group at this time.
F-94
Common Shares
Shares
IBEX HOLDINGS LIMITED
Preliminary Prospectus
Baird
|
Piper Jaffray
|
William Blair
|
SunTrust Robinson Humphrey
|
Through and including , 2018 (the 25th day after the date of this prospectus), all dealers that effect transactions in these securities, whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.
, 2018
PART II
INFORMATION NOT REQUIRED IN PROSPECTUS
Item 6. | Indemnification of Directors and Officers. |
We are a Bermuda exempted company. The Companies Act provides generally that a Bermuda company may indemnify its directors, officers and auditors against any liability which by virtue of any rule of law would otherwise be imposed on them in respect of any negligence, default, breach of duty or breach of trust, except in cases where such liability arises from fraud or dishonesty of which such director, officer or auditor may be guilty in relation to the company. The Companies Act further provides that a Bermuda company may indemnify its directors, officers and auditors against any liability incurred by them in defending any proceedings, whether civil or criminal, in which judgment is awarded in their favor or in which they are acquitted or granted relief by the Supreme Court of Bermuda pursuant to Section 281 of the Companies Act. We have adopted provisions in our bye-laws that provide that we shall indemnify our officers, directors, resident representative and members of board committees out of the funds of the company from and against all civil liabilities, loss, damage, or expense incurred or suffered by him or her as our director, officer, resident representative or committee member, and indemnity extends to any person acting as our director, officer, resident representative or committee member, in the reasonable belief that he or she has been so appointed or elected notwithstanding any defect in such appointment or election. Such indemnity shall not extend to any matter which would render it void pursuant to the Companies Act.
Our policy is to enter into indemnification agreements with our directors and executive officers. These indemnification agreements may require us, among other things, to indemnify each such director and executive officer for some expenses, including attorneys fees, judgments, fines and settlement amounts incurred by such person in any action or proceeding arising out of such persons service as one of our directors or executive officers.
The Companies Act permits us to purchase and maintain insurance for the benefit of any officer or director in respect of any loss or liability attaching to him or her in respect of any negligence, default, breach of duty or breach of trust, whether or not we may otherwise indemnify such officer or director. Our bye-laws provide that we may maintain insurance for the benefit of any directors, alternate directors, officers, persons or member of a committee authorized under our bye-laws, employees or resident representative of the company in respect of any liability that may be incurred by them or any of them howsoever arising in connection with their respective duties or supposed duties to us. We have purchased and maintain a directors and officers liability policy for such purpose.
We will enter into an underwriting agreement in connection with this offering, which will provide for indemnification in limited circumstances by the underwriters of us, our officers and directors, for certain liabilities, including liabilities arising under the Securities Act of 1933, as amended, or the Securities Act.
Item 7. | Recent Sales of Unregistered Securities. |
During the past three years, we have issued the following securities. We believe that each of the following issuances was exempt from registration under the Securities Act in reliance on Section 4(a)(2) (or Regulation D promulgated thereunder) of the Securities Act regarding transactions not involving a public offering. No underwriters, underwriting discounts or commissions, or any public offerings were involved in these issuances of securities. We believe that our issuances of share awards to our employees, officers and consultants were exempt from registration under the Securities Act in reliance on Rule 701 under the Securities Act.
During the fiscal year ended June 30, 2017, in connection with certain reorganization transactions, we issued a total of 11,606,000 common shares of par value $0.0001 each to our largest shareholder, The Resource Group International Limited, or TRGI, in return for its investments in IBEX Holdings Limited, IBEX Global Limited, DGS Limited and Etelequote Limited and $190,000 in cash. As noted below, 4,749,861 of these common shares were subsequently redesignated into preference shares with the same par value of $0.0001 per share.
II-1
We further issued 360,184 common shares to Mr. Jeffrey Cox, president of IBEX Digital, in return for his equity interest in DGS Limited; and 533,818 common shares to Mr. Anthony Solazzo, chief executive officer of IBEX Insurance, in return for his equity interest in e-Telequote Plc.
On June 20, 2017, we redesignated 4,749,861 common shares held by TRGI into preference shares at a price of $ 0.0001 per share. The preference shares shall automatically convert into common shares upon the consummation of a qualified public offering, with such conversion only being affected at the time and subject to the closing of the sale of securities by us pursuant to such qualified public offering. Each convertible preference share shall be converted into one common share.
On November 13, 2017, we issued to Amazon.com NV Investment Holdings LLC, a subsidiary of Amazon.com, Inc. (Amazon), a 10-year warrant to acquire 1,611,944 of our common shares, representing 10% of our equity on a fully diluted and as-converted basis as of the date of issuance of the warrant. The warrant is exercisable, either for cash or on a net issuance basis, at a price per share equal to the initial public offering per share in this offering.
The common shares subject to the warrant vest on an incremental basis upon the satisfaction of specified milestones that are tied to payments made by Amazon in connection with the purchase of services from us during a seven and a half year period ending on June 30, 2024, and the warrant will become fully vested when a cumulative total of $600 million is paid by Amazon to us during this period. The vesting is partially accelerated in the event of a reorganization transaction (as defined in the warrant).
The exercise price and the number of common shares issuable upon exercise of the warrant are subject to customary anti-dilution adjustments.
Amazon is entitled to customary shelf and piggy-back registration rights with respect to the common shares issued upon exercise of the warrant. Amazon may not transfer the warrant except to a wholly-owned subsidiary of Amazon.
On December 22, 2017, all of our predecessor stock options and stock option plans were cancelled. On December 22, 2017, we then issued 1,985,782 stock options under the 2017 IBEX Plan.
Item 8. | Exhibits and Financial Statement Schedules. |
(a) | The following exhibits are filed as part of this Registration Statement: |
Exhibit
Number |
Description
|
1.1*
|
Form of Underwriting Agreement.
|
Memorandum of Association.
|
|
Bye-laws.
|
|
3.3*
|
Amended Memorandum of Association to be effective upon the closing of this offering.
|
3.4*
|
Amended and Restated Bye-laws to be effective upon the closing of this offering.
|
Amended and Restated Certificate of Designation, Preferences and Rights of Convertible Preference Shares.
|
|
4.1*
|
Form of Certificate of common shares of the Registrant.
|
5.1*
|
Opinion of ASW Law Limited, Bermuda counsel to the Registrant, as to the validity of the common shares being offered.
|
8.1*
|
Opinion of ASW Law Limited, Bermuda counsel to the Registrant, as to certain Bermuda tax matters.
|
8.2*
|
Opinion of DLA Piper LLP (US), U.S. counsel to the Registrant, as to certain U.S. tax matters.
|
Amended and Restated 2017 Stock Plan.
|
|
Registration Rights Agreement, dated as of September 15, 2017, by and between IBEX Holdings Limited and The Resource Group International, Limited.
|
II-2
Exhibit
Number |
Description
|
Stockholders’ Agreement, dated as of September 15, 2017, by and between IBEX Holdings Limited and The Resource Group International, Limited.
|
|
Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
First Amendment, dated May 21, 2014, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Second Amendment, dated October 2, 2014, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Third Amendment, dated February 23, 2015, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Fourth Amendment, dated June 19, 2015, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Fifth Amendment, dated June 26, 2015, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Sixth Amendment, dated June 30, 2015, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Seventh Amendment, dated November 7, 2016, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Eighth Amendment, dated November 18, 2016, to the Revolving Credit and Security Agreement, dated November 8, 2013, by and between TRG Customer Solutions, Inc. and PNC Bank, N.A.
|
|
Loan and Security Agreement, dated March 31, 2015, by and among Digital Globe Services, Inc., TelsatOnline Inc., DGS EDU, LLC, and Heritage Bank of Commerce.
|
|
Form of 2015 e-TeleQuote Insurance, Inc. Senior Secured Note.
|
|
Form of 2016 e-TeleQuote Insurance, Inc. Senior Secured Note.
|
|
Form of 2017 e-TeleQuote Insurance, Inc. Senior Secured Note.
|
|
Loan Agreement, between TRG Customer Solutions, Inc. and e-TeleQuote PLC.
|
|
Share Transfer and Exchange Agreement, dated June 28, 2017, by and among The Resource Group International Limited, Etelequote Plc., Anthony Solazzo and Forward March Limited.
|
|
Share Transfer and Exchange, dated June 28, 2017, by and among Forward March Limited, DGS Limited and Jeffrey Cox.
|
|
Profit Share Agreement, dated June 30, 2016, by and between Jeffrey Cox and DGS Ltd.
|
|
First Amendment, dated November 1, 2017, to the Profit Share Agreement, dated June 30, 2016, by and between Jeffrey Cox and DGS Ltd.
|
|
Warrant, dated November 13, 2017, issued to Amazon.com NV Investment Holdings LLC
|
|
Form of director agreement
|
|
Form of executive employment agreement
|
|
Letter of Grant Thornton UK LLP regarding change in certifying accountant.
|
|
Letter of KPMG LLP regarding change in certifying accountant.
|
|
Subsidiaries of IBEX Holdings Limited.
|
|
Consent of BDO LLP, independent registered public accounting firm.
|
|
23.2*
|
Consent of ASW Law Limited (included in Exhibit 5.1).
|
23.2*
|
Consent of ASW Law Limited (included in Exhibit 8.1).
|
23.2*
|
Consent of DLA Piper LLP (US) (included in Exhibit 8.2).
|
Powers of Attorney (included in the signature pages hereto).
|
* | To be filed by amendment. |
† | Confidential treatment has been requested for certain portions of this exhibit. The confidential portions of this exhibit have been omitted and filed separately with Securities and Exchange Commission. |
II-3
Item 9. | Undertakings. |
(a) | The undersigned registrant hereby undertakes to provide to the underwriters at the closing specified in the underwriting agreement, certificates in such denominations and registered in such names as required by the underwriters to permit prompt delivery to each purchaser. |
(b) | Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. |
(c) | The undersigned registrant hereby undertakes that: |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective. |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Item 16F. | Change in Registrant’s Certifying Accountant |
Replacement of Grant Thornton UK LLP
In May 2017, following a competitive bidding process, our Audit Committee recommended to the Board of Directors that BDO LLP be appointed to replace Grant Thornton UK LLP as chartered accountants and registered auditors in the United Kingdom of our subsidiary IBEX Global Solutions Ltd. (formerly known as IBEX Global Solutions Plc) and its consolidated subsidiaries beginning with the fiscal year ending June 30, 2016. Grant Thornton UK LLP resigned as the statutory auditor of the IBEX Global Solutions Group on June 1, 2017.
BDO LLP has performed audits of the consolidated financial statements of IBEX Global Solutions Ltd. as of June 30, 2016 and 2017, and for each of the two years in the period ended June 30, 2017, in connection with its audits of the consolidated financial statements of IBEX Holdings Limited as of June 30, 2016 and 2017, and for each of the two years in the period ended June 30, 2017, in accordance with the standards of the U.S. Public Company Accounting Oversight Board.
Grant Thornton UK LLP performed a statutory audit of the consolidated financial statements of IBEX Global Solutions Ltd., prepared under International Financial Reporting Standards as adopted by the European Union, for the fiscal year ended June 30, 2016 in accordance with International Standards on Auditing (U.K. and Ireland). Neither Grant Thornton UK LLPs report relating to the statutory audit, nor the historic financial statements, prepared under
II-4
International Financial Reporting Standards as adopted by the European Union, are included or incorporated by reference in this Registration Statement. Grant Thornton UK LLPs statutory audit report did not contain an adverse opinion or a disclaimer of opinion, and it was not qualified or modified as to uncertainty, audit scope or accounting principles.
In connection with the statutory audit performed by Grant Thornton UK LLP under International Standards on Auditing (U.K. and Ireland) of the consolidated financial statements of IBEX Global Solutions Ltd., prepared under International Financial Reporting Standards as adopted by the European Union, for the fiscal year ended June 30, 2016, IBEX Global Solutions Ltd. did not have any disagreements with Grant Thornton UK LLP on any matters of accounting principles or practices, financial statement disclosure, or auditing scope or procedure which, if not resolved to the satisfaction of Grant Thornton UK LLP would have caused Grant Thornton UK LLP to make reference to such matter in its report.
In connection with the statutory audit performed by Grant Thornton UK LLP under International Standards on Auditing (U.K. and Ireland) of the consolidated financial statements of IBEX Global Solutions Ltd., prepared under International Financial Reporting Standards as adopted by the European Union, for the fiscal year ended June 30, 2016, and through the period ended June 1, 2017, none of the reportable events described in paragraphs (A) through (D) of Item 16F(a)(1)(v) of Form 20-F occurred.
Prior to BDO LLPs engagement, we did not consult BDO LLP regarding either (i) the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on IBEX Global Solutions Ltd.s consolidated financial statements, or (ii) any matter that was either the subject of a disagreement or a reportable event as described in Item 16F(a)(1)(iv) and Item 16F(a)(1)(v) of Form 20-F.
We have requested that Grant Thornton UK LLP furnish a letter addressed to the Securities and Exchange Commission stating whether Grant Thornton UK LLP agrees with the above statements, and, if not, stating the respects in which it does not agree. Such letter is included as Exhibit 16.1 to this Registration Statement on Form F-1.
Replacement of KPMG LLP
In March 2017, our Audit Committee recommended to the Board of Directors that BDO LLP be appointed to replace KPMG LLP as auditor in the United Kingdom of our subsidiary Digital Globe Services, Ltd. and its consolidated subsidiaries beginning with the fiscal year ending June 30, 2017. KPMG LLP ceased to be the auditor of the DGS Group on March 28, 2017.
BDO LLP has performed audits of the consolidated financial statements of Digital Globe Services, Ltd. as of June 30, 2016 and 2017, and for each of the two years in the period ended June 30, 2017, in connection with its audits of the consolidated financial statements of IBEX Holdings Limited as of June 30, 2016 and 2017, and for each of the two years in the period ended June 30, 2017, in accordance with the standards of the U.S. Public Company Accounting Oversight Board.
KPMG LLP performed an audit of the consolidated financial statements of Digital Globe Services, Ltd., prepared under US GAAP, for the fiscal year ended June 30, 2016 in accordance with International Standards on Auditing (U.K. and Ireland). Neither KPMG LLPs report relating to the audit, nor the historic financial statements, are included or incorporated by reference in this Registration Statement. KPMG LLPs audit report did not contain an adverse opinion or a disclaimer of opinion, and it was not qualified or modified as to uncertainty, audit scope or accounting principles.
In connection with the audit performed by KPMG LLP under International Standards on Auditing (U.K. and Ireland) of the consolidated financial statements of Digital Globe Services, Ltd., prepared under US GAAP, for the fiscal year
II-5
ended June 30, 2016, Digital Globe Services, Ltd. did not have any disagreements with KPMG LLP on any matters of accounting principles or practices, financial statement disclosure, or auditing scope or procedure which, if not resolved to the satisfaction of KPMG LLP would have caused KPMG LLP to make reference to such matter in its report.
In connection with the audit performed by KPMG LLP under International Standards on Auditing (U.K. and Ireland) of the consolidated financial statements of Digital Globe Services, Ltd., prepared under US GAAP for the fiscal year ended June 30, 2016, and through the period ended March 28, 2017, none of the reportable events described in paragraphs (A) through (D) of Item 16F(a)(1)(v) of Form 20-F occurred.
Prior to BDO LLPs engagement, we did not consult BDO LLP regarding either (i) the application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might be rendered on Digital Globe Services, Ltd.s consolidated financial statements, or (ii) any matter that was either the subject of a disagreement or a reportable event as described in Item 16F(a)(1)(iv) and Item 16F(a)(1)(v) of Form 20-F.
We have requested that KPMG LLP furnish a letter addressed to the Securities and Exchange Commission stating whether KPMG LLP agrees with the above statements, and, if not, stating the respects in which it does not agree. Such letter is included as Exhibit 16.2 to this Registration Statement on Form F-1.
II-6
Pursuant to the requirements of the Securities Act of 1933, as amended, the registrant certifies that it has reasonable grounds to believe that it meets all the requirements for filing on Form F-1 and has duly caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in Washington, D.C. on the 23rd day of February, 2018.
|
By:
|
/s/ Mohammed Khaishgi
|
|
Name:
|
Mohammed Khaishgi
|
|
Title:
|
Chief Executive Officer and Chairman
(Principal Executive Officer) |
POWER OF ATTORNEY
KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below constitutes and appoints his true and lawful attorney-in-fact, with full power of substitution and resubstitution for him and in his name, place and stead, in any and all capacities to sign any and all amendments including post-effective amendments to this registration statement (including, without limitation, any additional registration statement filed pursuant to Rule 462 under the Securities Act of 1933), and to file the same, with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, hereby ratifying and confirming all that said attorney-in-fact or his substitute, each acting alone, may lawfully do or cause to be done by virtue thereof.
Pursuant to the requirements of the Securities Act of 1933, this Registration Statement has been signed by the following persons in the capacities and on the dates indicated.
Name
|
Position
|
Date
|
|
|
|
/s/ Mohammed Khaishgi
|
Chief Executive Officer and Chairman
(Principal Executive Officer) |
February 23, 2018
|
Mohammed Khaishgi
|
||
|
|
|
/s/ Karl Gabel
|
Chief Financial Officer
(Principal Accounting and Financial Officer) |
February 23, 2018
|
Karl Gabel
|
Authorized Representative in the U.S.:
By:
|
/s/ Mohammed Khaishgi
|
|
||
|
Name:
|
Mohammed Khaishgi
|
|
|
|
Title:
|
Chief Executive Officer and Chairman
|
|
|
|
Date:
|
February 23, 2018
|
|
II-7
1. |
The liability of the members of the Company is limited to the amount (if any) of the time being unpaid on the shares respectively held by them.
|
2. |
The undersigned, namely,
|
Name and Address
|
Bermudian Status
(Yes or No)
|
Nationality
|
Number of Shares
Subscribed
|
|
Compass Administration Services Ltd.
Crawford House
50 Cedar Avenue
Hamilton HM 11
|
Yes
|
Bermuda
|
1
|
3. |
The Company is to be an exempted Company as defined by the Companies Act 1981.
|
4. |
The Company, with the consent of the Minister of Finance, has power to hold land situate in Bermuda not exceeding ___ in all, including the following parcels: -N/A
|
5. |
The authorised share capital of the Company is USD$12,000.00 divided into 120,000,000 shares of par value US$0.0001 each.
|
6. |
the objects for which the Company is formed and incorporated are unrestricted.
|
7. |
The following are provision regarding the powers of a Company:
|
i) |
Has the powers of a natural person;
|
ii) |
Subject to the provisions of Section 42 of the Companies Act 1981, has the power to issue preference shares which at the option of the holders thereof are to be liable to be redeemed;
|
iii) |
Has the power to purchase its own shares in accordance with the provisions of Section 42A of the Companies Act 1981; and
|
iv) |
Has the power to acquire its own shares to be held as treasury shares in accordance with the provisions of Section 428 of the Companies Act 1981.
|
/s/ Laetitia Hupman
|
/s/
|
|
Laetitia Hupman
|
(Witness)
|
|
Duly authorised, for and on behalf of
|
||
Compass Administration Services Ltd.
|
||
(Subscriber)
|
BYE-LAWS
OF
Forward March Limited
CERTIFIED that the within-written bye-laws are a true copy of the bye-laws of Compass Administration Services Ltd (the “Company”) as approved and adopted as the bye-laws of the Company (the “Bye-Laws”) by written resolution constituting the statutory general meeting of the sole member of the Company dated and effective on 3 March 2017.
Duly Authorised | |
For and on behalf of | |
Compass Administration Services Ltd. | |
Secretary | |
Prepared by
ASW Law Limited
Barristers & Attorneys
Crawford House
50 Cedar Avenue
Hamilton, HM 11
Bermuda
PAGE INTENTIONALLY LEFT BLANK
TABLE OF CONTENTS
DEFINITIONS AND INTERPRETATION | ||
1. | Definitions and Interpretation | 1 |
SHARES | ||
2. | Power to Issue Shares | 3 |
3. | Power of the Company to Purchase its Shares | 4 |
4. | Rights Attaching to Shares | 4 |
5. | Calls on Shares | 5 |
6. | Forfeiture of Shares | 5 |
7. | Share Certificates | 6 |
8. | Fractional Shares | 6 |
REGISTRATION OF SHARES | ||
9. | Register of Members | 6 |
10. | Registered Holder Absolute Owner | 6 |
11. | Transfer of Registered Shares | 6 |
12. | Transmission of Registered Shares | 7 |
ALTERATION OF SHARE CAPITAL | ||
13. | Power to Alter Capital | 8 |
14. | Variation of Rights Attaching to Shares | 8 |
MEETINGS OF MEMBERS | ||
15. | Annual General Meetings | 9 |
16. | Special General Meetings | 9 |
17. | Requisitioned General Meetings | 9 |
18. | Notice | 9 |
19. | Giving Notice and Access | 10 |
20. | Postponement of General Meeting | 10 |
21. | Telephonic or Electronic Participation in Meetings | 10 |
22. | Quorum at General Meetings | 11 |
23. | Chairman to Preside at General Meetings | 11 |
24. | Voting on Resolutions | 11 |
25. | Power to Demand a Vote on a Poll | 12 |
26. | Voting by Joint Holders of Shares | 13 |
27. | Instrument of Proxy | 13 |
28. | Representation of Corporate Member | 13 |
29. | Adjournment of General Meeting | 14 |
30. | Written Resolutions | 14 |
31. | Directors Attendance at General Meetings | 15 |
DIVIDENDS AND CAPITALISATION | ||
32. | Dividends | 15 |
33. | Power to Set Aside Profits | 15 |
34. | Method of Payment | 15 |
35. | Capitalisation | 16 |
DIRECTORS AND OFFICERS | ||
36. | Election of Directors | 16 |
37. | Number of Directors | 16 |
38. | Term of Office of Directors | 16 |
39. | Alternate Directors | 16 |
40. | Removal of Directors | 17 |
41. | Vacancy in the Office of Director | 17 |
42. | Remuneration of Directors | 18 |
43. | Defect in Appointment | 18 |
44. | Directors to Manage Business | 18 |
45. | Powers of the Board of Directors | 18 |
46. | Register of Directors and Officers | 19 |
47. | Appointment of Officers | 19 |
48. | Appointment of Secretary | 20 |
49. | Duties of Officers | 20 |
50. | Remuneration of Officers | 20 |
51. | Conflicts of Interest | 20 |
52. | Indemnification and Exculpation of Directors and Officers | 20 |
MEETINGS OF THE BOARD OF DIRECTORS | ||
53. | Board Meetings | 21 |
54. | Notice of Board Meetings | 21 |
55. | Telephonic or Electronic Participation in Meetings | 22 |
56. | Quorum at Board Meetings | 22 |
57. | Board to Continue in the Event of Vacancy | 22 |
58. | Chairman to Preside | 22 |
59. | Written Resolutions | 22 |
60. | Validity of Prior Acts of the Board | 22 |
ACCOUNTS | ||
61. | Books of Account | 23 |
62. | Financial Year End | 23 |
AUDITS | ||
63. | Annual Audit | 23 |
64. | Appointment of Auditor | 23 |
65. | Remuneration of Auditor | 23 |
66. | Duties of Auditor | 24 |
67. | Access to Records | 24 |
68. | Financial Statements | 24 |
69. | Distribution of Auditor’s Report | 24 |
70. | Vacancy in the Officer of Auditor | 24 |
CORPORATE RECORDS | ||
71. | Minutes | 24 |
72. | Place Where Corporate Records Kept | 25 |
73. | Form and Use of Seal | 25 |
CHANGES TO CONSTITUTION |
||
74. | Alteration or amendment of Bye-laws | 25 |
75. | Alteration or amendment of Memorandum of Association | 25 |
76. | Discontinuance | 25 |
MISCELLANEOUS | ||
77. | Registered Office | 26 |
78, | Amalgamation and Merger | 26 |
79. | Conversion | 26 |
VOLUNTARY WINDING-UP AND DISSOLUTION | ||
80. | Winding-Up | 26 |
FORMS | |
Schedule “A” | (Bye-law 6) |
Schedule “B” | (Bye-law 11) |
Schedule “C” | (Bye-law 12.2) |
Schedule “D” | (Bye-law 27.1) |
1. |
Definitions and Interpretation
|
1.1 |
In these Bye-laws, the following words and expressions shall, where not inconsistent with the context, have the following respective meanings:
|
“Alternate Director”
|
an alternate director appointed in accordance with these Bye-laws;
|
||
“Auditor”
|
includes any individual auditor or partnership of auditors;
|
||
“Board”
|
the board of directors of the Company appointed or elected pursuant to these Bye-laws and acting by resolution in accordance with the Companies Act and these Bye-laws or the directors present at a meeting of directors at which there is a quorum;
|
||
“Bye-laws”
|
means these Bye-laws in their present form or as from time to time amended;
|
||
“Companies Act”
|
the Companies Act 1981, as amended from time to time;
|
||
“Company”
|
the company incorporated in Bermuda under the name of Forward March Limited on 28 February 2017;
|
||
“Director”
|
any person duly elected or appointed as a director of the Company and shall include an Alternate Director or any person occupying the position of director by whatever name called;
|
||
“Further Financing”
|
any form of debt or equity financing of the Company including by way of an issue of shares, options, warrants or other convertible instruments or securities;
|
||
“Member”
|
the person registered in the Register of Members as the holder of shares in the Company and, when two or more persons are so registered as joint holders of shares, means the person whose name stands first in the Register of Members as one of such joint holders or all of such persons, as the context so requires;
|
||
“Memorandum”
|
means the Memorandum of Association of the Company, as from time to time amended;
|
||
“notice”
|
written notice as further provided in these Bye-laws unless otherwise specifically stated;
|
“Officer”
|
any person appointed by the Board to hold an office in the Company;
|
||
“Register of Directors Officers”
|
the register of directors and officers referred to in and these Bye-laws;
|
||
“Register of Members”
|
the register of members referred to in these Bye-laws;
|
||
“Registered Office”
|
the registered office for the time being of the Company;
|
||
“Resident Representative”
|
any person appointed to act as resident representative of the Company and includes any deputy or assistant resident representative;
|
||
“Secretary”
|
the person appointed to perform any or all of the duties of secretary of the Company and includes any deputy or assistant secretary and any person appointed by the Board to perform any of the duties of the Secretary;
|
||
“share”
|
means a share in the capital of the Company and includes a fraction of a share; and
|
||
“Treasury Share”
|
a share of the Company that was or is treated as having been acquired and held by the Company and has been held continuously by the Company since it was so acquired and has not been cancelled.
|
(a) |
words denoting the plural number include the singular number and vice versa;
|
(b) |
words denoting the masculine gender include the feminine and neuter genders;
|
(c) |
words importing persons include companies, associations or bodies of persons whether corporate or not;
|
(d) |
the words:
|
(i) |
“may” shall be construed as permissive; and
|
(ii) |
“shall” shall be construed as imperative; and
|
(e) |
unless otherwise provided in these Bye-laws, words or expressions defined in the Companies Act shall bear the same meaning in these Bye-laws.
|
1.3 |
In these Bye-laws expressions referring to writing or its cognates shall, unless the contrary intention appears, include facsimile, printing, lithography, photography, electronic mail and other modes of representing words in visible form.
|
1.4 |
Headings used in these Bye-laws are for convenience only and are not to be used or relied upon in the construction hereof.
|
2.
|
Power to Issue Shares
|
2.1 |
Subject to these Bye-laws and to any resolution of the Members to the contrary, and without prejudice to any special rights previously conferred on the holders of any existing shares or class of shares, the Board shall have the power to issue any unissued shares on such terms and conditions as it may determine and any shares or class of shares may be issued with such preferred, deferred or other special rights or such restrictions, whether in regard to dividend, voting, return of capital, or otherwise as the Company may by resolution of the Members prescribe.
|
2.2 |
Subject to the provisions of these provisions of these Bye-laws and any limitations prescribed by law, and without prejudice to any special rights previously conferred on the holders of any existing class or series of shares, any class or series of shares may be issued with such preferred or other special rights as the Board may determine (including such preferred or other special rights or restrictions with respect to dividend, voting, liquidation or other rights of the shares as may be determined by the Board).The Board may establish from time to time the number of shares to be included in each such class or series, which number may be increased (except as otherwise provided by the Board in creating such class or series) or decreased (but not below the number of shares thereof then in issue) from time to time by resolution of the Board, and to fix the designation, powers, preferences, redemption provisions restrictions and rights to such class or series and the qualifications, limitations or restrictions thereof. The terms of any class or series of shares shall be set forth in a Certificate of Designation in the minutes of the Board authorising the issuance of such shares but shall not form part of these Bye-laws, and may be examined by any Member on request.
|
2.3 |
Without limiting the foregoing and subject to the Companies Act, the Company may issue preference shares which (i) are liable to be redeemed on the happening of a specified event or events or on a given date or dates and/or (ii) are liable to be redeemed at the option of the Company and/or the holder. The terms and manner of redemption of any redeemable shares shall be as the Board may by resolution determine before the allotment of such shares and the terms and manner of redemption of any other redeemable preference shares shall be either (i) as the Company may by resolution determine or (ii) insofar as the Board is so authorised by any resolution, as the Board may by resolution determine, in either case, before the allotment of such shares.
|
3.
|
Power of the Company to Purchase its Shares
|
3.1 |
The Company may purchase its own shares for cancellation or to acquire them as Treasury Shares in accordance with the Companies Act on such terms as the Board shall think fit. No such purchase shall be made if there are reasonable grounds for believing that the Company is, or after the purchase would be, unable to pay its liabilities as they become due.
|
3.2 |
The Board may exercise all the powers of the Company to purchase or acquire all or any part of its own shares in accordance with the Companies Act.
|
3.3 |
Shares so purchased by the Company under this Bye-law shall be treated as cancelled and the amount of the Company’s issued capital shall be reduced by the nominal value of those shares accordingly but the purchase of shares under this Bye-law shall not be taken as reducing the amount of the Company’s authorised share capital.
|
4.
|
Rights Attaching to Shares
|
4.1 |
Subject to any resolution of the Members to the contrary (and without prejudice to any special rights conferred thereby on the holders of any other shares or class of shares), the share capital shall be divided into shares of a single class the holders of which shall, subject to these Bye-laws;
|
(a) |
be entitled to one vote per share;
|
(b) |
be entitled to such dividends as the Board may from time to time declare;
|
(c) |
in the event of a winding-up or dissolution of the Company, whether voluntary or involuntary or for the purpose of a reorganisation or otherwise or upon any distribution of capital, be entitled to the surplus assets of the Company; and
|
(d) |
generally be entitled to enjoy all of the rights attaching to shares.
|
4.2 |
All the rights attaching to a Treasury Share shall be suspended and shall not be exercised by the Company while it holds such Treasury Share and, except where required by the Companies Act, all Treasury Shares shall be excluded from the calculation of any percentage or fraction of the share capital, or shares, of the Company.
|
4.3 |
At the discretion of the Board, whether or not in connection with the issuance and sale of any shares or other securities of the Company, the Company may issue securities, contracts, warrants or other instruments evidencing any shares, option rights, securities having conversion or option rights, or obligations on such terms, conditions and other provisions as are fixed by the Board including, without limiting the generality of this authority, conditions that preclude or limit any person or persons owning or offering to acquire a specified number or percentage of the issued common shares, other shares, option rights, securities having conversion or option rights, or obligations of the Company or transferee of the person or persons from exercising, converting, transferring or receiving the shares, option rights, securities having conversion or option rights, or obligations.
|
5.
|
Calls on Shares
|
6.
|
Forfeiture of Shares
|
6.1
|
If any Member fails to pay, on the day appointed for payment thereof, any call in respect of any share allotted to or held by such Member, the Board may, at any time thereafter during such time as the call remains unpaid, direct the Secretary to forward such Member a notice in writing in the form set out at Schedule “A”, or as near to such form as circumstances admit.
|
6.2
|
If the requirements of such notice are not complied with, any such share may at any time thereafter before the payment of such call and the interest due in respect thereof be forfeited by a resolution of the Board to that effect, and such share shall thereupon become the property of the Company and may be disposed of as the Board shall determine. Without limiting the generality of the foregoing, the disposal may take place by sale, repurchase, redemption or any other method of disposal permitted by and consistent with these Bye-laws and the Companies Act.
|
6.3
|
A Member whose share or shares have been so forfeited shall, notwithstanding such forfeiture, be liable to pay to the Company all calls owing on such share or shares at the time of the forfeiture, together with all interest due on such share or shares and any costs and expenses incurred by the Company in connection with such share or shares.
|
6.4
|
The Board may accept the surrender of any shares which it is in a position to forfeit on such terms and conditions as may be agreed. Subject to those terms and conditions, a surrendered share shall be treated as if it had been forfeited.
|
7.
|
Share Certificates
|
7.1
|
Every Member shall be entitled to a certificate under the common seal of the Company or bearing the signature (or a facsimile thereof) of a Director or the Secretary or a person expressly authorised to sign specifying the number and, where appropriate, the class of shares held by such Member and whether the same are fully paid up and, if not, specifying the amount paid on such shares. The Board may by resolution determine, either generally or in a particular case, that any or all signatures on certificates may be printed thereon or affixed by mechanical means.
|
7.2 |
The Company shall be under no obligation to complete and deliver a share certificate unless specifically called upon to do so by the person to whom the shares have been allotted.
|
7.3 |
If any share certificate shall be proved to the satisfaction of the Board to have been wom out, lost, mislaid, or destroyed the Board may cause a new certificate to be issued and request indemnity for the lost certificate if it sees fit.
|
8.
|
Fractional Shares
|
9.
|
Register of Members
|
9.1 |
The Board shall cause to be kept in one or more books a Register of Members and shall enter in such Register of Members the particulars required by the Companies Act.
|
9.2 |
The Register of Members shall be open to inspection without charge at the registered office of the Company on every business day, subject to such reasonable restrictions as the Board may impose, so that not less than two hours in each business day be allowed for inspection. The Register of Members may, after notice has been given in accordance with the Companies Act, be closed for any time or times not exceeding in the whole thirty days in each year.
|
10.
|
Registered Holder Absolute Owner
|
11.
|
Transfer of Registered shares
|
11.1
|
An instrument of transfer shall be in writing in the form set out at Schedule “B”, or as near to such form as circumstances admit, or in such other form as the Board may accept.
|
11.2 |
Such instrument of transfer shall be signed by or on behalf of the transferor and transferee, provided that, in the case of a fully paid share, the Board may accept the instrument signed by or on behalf of the transferor alone. The transferor shall be deemed to remain the holder of such share until the same has been registered as having been transferred to the transferee in the Register of Members.
|
11.3 |
The Board may refuse to recognise any instrument of transfer unless it is accompanied by the certificate in respect of the shares to which it relates and by such other evidence as the Board may reasonably require to show the right of the transferor to make the transfer.
|
11.4 |
The joint holders of any·share may transfer such share to one or more of such joint holders, and the surviving holder or holders of any share previously held by them jointly with a deceased Member may transfer any such share to the executors or administrators of such deceased Member.
|
11.5 |
The Board may in its absolute discretion and without assigning any reason therefor refuse to register the transfer of a share. The Board shall refuse to register a transfer unless all applicable consents, authorisations and permissions of any governmental body or agency in Bermuda have been obtained. If the Board refuses to register a transfer of any share the Secretary shall, within three months after the date on which the transfer was lodged with the Company, send to the transferor and transferee notice of the refusal.
|
12. |
Transmission of Registered Shares
|
12.1 |
In the case of the death of a Member, the survivor or survivors where the deceased Member was a joint holder, and the legal personal representatives of the deceased Member where the deceased Member was a sole holder, shall be the only persons recognised by the Company as having any title to the deceased Member’s interest in the shares. Nothing herein contained shall release the estate of a deceased joint holder from any liability in respect of any share which had been jointly held by such deceased Member with other persons. Subject to the Companies Act, for the purpose of this Bye-law, legal personal representative means the executor or administrator of a deceased Member of such other person as the Board may, in its absolute discretion, decide as being properly authorised to deal with the shares of a deceased Member.
|
12.2 |
Any person becoming entitled to a share in consequence of the death or bankruptcy of any Member or otherwise by operation of law may be registered as a Member upon such evidence as the Board may deem sufficient or may elect to nominate some person to be registered as a transferee of such share, and in such case the person becoming entitled shall execute in favour of such nominee an instrument of transfer in writing in the form set out at Schedule “C” or as near to such form as circumstances admit.
|
12.3 |
On the presentation of the foregoing materials to the Board, accompanied by such evidence as the Board may require to prove the title of the transferor, the transferee shall be registered as a Member. Notwithstanding the foregoing, the Board shall, in any case, have the same right to decline or suspend registration as it would have had in the case if a transferor of the share by that Member before such Member’s death or bankruptcy, as the case may be.
|
12.4
|
Where two or more persons are registered as joint holders of a share or shares, then in the event of the death of any joint holder or holders the remaining joint holder or holders shall be absolutely entitled to such share or shares and the Company shall recognise no claim in respect of the estate of any joint holder except in the case of the last survivor of such joint holders.
|
13. |
Power to Alter capital
|
13.1 |
The Company may if authorised by resolution of the Members increase, divide, consolidate, subdivide, change the currency denomination of, diminish or otherwise alter or reduce its share capital in any manner permitted by the Companies Act.
|
13.2 |
Where, on any alteration or reduction of share capital, fractions of shares or some other difficulty would arise, the Board may deal with or resolve the same in such manner as it thinks fit.
|
14. |
Variation of Rights Attaching to Shares
|
(a) |
the approval of the Board; or
|
(b) |
the consent of a majority of the Members voting a single class, with the holders of preference shares being entitled to vote on the basis that their preference shares had converted to common shares in accordance with these Bye-Laws,
|
15. |
Annual General Meetings
|
16. |
Special General Meetings
|
17. |
Requisitioned General Meetings
|
18. |
Notice
|
18.1 |
At least five days’ notice of an annual general meeting shall be given to each Member entitled to attend and vote at such meeting, stating the date, place and time at which the meeting is to be held, that the election of Directors will take place thereat, and as far as practicable, the other business to be conducted at the meeting.
|
18.2 |
At least five days’ notice of a special general meeting shall be given to each Member entitled to attend and vote at such meeting, stating the date, time, place and the general nature of the business to be considered at the meeting.
|
18.3 |
The Board may fix any date as the record date for determining the Members entitled to receive notice of and to vote at any general meeting.
|
18.4 |
A general meeting shall, notwithstanding that it is called on shorter notice than that specified in these Bye-laws, be deemed to have been properly called if it is so agreed by (i) all the Members entitled to attend and vote thereat in the case of an annual general meeting; and (ii) by a majority in number of the Members having the right to attend and vote at the meeting, being a majority together holding not less than 95% in nominal value of the shares giving a right to attend and vote at such meeting in the case of a special general meeting.
|
18.5 |
The accidental omission to give notice of a general meeting to, or the non-receipt of a notice of a general meeting by, any person entitled to receive notice shall not invalidate the proceedings at that meeting.
|
19.
|
Giving Notice and Access
|
19.1 |
A notice may be given by the Company to a Member:
|
(a) |
by delivering it to such Member in person; or
|
(b) |
by sending it by letter mail or courier to such Member’s address in the Register of Members; or
|
(c) |
by transmitting it by electronic means (including facsimile and electronic mall, but not telephone) in accordance with such directions as may be given by such Member to that Company for such purpose; or
|
(d) |
in accordance with Bye-law 19.4.
|
19.2 |
Any notice required to be given to a Member shall, with respect to any shares held jointly by two or more persons, be given to whichever of such persons is named first in the Register of Members and notice so given shall be sufficient notice to all the holders of such shares.
|
19.3 |
Any notice (save for one delivered in accordance with Bye-law 19.4) shall be deemed to have been served at the time when the same would be delivered in the ordinary course of transmission and, in providing such service, it shall be sufficient to prove that the notice was properly addressed and prepaid, if posted, and the time when it was posted, delivered to the courier or transmitted by electronic means.
|
19.4 |
Where a Member Indicates his consent (in a form and manner satisfactory to the Board) to receive information or documents by accessing them on a website rather than by other means, the Board may deliver such information or documents by notifying the Member of their availability and including therein the address of the website, the place on the website where the information or document may be found, and instructions as to how the information or document may be accessed on the website.
|
19.5 |
In the case of information or documents delivered in accordance with Bye-law 19.4, service shall be deemed to have occurred when (i) the Member is notified in accordance with that Bye-law; and (ii) the information or document is published on the website.
|
20. |
Postponement of General Meeting
|
21. |
Telephonic or Electronic Participation In Meetings
|
22.
|
Quorum at General Meetings
|
22.1 |
At any general meeting one or more Members present in person or by proxy and representing in excess of a majority of the total issued voting shares in the Company throughout the meeting shall form a quorum for the transaction of business.
|
22.2 |
If within thirty minutes from the time appointed for the meeting a quorum is not present, then, in the case of a meeting convened on a requisition, the meeting shall be deemed cancelled and, in any other case, the meeting shall stand adjourned to the same day one week later, at the same time and place or to such other day, time or place as the Secretary may determine. Unless the meeting is adjourned to a specific date, time and place announced at the meeting being adjourned, fresh notice of the resumption of the meeting shall be given to each Member entitled to attend and vote at such meeting in accordance with these Bye-laws.
|
23. |
Chairman to Preside at General Meetings
|
24. |
Voting on Resolutions
|
24.1 |
Subject to the Companies Act and these Bye-laws, any question proposed for the consideration of the Members at any general meeting shall be decided by the affirmative votes of a majority of the votes cast in accordance with these Bye-laws and in the case of an equality of votes the chairman of such meeting shall be entitled to a casting vote.
|
24.2 |
No member shall be entitled to vote at a general meeting unless such Member has paid all the calls on all shares held by such Member.
|
24.3 |
At any general meeting a resolution put to the vote of the meeting shall, in the first instance, be voted upon by a show of hands and, subject to any rights or restrictions for the time being lawfully attached to any class of shares and subject to these Bye-laws, every Member present in person and every person holding a valid proxy at such meeting shall be entitled to one vote and shall cast such vote by raising his hand.
|
24.4 |
In the event that a Member participates in a general meeting by telephone or electronic means, the chairman of the meeting shall direct the manner in which such Member may cast his vote on a show of hands.
|
24.5 |
At any general meeting if an amendment is proposed to any resolution under consideration and the chairman of the meeting rules on whether or not the proposed amendment is out of order, the proceedings on the substantive resolution shall not be invalidated by any error in such ruling.
|
24.6 |
At any general meeting a declaration by the chairman of the meeting that a question proposed for consideration has, on a show of hands, been carried, or carried unanimously, or by a particular majority, or lost, and an entry to that effect in a book containing the minutes of the proceedings of the Company shall, subject to these Bye-laws, be conclusive evidence of that fact.
|
25. |
Power to Demand a Vote on a Poll
|
25.1 |
Notwithstanding the foregoing, a poll may be demanded by any of the following persons:
|
(a) |
the chairman of the meeting; or
|
(b) |
at least three Members present in person or represented by proxy; or
|
(c) |
any Member or Members present In person or represented by proxy and holding between them not less than one-tenth of the total voting rights of all the Members having the right to vote at such meeting; or
|
(d) |
any Member or Members present in person or represented by proxy holding shares in the Company conferring the right to vote at such meeting, being shares on which an aggregate sum has been paid up equal to not less than one- tenth of the total amount paid up on all such shares conferring such right.
|
25.2 |
Where a poll is demanded, subject to any rights or restrictions for the time being lawfully attached to any class of shares, every person present at such meeting shall have one vote for each share of which such person is the holder or for which such person holds a proxy and such vote shall be counted by ballot as described herein, or in the case of a general meeting at which one or more Members are present by telephone or electronic means, in such manner as the chairman of the meeting may direct and the result of such poll shall be deemed to be the resolution of the meeting at which the poll was demanded and shall replace any previous resolution upon the same matter which has been the subject of a show of hands. A person entitled to more than one vote need not use all his votes or cast all the votes he uses in the same way.
|
25.3 |
A poll demanded for the purpose of electing a chairman of the meeting or on a question of adjournment shall be taken forthwith. A poll demanded on any other question shall be taken at such time and in such manner during such meeting as the chairman (or acting chairman) of the meeting may direct. Any business other than that upon which a poll has been demanded may be conducted pending the taking of the poll.
|
25.4 |
Where a vote is taken by poll, each person physically present and entitled to vote shall be furnished with a ballot paper on which such person shall record his vote in such manner as shall be determined at the meeting having regard to the nature of the question on which the vote is taken, and each ballot paper shall be signed or initialled or otherwise marked so as to identify the voter and the registered holder in the case of a proxy. Each person present by telephone or electronic means shall cast his vote in such manner as the chairman shall direct. At the conclusion of the poll, the ballot papers and votes cast in accordance with such directions shall be examined and counted by a committee of not less than two Members or proxy holders appointed by the chairman for the purpose and the result of the poll shall be declared by the chairman.
|
26. |
Voting by Joint Holders of Shares
|
27. |
Instrument of Proxy
|
27.1 |
An instrument appointing a proxy shall be in writing in substantially the form set out at Schedule “D” or such other form as the chairman of the meeting shall accept. The instrument of proxy shall be deemed to confer authority to demand or join in demanding a poll, be heard at the meeting and to vote on any amendment of a written resolution or amendment of a resolution put to the meeting for which it is given as the proxy thinks fit. The instrument of proxy shall, unless it otherwise provides, be valid as well for any adjournment of the meeting to which it relates.
|
27.2 |
The instrument appointing a proxy must be received by the Company at the Registered Office or at such other place or in such manner as is specified in the notice convening the meeting or in any instrument of proxy sent out by the Company in relation to the meeting at which the person named in the instrument appointing a proxy proposes to vote, and an instrument appointing a proxy which is not received in the manner so prescribed shall be invalid.
|
27.3 |
A Member who is the holder of two or more shares may appoint more than one proxy to represent him and vote on his behalf in respect of different shares.
|
27.4 |
The decision of the chairman of any general meeting as to the validity of any appointment of a proxy shall be final.
|
28. |
Representation of Corporate Member
|
28.1 |
A corporation which is a Member may, by written instrument, authorise such person or persons as it thinks fit to act as its representative at any meeting and any person so authorised shall be entitled to exercise the same powers on behalf of the corporation which such person represents as that corporation could exercise if it were an individual Member, and that Member shall be deemed to be present in person at any such meeting attended by its authorised representative or representatives.
|
28.2 |
Notwithstanding Bye-law 28.1, the chairman of the meeting may accept such assurances as he thinks fit as to the right of any person to attend and vote at general meetings on behalf of a corporation which is a Member.
|
29. |
Adjournment of General Meeting
|
30. |
Written Resolutions
|
30.1 |
Subject to these Bye-laws, anything which may be done by resolution of the Company in general meeting or by resolution of a meeting of any class of the Members may, without a meeting may be done by written resolution in accordance with this Bye-law.
|
30.2 |
Notice of a written resolution shall be given, and a copy of the resolution shall be circulated to all Members who would be entitled to attend a meeting and vote thereon. The accidental omission to give notice to, or the non-receipt of a notice by, any Member does not invalidate the passing of a resolution.
|
30.3 |
A written resolution is passed when it is signed by, or in the case of a Member that is a corporation, on behalf of, the Members who at the date that the notice is given represent such majority of votes as would be required if the resolution was voted on at a meeting of Members at which all Members entitled to attend and vote thereat were present and voting.
|
30.4 |
A resolution in writing may be signed in any number of counterparts.
|
30.5 |
A resolution In writing made in accordance with this Bye-law is as valid as if it had been passed by the Company in general meeting or by a meeting of the relevant class of Members, as the case may be, and any reference in any Bye-law to a meeting at which a resolution is passed or to Members voting in favour of a resolution shall be construed accordingly.
|
30.6 |
A resolution in writing made in accordance with this Bye-law shall constitute minutes for the purposes of the Companies Act.
|
30.7 |
This Bye-law shall not apply to:
|
(a) |
a resolution passed to remove an Auditor from office before the expiration of his term of office; or
|
(b) |
a resolution passed for the purpose of removing a Director before the expiration of his term of office.
|
30.8 |
For the purposes of this Bye-law, the effective date of the resolution is the date when the resolution is signed by, or in the case of a Member that is a corporation whether or not a company within the meaning of the Companies Act, on behalf of, the last Member whose signature results in the necessary voting majority being achieved and any reference in any Bye-law to the date of passing of a resolution is, in relation to a resolution made in accordance with this Bye-law, a reference to such date.
|
31. |
Directors Attendance at General Meetings
|
32. |
Dividends
|
32.1 |
The Board may, subject to these Bye-laws and in accordance with the Companies Act, declare a dividend to be paid to the Members, in proportion to the number of shares held by them, and such dividend may be paid in cash or wholly or partly in specie in which case the Board may fix the value for distribution in specie of any assets. No unpaid dividend shall bear interest as against the Company.
|
32.2 |
The Board may fix any date as the record date for determining the Members entitled to receive any dividend.
|
32.3 |
The Company may pay dividends in proportion to the amount paid up on each share where a larger amount is paid up on some shares than on others.
|
32.4 |
The Board may declare and make such other distributions (in cash or in specie) to the Members as may be lawfully made out of assets of the Company. No unpaid distribution shall bear interest as against the Company.
|
33.
|
Power to Set Aside Profits
|
34. |
Method of Payment
|
34.1 |
Any dividend, interest, or other moneys payable in cash in respect of the shares may be paid by cheque or draft sent through the post directed to the Member at such Member’s address in the Register of Members, or to such person and to such address as the holder may in writing direct.
|
34.2 |
In the case of joint holders, any dividend, interest or other moneys payable in cash in respect of shares may be paid by cheque or draft sent through the post directed to the address of the holder first named in the Register of Members, or to such person and to such address as the joint holders may In writing direct. If two or more persons are registered as joint holders of any shares any one can give an effectual receipt for any dividend paid in respect of such shares.
|
34.3 |
The Board may deduct from the dividends or distributions payable to any Member all moneys due from such Member to the Company on account of calls or otherwise.
|
35. |
Capitalisation
|
35.1 |
The Board may capitalise any amount for the time being standing to the credit of any of the Company’s share premium or reserve accounts or to the credit of the profit and loss account or otherwise available for distribution by applying such amount in paying up unissued shares to be allotted as fully paid bonus shares pro rata to the Members.
|
35.2 |
The Board may capitalise any amount for the time being standing to the credit of a reserve account or amounts otherwise available for dividend distribution by applying such amounts in paying up in full, partly or nil paid shares of those Members who would have been entitled to such amounts if they were distributed by way of dividend or distribution.
|
36. |
Election of Directors
|
36.1 |
The Board shall be elected or appointed in the first place at the statutory meeting of the Company and thereafter, except in the case of a casual vacancy, at the annual general meeting or at any special general meeting called for that purpose. The Company may in general meeting set a shareholding requirement for Directors but unless so set there shall be no such requirement.
|
36.2 |
At any general meeting the Members may authorise the Board to fill any vacancy in their number left unfilled at a general meeting.
|
37. |
Number of Directors
|
38. |
Term of Office of Directors
|
39. |
Alternate Directors
|
39.1 |
At any general meeting, the Members may elect a person or persons to act as a Director in the alternative to any one or more Directors or may authorise the Board to appoint such Alternate Directors.
|
39.2 |
Unless the Members otherwise resolve, any Director may appoint a person or persons to act as a Director in the alternative to himself by notice deposited with the Secretary. Any person so elected or appointed shall have all the rights and powers of the Director or Directors for whom such person is appointed in the alternative provided that such person shall not be counted more than once in determining whether or not a quorum is present.
|
39.3 |
An Alternate Director shall be entitled to receive notice of all meetings of the Board and to attend and vote at any such meeting at which a Director for whom such Alternate Director was appointed in the alternative is not personally present and generally to perform at such meeting all the functions of such Director for whom such Alternate Director was appointed.
|
39.4 |
An Alternate Director shall cease to be such if the Director for whom he was appointed to act as a Director in the alternative ceases for any reason to be a Director, but he may be re-appointed by the Board as an alternate to the person appointed to fill the vacancy in accordance with these Bye-laws.
|
40. |
Removal of Directors
|
40.1 |
Subject to any provision to the contrary in these Bye-laws, the Members entitled to vote for the election of Directors may, at any special general meeting convened and held in accordance with these Bye-laws, remove a Director provided that the notice of any such meeting convened for the purpose of removing a Director shall contain a statement of the intention so to do and be served on such Director not less than 14 days before the meeting and at such meeting the Director shall be entitled to be heard on the motion for such Director’s removal.
|
40.2 |
If a Director is removed from the Board under this Bye-law, the Members may fill the vacancy at the meeting at which such Director is removed. In the absence of such election or appointment, the Board may fill the vacancy.
|
41. |
Vacancy in the Office of Director
|
41.1 |
The office of Director shall be vacated if the Director:
|
(a) |
Is removed from office pursuant to these Bye-laws or is prohibited from being a Director by law;
|
(b) |
is or becomes bankrupt, or makes any arrangement or composition with his creditors generally;
|
(c) |
is or becomes of unsound mind or dies; or
|
(d) |
resigns his office by notice to the Company.
|
41.2 |
The Board shall have the power to appoint any person as a Director to fill a vacancy on the Board occurring as a result of the death, disability, disqualification or resignation of any Director and to appoint an Alternate Director to any Director so appointed.
|
42. |
Remuneration of Directors
|
43. |
Defect in Appointment
|
44. |
Directors to Manage Business
|
45. |
Powers of the Board of Directors
|
The Board may: |
(a) |
appoint one or more Directors to the office of managing director or chief executive officer of the Company, who shall, subject to the control of the Board, supervise and administer all of the general business and affairs of the Company;
|
(b) |
appoint a person to act as manager of the Company’s day-to-day business and may entrust to and confer upon such manager such powers and duties as it deems appropriate for the transaction or conduct of such business;
|
(c) |
appoint, suspend, or remove any manager, secretary, clerk, agent or employee of the Company and may fix their remuneration and determine their duties;
|
(d) |
exercise all the powers of the Company to borrow money and to mortgage or charge its undertaking, property and uncalled capital, or any part thereof, and may issue debentures, debenture stock, convertible loan notes, and other securities whether outright or as security for any debt, liability or obligation of the Company or any third party;
|
(e) |
by power of attorney, appoint any company, firm, person or body of persons, whether nominated directly or indirectly by the Board, to be an attorney of the Company for such purposes and with such powers, authorities and discretions (not exceeding those vested In or exercisable by the Board) and for such period and subject to such conditions as it may think fit and any such power of attorney may contain such provisions for the protection and convenience of persons dealing with any such attorney as the Board may think fit and may also authorise any such attorney to sub-delegate all or any of the powers, authorities and discretions so vested in the attorney;
|
(f) |
procure that the Company pays all expenses incurred in promoting and incorporating the Company;
|
(g) |
in connection with the issue of any share, pay such commission and brokerage as may be permitted by law; and
|
(h) |
authorise any company, firm, person or body of persons to act on behalf of the Company for any specific purpose and In connection therewith to execute any deed, agreement, document or instrument on behalf of the Company.
|
(i)
|
present any petition and make any application in connection with the liquidation or reorganisation of Company;
|
(j)
|
delegate any of its powers (including the power to sub-delegate) to a committee of one or more persons appointed by the Board which may consist partly or entirely of non-Directors, provided that every such committee shall conform to such directions as the Board shall impose on them and provided further that the meetings and proceedings of any such committee shall be governed by the provisions of these Bye-laws regulating the meetings and proceedings of the Board, so far as the same are applicable and are not superseded by directions imposed by the Board; and
|
(k)
|
delegate any of its powers (including the power to sub-delegate) to any person on such terms and in such manner as the Board may see fit.
|
46. |
Register of Directors and Officers
|
47. |
Appointment of Officers
|
48.
|
Appointment of Secretary
|
49. |
Duties of Officers
|
50. |
Remuneration of Officers
|
51. |
Conflicts of Interest
|
51.1 |
Any Director, or any Director’s firm, partner or any company with whom any Director is associated, may act in any capacity for, be employed by or render services to the Company and such Director or such Director’s firm, partner or company shall be entitled to remuneration as if such Director were not a Director. Nothing contained in this Bye- law shall authorise a Director or Director’s firm, partner or company to act as Auditor to the Company.
|
51.2 |
A Director who is directly or indirectly interested in a contract or proposed contract or arrangement with the Company shall declare the nature of such interest as required by the Companies Act.
|
51.3 |
Following a declaration being made pursuant to this Bye-law, and unless disqualified by the chairman of the relevant Board meeting, a Director may vote in respect of any contract or proposed contract or arrangement in which such director is interested and may be counted in the quorum for such meeting.
|
52. |
Indemnification and Exculpation of Directors and Officers
|
52.1 |
The Directors, Secretary and other Officers (the term Officer for this Bye-law to include any person appointed to any committee by the Board) for the time being acting in relation to any of the affairs of the Company, any subsidiary thereof, and the liquidation or trustees (if any) for the time being acting in relation to any of the affairs of the Company or any subsidiary thereof and every one of them, and their heirs, executors and administrators, shall be indemnified and secured harmless out of the assets of the Company from and against all actions, costs, charges, losses, damages and expenses which they or any of them, their heirs, executors or administrators, shall or may incur or sustain by or by reason of any act done, concurred in or omitted in or about the execution of their duty, or supposed duty, or In their respective offices or trusts, and none of them shall be answerable for the acts, receipts, neglects or defaults of the others of them or for joining in any receipts for the sake of conformity, or for any bankers or other persons with whom any moneys or effects belonging to the Company shall or may be lodged or deposited for safe custody, or for insufficiency or deficiency of any security upon which any moneys of or belonging to the Company shall be placed out on or invested, or for any other loss, misfortune or damage which may happen in the execution of their respective offices or trusts, or in relation thereto, PROVIDED THAT this indemnity shall not extend to any matter in respect of any fraud or dishonesty which may attach to any of the said persons.
|
52.2 |
Each Member agrees to waive any claim or right of action such Member might have, whether individually or by or in the right of the Company, against any Director or Officer on account of any action taken by such Director or Officer, or the failure of such Director or Officer to take any action in the performance of his duties with or for the Company or any subsidiary thereof, PROVIDED THAT such waiver shall not extend to any matter in respect of any fraud or dishonesty which may attach to such Director or Officer.
|
52.3 |
The Company may purchase and maintain insurance for the benefit of any Director or Officer against any liability incurred by him under the Companies Act in his capacity as a Director or Officer or indemnifying such Director or Officer in respect of any loss arising or liability attaching to him by virtue of any rule of law in respect of any negligence, default, breach of duty or breach of trust of which the Director or Officer may be guilty in relation to the Company or any subsidiary thereof.
|
52.4 |
The Company may advance moneys to a Director or Officer for the costs, charges and expenses incurred by the Director or Officer in defending any civil or criminal proceedings against him, on condition that the Director or Officer shall repay the advance if any allegation of fraud or dishonesty is proved against him.
|
53. |
Board Meetings
|
54. |
Notice of Board Meetings
|
55. |
Telephonic or electronic Participation In Meetings
|
56. |
Quorum at Board Meetings
|
57. |
Board to Continue in the Event of Vacancy
|
58. |
Chairman to Preside
|
59. |
Written Resolutions
|
60. |
Validity of Prior Acts of the Board
|
61. |
Books of Account
|
61.1 |
The Board shall cause to be kept proper records of account with respect to all transactions of the Company and in particular with respect to:
|
(a) |
all amounts of money received and expended by the Company and the matters in respect of which the receipt and expenditure relates;
|
(b) |
all sales and purchases of goods by the Company; and
|
(c) |
all assets and liabilities of the Company.
|
61.2 |
Such records of account shall be kept at the Registered Office, or subject to the Companies Act, at such other place as the Board thinks fit and shall be available for inspection by the Directors during normal business hours.
|
62.
|
Financial Year End
|
63.
|
Annual Audit
|
64.
|
Appointment of Auditor
|
64.1 |
Subject to the Companies Act and provided that the Members have not waived the requirement to hold an annual general meeting or appoint an Auditor, at the annual general meeting or at a subsequent special general meeting in each year, an independent representative of the Members shall be appointed by them as Auditor of the accounts of the Company.
|
64.2 |
The Auditor may be a Member but no Director, Officer or employee of the Company shall, during his continuance in office, be eligible to act as an Auditor of the Company.
|
65.
|
Remuneration of Auditor
|
66. |
Duties of Auditor
|
66.1 |
The financial statements provided for by these Bye-laws shall be audited by the Auditor in accordance with generally accepted auditing standards. The Auditor shall make a written report on such financial statements in accordance with generally accepted auditing standards.
|
66.2 |
The generally accepted auditing standards referred to in this Bye-law may be those of a country or jurisdiction other than Bermuda or such other generally accepted auditing standards as may be provided for in the Companies Act. If so, the financial statements and the report of the Auditor shall identify the generally accepted auditing standards used.
|
67 |
Access to Records
|
68. |
Financial Statements
|
69. |
Distribution of Auditor’s Report
|
70. |
Vacancy in the Office of Auditor
|
71. |
Minutes
|
(a) |
all elections and appointments of Officers;
|
(b) |
the names of the Directors present at each meeting of the Board and of any committee appointed by the Board; and
|
(c) |
all resolutions and proceedings of general meetings of the Members, meetings of the Board, meetings of managers and meetings of committees appointed by the Board.
|
72. |
Place Where Corporate Records Kept
|
73. |
Form and Use of Seal
|
73.1 |
The Company may adopt a seal in such form as the Board may determine. The Board may adopt one or more duplicate seals for use in or outside Bermuda.
|
73.2 |
A seal may, but need not be affixed to any deed, instrument, share certificate or document, and if the seal is to be affixed to such deed, instrument, share certificate or document, it shall be attested by the signature of (i) any Director, or (ii) any Officer, or (iii) the Secretary, or (iv) any person authorised by the Board for that purpose.
|
73.3 |
A Resident Representative may, but need not, affix the seal of the Company to certify the authenticity of any copies of documents.
|
74. |
Alteration or amendment of Bye-laws
|
75. |
Alteration or amendment of Memorandum
|
76. |
Discontinuance
|
77. |
Registered Office
|
78. |
Amalgamation and Merger
|
79. |
Conversion
|
80. |
Winding-Up
|
[Signature of Secretary]
|
|
By Order of Board
|
Signed by:
|
In the presence of:
|
|
Transferor
|
Witness
|
|
Transferee
|
Witness
|
Signed by:
|
In the presence of:
|
|
Transferor
|
Witness
|
|
Transferee
|
Witness
|
Member(s)
|
1 |
Capitalized terms used but not otherwise defined herein shall have the meanings set forth in Section 9.
|
SIGNED
|
|
for and on behalf of
|
|
FORWARD MARCH LIMITED
|
Director
|
Page
|
||
ARTICLE I
|
||
DEFINITIONS
|
||
SECTION 1.01.
|
Defined Terms |
1
|
SECTION 1.02.
|
Other Interpretive Provisions |
5
|
ARTICLE II
|
||
REGISTRATION RIGHTS
|
||
SECTION 2.01.
|
Demand Registration |
5
|
SECTION 2.02.
|
Shelf Registration |
8
|
SECTION 2.03.
|
Piggyback Registration |
12
|
SECTION 2.04.
|
Black-out Periods |
13
|
SECTION 2.05.
|
Registration Procedures |
15
|
SECTION 2.06.
|
Underwritten Offerings |
20
|
SECTION 2.07.
|
No Inconsistent Agreements; Additional Rights |
22
|
SECTION 2.08.
|
Registration Expenses |
22
|
SECTION 2.09.
|
Indemnification |
22
|
SECTION 2.10.
|
Rules 144 and 144A and Regulation S |
26
|
SECTION 2.11.
|
Confidentiality |
26
|
ARTICLE III
|
||
MISCELLANEOUS
|
||
SECTION 3.01.
|
Term |
26
|
SECTION 3.02.
|
Injunctive Relief |
26
|
SECTION 3.03.
|
Attorneys’ Fees |
26
|
SECTION 3.04.
|
Notices |
27
|
SECTION 3.05.
|
Amendment |
27
|
SECTION 3.06.
|
Successors, Assigns and Transferees |
28
|
SECTION 3.07.
|
Joinder of Additional Holders |
28
|
SECTION 3.08.
|
Binding Effect |
28
|
SECTION 3.09.
|
Third Parties |
28
|
SECTION 3.10.
|
Governing Law; Jurisdiction |
29
|
|
Page
|
|
SECTION 3.11.
|
WAIVER OF JURY TRIAL |
29
|
SECTION 3.12.
|
Merger; Binding Effect, etc |
29
|
SECTION 3.13.
|
Severability |
29
|
SECTION 3.14.
|
Counterparts |
29
|
SECTION 3.15.
|
Headings |
29
|
FORWARD MARCH LIMITED
|
|||
By:
|
/s/ Mohammed Khaishgi | ||
Name: Mohammed Khaishgi
|
|||
Title: Director
|
|||
THE RESOURCE GROUP INTERNATIONAL LIMITED
|
|||
By:
|
/s/ Zia Chishti | ||
Name: Zia Chishti
|
|||
Title: Director
|
FORWARD MARCH LTD.
|
|||
By:
|
/s/Mohammed Khaishgi | ||
Name: Mohammed Khaishgi
|
|||
Title: Director
|
THE RESOURCE GROUP INTERNATIONAL LIMITED
|
|||
By:
|
/s/Zia Chishti | ||
Name: Zia Chishti
|
|||
Title: Director
|
Page
|
|||
I.
|
DEFINITIONS
|
1
|
|
1.1.
|
Accounting Terms
|
1
|
|
1.2.
|
General Terms
|
1
|
|
1.3.
|
Uniform Commercial Code Terms
|
31
|
|
1.4.
|
Certain Matters of Construction
|
31
|
|
II.
|
ADVANCES, PAYMENTS
|
32
|
|
2.1.
|
Revolving Advances
|
32
|
|
2.2.
|
Procedures for Requesting Revolving Advances; Procedures for Selection
|
||
of Applicable Interest Rates for All Advances
|
33
|
||
2.3.
|
Reserved
|
35
|
|
2.4.
|
Swing Loans
|
35
|
|
2.5.
|
Disbursement of Advance Proceeds
|
36
|
|
2.6.
|
Making and Settlement of Advances
|
37
|
|
2.7.
|
Maximum Advances
|
39
|
|
2.8.
|
Manner and Repayment of Advances
|
39
|
|
2.9.
|
Repayment of Excess Advances
|
40
|
|
2.10.
|
Statement of Account
|
40
|
|
2.11.
|
Letters of Credit
|
40
|
|
2.12.
|
Issuance of Letters of Credit
|
41
|
|
2.13.
|
Requirements For Issuance of Letters of Credit
|
41
|
|
2.14.
|
Disbursements, Reimbursement
|
42
|
|
2.15.
|
Repayment of Participation Advances
|
43
|
|
2.16.
|
Documentation
|
44
|
|
2.17.
|
Determination to Honor Drawing Request
|
44
|
|
2.18.
|
Nature of Participation and Reimbursement Obligations
|
44
|
|
2.19.
|
Liability for Acts and Omissions
|
46
|
|
2.20.
|
Mandatory Prepayments
|
47
|
|
2.21.
|
Use of Proceeds
|
48
|
|
2.22.
|
Defaulting Lender
|
48
|
|
2.23.
|
Payment of Obligations
|
50
|
|
III.
|
INTEREST AND FEES
|
51
|
|
3.1.
|
Interest
|
51
|
|
3.2.
|
Letter of Credit Fees
|
51
|
|
3.3.
|
Closing Fee and Facility Fee
|
53
|
|
3.4.
|
Collateral Monitoring Fee and Collateral Evaluation Fee
|
53
|
|
3.5.
|
Computation of Interest and Fees
|
54
|
|
3.6.
|
Maximum Charges
|
54
|
|
3.7.
|
Increased Costs
|
54
|
|
3.8.
|
Basis For Determining Interest Rate Inadequate or Unfair
|
55
|
|
3.9.
|
Capital Adequacy
|
56
|
|
3.10.
|
Taxes
|
56
|
3.11.
|
Replacement of Lenders
|
58
|
|
IV.
|
COLLATERAL: GENERAL TERMS
|
59
|
|
4.1.
|
Security Interest in the Collateral
|
59
|
|
4.2.
|
Perfection of Security Interest
|
59
|
|
4.3.
|
Preservation of Collateral
|
60
|
|
4.4.
|
Ownership and Location of Collateral
|
60
|
|
4.5.
|
Defense of Agent’s and Lenders’ Interests
|
61
|
|
4.6.
|
Inspection of Premises
|
61
|
|
4.7.
|
Reserved
|
61
|
|
4.8.
|
Receivables; Deposit Accounts and Securities Accounts
|
62
|
|
4.9.
|
Inventory
|
64
|
|
4.10.
|
Maintenance of Equipment
|
64
|
|
4.11.
|
Exculpation of Liability
|
64
|
|
4.12.
|
Financing Statements
|
65
|
|
V.
|
REPRESENTATIONS AND WARRANTIES
|
65
|
|
5.1.
|
Authority
|
65
|
|
5.2.
|
Formation and Qualification
|
65
|
|
5.3.
|
Survival of Representations and Warranties
|
66
|
|
5.4.
|
Tax Returns
|
66
|
|
5.5.
|
Financial Statements
|
66
|
|
5.6.
|
Entity Names
|
67
|
|
5.7.
|
O.S.H.A. Environmental Compliance; Flood Insurance
|
67
|
|
5.8.
|
Solvency; No Litigation, Violation, Indebtedness or Default; ERISA Compliance
|
68
|
|
5.9.
|
Patents, Trademarks, Copyrights and Licenses
|
69
|
|
5.10.
|
Licenses and Permits
|
69
|
|
5.11.
|
Default of Indebtedness
|
69
|
|
5.12.
|
No Default
|
69
|
|
5.13.
|
No Burdensome Restrictions
|
70
|
|
5.14.
|
No Labor Disputes
|
70
|
|
5.15.
|
Margin Regulations
|
70
|
|
5.16.
|
Investment Company Act
|
70
|
|
5.17.
|
Disclosure
|
70
|
|
5.18.
|
Delivery of Royalty Agreements
|
70
|
|
5.19.
|
Reserved
|
70
|
|
5.20.
|
Swaps
|
70
|
|
5.21.
|
Business and Property of Borrowers
|
71
|
|
5.22.
|
Ineligible Securities
|
71
|
|
5.23.
|
Federal Securities Laws
|
71
|
|
5.24.
|
Equity Interests
|
71
|
|
5.25.
|
Commercial Tort Claims
|
71
|
|
5.26.
|
Letter of Credit Rights
|
71
|
|
5.27.
|
Material Contracts
|
71
|
VI.
|
AFFIRMATIVE COVENANTS
|
72
|
|
6.1.
|
Compliance with Laws
|
72
|
|
6.2.
|
Conduct of Business and Maintenance of Existence and Assets
|
72
|
|
6.3.
|
Books and Records
|
72
|
|
6.4.
|
Payment of Taxes
|
72
|
|
6.5.
|
Fixed Charge Coverage Ratio
|
73
|
|
6.6.
|
Insurance
|
73
|
|
6.7.
|
Payment of Indebtedness and Leasehold Obligations
|
74
|
|
6.8.
|
Environmental Matters
|
74
|
|
6.9.
|
Standards of Financial Statements
|
75
|
|
6.10.
|
Federal Securities Laws
|
75
|
|
6.11.
|
Execution of Supplemental Instruments
|
75
|
|
6.12.
|
Reserved
|
75
|
|
6.13.
|
Government Receivables
|
75
|
|
6.14.
|
Keepwell
|
76
|
|
6.15.
|
Post-Closing Covenants
|
76
|
|
VII.
|
NEGATIVE COVENANTS
|
76
|
|
7.1.
|
Merger, Consolidation, Acquisition and Sale of Assets
|
77
|
|
7.2.
|
Creation of Liens
|
77
|
|
7.3.
|
Guarantees
|
77
|
|
7.4.
|
Investments
|
77
|
|
7.5.
|
Loans
|
77
|
|
7.6.
|
Capital Expenditures
|
77
|
|
7.7.
|
Dividends
|
77
|
|
7.8.
|
Indebtedness
|
78
|
|
7.9.
|
Nature of Business
|
78
|
|
7.10.
|
Transactions with Affiliates
|
78
|
|
7.11.
|
Leases
|
78
|
|
7.12.
|
Subsidiaries
|
78
|
|
7.13.
|
Fiscal Year and Accounting Changes
|
78
|
|
7.14.
|
Pledge of Credit
|
78
|
|
7.15.
|
Amendment of Organizational Documents
|
79
|
|
7.16.
|
Compliance with ERISA
|
79
|
|
7.17.
|
Prepayment of Indebtedness; Payment of Amounts due Under Holdings Note
|
79
|
|
7.18.
|
Reserved
|
79
|
|
7.19.
|
Other Agreements
|
80
|
|
7.20.
|
Membership / Partnership Interests
|
80
|
|
7.21.
|
Affiliate Payables
|
80
|
|
VIII.
|
CONDITIONS PRECEDENT
|
80
|
|
8.1.
|
Conditions to Initial Advances
|
80
|
|
8.2.
|
Conditions to Each Advance
|
84
|
IX.
|
INFORMATION AS TO BORROWERS
|
84
|
|
9.1.
|
Disclosure of Material Matters
|
84
|
|
9.2.
|
Schedules
|
84
|
|
9.3.
|
Environmental Reports
|
85
|
|
9.4.
|
Litigation
|
86
|
|
9.5.
|
Material Occurrences
|
86
|
|
9.6.
|
Government Receivables
|
86
|
|
9.7.
|
Annual Financial Statements
|
86
|
|
9.8.
|
Quarterly Financial Statements
|
86
|
|
9.9.
|
Monthly Financial Statements
|
87
|
|
9.10.
|
Other Reports
|
87
|
|
9.11.
|
Additional Information
|
87
|
|
9.12.
|
Projected Operating Budget
|
87
|
|
9.13.
|
Variances From Operating Budget
|
88
|
|
9.14.
|
Notice of Suits, Adverse Events
|
88
|
|
9.15.
|
ERISA Notices and Requests
|
88
|
|
9.16.
|
Additional Documents
|
89
|
|
9.17.
|
Updates to Certain Schedules
|
89
|
|
9.18.
|
Financial Disclosure
|
89
|
|
9.19.
|
Customer Documents
|
89
|
|
X.
|
EVENTS OF DEFAULT
|
89
|
|
10.1.
|
Nonpayment
|
89
|
|
10.2.
|
Breach of Representation
|
89
|
|
10.3.
|
Financial Information
|
90
|
|
10.4.
|
Judicial Actions
|
90
|
|
10.5.
|
Noncompliance
|
90
|
|
10.6.
|
Judgments
|
90
|
|
10.7.
|
Bankruptcy
|
90
|
|
10.8.
|
Reserved
|
90
|
|
10.9.
|
Lien Priority
|
91
|
|
10.10.
|
Affiliate Cross Default |
91
|
|
10.11.
|
Cross Default |
91
|
|
10.12.
|
Breach of Guaranty or Pledge Agreement |
91
|
|
10.13.
|
Change of Control |
91
|
|
10.14.
|
Invalidity |
91
|
|
10.15.
|
Seizures |
91
|
|
10.16.
|
Operations |
92
|
|
10.17.
|
Pension Plans |
92
|
|
10.18.
|
Anti-Terrorism Laws |
92
|
|
XI.
|
LENDERS’ RIGHTS AND REMEDIES AFTER DEFAULT
|
92
|
|
11.1.
|
Rights and Remedies
|
92
|
|
11.2.
|
Agent’s Discretion
|
94
|
|
11.3.
|
Setoff
|
94
|
|
11.4.
|
Rights and Remedies not Exclusive
|
94
|
11.5.
|
Allocation of Payments After Event of Default
|
94
|
|
XII.
|
WAIVERS AND JUDICIAL PROCEEDINGS
|
96
|
|
12.1.
|
Waiver of Notice
|
96
|
|
12.2.
|
Delay
|
96
|
|
12.3.
|
Jury Waiver
|
96
|
|
XIII.
|
EFFECTIVE DATE AND TERMINATION
|
96
|
|
13.1.
|
Term
|
96
|
|
13.2.
|
Termination
|
97
|
|
XIV.
|
REGARDING AGENT
|
97
|
|
14.1.
|
Appointment
|
97
|
|
14.2.
|
Nature of Duties
|
98
|
|
14.3.
|
Lack of Reliance on Agent
|
98
|
|
14.4.
|
Resignation of Agent; Successor Agent
|
98
|
|
14.5.
|
Certain Rights of Agent
|
99
|
|
14.6.
|
Reliance
|
99
|
|
14.7.
|
Notice of Default
|
99
|
|
14.8.
|
Indemnification
|
100
|
|
14.9.
|
Agent in its Individual Capacity
|
100
|
|
14.10.
|
Delivery of Documents |
100
|
|
14.11.
|
Borrowers’ Undertaking to Agent |
100
|
|
14.12.
|
No Reliance on Agent’s Customer Identification Program |
100
|
|
14.13.
|
Other Agreements |
101
|
|
XV.
|
BORROWING AGENCY.
|
101
|
|
15.1.
|
Borrowing Agency Provisions
|
101
|
|
15.2.
|
Waiver of Subrogation
|
102
|
|
XVI.
|
MISCELLANEOUS
|
102
|
|
16.1.
|
Governing Law
|
102
|
|
16.2.
|
Entire Understanding
|
103
|
|
16.3.
|
Successors and Assigns; Participations; New Lenders
|
106
|
|
16.4.
|
Application of Payments
|
108
|
|
16.5.
|
Indemnity
|
108
|
|
16.6.
|
Notice
|
109
|
|
16.7.
|
Survival
|
111
|
|
16.8.
|
Severability
|
111
|
|
16.9.
|
Expenses
|
111
|
|
16.10.
|
Injunctive Relief
|
111
|
|
16.11.
|
Consequential Damages
|
111
|
|
16.12.
|
Captions
|
112
|
|
16.13.
|
Counterparts; Facsimile Signatures
|
112
|
|
16.14.
|
Construction
|
112
|
|
16.15.
|
Confidentiality; Sharing Information
|
112
|
|
16.16.
|
Publicity
|
112
|
16.17.
|
Certifications From Banks and Participants; USA PATRIOT Act
|
113
|
|
16.18.
|
Anti-Terrorism Laws
|
113
|
Exhibit 1.2
|
Borrowing Base Certificate
|
Exhibit 1.2(a)
|
Compliance Certificate
|
Exhibit 2.1(a)
|
Revolving Credit Note
|
Exhibit 2.4(a)
|
Swing Loan Note
|
Exhibit 5.5(b)
|
Financial Projections
|
Exhibit 8.1(d)
|
Financial Condition Certificate
|
Exhibit 16.3
|
Commitment Transfer Supplement
|
Schedules
|
|
Schedule 1.2
|
Permitted Encumbrances
|
Schedule 4.4
|
Equipment and Inventory Locations; Place of Business, Chief Executive Office, Real Property
|
Schedule 4.8(j)
|
Deposit and Investment Accounts
|
Schedule 5.1
|
Consents
|
Schedule 5.2(a)
|
States of Qualification and Good Standing
|
Schedule 5.2(b)
|
Subsidiaries
|
Schedule 5.4
|
Federal Tax Identification Number
|
Schedule 5.6
|
Prior Names
|
Schedule 5.7
|
Environmental
|
Schedule 5.8(b)(i)
|
Litigation |
Schedule 5.8(b)(ii)
|
Indebtedness |
Schedule 5.8(d)
|
Plans
|
Schedule 5.9
|
Intellectual Property, Source Code Escrow Agreements
|
Schedule 5.10
|
Licenses and Permits
|
Schedule 5.14
|
Labor Disputes
|
Schedule 5.24
|
Equity Interests
|
Schedule 5.27
|
Material Contracts
|
I.
|
DEFINITIONS
|
Bloomberg Page BBAM1
|
|
LIBOR Rate =
|
1.00 – Reserve Percentage
|
II.
|
ADVANCES, PAYMENTS
|
III.
|
INTEREST AND FEES
|
IV.
|
COLLATERAL: GENERAL TERMS
|
V. |
REPRESENTATIONS AND WARRANTIES.
|
VI.
|
AFFIRMATIVE COVENANTS.
|
VII.
|
NEGATIVE COVENANTS.
|
VIII. |
CONDITIONS PRECEDENT.
|
IX. |
INFORMATION AS TO BORROWERS.
|
X. |
EVENTS OF DEFAULT.
|
XI. |
LENDERS’ RIGHTS AND REMEDIES AFTER DEFAULT.
|
XII. |
WAIVERS AND JUDICIAL PROCEEDINGS.
|
XIII. |
EFFECTIVE DATE AND TERMINATION.
|
XIV. |
REGARDING AGENT.
|
XV. |
BORROWING AGENCY.
|
XVI. |
MISCELLANEOUS.
|
(A) |
If to Agent or PNC at:
|
(B) |
If to a Lender other than Agent, as specified on the signature pages hereof
|
(C) |
If to Borrowing Agent or any Borrower:
|
TRG CUSTOMER SOLUTIONS, INC.
|
|||
By:
|
/s/ Stephen M. Kezirian | ||
Name:
|
Stephen M. Kezirian
|
||
Title:
|
Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION,
|
|||
As Lender and as Agent
|
|||
By:
|
/s/ Sawra Ronaldi
|
||
Name:
|
Sawra Ronaldi
|
||
Title:
|
Vice President
|
||
Revolving Commitment Percentage: 100%
|
|||
Revolving Commitment Amount $35,000,000
|
|
Certificate #
Period Ended
|
1013-01
10/31/2013 |
IBEX GLOBAL SOLUTIONS, INC
|
To induce PNC Bank, National Association ("Agent") to make a loan advance pursuant to the Revolving Credit, Term Loan and Security Agreement dated as of as well as amendments between the undersigned and Lender, we hereby certify as of the above date, the following:
|
|||||||||||||||||||||
From
|
To |
Total
|
|||||||||||||||||||
Accounts Receivable
|
1 |
Previous Certificate AR Balance
|
09/30/13
|
$
|
24,890,529.79
|
||||||||||||||||
2
|
Gross Sales Since Last Certificate
|
10/01/13
|
10/31/13
|
+
|
21,696.54
|
||||||||||||||||
3
|
Collections Since Last Certificate
|
10/01/13
|
10/31/13
|
- |
(7,178,817 .81
|
)
|
|||||||||||||||
4
|
Credits Since Last Certificate
|
10/01/13
|
10/31/13
|
- | - | ||||||||||||||||
5
|
Other Adjustments
|
10/01/13
|
10/31/13
|
+/-
|
702 .91
|
||||||||||||||||
6 |
Unrecondled Variance
|
10/01/13
|
10/31/13
|
- | |||||||||||||||||
7 |
Non AR Collections
|
10/01/13
|
10/31/13
|
- | - | ||||||||||||||||
8
|
Total AR Now Being Certified to Bank (Sum of #1 thru #6)
|
$ |
17,734,111.43
|
||||||||||||||||||
Cash In transit
|
10/31/13
|
- |
(4,668,8 78.23
|
)
|
|||||||||||||||||
9 |
Ineligible AR Per Attached
|
09/30/13
|
- |
(909,527.25
|
)
|
||||||||||||||||
10
|
Net Eligible AR (#7 - #8)
|
$
|
12,155,705.95
|
||||||||||||||||||
10A
|
Advance Rate
|
85
|
%
|
||||||||||||||||||
10B
|
Gross AR Availability
|
$
|
10,332,350.06
|
||||||||||||||||||
Total
|
|||||||||||||||||||||
Unbilled AIR
|
11
|
Gross Unbilled A/R As of
|
10/31/13
|
13,452,520.04
|
|||||||||||||||||
12
|
Ineligible Unbilled A/R
|
9/30/13
|
- |
0.00
|
|||||||||||||||||
13
|
Net Eligible Unbilled A/R
|
13,452,520.04
|
|||||||||||||||||||
14
|
Advance Rate
|
85.0
|
%
|
||||||||||||||||||
|
15 | Unbilled A/R Availability before Sublimit |
11 ,434,642 .04
|
||||||||||||||||||
16
|
Unbilled A/R Sublimit
|
35,000,000 .00
|
|||||||||||||||||||
17
|
Adjusted Unbilled A/R Availability
|
11,434,642.04
|
|||||||||||||||||||
Collateral Reserves
|
18
|
Gross Combined Availability
|
$
|
21 ,766,992,10
|
|||||||||||||||||
19
|
Less Priority Payable (WEPPA & GST)
|
$
|
(78 ,000.00
|
)
|
|||||||||||||||||
20
|
Less Reserve
|
||||||||||||||||||||
21
|
Gross Loan Value
|
$ |
21 ,688,992 .10
|
||||||||||||||||||
22
|
Revolver Limit
|
$
|
35,000,000 .00
|
||||||||||||||||||
23
|
Net Loan Value
|
$
|
21 ,688,992.10
|
||||||||||||||||||
Loans & Advances
|
24
|
Revolver Loan Balance Per Previous Certificate
|
$ |
0.00
|
|||||||||||||||||
25
|
Net Collections Since Last Certificate
|
- |
0.00
|
||||||||||||||||||
26
|
Advance Requested
|
+
|
0.00
|
||||||||||||||||||
27
|
Misc. Loan Adjustment
|
+/-
|
0.00
|
||||||||||||||||||
28
|
New Loan Balance
|
$
|
0.00
|
||||||||||||||||||
29
|
Rent Reserves
|
+
|
0.00
|
||||||||||||||||||
30
|
Revolver Loans & Reserves
|
$ | 0.00 | ||||||||||||||||||
31
|
Term Loans (if included in Revolver Limit)
|
+
|
$
|
0.00
|
|||||||||||||||||
32
|
Total Loans & Reserves
|
$ |
0.00
|
||||||||||||||||||
33
|
Loan Availability (#23- #42)
|
$
|
21 ,688,992.10
|
||||||||||||||||||
34
|
Remaining Revolver Availability (#23 - #30)
|
$
|
21.688,992 .10
|
||||||||||||||||||
35
|
Remaining Line Availability (#22 - #32)
|
$
|
35.000.000.00
|
11/5/13 | |||
Authorized Signature, Title | Date | ||
Name of Authorized Signer |
For Bank Use Only
|
$ | ||||
Date of Advance
|
Amount
|
IBEX GLOBAL SOLUTIONS, INC
|
Certificate #
|
1013-01
|
PNC BANK, N.A. I PNC BUSINESS CREDIT
|
||
Two Tower Center Blvd. - 21st Floor
|
||
East Brunswick, NJ 08816
|
As of:
|
9/30/2013
|
||||||
Aged by:
|
Invoice Date
|
||||||
1-30 Days
|
12,660,087 .12
|
||||||
31.00 Days
|
5,042,709.27
|
||||||
61-90 Days
|
6,318.71
|
||||||
91-120 Days
|
24,996.34
|
Ineligible
|
|||||
Over 120 Days
|
|
Ineligible
|
|||||
Total | $ |
17 ,734,111 .44
|
IBEX GLOBAL SOLUTIONS, INC
|
9/30/2013
|
|||||
AR Ineligible Summary
|
Total
|
|||||
Over 90 Days from Invoice Date
|
$
|
24,996.34
|
||||
Under 90 days from invoice date but over 60 days from due date
|
- | |||||
Approved Foreign in excess of $1 ,DOOM sublimit
|
- | |||||
International
|
- | |||||
Cross Aged at 25%
|
- | |||||
Affiliates
|
||||||
Rebates Due
|
884,530.91
|
Needs to be updated for 9/30/13 figure | ||||
Aged Credits
|
||||||
Partial Payments
|
||||||
Contra Analysis
|
- | |||||
Customers in Ch. 11
|
||||||
Finance Charges
|
||||||
Pre-billed Invoices
|
||||||
BiII-&-Hold Invoices
|
||||||
Debit Memos
|
||||||
Customer Over Payments
|
||||||
Customer Deposits in GL #:
|
||||||
Accounts in Collections/Legal
|
||||||
Credit Memo Reserve
|
||||||
Notes Receivable
|
||||||
Due from Officers
|
- | |||||
Shipping Test Reserve
|
- | |||||
Verification Test Reserve
|
- | |||||
Reconciliation Reserve
|
- | |||||
Temporary Ineligibles
|
- | |||||
Total AR Ineligibles
|
$
|
909,527.25
|
|
11/5/13
|
|||
Authorized Signature / Title
|
Date
|
|||
Name of Authorized Signer
|
TO:
|
PNC BANK, NATIONAL ASSOCIATION, as Agent
|
Financial Covenants
|
Required
|
Actual
|
Complies
|
||||
Section 6.5 – Fixed Charge Coverage Ratio
|
≥ 1.1 to 1.0
|
___ to 1.0
|
Yes
|
No
|
Other Covenants
|
Complies
|
||||
Section 7.3 –
|
Guarantees
|
Yes
|
No
|
||
Section 7.4 –
|
Investments
|
Yes
|
No
|
||
Section 7.5 –
|
Loans
|
Yes
|
No
|
||
Section 7.6 –
|
Capital Expenditures
|
Yes
|
No
|
||
Section 7.7 –
|
Dividends
|
Yes
|
No
|
||
Section 7.8 –
|
Indebtedness
|
Yes
|
No
|
||
Section 7.10 –
|
Transactions with Affiliates
|
Yes
|
No
|
||
Section 7.11 –
|
Leases
|
Yes
|
No
|
Sincerely,
|
|||
TRG CUSTOMER SOLUTIONS, INC.
|
|||
By:
|
|||
Name:
|
|||
Title:
|
$__________
|
[______ __], 2013
|
TRG CUSTOMER SOLUTIONS, INC.
|
||||
By:
|
||||
Name:
|
||||
Title:
|
$__________________
|
______________, 2013
|
TRG CUSTOMER SOLUTIONS, INC.
|
||||
By:
|
|
|||
Name:
|
||||
Title:
|
Jul-Sep13
Forecast
|
Oct-Dec13
Forecast
|
Jan-Mar14
Forecast |
Apr-Jun14
Forecast |
FY14
Total |
||||||||||||||||
Revenue
|
41,754
|
43,208
|
39,197
|
38,566
|
162,725
|
|||||||||||||||
Total Revenue
|
41,754
|
43,208
|
39,197
|
38,566
|
162,725
|
|||||||||||||||
Cost of Services
|
||||||||||||||||||||
Variable:
|
||||||||||||||||||||
Direct Labor
|
26,366
|
26,600
|
23,985
|
25,004
|
101,955
|
|||||||||||||||
% of revenue
|
63.1
|
%
|
61.6
|
%
|
61.2
|
%
|
64.8
|
%
|
62.7
|
%
|
||||||||||
Telecom
|
1,072
|
1,085
|
1,081
|
1,056
|
4,293
|
|||||||||||||||
% of revenue
|
2.6
|
%
|
2.5
|
%
|
2.8
|
%
|
2.7
|
%
|
2.6
|
%
|
||||||||||
Total Variable Costs
|
27,438
|
27,685
|
25,065
|
26,060
|
106,249
|
|||||||||||||||
% of revenue
|
65.7
|
%
|
64.1
|
%
|
63.9
|
%
|
67.6
|
%
|
65.3
|
%
|
||||||||||
Fixed:
|
||||||||||||||||||||
Admin Salary Labor
|
4,636
|
4,688
|
4,168
|
4,095
|
17,586
|
|||||||||||||||
% of revenue
|
11.1
|
%
|
10.8
|
%
|
10.6
|
%
|
10.6
|
%
|
10.8
|
%
|
||||||||||
Facility Costs (Non Labor)
|
3,761
|
4,222
|
3,630
|
3,418
|
15,031
|
|||||||||||||||
% of revenue
|
9.0
|
%
|
9.8
|
%
|
9.3
|
%
|
8.9
|
%
|
9.2
|
%
|
||||||||||
Total Fixed Costs
|
8,396
|
8,910
|
7,798
|
7,513
|
32,618
|
|||||||||||||||
% of revenue
|
20.1
|
%
|
20.6
|
%
|
19.9
|
%
|
19.5
|
%
|
20.0
|
%
|
||||||||||
Total Cost of Services
|
35,834
|
36,595
|
32,863
|
33,574
|
138,866
|
|||||||||||||||
% of revenue
|
85.8
|
%
|
84.7
|
%
|
83.8
|
%
|
87.1
|
%
|
85.3
|
%
|
||||||||||
Gross Margin
|
5,919
|
6,613
|
6,334
|
4,993
|
23,859
|
|||||||||||||||
% of revenue
|
14.2
|
%
|
15.3
|
%
|
16.2
|
%
|
12.9
|
%
|
14.7
|
%
|
||||||||||
SG&A
|
||||||||||||||||||||
Labor
|
2,665
|
2,714
|
2,774
|
2,737
|
10,890
|
|||||||||||||||
% of revenue
|
6.4
|
%
|
6.3
|
%
|
7.1
|
%
|
7.1
|
%
|
6.7
|
%
|
||||||||||
Non Labor
|
1,401
|
1,340
|
1,289
|
1,299
|
5,330
|
|||||||||||||||
% of revenue
|
3.4
|
%
|
3.1
|
%
|
3.3
|
%
|
3.4
|
%
|
3.3
|
%
|
||||||||||
Total SG&A
|
4,066
|
4,054
|
4,064
|
4,036
|
16,220
|
|||||||||||||||
% of revenue
|
9.7
|
%
|
9.4
|
%
|
10.4
|
%
|
10.5
|
%
|
10.0
|
%
|
||||||||||
EBITDA
|
1,854
|
2,559
|
2,270
|
957
|
7,639
|
|||||||||||||||
% of revenue
|
4.4
|
%
|
5.9
|
%
|
5.8
|
%
|
2.5
|
%
|
4.7
|
%
|
||||||||||
Other Items
|
||||||||||||||||||||
Dep. & Amort.
|
591
|
627
|
667
|
706
|
2,592
|
|||||||||||||||
Royalty Expense
|
731
|
756
|
686
|
675
|
2,848
|
|||||||||||||||
Interest (Income)/Expense
|
604
|
300
|
294
|
282
|
1,481
|
|||||||||||||||
Other(ESOP)
|
125
|
125
|
125
|
125
|
500
|
|||||||||||||||
Total Other Items
|
2,051
|
1,808
|
1,773
|
1,789
|
7,420
|
|||||||||||||||
Pretax Income (Loss)
|
(198
|
)
|
751
|
497
|
(832
|
)
|
219
|
|||||||||||||
Income Taxes
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Net Income (Loss)
|
(198
|
)
|
751
|
497
|
(832
|
)
|
219
|
|||||||||||||
% of revenue
|
-0.5
|
%
|
1.7
|
%
|
1.3
|
%
|
-2.2
|
%
|
0.1
|
%
|
Sep '13
Forecast |
Dec '13
Forecast |
Mar '14
Forecast |
Jun '14
Forecast |
|||||||||||||
Current Assets
|
||||||||||||||||
Cash and Investments
|
2,385
|
3,028
|
3,212
|
3,711
|
||||||||||||
Trade Receivables - Billed
|
25,923
|
26,636
|
24,413
|
24,195
|
||||||||||||
Trade Receivables - Unbilled
|
12,694
|
13,107
|
12,165
|
12,355
|
||||||||||||
Amount Due from Affiliates
|
1,108
|
1,095
|
993
|
993
|
||||||||||||
Prepaid Expenses & Other
|
1,116
|
903
|
1,818
|
1,695
|
||||||||||||
Total Current Assets
|
43,226
|
44,770
|
42,601
|
42,949
|
||||||||||||
Property & Equipment, Net
|
2,344
|
2,150
|
1,951
|
1,736
|
||||||||||||
Goodwill and Other Intangibles
|
9,014
|
9,014
|
9,014
|
9,014
|
||||||||||||
Other Non-Current Assets
|
827
|
632
|
680
|
680
|
||||||||||||
Total Other Assets
|
12,185
|
11,796
|
11,646
|
11,430
|
||||||||||||
TOTAL ASSETS
|
55,411
|
56,566
|
54,246
|
54,379
|
||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY:
|
||||||||||||||||
Accounts Payable
|
3,953
|
3,879
|
3,594
|
3,668
|
||||||||||||
Accrued Liabilities
|
12,776
|
12,164
|
12,306
|
13,316
|
||||||||||||
Current Portion Capital Leases
|
478
|
398
|
324
|
557
|
||||||||||||
Current Borrowings
|
29,420
|
30,383
|
27,565
|
27,343
|
||||||||||||
Amount Due to Affiliates
|
0
|
0
|
0
|
0
|
||||||||||||
Total Current Liabilities
|
46,626
|
46,823
|
43,790
|
44,883
|
||||||||||||
Deferred Taxes and Other Liabilities
|
||||||||||||||||
Total Non Current Liabilities
|
1,651
|
1,763
|
1,885
|
1,661
|
||||||||||||
TOTAL LIABILITIES
|
48,277
|
48,586
|
45,674
|
46,544
|
||||||||||||
Additional Paid-in Capital
|
30,752
|
30,877
|
31,002
|
31,127
|
||||||||||||
Retained Earnings
|
(11,167
|
)
|
(11,197
|
)
|
(11,227
|
)
|
(11,257
|
)
|
||||||||
Net Income (Loss) For the Period
|
(12,451
|
)
|
(11,700
|
)
|
(11,203
|
)
|
(12,035
|
)
|
||||||||
TOTAL SHAREHOLDERS' EQUITY
|
7,134
|
7,980
|
8,572
|
7,835
|
||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
55,411
|
56,566
|
54,246
|
54,379
|
||||||||||||
Jul-Sep13
Forecast
|
Oct-Dec13
Forecast
|
Jan-Mar14
Forecast
|
Apr-Jun14
Forecast
|
FY14
Total
|
||||||||||||||||
CASH FLOW FROM OPERATING ACTIVITIES
|
||||||||||||||||||||
Net Income / (Loss)
|
(198
|
)
|
751
|
497
|
(832
|
)
|
219
|
|||||||||||||
Adjustments for:
|
||||||||||||||||||||
Dep. & Amort.
|
591
|
627
|
667
|
706
|
2,592
|
|||||||||||||||
Non-Cash Gain/Loss on Disposal of Fixed Asset
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Stock-based compensation expense
|
125
|
125
|
125
|
125
|
500
|
|||||||||||||||
Working Capital Changes
|
||||||||||||||||||||
Decrease / (Increase) in Accounts Receivables
|
(11,752
|
)
|
(1,126
|
)
|
3,166
|
28
|
(9,685
|
)
|
||||||||||||
Decrease / (Increase) in Prepaid Expenses
|
317
|
407
|
(963
|
)
|
124
|
(115
|
)
|
|||||||||||||
Increase / (Decrease) in Accounts Payable
|
187
|
(74
|
)
|
(285
|
)
|
74
|
(98
|
)
|
||||||||||||
Increase / (Decrease) in Accrued Liab.
|
1,852
|
107
|
888
|
1,649
|
4,496
|
|||||||||||||||
Total Working Capital Changes
|
(9,397
|
)
|
(685
|
)
|
2,806
|
1,874
|
(5,402
|
)
|
||||||||||||
Net Receipts from / (Payments to) Affiliates
|
(83
|
)
|
13
|
102
|
1
|
32
|
||||||||||||||
Net Cash Flow from Operating Activities
|
(8,961
|
)
|
831
|
4,197
|
1,874
|
(2,059
|
)
|
|||||||||||||
CASH FLOW FROM INVESTING ACTIVITIES
|
||||||||||||||||||||
Purchase / Sale of Fixed Assets / Goodwill
|
(466
|
)
|
(433
|
)
|
(469
|
)
|
(491
|
)
|
(1,859
|
)
|
||||||||||
Net Cash Flow from Investing Activities
|
(466
|
)
|
(433
|
)
|
(469
|
)
|
(491
|
)
|
(1,859
|
)
|
||||||||||
CASH FLOW FROM FINANCING ACTIVITIES
|
||||||||||||||||||||
Royatly Payments
|
-
|
(731
|
)
|
(756
|
)
|
(686
|
)
|
(2,173
|
)
|
|||||||||||
Short Term Borrowings
|
9,920
|
963
|
(2,818
|
)
|
(223
|
)
|
7,843
|
|||||||||||||
Lease financing
|
198
|
184
|
199
|
209
|
790
|
|||||||||||||||
Capital Lease Principal Payments
|
(136
|
)
|
(141
|
)
|
(140
|
)
|
(154
|
)
|
(571
|
)
|
||||||||||
Net Cash Flow from Financing Activities
|
9,982
|
276
|
(3,515
|
)
|
(853
|
)
|
5,889
|
|||||||||||||
Effects of Exchange Rate Changes
|
(30
|
)
|
(30
|
)
|
(30
|
)
|
(30
|
)
|
(120
|
)
|
||||||||||
Net Increase / (Decrease) in Cash and Equivalents
|
525
|
644
|
183
|
500
|
1,851
|
|||||||||||||||
Cash and Equivalents (Beginning of Period)
|
1,860
|
2,385
|
3,028
|
3,212
|
1,860
|
|||||||||||||||
Cash and Equivalents (End of Period)
|
2,385
|
3,028
|
3,212
|
3,711
|
3,711
|
B | C | D |
E
|
F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | ||||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
3
|
8/31/2013
|
Days in Mo.
|
30
|
31
|
30
|
31
|
31
|
28
|
31
|
30
|
31
|
30
|
31
|
31
|
365
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
4
|
Income Statement - Management Case
|
TTM
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5
|
Net Sales 1
|
138,800
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
6
|
Net Sales 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
7
|
Net Sales 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
8
|
Total Revenue
|
138,800
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
9
|
COGS (Variable)
|
% Variable
|
80.0
|
%
|
94,476
|
9,764
|
9,846
|
9,817
|
10,167
|
9,063
|
8,490
|
9,061
|
8,492
|
8,699
|
9,138
|
10,068
|
10,068
|
112,674
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
10
|
COGS (Fixed)
|
% Fixed
|
20.0
|
%
|
23,619
|
2,441
|
2,461
|
2,454
|
2,542
|
2,266
|
2,123
|
2,265
|
2,123
|
2,175
|
2,285
|
2,517
|
2,517
|
28,168
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
11
|
Total COGS
|
118,095
|
12,205
|
12,307
|
12,272
|
12,709
|
11,329
|
10,613
|
11,326
|
10,615
|
10,873
|
11,423
|
12,586
|
12,586
|
140,842
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
12
|
COGS % of Revenue
|
85.1
|
%
|
84.5
|
%
|
87.7
|
%
|
87.8
|
%
|
87.9
|
%
|
84.6
|
%
|
85.5
|
%
|
84.6
|
%
|
85.0
|
%
|
86.7
|
%
|
84.4
|
%
|
84.5
|
%
|
84.5
|
%
|
85.6
|
%
|
||||||||||||||||||||||||||||||||||||||||
13
|
Gross Profit
|
20,705
|
2,237
|
1,726
|
1,701
|
1,753
|
2,068
|
1,806
|
2,055
|
1,870
|
1,669
|
2,117
|
2,308
|
2,308
|
23,619
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
14
|
Gross Margin % of Revenue
|
14.9
|
%
|
15.5
|
%
|
12.3
|
%
|
12.2
|
%
|
12.1
|
%
|
15.4
|
%
|
14.5
|
%
|
15.4
|
%
|
15.0
|
%
|
13.3
|
%
|
15.6
|
%
|
15.5
|
%
|
15.5
|
%
|
14.4
|
%
|
||||||||||||||||||||||||||||||||||||||||
15
|
SG&A
|
14,952
|
1,224
|
1,354
|
1,334
|
1,344
|
1,364
|
1,335
|
1,364
|
1,334
|
1,336
|
1,366
|
1,503
|
1,503
|
16,361
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
16
|
Depreciation and Amort
|
1,358
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
17
|
Stock Based Comp/ESOP
|
428
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
501
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
18
|
Exceptional Loss
|
13,632
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
19
|
Total Operating Expenses
|
30,370
|
1,398
|
2,525
|
1,761
|
1,784
|
1,790
|
1,748
|
1,798
|
1,757
|
1,764
|
1,816
|
1,981
|
1,985
|
22,106
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
20
|
Total Operating Expenses % of Revenue
|
21.9
|
%
|
9.7
|
%
|
18.0
|
%
|
12.6
|
%
|
12.3
|
%
|
13.4
|
%
|
14.1
|
%
|
13.4
|
%
|
14.1
|
%
|
14.1
|
%
|
13.4
|
%
|
13.3
|
%
|
13.3
|
%
|
13.4
|
%
|
||||||||||||||||||||||||||||||||||||||||
21
|
Operating Income
|
(9,665
|
)
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||||||
22
|
Gain on disposal of asset
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
23
|
Other Expense/(Income)
|
(11
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
24
|
Other Expense 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
25
|
Total Non-operating Expenses
|
(11
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
26
|
Earnings Before Interest and Taxes
|
(9,654
|
)
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||||||
27
|
Interest Expense
|
Used for N/I Tie-Out Only
|
1,817
|
141
|
940
|
68
|
69
|
71
|
72
|
69
|
67
|
69
|
70
|
66
|
64
|
1,766
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
28
|
Earnings Before Taxes
|
(11,471
|
)
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
29
|
Income Taxes
|
(1,385
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
30
|
Net Income
|
(10,086
|
)
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
31
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
32
|
EBITDA
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
33
|
Net Income
|
(10,086
|
)
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
34
|
Depreciation
|
Note: Depr and Amort must
|
1,358
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
35
|
Amortization
|
be separately identified
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
36
|
Interest Expense
|
1,817
|
141
|
940
|
68
|
69
|
71
|
72
|
69
|
67
|
69
|
70
|
66
|
64
|
1,766
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
37
|
Income Taxes
|
(1,385
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
38
|
EBITDA - Unadjusted
|
(8,296
|
)
|
972
|
(662
|
)
|
81
|
114
|
428
|
211
|
416
|
276
|
72
|
472
|
503
|
503
|
3,385
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
39
|
ESOP
|
0
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
501
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
40
|
Royalty Payments
|
(13
|
)
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
41
|
EBITDA Adjustment 3
|
14,072
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
42
|
Management Case EBITDA
|
5,763
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
43
|
EBITDA Adjustment 1 (Underwriting)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
44
|
EBITDA Adjustment 2 (Underwriting)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
45
|
EBITDA Adjustment 3 (Underwriting)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
46
|
Base Case (Underwriting) EBITDA
|
5,763
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
47
|
B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | |||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
48
|
Balance Sheet - Management Case
|
Opening BS
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49
|
Cash
|
0
|
216
|
2,231
|
2,197
|
2,476
|
2,606
|
2,522
|
2,194
|
2,422
|
2,631
|
2,731
|
2,462
|
1,953
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
50
|
Accounts Receivable
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
51
|
Other Receivables
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
52
|
Inventory
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
53
|
Prepaids and deferred expenses
|
2,353
|
1,089
|
1,080
|
911
|
893
|
1,862
|
1,937
|
1,818
|
1,777
|
1,736
|
1,695
|
1,653
|
1,612
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
54
|
Deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
55
|
Due from affiliates
|
2,432
|
2,426
|
2,001
|
2,008
|
2,006
|
1,956
|
1,964
|
1,967
|
1,966
|
1,967
|
1,966
|
1,967
|
1,967
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
56
|
Other Current Assets 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
57
|
Total Current Assets
|
31,777
|
42,018
|
43,747
|
42,848
|
43,133
|
43,830
|
42,283
|
41,220
|
40,565
|
40,963
|
41,639
|
43,528
|
44,800
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
58 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
59
|
PP&E, Net
|
2,571
|
2,539
|
2,544
|
2,543
|
2,550
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,549
|
2,522
|
2,491
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
60
|
Intangible Assets
|
9,014
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
61
|
Long term deferred expenses/deposits
|
1,436
|
1,855
|
1,855
|
1,855
|
1,660
|
1,660
|
1,660
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
62
|
Long term deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
63
|
Long term deposits
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
64
|
Total Assets
|
44,798
|
55,547
|
57,282
|
56,382
|
56,479
|
57,186
|
55,634
|
54,622
|
53,964
|
54,355
|
55,031
|
56,893
|
58,135
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
65
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
66
|
Accounts Payable |
3,174
|
3,731
|
3,709
|
3,862
|
3,724
|
3,721
|
4,041
|
3,720
|
3,784
|
3,666
|
3,864
|
4,085
|
4,085
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
67
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
68
|
Accrued Expenses and other payables
|
2,040
|
12,910
|
12,647
|
12,231
|
12,445
|
11,638
|
11,004
|
11,497
|
10,901
|
11,072
|
11,414
|
15,695
|
15,574
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
69
|
Accrued compensation
|
9,933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
70
|
Deferred revenue
|
1,180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
71
|
Due to affiliates
|
12,292
|
12,292
|
13,284
|
12,537
|
12,545
|
12,526
|
12,509
|
12,526
|
12,510
|
12,511
|
12,529
|
12,553
|
12,553
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
72
|
Other Current Lia. 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
73
|
Total Current Liabilities
|
28,620
|
28,934
|
29,640
|
28,629
|
28,714
|
27,886
|
27,554
|
27,743
|
27,195
|
27,250
|
27,807
|
32,333
|
32,211
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
74 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75
|
RLOC
|
5,918
|
14,879
|
17,605
|
17,808
|
17,871
|
19,148
|
17,899
|
16,462
|
16,261
|
16,719
|
16,594
|
13,629
|
14,663
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
76
|
Capital Leases
|
(Inclding CPLTD)
|
423
|
407
|
378
|
348
|
325
|
302
|
276
|
249
|
222
|
192
|
480
|
446
|
441
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
77
|
Senior Term Debt 2
|
(Inclding CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
78
|
Senior Term Debt 3
|
(Inclding CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
79
|
Senior Term Debt 4
|
(Inclding CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
80
|
Total Senior Debt
|
6,342
|
15,286
|
17,983
|
18,156
|
18,196
|
19,450
|
18,174
|
16,712
|
16,482
|
16,912
|
17,074
|
14,075
|
15,105
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
81
|
Subordinated Debt 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
85
|
Accrued PIK Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
86
|
Total Debt
|
6,342
|
15,286
|
17,983
|
18,156
|
18,196
|
19,450
|
18,174
|
16,712
|
16,482
|
16,912
|
17,074
|
14,075
|
15,105
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
87
|
Other LT Liabilities 1
|
1,124
|
1,183
|
1,220
|
1,255
|
1,295
|
1,337
|
1,375
|
1,416
|
1,457
|
1,497
|
1,193
|
1,235
|
1,277
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
88
|
Other LT Liabilities 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
89
|
Total Liabilities
|
36,086
|
45,403
|
48,843
|
48,040
|
48,205
|
48,673
|
47,104
|
45,871
|
45,135
|
45,658
|
46,073
|
47,642
|
48,593
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
90 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
91
|
Equity 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
94
|
Retained Earnings
|
8,712
|
10,144
|
8,438
|
8,341
|
8,273
|
8,512
|
8,530
|
8,750
|
8,828
|
8,696
|
8,958
|
9,250
|
9,541
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
95
|
Total Equity
|
8,712
|
10,144
|
8,438
|
8,341
|
8,273
|
8,512
|
8,530
|
8,750
|
8,828
|
8,696
|
8,958
|
9,250
|
9,541
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
96
|
Total Liabilities & Equity
|
44,798
|
55,547
|
57,281
|
56,381
|
56,478
|
57,185
|
55,633
|
54,621
|
53,963
|
54,354
|
55,031
|
56,893
|
58,134
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
98
|
B/S CHECK
|
(0
|
)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | |||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
99
|
Management Case - Account Analysis
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
101
|
Accounts Receivable - Days Sales Outstanding
|
0.0
|
79.5
|
84.9
|
81.0
|
80.9
|
86.6
|
80.9
|
81.6
|
82.7
|
85.6
|
78.1
|
77.9
|
81.7
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
102
|
Increase (Decrease)
|
Adjustment not typically needed here
|
N/A
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
103
|
A/R DSOs - Base Case
|
Use Sensitized Case
|
0.0
|
79.5
|
84.9
|
81.0
|
80.9
|
86.6
|
80.9
|
81.6
|
82.7
|
85.6
|
78.1
|
77.9
|
81.7
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
104
|
Inventory - Days COGS Outstanding
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
105
|
Increase (Decrease)
|
Adjustment not typically needed here
|
N/A
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
106
|
Inventory Days COGS - Base Case
|
Use Sensitized Case
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
107
|
Accounts Payable - Days COGS Outstanding
|
0.0
|
9.2
|
9.3
|
9.4
|
9.1
|
10.2
|
10.7
|
10.2
|
10.7
|
10.5
|
10.1
|
10.1
|
10.1
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
108
|
Increase (Decrease)
|
Adjustment not typically needed here
|
N/A
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
109
|
A/P Days COGS - Base Case
|
Use Sensitized Case
|
0.0
|
9.2
|
9.3
|
9.4
|
9.1
|
10.2
|
10.7
|
10.2
|
10.7
|
10.5
|
10.1
|
10.1
|
10.1
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
110 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
111
|
PP&E, Net
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
112
|
Beginning Balance
|
Per Opening BS
|
2,571
|
2,539
|
2,544
|
2,543
|
2,549
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,548
|
2,522
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
113
|
Depreciation
|
From EBITDA calculation above
|
(133
|
)
|
(137
|
)
|
(141
|
)
|
(145
|
)
|
(149
|
)
|
(153
|
)
|
(158
|
)
|
(162
|
)
|
(167
|
)
|
(172
|
)
|
(176
|
)
|
(180
|
)
|
(1,872
|
)
|
||||||||||||||||||||||||||||||||||||||||
114
|
Capital Expenditures - Cash
|
CHECK W/ CARL ABOUT CAPEX
|
51
|
71
|
70
|
76
|
81
|
74
|
80
|
80
|
80
|
86
|
75
|
75
|
896
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
115
|
Capital Expenditures - Financed
|
Supported by Term Debt Additions? - Verify
|
51
|
71
|
70
|
76
|
81
|
74
|
80
|
80
|
80
|
86
|
75
|
75
|
896
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
116
|
Capital Expenditures - Total
|
101
|
142
|
140
|
151
|
161
|
148
|
160
|
159
|
160
|
172
|
149
|
149
|
1,792
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
117
|
(Disposals and Other Adjs)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
118
|
Ending Balance - Base Case
|
This total is used in the Base Case Balance Sheet
|
2,539
|
2,544
|
2,543
|
2,549
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,548
|
2,522
|
2,491
|
(80
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
119
|
Ending Balance - Management Case
|
2,539
|
2,544
|
2,543
|
2,550
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,549
|
2,522
|
2,491
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
120
|
Unidentified Difference
|
If not -0- Depr/Capex/Disposals do not reconcile
|
(0
|
)
|
(0
|
)
|
0
|
(0
|
)
|
0
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
0
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
121 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
122
|
Retained Earnings
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
123
|
Beginning Balance
|
Per Opening BS
|
8,712
|
9,411
|
7,672
|
7,545
|
7,445
|
7,652
|
7,638
|
7,827
|
7,873
|
7,709
|
7,939
|
8,200
|
8,712
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
124
|
Net Income
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||
125
|
(Distributions - Income Taxes)
|
Used in Fixed Charge Coverage
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
126
|
(Distributions - Discretionary)
|
Used in Fixed Charge Coverage
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
127
|
Ending Balance
|
9,411
|
7,672
|
7,545
|
7,445
|
7,652
|
7,638
|
7,827
|
7,873
|
7,709
|
7,939
|
8,200
|
8,459
|
8,459
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
128
|
Ending Balance - Management Case
|
10,144
|
8,438
|
8,341
|
8,273
|
8,512
|
8,530
|
8,750
|
8,828
|
8,696
|
8,958
|
9,250
|
9,541
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
129
|
Unidentified Difference
|
ESOP and RE Earnings Movement
|
(733
|
)
|
(765
|
)
|
(797
|
)
|
(828
|
)
|
(860
|
)
|
(892
|
)
|
(923
|
)
|
(955
|
)
|
(987
|
)
|
(1,018
|
)
|
(1,050
|
)
|
(1,082
|
)
|
||||||||||||||||||||||||||||||||||||||||||
130
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
131
|
Effective Tax Rate - Management Case
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||||||||||||||||||||||||||||||||||||||
132
|
Effective Tax Rate - Base Case
|
Set Base Case Tax Rate (override)
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
||||||||||||||||||||||||||||||||||||||||
133
|
Typically 0%, adjust in Sensitized Case, override only management case requires a change based on discussion with management
|
B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | |||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
134
|
Term and Subordinated Debt Analysis
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
135 |
Capital Leases
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
136
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
137
|
Beginning Balance
|
Per Opening BS
|
423
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
423
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
138
|
Additions
|
CHECK W/ CARL
|
94
|
60
|
59
|
64
|
68
|
63
|
68
|
68
|
68
|
73
|
63
|
88
|
837
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
139
|
Amortization
|
47
|
49
|
50
|
44
|
46
|
47
|
49
|
50
|
52
|
53
|
55
|
51
|
594
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
140
|
Ending Balance
|
Calculated balance is used in the Base Case Bal Sht
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
666
|
666
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
141
|
Ending Balance - Management Case
|
407
|
378
|
348
|
325
|
302
|
276
|
249
|
222
|
192
|
480
|
446
|
441
|
441
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
142
|
Unidentified Difference
|
63
|
104
|
143
|
186
|
231
|
274
|
319
|
364
|
409
|
141
|
183
|
225
|
225
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
143
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
144
|
Senior Term Debt 2
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
151
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
152
|
Senior Term Debt 3
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
159
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
160
|
Senior Term Debt 4
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
167
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
168
|
Subordinated Debt 1
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
169
|
Beginning Balance
|
Per Opening BS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
170
|
Additions
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
171
|
Amortization
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
172
|
PIK Interest
|
See Subordinated Debt Interest below
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
173
|
Ending Balance
|
Calculated balance is used in the Base Case Bal Sht
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
174
|
Ending Balance - Management Case
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
175
|
Unidentified Difference
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
176
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
177
|
Subordinated Debt 2
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
185
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
186
|
Subordinated Debt 3
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
194
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
195
|
Subordinated Debt 4
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
203
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
204
|
Total Additions to Debt
|
94
|
60
|
59
|
64
|
68
|
63
|
68
|
68
|
68
|
73
|
63
|
88
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
205
|
Total Amortization
|
47
|
49
|
50
|
44
|
46
|
47
|
49
|
50
|
52
|
53
|
55
|
51
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
206
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
|
T
|
|
U
|
|
||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS_B_Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
207
|
Interest Expense
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
208 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
209
|
RLOC
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
210
|
Revolver Commitment
|
LIBOR
|
0.25
|
%
|
Commitment
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
|||||||||||||||||||||||||||||||||||||||||||||||||
211
|
L/Cs
|
Prime
|
3.25
|
%
|
L/Cs
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
212 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
213
|
Beginning Balance
|
LIBOR Floor
|
0.00
|
%
|
Total
|
% |
Allocation
|
% |
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
|||||||||||||||||||||||||||||||||||||||||||||||
214
|
Interest Expense - LIBOR
|
L+ Spread
|
2.50
|
%
|
2.75
|
%
|
75
|
%
|
10
|
28
|
26
|
27
|
27
|
26
|
26
|
24
|
24
|
23
|
24
|
20
|
285
|
||||||||||||||||||||||||||||||||||||||||||||||
215
|
Interest Expense - Prime
|
P+ Spread
|
0.25
|
%
|
3.50
|
%
|
25
|
%
|
4
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
8
|
121
|
||||||||||||||||||||||||||||||||||||||||||||||
216
|
L/C Fees
|
L/C Fee
|
2.75
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
217
|
Unused Line Fee
|
Unused Line Fee
|
0.25
|
%
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
54
|
||||||||||||||||||||||||||||||||||||||||||||||||||
218
|
Total Interest Expense
|
Days 360 or 365
|
360
|
21
|
44
|
41
|
43
|
42
|
40
|
42
|
38
|
39
|
38
|
39
|
33
|
459
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
219
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
220
|
Capital Leases
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
221
|
Beginning Balance
|
LIBOR Floor
|
0.00
|
%
|
Total
|
% |
Allocation
|
% |
423
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
|||||||||||||||||||||||||||||||||||||||||||||||
222
|
Interest Expense - LIBOR
|
L+ Spread
|
6.00
|
%
|
10.00
|
%
|
100
|
%
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
54
|
||||||||||||||||||||||||||||||||||||||||||||||
223
|
Interest Expense - Prime
|
P+ Spread
|
3.00
|
%
|
6.25
|
%
|
0
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||
224
|
Total Interest Expense
|
Days 360 or 365
|
365
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
54
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
225
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
226
|
Senior Term Debt 2
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
231
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
232
|
Senior Term Debt 3
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
237
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
238
|
Senior Term Debt 4
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
243
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
244
|
Subordinated Debt 1
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
245
|
Beginning Balance
|
LIBOR Floor
|
0.00
|
%
|
Total
|
% |
Allocation
|
% |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||
246
|
Interest Expense - LIBOR
|
L+ Spread
|
0.00
|
%
|
0.25
|
%
|
0
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||
247
|
Interest Expense - Prime
|
P+ Spread
|
0.00
|
%
|
3.25
|
%
|
0
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||
248
|
Interest Expense - Fixed
|
Fixed Rate
|
0.00
|
%
|
100
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||
249
|
Total Cash Interest Expense
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
250
|
Interest Expense - PIK
|
PIK Rate
|
0.00
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
251
|
Total Interest Expense
|
PIK Accrual
|
1 |
See Note (1, 2 or 3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
252
|
Note: PIK Accrual method: 1 = add to debt balance (compounds); 2 = add to Accrued PIK Interest (no compounding); 3 = already included in Management Case Accrued Liabiities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
253
|
Subordinated Debt 2
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
262
|
Subordinated Debt 3
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
271
|
Subordinated Debt 4
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
280
|
PIK Interest Added to Loan Balance
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
281
|
PIK Interest Added to Accrued Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
282
|
PIK Interest is included in Mgt Case accrued lia.
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
283
|
Total PIK Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
284 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
285
|
Total Senior Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
286
|
Total Subordinated Interest Expense
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
287
|
Total Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
288 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
289
|
Total Cash Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
290
|
Total PIK Interest Expense
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
291
|
Total Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
292
|
Total Interest Expense - Management Case
|
141
|
940
|
68
|
69
|
71
|
72
|
69
|
67
|
69
|
70
|
66
|
64
|
1,766
|
B
|
C
|
D
|
E
|
F
|
G |
|
H
|
I
|
J
|
K
|
L
|
|
M
|
N
|
|
O
|
P
|
Q
|
|
R
|
S
|
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS_B_Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
293
|
Income Statement - Base Case
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
294
|
Net Sales 1
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
295
|
Net Sales 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
296
|
Net Sales 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
297
|
Total Revenue
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
298
|
COGS (Variable)
|
9,764
|
9,846
|
9,817
|
10,167
|
9,063
|
8,490
|
9,061
|
8,492
|
8,699
|
9,138
|
10,068
|
10,068
|
112,674
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
299
|
COGS (Fixed)
|
2,441
|
2,461
|
2,454
|
2,542
|
2,266
|
2,123
|
2,265
|
2,123
|
2,175
|
2,285
|
2,517
|
2,517
|
28,168
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
300
|
Total COGS
|
12,205
|
12,307
|
12,272
|
12,709
|
11,329
|
10,613
|
11,326
|
10,615
|
10,873
|
11,423
|
12,586
|
12,586
|
140,842
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
301
|
COGS % of Revenue
|
84.5
|
%
|
87.7
|
%
|
87.8
|
%
|
87.9
|
%
|
84.6
|
%
|
85.5
|
%
|
84.6
|
%
|
85.0
|
%
|
86.7
|
%
|
84.4
|
%
|
84.5
|
%
|
84.5
|
%
|
85.6
|
%
|
||||||||||||||||||||||||||||||||||||||||
302
|
Gross Profit
|
2,237
|
1,726
|
1,701
|
1,753
|
2,068
|
1,806
|
2,055
|
1,870
|
1,669
|
2,117
|
2,308
|
2,308
|
23,619
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
303
|
Gross Margin % of Revenue
|
15.5
|
%
|
12.3
|
%
|
12.2
|
%
|
12.1
|
%
|
15.4
|
%
|
14.5
|
%
|
15.4
|
%
|
15.0
|
%
|
13.3
|
%
|
15.6
|
%
|
15.5
|
%
|
15.5
|
%
|
14.4
|
%
|
||||||||||||||||||||||||||||||||||||||||
304
|
SG&A
|
1,224
|
1,354
|
1,334
|
1,344
|
1,364
|
1,335
|
1,364
|
1,334
|
1,336
|
1,366
|
1,503
|
1,503
|
16,361
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
305
|
Depreciation and Amort
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
306
|
Stock Based Comp/ESOP
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
501
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
307
|
Exceptional Loss
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
308
|
Total Operating Expenses
|
1,398
|
2,525
|
1,761
|
1,784
|
1,790
|
1,748
|
1,798
|
1,757
|
1,764
|
1,816
|
1,981
|
1,985
|
22,106
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
309
|
Total Operating Expenses % of Revenue
|
9.7
|
%
|
18.0
|
%
|
12.6
|
%
|
12.3
|
%
|
13.4
|
%
|
14.1
|
%
|
13.4
|
%
|
14.1
|
%
|
14.1
|
%
|
13.4
|
%
|
13.3
|
%
|
13.3
|
%
|
13.4
|
%
|
||||||||||||||||||||||||||||||||||||||||
310
|
Operating Income
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||||||
311
|
Gain on disposal of asset
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
312
|
Other Expense/(Income)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
313
|
Other Expense 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
314
|
Total Non-operating Expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
315
|
Earnings Before Interest and Taxes
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||||||
316
|
Interest Expense
|
Calculated in Interest Section Line 248
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
317
|
Earnings Before Taxes
|
815
|
(846
|
)
|
(104
|
)
|
(78
|
)
|
232
|
13
|
211
|
71
|
(139
|
)
|
258
|
282
|
284
|
999
|
|||||||||||||||||||||||||||||||||||||||||||||||||
318
|
Income Taxes (before cumulative limit of $0)
|
This line used only in calculating the
|
326
|
(338
|
)
|
(42
|
)
|
(31
|
)
|
93
|
5
|
84
|
28
|
(55
|
)
|
103
|
113
|
114
|
400
|
||||||||||||||||||||||||||||||||||||||||||||||||
319
|
Income Taxes (cumulative total limited to $0)
|
cumulative $0 limit
|
326
|
(326
|
)
|
0
|
0
|
7
|
5
|
84
|
28
|
(55
|
)
|
103
|
113
|
114
|
400
|
||||||||||||||||||||||||||||||||||||||||||||||||||
320
|
Net Income - Base Case
|
489
|
(520
|
)
|
(104
|
)
|
(78
|
)
|
225
|
8
|
127
|
42
|
(83
|
)
|
155
|
169
|
171
|
600
|
|||||||||||||||||||||||||||||||||||||||||||||||||
321
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
322
|
Net Income - Management Case
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
323
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
|
Q
|
|
R
|
|
S
|
|
T
|
|
U
|
|||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS_B_Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||
324
|
Balance Sheet - Base Case
|
Opening BS
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
325
|
Cash
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
326
|
Accounts Receivable
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
327
|
Other Receivables
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
328
|
Inventory
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
329
|
Prepaids and deferred expenses
|
2,353
|
1,089
|
1,080
|
911
|
893
|
1,862
|
1,937
|
1,818
|
1,777
|
1,736
|
1,695
|
1,653
|
1,612
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
330
|
Deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
331
|
Due from affiliates
|
2,432
|
2,426
|
2,001
|
2,008
|
2,006
|
1,956
|
1,964
|
1,967
|
1,966
|
1,967
|
1,966
|
1,967
|
1,967
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
332
|
Other Current Assets 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
333
|
Total Current Assets
|
31,777
|
41,802
|
41,516
|
40,651
|
40,657
|
41,224
|
39,761
|
39,026
|
38,143
|
38,332
|
38,908
|
41,066
|
42,847
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
334 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
335
|
PP&E, Net
|
2,571
|
2,539
|
2,544
|
2,543
|
2,549
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,548
|
2,522
|
2,491
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
336
|
Intangible Assets
|
9,014
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
337
|
Long term deferred expenses/deposits
|
1,436
|
1,855
|
1,855
|
1,855
|
1,660
|
1,660
|
1,660
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
338
|
Long term deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
339
|
Long term deposits
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
340
|
Total Assets
|
44,798
|
55,331
|
55,050
|
54,185
|
54,002
|
54,580
|
53,112
|
52,427
|
51,541
|
51,723
|
52,300
|
54,431
|
56,182
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
341 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
342
|
Accounts Payable
|
3,174
|
3,731
|
3,709
|
3,862
|
3,724
|
3,721
|
4,041
|
3,720
|
3,784
|
3,666
|
3,864
|
4,085
|
4,085
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
343
|
-
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
344
|
Accrued Expenses and other payables
|
2,040
|
12,910
|
12,647
|
12,231
|
12,445
|
11,638
|
11,004
|
11,497
|
10,901
|
11,072
|
11,414
|
15,695
|
15,574
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
345
|
Accrued compensation
|
9,933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
346
|
Deferred revenue
|
1,180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
347
|
Due to affiliates
|
12,292
|
12,292
|
13,284
|
12,537
|
12,545
|
12,526
|
12,509
|
12,526
|
12,510
|
12,511
|
12,529
|
12,553
|
12,553
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
348
|
Other Current Lia. 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
349
|
Total Current Liabilities
|
28,620
|
28,934
|
29,640
|
28,629
|
28,714
|
27,886
|
27,554
|
27,743
|
27,195
|
27,250
|
27,807
|
32,333
|
32,211
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
350 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
351
|
RLOC
|
RLOC Balance is Calculated Here
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
12,715
|
||||||||||||||||||||||||||||||||||||||||||||||||||
352
|
Capital Leases
|
(Incl. CPLTD)
|
423
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
666
|
||||||||||||||||||||||||||||||||||||||||||||||||||
353
|
Senior Term Debt 2
|
(Incl. CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
354
|
Senior Term Debt 3
|
(Incl. CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
355
|
Senior Term Debt 4
|
(Incl. CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
356
|
Total Senior Debt
|
6,342
|
16,013
|
15,509
|
15,724
|
15,495
|
16,634
|
15,451
|
14,410
|
13,988
|
14,160
|
14,329
|
11,722
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
357
|
Subordinated Debt 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
358
|
Subordinated Debt 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
359
|
Subordinated Debt 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
360
|
Subordinated Debt 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
361
|
Accrued PIK Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
362
|
Total Debt
|
6,342
|
16,013
|
15,509
|
15,724
|
15,495
|
16,634
|
15,451
|
14,410
|
13,988
|
14,160
|
14,329
|
11,722
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
363
|
Other LT Liabilities 1
|
1,124
|
1,183
|
1,220
|
1,255
|
1,295
|
1,337
|
1,375
|
1,416
|
1,457
|
1,497
|
1,193
|
1,235
|
1,277
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
364
|
Other LT Liabilities 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
365
|
Total Liabilities
|
36,086
|
46,130
|
46,369
|
45,608
|
45,504
|
45,857
|
44,381
|
43,569
|
42,641
|
42,906
|
43,328
|
45,290
|
46,870
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
366 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
367
|
Equity 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
368
|
Equity 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
369
|
Equity 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
370
|
Retained Earnings
|
8,712
|
9,201
|
8,681
|
8,577
|
8,499
|
8,723
|
8,731
|
8,858
|
8,900
|
8,817
|
8,972
|
9,141
|
9,312
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
371
|
Total Equity
|
8,712
|
9,201
|
8,681
|
8,577
|
8,499
|
8,723
|
8,731
|
8,858
|
8,900
|
8,817
|
8,972
|
9,141
|
9,312
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
372
|
Total Liabilities & Equity
|
44,798
|
55,331
|
55,050
|
54,185
|
54,002
|
54,580
|
53,112
|
52,427
|
51,541
|
51,723
|
52,300
|
54,431
|
56,182
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
373 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
374
|
B/S CHECK
|
(0
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
375
|
RLOC per Management Case
|
5,918
|
14,879
|
17,605
|
17,808
|
17,871
|
19,148
|
17,899
|
16,462
|
16,261
|
16,719
|
16,594
|
13,629
|
14,663
|
B
|
C
|
D
|
E
|
F
|
G
|
H |
|
I
|
J
|
K
|
|
L
|
M
|
N
|
O
|
P
|
Q
|
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS_B_Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
376
|
Borrowing Base - Base Case
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
377
|
Accounts Receivable
|
Per Base Case Balance Sheet
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
378
|
Allowance / Reserves (add back)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
379
|
Accounts Receivable - Gross
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
380 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
381
|
Accounts Receivable - Trade
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
382
|
% of Total
|
= 100% - Other 1, 2 and 3
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||||||||||||||||||||
383
|
Ineligible %
|
CHECK
|
Ineligible %
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
|||||||||||||||||||||||||||||||||||||
384
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
385
|
Total Ineligible
|
3.986
|
%
|
928
|
1,317
|
1,322
|
1,298
|
1,299
|
1,286
|
1,233
|
1,212
|
1,183
|
1,191
|
1,212
|
1,288
|
1,350
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
386
|
Eligible
|
1,076
|
26,064
|
36,970
|
37,114
|
36,435
|
36,460
|
36,120
|
34,626
|
34,029
|
33,217
|
33,439
|
34,035
|
36,158
|
37,918
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
387
|
Advance Rate
|
Advance Rate
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
||||||||||||||||||||||||||||||||||||||
388
|
Available before subline
|
25,916
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
389
|
A/R Other Subline
|
Trade A/R Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
390
|
Available After Subline
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
391 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
392
|
Accounts Receivable - Other 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
393
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
394
|
Ineligible %
|
Ineligible %
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
395
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
396
|
Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
397
|
Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
398
|
Advance Rate
|
Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
399
|
Available before subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
400
|
A/R Other Subline
|
A/R Other Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
401
|
Available After Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
402
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
403
|
Accounts Receivable - Other 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
404
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
413
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
414
|
Accounts Receivable - Other 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
415
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
424
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
425
|
Total A/R
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
426
|
Ineligible - Total
|
928
|
1,317
|
1,322
|
1,298
|
1,299
|
1,286
|
1,233
|
1,212
|
1,183
|
1,191
|
1,212
|
1,288
|
1,350
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
427
|
Ineligible - % of Total A/R
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
|||||||||||||||||||||||||||||||||||||||||
428
|
Eligible
|
26,064
|
36,970
|
37,114
|
36,435
|
36,460
|
36,120
|
34,626
|
34,029
|
33,217
|
33,439
|
34,035
|
36,158
|
37,918
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
429
|
Available before (overall) A/R subline
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
430
|
Effective Advance Rate
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
|||||||||||||||||||||||||||||||||||||||||
431
|
A/R (Overall) Subline
|
A/R (overall) subline
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
432
|
Available After Subline
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
433
|
Total Available A/R
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
434
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
435
|
Inventory
|
Per Base Case Balance Sheet
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
436
|
LIFO / Other Reserves (Add-back)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
437
|
Inventory - Gross
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
438
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
439
|
Inventory 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
440
|
% of Total
|
= 100% - Other 1, 2 and 3
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||||||||||||||||||||
441
|
Ineligible %
|
Ineligible %
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
442
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
443
|
Total Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
444
|
Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
445
|
Advance Rate
|
Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
446
|
Available before subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
447
|
Inventory Subline
|
Tranche Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
448
|
Available After Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
449
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
450
|
Inventory 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
451
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
460
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
461
|
Inventory 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
462
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
471
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
472
|
Total Inventory
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
473
|
Total Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
474
|
Total Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
475
|
Effective Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||||||||||||||||||||||||||||||||||||
476
|
Available before Inventory (overall) subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
477
|
Inventory (overall) Subline
|
Inventory Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
478
|
Available Inventory after Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS_B_Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
479
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
480
|
Other Revolver Collateral 1
|
Description
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
481
|
Ineligible %
|
Ineligible %
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
482
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
483
|
Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
484
|
Other Adjustments
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
485
|
Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
486
|
Advance Rate
|
Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
487
|
Available
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
488
|
Subline
|
Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
489
|
Available After Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
490
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
491
|
Other Revolver Collateral 2
|
Description
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
501
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
502
|
Other Revolver Collateral 3
|
Description
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
512
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
513
|
Total Availability
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
514
|
Line Limit (Revolver Commitment)
|
Input in Interest section above
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
515
|
Total Availability after Line Limit
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
516
|
Revolver Balance
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
12,715
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
517
|
L/Cs
|
Input in Interest section above
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
518
|
Reserve 1
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
519
|
Reserve 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
520
|
Reserve 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
521
|
Excess Availability
|
16,158
|
15,804
|
16,442
|
15,658
|
15,930
|
14,523
|
14,452
|
15,005
|
14,754
|
14,787
|
15,144
|
19,563
|
19,437
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
522
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
523
|
Total Availability Before Line Limits
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
524
|
Suppressed Availability
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
525
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||
526
|
Fixed Charge Coverage
|
||||||||||||||||||||||||||||||||||||||||||||||||
527
|
Base Case (Underwriting) EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
|||||||||||||||||||||||||||||||||||
528
|
Other adjustment 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
529
|
Other adjustment 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
530
|
Base Case EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
|||||||||||||||||||||||||||||||||||
531
|
Memo - Management Case EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
|||||||||||||||||||||||||||||||||||
532
|
Fixed Charge Coverage - PNC Standard
|
||||||||||||||||||||||||||||||||||||||||||||||||
533
|
Base Case EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
|||||||||||||||||||||||||||||||||||
534
|
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
535
|
Cash Capital Expenditures
|
51
|
71
|
70
|
76
|
81
|
74
|
80
|
80
|
80
|
86
|
75
|
75
|
896
|
|||||||||||||||||||||||||||||||||||
536
|
Income Taxes - Base Case
|
326
|
(326
|
)
|
0
|
0
|
7
|
5
|
84
|
28
|
(55
|
)
|
103
|
113
|
114
|
400
|
|||||||||||||||||||||||||||||||||
537
|
Distributions - Income Taxes
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
538
|
Distributions - Discretionary
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
539
|
Royalty Payments
|
ROYALTY PAYMENTS
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
||||||||||||||||||||||||||||||||||
540
|
Other 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
541
|
EBITDA - Net
|
637
|
(365
|
)
|
53
|
80
|
382
|
174
|
293
|
210
|
89
|
325
|
357
|
356
|
2,589
|
||||||||||||||||||||||||||||||||||
542
|
Cash Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||
543
|
Amortization of LT Debt
|
47
|
49
|
50
|
44
|
46
|
47
|
49
|
50
|
52
|
53
|
55
|
51
|
594
|
|||||||||||||||||||||||||||||||||||
544
|
Other 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
545
|
Other 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||
546
|
Total Fixed Charges
|
71
|
96
|
95
|
91
|
92
|
92
|
96
|
93
|
95
|
96
|
100
|
90
|
1,108
|
|||||||||||||||||||||||||||||||||||
547
|
FCCR - Monthly
|
8.93
|
x
|
-3.80
|
x
|
0.56
|
x
|
0.88
|
x
|
4.13
|
x
|
1.89
|
x
|
3.07
|
x
|
2.25
|
x
|
0.93
|
x
|
3.38
|
x
|
3.59
|
x
|
3.98
|
x
|
2.34
|
x
|
||||||||||||||||||||||
548
|
|||||||||||||||||||||||||||||||||||||||||||||||||
549
|
All in tax rate - informational
|
40
|
%
|
39
|
%
|
0
|
%
|
0
|
%
|
3
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
||||||||||||||||||||||
550
|
|||||||||||||||||||||||||||||||||||||||||||||||||
551
|
Prior 12 Months
|
Current 12 Months | |||||||||||||||||||||||||||||||||||||||||||||||
552
|
Fixed Charge Coverage - Standard - Quarterly
|
1 - 3
|
4 - 6
|
7 - 9
|
10 - 12
|
Total Yr
|
1 - 3
|
4 - 6
|
7 - 9
|
10 - 12
|
Total Yr
|
||||||||||||||||||||||||||||||||||||||
553
|
Base Case EBITDA
|
1,441
|
1,441
|
1,441
|
1,441
|
5,763
|
1,753
|
1,583
|
1,560
|
2,361
|
7,257
|
||||||||||||||||||||||||||||||||||||||
554
|
Less:
|
||||||||||||||||||||||||||||||||||||||||||||||||
555
|
Cash Capital Expenditures
|
Pro forma prior 12 months
|
224
|
224
|
224
|
224
|
896
|
192
|
230
|
240
|
235
|
896
|
|||||||||||||||||||||||||||||||||||||
556
|
Income Taxes - Base Case
|
Pro forma prior 12 months
|
389
|
389
|
389
|
389
|
1,557
|
0
|
13
|
57
|
330
|
400
|
|||||||||||||||||||||||||||||||||||||
557
|
Distributions - Income Taxes
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||
558
|
Distributions - Discretionary
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||
559
|
Royalty Payments
|
0
|
0
|
0
|
494
|
494
|
1,237
|
705
|
672
|
758
|
3,372
|
||||||||||||||||||||||||||||||||||||||
560
|
Other 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||
561
|
EBITDA - Net
|
828
|
828
|
828
|
334
|
2,816
|
325
|
635
|
591
|
1,038
|
2,589
|
||||||||||||||||||||||||||||||||||||||
562
|
Cash Interest Expense
|
Pro forma prior 12 months
|
128
|
128
|
128
|
128
|
513
|
116
|
138
|
133
|
126
|
513
|
|||||||||||||||||||||||||||||||||||||
563
|
Amortization of LT Debt
|
Pro forma prior 12 months
|
149
|
149
|
149
|
149
|
594
|
146
|
138
|
151
|
159
|
594
|
|||||||||||||||||||||||||||||||||||||
564
|
Other 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||
565
|
Other 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||
566
|
Total Fixed Charges
|
277
|
277
|
277
|
277
|
1,108
|
262
|
276
|
284
|
285
|
1,108
|
||||||||||||||||||||||||||||||||||||||
567
|
FCCR - Quarterly
|
2.99
|
x
|
2.99
|
x
|
2.99
|
x
|
1.20
|
x
|
2.54
|
x
|
1.24
|
x
|
2.30
|
x
|
2.08
|
x
|
3.64
|
x
|
2.34
|
x
|
||||||||||||||||||||||||||||
568
|
FCCR - Build-up
|
1.24
|
x
|
1.78
|
x
|
1.89
|
x
|
2.34
|
x
|
||||||||||||||||||||||||||||||||||||||||
569
|
FCCR - TTM
|
2.12
|
x
|
1.94
|
x
|
1.71
|
x
|
2.34
|
x
|
||||||||||||||||||||||||||||||||||||||||
570
|
5.95
|
x
|
5.39
|
x
|
5.06
|
x
|
5.38
|
x
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||
571
|
Fixed Charge Coverage - Optional
|
||||||||||||||||||||||||||||||||||||||||||||||||
625
|
3.70
|
x
|
3.61
|
x
|
3.73
|
x
|
5.38
|
x
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I | J | K | L | M | N | O |
|
P | Q | R | S | T | U | ||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||
626
|
Leverage
|
Current 12 Months
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
627
|
Q1
|
Q2
|
Q3
|
Q4
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
628
|
Total Senior Debt
|
15,724
|
15,451
|
14,160
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
629
|
Total Debt
|
15,724
|
15,451
|
14,160
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
630
|
Senior Leverage - YTD
|
Based on annualized YTD Adjusted Base Case EBITDA |
2.24
|
x
|
2.32
|
x
|
2.17
|
x
|
1.84
|
x
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
631
|
Total Leverage - YTD
|
Based on annualized YTD Adjusted Base Case EBITDA |
2.24
|
x
|
2.32
|
x
|
2.17
|
x
|
1.84
|
x
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
632
|
Senior Leverage - TTM
|
2.59
|
x
|
2.49
|
x
|
2.23
|
x
|
1.84
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
633
|
Total Leverage - TTM
|
2.59
|
x
|
2.49
|
x
|
2.23
|
x
|
1.84
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
634
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||
635
|
Cash Flow Statement (Net Change in RLOC)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
636
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
637
|
Operating Activities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
638
|
Net Income
|
489
|
(520
|
)
|
(104
|
)
|
(78
|
)
|
225
|
8
|
127
|
42
|
(83
|
)
|
155
|
169
|
171
|
600
|
|||||||||||||||||||||||||||||||||||||||||||
639
|
Depreciation
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
|||||||||||||||||||||||||||||||||||||||||||||||
640
|
Amortization
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
641
|
PIK Interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
642
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
643
|
Net change in Working Capital Accounts
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
644
|
Cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
645
|
Accounts Receivable
|
(11,295
|
)
|
(149
|
)
|
703
|
(27
|
)
|
352
|
1,547
|
618
|
840
|
(229
|
)
|
(618
|
)
|
(2,198
|
)
|
(1,823
|
)
|
(12,277
|
)
|
|||||||||||||||||||||||||||||||||||||||
646
|
Other Receivables
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
647
|
Inventory
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
648
|
Prepaids and deferred expenses
|
1,264
|
10
|
169
|
18
|
(969
|
)
|
(76
|
)
|
119
|
41
|
41
|
41
|
41
|
41
|
741
|
|||||||||||||||||||||||||||||||||||||||||||||
649
|
Deferred expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
650
|
Due from affiliates
|
6
|
425
|
(7
|
)
|
2
|
50
|
(8
|
)
|
(2
|
)
|
1
|
(1
|
)
|
1
|
(1
|
)
|
-
|
465
|
||||||||||||||||||||||||||||||||||||||||||
651
|
Other Current Assets 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
652
|
Accounts Payable
|
557
|
(22
|
)
|
153
|
(138
|
)
|
(3
|
)
|
320
|
(321
|
)
|
64
|
(118
|
)
|
198
|
221
|
-
|
911
|
||||||||||||||||||||||||||||||||||||||||||
653
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
654
|
Accrued Expenses and other payables
|
10,870
|
(264
|
)
|
(416
|
)
|
214
|
(807
|
)
|
(634
|
)
|
493
|
(596
|
)
|
172
|
341
|
4,282
|
(121
|
)
|
13,534
|
|||||||||||||||||||||||||||||||||||||||||
655
|
Accrued compensation
|
(9,933
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,933
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
656
|
Deferred revenue
|
(1,180
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,180
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
657
|
Due to affiliates
|
0
|
992
|
(748
|
)
|
9
|
(19
|
)
|
(17
|
)
|
17
|
(16
|
)
|
1
|
17
|
24
|
-
|
261
|
|||||||||||||||||||||||||||||||||||||||||||
658
|
Other Current Lia. 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
659
|
PIK Interest Included in Accrued Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
660
|
Total Working Capital (Incr) Decr
|
(9,711
|
)
|
992
|
(146
|
)
|
79
|
(1,395
|
)
|
1,132
|
924
|
335
|
(134
|
)
|
(20
|
)
|
2,368
|
(1,903
|
)
|
(7,479
|
)
|
||||||||||||||||||||||||||||||||||||||||
661
|
Total - Operating Activities
|
(9,089
|
)
|
609
|
(110
|
)
|
146
|
(1,021
|
)
|
1,293
|
1,208
|
539
|
(50
|
)
|
306
|
2,714
|
(1,552
|
)
|
(5,008
|
)
|
|||||||||||||||||||||||||||||||||||||||||
662
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
663
|
Investing & Financing Activities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
664
|
Capital Expenditures
|
(101
|
)
|
(142
|
)
|
(140
|
)
|
(151
|
)
|
(161
|
)
|
(148
|
)
|
(160
|
)
|
(159
|
)
|
(160
|
)
|
(172
|
)
|
(149
|
)
|
(149
|
)
|
(1,792
|
)
|
||||||||||||||||||||||||||||||||||
665
|
PP&E - Dispositions and Other
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
666
|
Net change in Other Assets
|
(540
|
)
|
-
|
-
|
195
|
-
|
-
|
(48
|
)
|
-
|
-
|
-
|
-
|
-
|
(393
|
)
|
||||||||||||||||||||||||||||||||||||||||||||
667
|
Net change in Other Liabilities
|
59
|
37
|
35
|
40
|
42
|
38
|
41
|
41
|
39
|
(304
|
)
|
42
|
42
|
153
|
||||||||||||||||||||||||||||||||||||||||||||||
668
|
Additions to LT Debt
|
94
|
60
|
59
|
64
|
68
|
63
|
68
|
68
|
68
|
73
|
63
|
88
|
837
|
|||||||||||||||||||||||||||||||||||||||||||||||
669
|
Payments of LT Debt
|
(47
|
)
|
(49
|
)
|
(50
|
)
|
(44
|
)
|
(46
|
)
|
(47
|
)
|
(49
|
)
|
(50
|
)
|
(52
|
)
|
(53
|
)
|
(55
|
)
|
(51
|
)
|
(594
|
)
|
||||||||||||||||||||||||||||||||||
670
|
Distributions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
671
|
Other changes in Equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
672
|
Total - Investing & Financing Activities
|
(535
|
)
|
(93
|
)
|
(96
|
)
|
103
|
(96
|
)
|
(94
|
)
|
(147
|
)
|
(101
|
)
|
(105
|
)
|
(456
|
)
|
(99
|
)
|
(70
|
)
|
(1,789
|
)
|
|||||||||||||||||||||||||||||||||||
673
|
Net Change in RLOC
|
9,625
|
(516
|
)
|
206
|
(249
|
)
|
1,118
|
(1,199
|
)
|
(1,061
|
(438
|
)
|
155
|
150
|
(2,615
|
)
|
1,622
|
6,797
|
||||||||||||||||||||||||||||||||||||||||||
674
|
RLOC - Beginning of Period
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
5,918
|
|||||||||||||||||||||||||||||||||||||||||||||||
675
|
RLOC - End of Period
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
12,715
|
12,715
|
|||||||||||||||||||||||||||||||||||||||||||||||
676
|
Check
|
0
|
(0
|
)
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
B |
C
|
D
|
E
|
F
|
G
|
H | I | J | K | L | M | N | O | P | Q | R | S | T | U | |||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||
677
|
Net Change in Balance Sheet Accounts
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
678
|
Cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
679
|
Accounts Receivable
|
(11,295
|
)
|
(149
|
)
|
703
|
(27
|
)
|
352
|
1,547
|
618
|
840
|
(229
|
)
|
(618
|
)
|
(2,198
|
)
|
(1,823
|
)
|
||||||||||||||||||||||||||||||||||||||||||
680
|
Other Receivables
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
681
|
Inventory
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
682
|
Prepaids and deferred expenses
|
1,264
|
10
|
169
|
18
|
(969
|
)
|
(76
|
)
|
119
|
41
|
41
|
41
|
41
|
41
|
|||||||||||||||||||||||||||||||||||||||||||||||
683
|
Deferred expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
684
|
Due from affiliates
|
6
|
425
|
(7
|
)
|
2
|
50
|
(8
|
)
|
(2
|
)
|
1
|
(1
|
)
|
1
|
(1
|
)
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
685
|
Other Current Assets 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
686
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
687
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
688
|
PP&E, Net
|
32
|
(5
|
)
|
1
|
(6
|
)
|
(12
|
)
|
5
|
(2
|
)
|
3
|
7
|
(0
|
)
|
27
|
31
|
||||||||||||||||||||||||||||||||||||||||||||
689
|
Intangible Assets
|
(121
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||
690
|
Long term deferred expenses/deposits
|
(419
|
)
|
-
|
-
|
195
|
-
|
-
|
(48
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||
691
|
Long term deferred expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
692
|
Long term deposits
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
693
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
694
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
695
|
Accounts Payable
|
557
|
(22
|
)
|
153
|
(138
|
)
|
(3
|
)
|
320
|
(321
|
)
|
64
|
(118
|
)
|
198
|
221
|
-
|
||||||||||||||||||||||||||||||||||||||||||||
696
|
- |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
697
|
Accrued Expenses and other payables
|
10,870
|
(264
|
)
|
(416
|
)
|
214
|
(807
|
)
|
(634
|
)
|
493
|
(596
|
)
|
172
|
341
|
4,282
|
(121
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
698
|
Accrued compensation
|
(9,933
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||
699
|
Deferred revenue
|
(1,180
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||
700
|
Due to affiliates
|
0
|
992
|
(748
|
)
|
9
|
(19
|
)
|
(17
|
)
|
17
|
(16
|
)
|
1
|
17
|
24
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||
701
|
Other Current Lia. 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
702
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
703
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
704
|
RLOC
|
9,625
|
(516
|
)
|
206
|
(249
|
)
|
1,118
|
(1,199
|
)
|
(1,061
|
)
|
(438
|
)
|
155
|
150
|
(2,615
|
)
|
1,622
|
|||||||||||||||||||||||||||||||||||||||||||
705
|
Capital Leases
|
47
|
12
|
9
|
20
|
22
|
16
|
19
|
17
|
16
|
20
|
8
|
37
|
|||||||||||||||||||||||||||||||||||||||||||||||||
706
|
Senior Term Debt 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
707
|
Senior Term Debt 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
708
|
Senior Term Debt 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
709
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
710
|
Subordinated Debt 1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
711
|
Subordinated Debt 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
712
|
Subordinated Debt 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
713
|
Subordinated Debt 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
714
|
Accrued PIK Interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
715
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
716
|
Other LT Liabilities 1
|
59
|
37
|
35
|
40
|
42
|
38
|
41
|
41
|
39
|
(304
|
)
|
42
|
42
|
||||||||||||||||||||||||||||||||||||||||||||||||
717
|
Other LT Liabilities 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
718
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
719
|
- | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
720
|
Equity 1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
721
|
Equity 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
722
|
Equity 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
723
|
Retained Earnings
|
489
|
(520
|
)
|
(104
|
)
|
(78
|
)
|
225
|
8
|
127
|
42
|
(83
|
)
|
155
|
169
|
171
|
|||||||||||||||||||||||||||||||||||||||||||||
724
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
725
|
Net change in assets
|
(10,533
|
)
|
281
|
865
|
183
|
(578
|
)
|
1,469
|
685
|
885
|
(182
|
)
|
(577
|
)
|
(2,131
|
)
|
(1,751
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
726
|
Net change in Lia and Equity
|
10,533
|
(281
|
)
|
(865
|
)
|
(183
|
)
|
578
|
(1,469
|
)
|
(685
|
)
|
(885
|
)
|
182
|
577
|
2,131
|
1,751
|
|||||||||||||||||||||||||||||||||||||||||||
727
|
Net change in RLOC - check
|
(9,625
|
)
|
516
|
(206
|
)
|
249
|
(1,118
|
)
|
1,199
|
1,061
|
438
|
(155
|
)
|
(150
|
)
|
2,615
|
(1,622
|
)
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
3
|
8/31/2013
|
Days in Mo.
|
30
|
31
|
30
|
31
|
31
|
28
|
31
|
30
|
31
|
30
|
31
|
31
|
365
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
4
|
Income Statement - Management Case
|
TTM
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5
|
Net Sales 1
|
138,800
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
6
|
Net Sales 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
7
|
Net Sales 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
8
|
Total Revenue
|
138,800
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
9
|
COGS (Variable)
|
% Variable
|
80.0
|
%
|
94,476
|
9,764
|
9,846
|
9,817
|
10,167
|
9,063
|
8,490
|
9,061
|
8,492
|
8,699
|
9,138
|
10,068
|
10,068
|
112,674
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
10
|
COGS (Fixed)
|
% Fixed
|
20.0
|
%
|
23,619
|
2,441
|
2,461
|
2,454
|
2,542
|
2,266
|
2,123
|
2,265
|
2,123
|
2,175
|
2,285
|
2,517
|
2,517
|
28,168
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
11
|
Total COGS
|
118,095
|
12,205
|
12,307
|
12,272
|
12,709
|
11,329
|
10,613
|
11,326
|
10,615
|
10,873
|
11,423
|
12,586
|
12,586
|
140,842
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
12
|
COGS % of Revenue
|
85.1
|
%
|
84.5
|
%
|
87.7
|
%
|
87.8
|
%
|
87.9
|
%
|
84.6
|
%
|
85.5
|
%
|
84.6
|
%
|
85.0
|
%
|
86.7
|
%
|
84.4
|
%
|
84.5
|
%
|
84.5
|
%
|
85.6
|
%
|
||||||||||||||||||||||||||||||||||||||||
13
|
Gross Profit
|
20,705
|
2,237
|
1,726
|
1,701
|
1,753
|
2,068
|
1,806
|
2,055
|
1,870
|
1,669
|
2,117
|
2,308
|
2,308
|
23,619
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
14
|
Gross Margin % of Revenue
|
14.9
|
%
|
15.5
|
%
|
12.3
|
%
|
12.2
|
%
|
12.1
|
%
|
15.4
|
%
|
14.5
|
%
|
15.4
|
%
|
15.0
|
%
|
13.3
|
%
|
15.6
|
%
|
15.5
|
%
|
15.5
|
%
|
14.4
|
%
|
||||||||||||||||||||||||||||||||||||||||
15
|
SG&A
|
14,952
|
1,224
|
1,354
|
1,334
|
1,344
|
1,364
|
1,335
|
1,364
|
1,334
|
1,336
|
1,366
|
1,503
|
1,503
|
16,361
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
16
|
Depreciation and Amort
|
1,358
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
17
|
Stock Based Comp/ESOP
|
428
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
501
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
18
|
Exceptional Loss
|
13,632
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
19
|
Total Operating Expenses
|
30,370
|
1,398
|
2,525
|
1,761
|
1,784
|
1,790
|
1,748
|
1,798
|
1,757
|
1,764
|
1,816
|
1,981
|
1,985
|
22,106
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
20
|
Total Operating Expenses % of Revenue
|
21.9
|
%
|
9.7
|
%
|
18.0
|
%
|
12.6
|
%
|
12.3
|
%
|
13.4
|
%
|
14.1
|
%
|
13.4
|
%
|
14.1
|
%
|
14.1
|
%
|
13.4
|
%
|
13.3
|
%
|
13.3
|
%
|
13.4
|
%
|
||||||||||||||||||||||||||||||||||||||||
21
|
Operating Income
|
(9,665
|
)
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||||||
22
|
Gain on disposal of asset
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
23
|
Other Expense/(Income)
|
(11
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
24
|
Other Expense 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
25
|
Total Non-operating Expenses
|
(11
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
26
|
Earnings Before Interest and Taxes
|
(9,654
|
)
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||||||
27
|
Interest Expense
|
Used for N/I Tie-Out Only
|
1,817
|
141
|
940
|
68
|
69
|
71
|
72
|
69
|
67
|
69
|
70
|
66
|
64
|
1,766
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
28
|
Earnings Before Taxes
|
(11,471
|
)
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
29
|
Income Taxes
|
(1,385
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
30
|
Net Income
|
(10,086
|
)
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
31
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
32
|
EBITDA
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
33
|
Net Income
|
(10,086
|
)
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
34
|
Depreciation
|
Note: Depr and Amort must
|
1,358
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
35
|
Amortization
|
be separately identified
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
36
|
Interest Expense
|
1,817
|
141
|
940
|
68
|
69
|
71
|
72
|
69
|
67
|
69
|
70
|
66
|
64
|
1,766
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
37
|
Income Taxes
|
(1,385
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
38
|
EBITDA - Unadjusted
|
(8,296
|
)
|
972
|
(662
|
)
|
81
|
114
|
428
|
211
|
416
|
276
|
72
|
472
|
503
|
503
|
3,385
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
39
|
ESOP
|
0
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
501
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
40
|
Royalty Payments
|
(13
|
)
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
41
|
EBITDA Adjustment 3
|
14,072
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
42
|
Management Case EBITDA
|
5,763
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
43
|
EBITDA Adjustment 1 (Underwriting)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
44
|
EBITDA Adjustment 2 (Underwriting)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
45
|
EBITDA Adjustment 3 (Underwriting)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
46
|
Base Case (Underwriting) EBITDA
|
5,763
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
47
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
48
|
Balance Sheet - Management Case
|
Opening BS
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49
|
Cash
|
0
|
216
|
2,231
|
2,197
|
2,476
|
2,606
|
2,522
|
2,194
|
2,422
|
2,631
|
2,731
|
2,462
|
1,953
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
50
|
Accounts Receivable
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
51
|
Other Receivables
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
52
|
Inventory
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
53
|
Prepaids and deferred expenses
|
2,353
|
1,089
|
1,080
|
911
|
893
|
1,862
|
1,937
|
1,818
|
1,777
|
1,736
|
1,695
|
1,653
|
1,612
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
54
|
Deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
55
|
Due from affiliates
|
2,432
|
2,426
|
2,001
|
2,008
|
2,006
|
1,956
|
1,964
|
1,967
|
1,966
|
1,967
|
1,966
|
1,967
|
1,967
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
56
|
Other Current Assets 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
57
|
Total Current Assets
|
31,777
|
42,018
|
43,747
|
42,848
|
43,133
|
43,830
|
42,283
|
41,220
|
40,565
|
40,963
|
41,639
|
43,528
|
44,800
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
58 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
59
|
PP&E, Net
|
2,571
|
2,539
|
2,544
|
2,543
|
2,550
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,549
|
2,522
|
2,491
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
60
|
Intangible Assets
|
9,014
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
61
|
Long term deferred expenses/deposits
|
1,436
|
1,855
|
1,855
|
1,855
|
1,660
|
1,660
|
1,660
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
62
|
Long term deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
63
|
Long term deposits
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
64
|
Total Assets
|
44,798
|
55,547
|
57,282
|
56,382
|
56,479
|
57,186
|
55,634
|
54,622
|
53,964
|
54,355
|
55,031
|
56,893
|
58,135
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
65
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
66
|
Accounts Payable
|
3,174
|
3,731
|
3,709
|
3,862
|
3,724
|
3,721
|
4,041
|
3,720
|
3,784
|
3,666
|
3,864
|
4,085
|
4,085
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
67
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
68
|
Accrued Expenses and other payables
|
2,040
|
12,910
|
12,647
|
12,231
|
12,445
|
11,638
|
11,004
|
11,497
|
10,901
|
11,072
|
11,414
|
15,695
|
15,574
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
69
|
Accrued compensation
|
9,933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
70
|
Deferred revenue
|
1,180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
71
|
Due to affiliates
|
12,292
|
12,292
|
13,284
|
12,537
|
12,545
|
12,526
|
12,509
|
12,526
|
12,510
|
12,511
|
12,529
|
12,553
|
12,553
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
72
|
Other Current Lia. 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
73
|
Total Current Liabilities
|
28,620
|
28,934
|
29,640
|
28,629
|
28,714
|
27,886
|
27,554
|
27,743
|
27,195
|
27,250
|
27,807
|
32,333
|
32,211
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
74 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
75
|
RLOC |
5,918
|
14,879
|
17,605
|
17,808
|
17,871
|
19,148
|
17,899
|
16,462
|
16,261
|
16,719
|
16,594
|
13,629
|
14,663
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
76
|
Capital Leases
|
(Inclding CPLTD)
|
423
|
407
|
378
|
348
|
325
|
302
|
276
|
249
|
222
|
192
|
480
|
446
|
441
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
77
|
Senior Term Debt 2
|
(Inclding CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
78
|
Senior Term Debt 3
|
(Inclding CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
79
|
Senior Term Debt 4
|
(Inclding CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
80
|
Total Senior Debt
|
6,342
|
15,286
|
17,983
|
18,156
|
18,196
|
19,450
|
18,174
|
16,712
|
16,482
|
16,912
|
17,074
|
14,075
|
15,105
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
81
|
Subordinated Debt 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
85
|
Accrued PIK Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
86
|
Total Debt
|
6,342
|
15,286
|
17,983
|
18,156
|
18,196
|
19,450
|
18,174
|
16,712
|
16,482
|
16,912
|
17,074
|
14,075
|
15,105
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
87
|
Other LT Liabilities 1
|
1,124
|
1,183
|
1,220
|
1,255
|
1,295
|
1,337
|
1,375
|
1,416
|
1,457
|
1,497
|
1,193
|
1,235
|
1,277
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
88
|
Other LT Liabilities 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
89
|
Total Liabilities
|
36,086
|
45,403
|
48,843
|
48,040
|
48,205
|
48,673
|
47,104
|
45,871
|
45,135
|
45,658
|
46,073
|
47,642
|
48,593
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
90 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
91
|
Equity 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
94
|
Retained Earnings
|
8,712
|
10,144
|
8,438
|
8,341
|
8,273
|
8,512
|
8,530
|
8,750
|
8,828
|
8,696
|
8,958
|
9,250
|
9,541
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
95
|
Total Equity
|
8,712
|
10,144
|
8,438
|
8,341
|
8,273
|
8,512
|
8,530
|
8,750
|
8,828
|
8,696
|
8,958
|
9,250
|
9,541
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
96
|
Total Liabilities & Equity
|
44,798
|
55,547
|
57,281
|
56,381
|
56,478
|
57,185
|
55,633
|
54,621
|
53,963
|
54,354
|
55,031
|
56,893
|
58,134
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
97 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
98
|
B/S CHECK
|
(0
|
)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
99
|
Management Case - Account Analysis
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
101
|
Accounts Receivable - Days Sales Outstanding
|
0.0
|
79.5
|
84.9
|
81.0
|
80.9
|
86.6
|
80.9
|
81.6
|
82.7
|
85.6
|
78.1
|
77.9
|
81.7
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
102
|
Increase (Decrease)
|
Adjustment not typically needed here
|
N/A
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
103
|
A/R DSOs - Base Case
|
Use Sensitized Case
|
0.0
|
79.5
|
84.9
|
81.0
|
80.9
|
86.6
|
80.9
|
81.6
|
82.7
|
85.6
|
78.1
|
77.9
|
81.7
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
104
|
Inventory - Days COGS Outstanding
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
105
|
Increase (Decrease)
|
Adjustment not typically needed here
|
N/A
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
106
|
Inventory Days COGS - Base Case
|
Use Sensitized Case
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
107
|
Accounts Payable - Days COGS Outstanding
|
0.0
|
9.2
|
9.3
|
9.4
|
9.1
|
10.2
|
10.7
|
10.2
|
10.7
|
10.5
|
10.1
|
10.1
|
10.1
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
108
|
Increase (Decrease)
|
Adjustment not typically needed here
|
N/A
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
0.0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
109
|
A/P Days COGS - Base Case
|
Use Sensitized Case
|
0.0
|
9.2
|
9.3
|
9.4
|
9.1
|
10.2
|
10.7
|
10.2
|
10.7
|
10.5
|
10.1
|
10.1
|
10.1
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
110 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
111
|
PP&E, Net
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
112
|
Beginning Balance
|
Per Opening BS
|
2,571
|
2,539
|
2,544
|
2,543
|
2,549
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,548
|
2,522
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
113
|
Depreciation
|
From EBITDA calculation above
|
(133
|
)
|
(137
|
)
|
(141
|
)
|
(145
|
)
|
(149
|
)
|
(153
|
)
|
(158
|
)
|
(162
|
)
|
(167
|
)
|
(172
|
)
|
(176
|
)
|
(180
|
)
|
(1,872
|
)
|
||||||||||||||||||||||||||||||||||||||||
114
|
Capital Expenditures - Cash
|
CHECK W/ CARL ABOUT CAPEX
|
51
|
71
|
70
|
76
|
81
|
74
|
80
|
80
|
80
|
86
|
75
|
75
|
896
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
115
|
Capital Expenditures - Financed
|
Supported by Term Debt Additions? - Verify
|
51
|
71
|
70
|
76
|
81
|
74
|
80
|
80
|
80
|
86
|
75
|
75
|
896
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
116
|
Capital Expenditures - Total
|
101
|
142
|
140
|
151
|
161
|
148
|
160
|
159
|
160
|
172
|
149
|
149
|
1,792
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
117
|
(Disposals and Other Adjs)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
118
|
Ending Balance - Base Case
|
This total is used in the Base Case Balance Sheet
|
2,539
|
2,544
|
2,543
|
2,549
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,548
|
2,522
|
2,491
|
(80
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
119
|
Ending Balance - Management Case
|
2,539
|
2,544
|
2,543
|
2,550
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,549
|
2,522
|
2,491
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
120
|
Unidentified Difference
|
If not -0- Depr/Capex/Disposals do not reconcile
|
(0
|
)
|
(0
|
)
|
0
|
(0
|
)
|
0
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
0
|
(0
|
)
|
(0
|
)
|
(0
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
121 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
122
|
Retained Earnings
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
123
|
Beginning Balance
|
Per Opening BS
|
8,712
|
9,411
|
7,672
|
7,545
|
7,445
|
7,652
|
7,638
|
7,827
|
7,873
|
7,709
|
7,939
|
8,200
|
8,712
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
124
|
Net Income
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||
125
|
(Distributions - Income Taxes)
|
Used in Fixed Charge Coverage
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
126
|
(Distributions - Discretionary)
|
Used in Fixed Charge Coverage
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
127
|
Ending Balance
|
9,411
|
7,672
|
7,545
|
7,445
|
7,652
|
7,638
|
7,827
|
7,873
|
7,709
|
7,939
|
8,200
|
8,459
|
8,459
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
128
|
Ending Balance - Management Case
|
10,144
|
8,438
|
8,341
|
8,273
|
8,512
|
8,530
|
8,750
|
8,828
|
8,696
|
8,958
|
9,250
|
9,541
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
129
|
Unidentified Difference
|
ESOP and RE Earnings Movement
|
(733
|
)
|
(765
|
)
|
(797
|
)
|
(828
|
)
|
(860
|
)
|
(892
|
)
|
(923
|
)
|
(955
|
)
|
(987
|
)
|
(1,018
|
)
|
(1,050
|
)
|
(1,082
|
)
|
||||||||||||||||||||||||||||||||||||||||||
130
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
131
|
Effective Tax Rate - Management Case
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||||||||||||||||||||||||||||||||||||||
132
|
Effective Tax Rate - Base Case
|
Set Base Case Tax Rate (override)
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
40.0
|
%
|
||||||||||||||||||||||||||||||||||||||||
133
|
Typically 0%, adjust in Sensitized Case, override only management case requires a change based on discussion with management
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
134
|
Term and Subordinated Debt Analysis
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
135 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
136
|
Capital Leases
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
137
|
Beginning Balance
|
Per Opening BS
|
423
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
423
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
138
|
Additions
|
CHECK W/ CARL
|
94
|
60
|
59
|
64
|
68
|
63
|
68
|
68
|
68
|
73
|
63
|
88
|
837
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
139
|
Amortization
|
47
|
49
|
50
|
44
|
46
|
47
|
49
|
50
|
52
|
53
|
55
|
51
|
594
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
140
|
Ending Balance
|
Calculated balance is used in the Base Case Bal Sht
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
666
|
666
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
141
|
Ending Balance - Management Case
|
407
|
378
|
348
|
325
|
302
|
276
|
249
|
222
|
192
|
480
|
446
|
441
|
441
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
142
|
Unidentified Difference
|
63
|
104
|
143
|
186
|
231
|
274
|
319
|
364
|
409
|
141
|
183
|
225
|
225
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
143
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
144
|
Senior Term Debt 2
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
151
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
152
|
Senior Term Debt 3
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
159
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
160
|
Senior Term Debt 4
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
167
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
168
|
Subordinated Debt 1
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
169
|
Beginning Balance
|
Per Opening BS
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
170
|
Additions
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
171
|
Amortization
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
172
|
PIK Interest
|
See Subordinated Debt Interest below
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
173
|
Ending Balance
|
Calculated balance is used in the Base Case Bal Sht
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
174
|
Ending Balance - Management Case
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
175
|
Unidentified Difference
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
176
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
177
|
Subordinated Debt 2
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
185
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
186
|
Subordinated Debt 3
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
194
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
195
|
Subordinated Debt 4
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
203
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
204
|
Total Additions to Debt
|
94
|
60
|
59
|
64
|
68
|
63
|
68
|
68
|
68
|
73
|
63
|
88
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
205
|
Total Amortization
|
47
|
49
|
50
|
44
|
46
|
47
|
49
|
50
|
52
|
53
|
55
|
51
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
206
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
207
|
Interest Expense
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
208 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
209
|
RLOC
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
210
|
Revolver Commitment
|
LIBOR
|
0.25
|
%
|
Commitment
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
211
|
L/Cs
|
Prime
|
3.25
|
%
|
L/Cs
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
212 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
213
|
Beginning Balance
|
LIBOR Floor
|
0.00
|
%
|
Total %
|
Allocation %
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
214
|
Interest Expense - LIBOR
|
L+ Spread
|
2.50
|
%
|
2.75
|
%
|
75
|
%
|
10
|
28
|
26
|
27
|
27
|
26
|
26
|
24
|
24
|
23
|
24
|
20
|
285
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
215
|
Interest Expense - Prime
|
P+ Spread
|
0.25
|
%
|
3.50
|
%
|
25
|
%
|
4
|
12
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
8
|
121
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
216
|
L/C Fees
|
L/C Fee
|
2.75
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
217
|
Unused Line Fee
|
Unused Line Fee
|
0.25
|
%
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
5
|
5
|
54
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
218
|
Total Interest Expense
|
Days 360 or 365
|
360
|
21
|
44
|
41
|
43
|
42
|
40
|
42
|
38
|
39
|
38
|
39
|
33
|
459
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
219
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
220
|
Capital Leases
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
221
|
Beginning Balance
|
LIBOR Floor
|
0.00
|
%
|
Total %
|
Allocation %
|
423
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
222
|
Interest Expense - LIBOR
|
L+ Spread
|
6.00
|
%
|
10.00
|
%
|
100
|
%
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
54
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
223
|
Interest Expense - Prime
|
P+ Spread
|
3.00
|
%
|
6.25
|
%
|
0
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
224
|
Total Interest Expense
|
Days 360 or 365
|
365
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
54
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
225
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
226
|
Senior Term Debt 2
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
231
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
232
|
Senior Term Debt 3
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
237
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
238
|
Senior Term Debt 4
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
243
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
244
|
Subordinated Debt 1
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
245
|
Beginning Balance
|
LIBOR Floor
|
0.00
|
%
|
Total %
|
Allocation %
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
246
|
Interest Expense - LIBOR
|
L+ Spread
|
0.00
|
%
|
0.25
|
%
|
0
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
247
|
Interest Expense - Prime
|
P+ Spread
|
0.00
|
%
|
3.25
|
%
|
0
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
248
|
Interest Expense - Fixed
|
Fixed Rate
|
0.00
|
%
|
100
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
249
|
Total Cash Interest Expense
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
250
|
Interest Expense - PIK
|
PIK Rate
|
0.00
|
%
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
251
|
Total Interest Expense
|
PIK Accrual
|
1
|
See Note (1, 2 or 3) |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
252
|
Note: PIK Accrual method: 1 = add to debt balance (compounds); 2 = add to Accrued PIK Interest (no compounding); 3 = already included in Management Case Accrued Liabiities
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
253
|
Subordinated Debt 2
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
262
|
Subordinated Debt 3
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
271
|
Subordinated Debt 4
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
280
|
PIK Interest Added to Loan Balance
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
281
|
PIK Interest Added to Accrued Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
282
|
PIK Interest is included in Mgt Case accrued lia.
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
283
|
Total PIK Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
284 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
285
|
Total Senior Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
286
|
Total Subordinated Interest Expense
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
287
|
Total Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
288 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
289
|
Total Cash Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
290
|
Total PIK Interest Expense
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
291
|
Total Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
292
|
Total Interest Expense - Management Case
|
141
|
940
|
68
|
69
|
71
|
72
|
69
|
67
|
69
|
70
|
66
|
64
|
1,766
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I | J | K |
L
|
M | N | O |
P
|
Q
|
R
|
S
|
T
|
U | ||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||
293
|
Income Statement - Base Case
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
294
|
Net Sales 1
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
|||||||||||||||||||||||||||||||||||||||||||||||||
295
|
Net Sales 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
296
|
Net Sales 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
297
|
Total Revenue
|
14,442
|
14,033
|
13,973
|
14,461
|
13,397
|
12,419
|
13,381
|
12,485
|
12,542
|
13,540
|
14,894
|
14,894
|
164,461
|
|||||||||||||||||||||||||||||||||||||||||||||||||
298
|
COGS (Variable)
|
9,764
|
9,846
|
9,817
|
10,167
|
9,063
|
8,490
|
9,061
|
8,492
|
8,699
|
9,138
|
10,068
|
10,068
|
112,674
|
|||||||||||||||||||||||||||||||||||||||||||||||||
299
|
COGS (Fixed)
|
2,441
|
2,461
|
2,454
|
2,542
|
2,266
|
2,123
|
2,265
|
2,123
|
2,175
|
2,285
|
2,517
|
2,517
|
28,168
|
|||||||||||||||||||||||||||||||||||||||||||||||||
300
|
Total COGS
|
12,205
|
12,307
|
12,272
|
12,709
|
11,329
|
10,613
|
11,326
|
10,615
|
10,873
|
11,423
|
12,586
|
12,586
|
140,842
|
|||||||||||||||||||||||||||||||||||||||||||||||||
301
|
COGS % of Revenue
|
84.5
|
%
|
87.7
|
%
|
87.8
|
%
|
87.9
|
%
|
84.6
|
%
|
85.5
|
%
|
84.6
|
%
|
85.0
|
%
|
86.7
|
%
|
84.4
|
%
|
84.5
|
%
|
84.5
|
%
|
85.6
|
%
|
||||||||||||||||||||||||||||||||||||
302
|
Gross Profit
|
2,237
|
1,726
|
1,701
|
1,753
|
2,068
|
1,806
|
2,055
|
1,870
|
1,669
|
2,117
|
2,308
|
2,308
|
23,619
|
|||||||||||||||||||||||||||||||||||||||||||||||||
303
|
Gross Margin % of Revenue
|
15.5
|
%
|
12.3
|
%
|
12.2
|
%
|
12.1
|
%
|
15.4
|
%
|
14.5
|
%
|
15.4
|
%
|
15.0
|
%
|
13.3
|
%
|
15.6
|
%
|
15.5
|
%
|
15.5
|
%
|
14.4
|
%
|
||||||||||||||||||||||||||||||||||||
304
|
SG&A
|
1,224
|
1,354
|
1,334
|
1,344
|
1,364
|
1,335
|
1,364
|
1,334
|
1,336
|
1,366
|
1,503
|
1,503
|
16,361
|
|||||||||||||||||||||||||||||||||||||||||||||||||
305
|
Depreciation and Amort
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
|||||||||||||||||||||||||||||||||||||||||||||||||
306
|
Stock Based Comp/ESOP
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
42
|
501
|
|||||||||||||||||||||||||||||||||||||||||||||||||
307
|
Exceptional Loss
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
|||||||||||||||||||||||||||||||||||||||||||||||||
308
|
Total Operating Expenses
|
1,398
|
2,525
|
1,761
|
1,784
|
1,790
|
1,748
|
1,798
|
1,757
|
1,764
|
1,816
|
1,981
|
1,985
|
22,106
|
|||||||||||||||||||||||||||||||||||||||||||||||||
309
|
Total Operating Expenses % of Revenue
|
9.7
|
%
|
18.0
|
%
|
12.6
|
%
|
12.3
|
%
|
13.4
|
%
|
14.1
|
%
|
13.4
|
%
|
14.1
|
%
|
14.1
|
%
|
13.4
|
%
|
13.3
|
%
|
13.3
|
%
|
13.4
|
%
|
||||||||||||||||||||||||||||||||||||
310
|
Operating Income
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||
311
|
Gain on disposal of asset
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
312
|
Other Expense/(Income)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
313
|
Other Expense 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
314
|
Total Non-operating Expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||
315
|
Earnings Before Interest and Taxes
|
839
|
(799
|
)
|
(59
|
)
|
(31
|
)
|
279
|
58
|
258
|
114
|
(95
|
)
|
300
|
327
|
323
|
1,513
|
|||||||||||||||||||||||||||||||||||||||||||||
316
|
Interest Expense
|
Calculated in Interest Section Line 248
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
||||||||||||||||||||||||||||||||||||||||||||||||
317
|
Earnings Before Taxes
|
815
|
(846
|
)
|
(104
|
)
|
(78
|
)
|
232
|
13
|
211
|
71
|
(139
|
)
|
258
|
282
|
284
|
999
|
|||||||||||||||||||||||||||||||||||||||||||||
318
|
Income Taxes (before cumulative limit of $0)
|
This line used only in calculating the
|
326
|
(338
|
)
|
(42
|
)
|
(31
|
)
|
93
|
5
|
84
|
28
|
(55
|
)
|
103
|
113
|
114
|
400
|
||||||||||||||||||||||||||||||||||||||||||||
319
|
Income Taxes (cumulative total limited to $0)
|
cumulative $0 limit
|
326
|
(326
|
)
|
0
|
0
|
7
|
5
|
84
|
28
|
(55
|
)
|
103
|
113
|
114
|
400
|
||||||||||||||||||||||||||||||||||||||||||||||
320
|
Net Income - Base Case
|
489
|
(520
|
)
|
(104
|
)
|
(78
|
)
|
225
|
8
|
127
|
42
|
(83
|
)
|
155
|
169
|
171
|
600
|
|||||||||||||||||||||||||||||||||||||||||||||
321
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
322
|
Net Income - Management Case
|
699
|
(1,738
|
)
|
(128
|
)
|
(100
|
)
|
207
|
(14
|
)
|
189
|
46
|
(164
|
)
|
230
|
261
|
259
|
(253
|
)
|
|||||||||||||||||||||||||||||||||||||||||||
323
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||
324
|
Balance Sheet - Base Case
|
Opening BS
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
325
|
Cash
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
326
|
Accounts Receivable
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
327
|
Other Receivables
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
328
|
Inventory
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
329
|
Prepaids and deferred expenses
|
2,353
|
1,089
|
1,080
|
911
|
893
|
1,862
|
1,937
|
1,818
|
1,777
|
1,736
|
1,695
|
1,653
|
1,612
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
330
|
Deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
331
|
Due from affiliates
|
2,432
|
2,426
|
2,001
|
2,008
|
2,006
|
1,956
|
1,964
|
1,967
|
1,966
|
1,967
|
1,966
|
1,967
|
1,967
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
332
|
Other Current Assets 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
333
|
Total Current Assets
|
31,777
|
41,802
|
41,516
|
40,651
|
40,657
|
41,224
|
39,761
|
39,026
|
38,143
|
38,332
|
38,908
|
41,066
|
42,847
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
334 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
335
|
PP&E, Net
|
2,571
|
2,539
|
2,544
|
2,543
|
2,549
|
2,561
|
2,556
|
2,558
|
2,555
|
2,548
|
2,548
|
2,522
|
2,491
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
336
|
Intangible Assets
|
9,014
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
9,135
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
337
|
Long term deferred expenses/deposits
|
1,436
|
1,855
|
1,855
|
1,855
|
1,660
|
1,660
|
1,660
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
1,708
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
338
|
Long term deferred expenses
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
339
|
Long term deposits
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
340
|
Total Assets
|
44,798
|
55,331
|
55,050
|
54,185
|
54,002
|
54,580
|
53,112
|
52,427
|
51,541
|
51,723
|
52,300
|
54,431
|
56,182
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
341 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
342
|
Accounts Payable
|
3,174
|
3,731
|
3,709
|
3,862
|
3,724
|
3,721
|
4,041
|
3,720
|
3,784
|
3,666
|
3,864
|
4,085
|
4,085
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
343
|
- |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
344
|
Accrued Expenses and other payables
|
2,040
|
12,910
|
12,647
|
12,231
|
12,445
|
11,638
|
11,004
|
11,497
|
10,901
|
11,072
|
11,414
|
15,695
|
15,574
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
345
|
Accrued compensation
|
9,933
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
346
|
Deferred revenue
|
1,180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
347
|
Due to affiliates
|
12,292
|
12,292
|
13,284
|
12,537
|
12,545
|
12,526
|
12,509
|
12,526
|
12,510
|
12,511
|
12,529
|
12,553
|
12,553
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
348
|
Other Current Lia. 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
349
|
Total Current Liabilities
|
28,620
|
28,934
|
29,640
|
28,629
|
28,714
|
27,886
|
27,554
|
27,743
|
27,195
|
27,250
|
27,807
|
32,333
|
32,211
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
350 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
351
|
RLOC
|
RLOC Balance is Calculated Here
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
12,715
|
||||||||||||||||||||||||||||||||||||||||||||||||||
352
|
Capital Leases
|
(Incl. CPLTD)
|
423
|
470
|
482
|
491
|
511
|
533
|
549
|
568
|
585
|
602
|
621
|
629
|
666
|
||||||||||||||||||||||||||||||||||||||||||||||||||
353
|
Senior Term Debt 2
|
(Incl. CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
354
|
Senior Term Debt 3
|
(Incl. CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
355
|
Senior Term Debt 4
|
(Incl. CPLTD)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
356
|
Total Senior Debt
|
6,342
|
16,013
|
15,509
|
15,724
|
15,495
|
16,634
|
15,451
|
14,410
|
13,988
|
14,160
|
14,329
|
11,722
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
357
|
Subordinated Debt 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
358
|
Subordinated Debt 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
359
|
Subordinated Debt 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
360
|
Subordinated Debt 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
361
|
Accrued PIK Interest
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
362
|
Total Debt
|
6,342
|
16,013
|
15,509
|
15,724
|
15,495
|
16,634
|
15,451
|
14,410
|
13,988
|
14,160
|
14,329
|
11,722
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
363
|
Other LT Liabilities 1
|
1,124
|
1,183
|
1,220
|
1,255
|
1,295
|
1,337
|
1,375
|
1,416
|
1,457
|
1,497
|
1,193
|
1,235
|
1,277
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
364
|
Other LT Liabilities 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
365
|
Total Liabilities
|
36,086
|
46,130
|
46,369
|
45,608
|
45,504
|
45,857
|
44,381
|
43,569
|
42,641
|
42,906
|
43,328
|
45,290
|
46,870
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
366 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
367
|
Equity 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
368
|
Equity 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
369
|
Equity 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
370
|
Retained Earnings
|
8,712
|
9,201
|
8,681
|
8,577
|
8,499
|
8,723
|
8,731
|
8,858
|
8,900
|
8,817
|
8,972
|
9,141
|
9,312
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
371
|
Total Equity
|
8,712
|
9,201
|
8,681
|
8,577
|
8,499
|
8,723
|
8,731
|
8,858
|
8,900
|
8,817
|
8,972
|
9,141
|
9,312
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
372
|
Total Liabilities & Equity
|
44,798
|
55,331
|
55,050
|
54,185
|
54,002
|
54,580
|
53,112
|
52,427
|
51,541
|
51,723
|
52,300
|
54,431
|
56,182
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
373 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
374
|
B/S CHECK
|
(0
|
)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||
375
|
RLOC per Management Case
|
5,918
|
14,879
|
17,605
|
17,808
|
17,871
|
19,148
|
17,899
|
16,462
|
16,261
|
16,719
|
16,594
|
13,629
|
14,663
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
376
|
Borrowing Base - Base Case
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
377
|
Accounts Receivable
|
Per Base Case Balance Sheet
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
378
|
Allowance / Reserves (add back)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
379
|
Accounts Receivable - Gross
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
380 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
381
|
Accounts Receivable - Trade
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
382
|
% of Total
|
= 100% - Other 1, 2 and 3
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||||||||||||||||||||
383
|
Ineligible %
|
CHECK
|
Ineligible %
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
|||||||||||||||||||||||||||||||||||||
384
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
385
|
Total Ineligible
|
3.986
|
%
|
928
|
1,317
|
1,322
|
1,298
|
1,299
|
1,286
|
1,233
|
1,212
|
1,183
|
1,191
|
1,212
|
1,288
|
1,350
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
386
|
Eligible
|
1,076
|
26,064
|
36,970
|
37,114
|
36,435
|
36,460
|
36,120
|
34,626
|
34,029
|
33,217
|
33,439
|
34,035
|
36,158
|
37,918
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
387
|
Advance Rate
|
Advance Rate
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
85.0
|
%
|
||||||||||||||||||||||||||||||||||||||
388
|
Available before subline
|
25,916
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
389
|
A/R Other Subline
|
Trade A/R Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
390
|
Available After Subline
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
391 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
392
|
Accounts Receivable - Other 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
393
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
394
|
Ineligible %
|
Ineligible %
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
395
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
396
|
Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
397
|
Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
398
|
Advance Rate
|
Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
399
|
Available before subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
400
|
A/R Other Subline
|
A/R Other Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
401
|
Available After Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
402
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
403
|
Accounts Receivable - Other 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
404
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
413
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
414
|
Accounts Receivable - Other 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
415
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
424
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
425
|
Total A/R
|
26,992
|
38,287
|
38,435
|
37,732
|
37,759
|
37,406
|
35,859
|
35,241
|
34,400
|
34,630
|
35,248
|
37,446
|
39,268
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
426
|
Ineligible - Total
|
928
|
1,317
|
1,322
|
1,298
|
1,299
|
1,286
|
1,233
|
1,212
|
1,183
|
1,191
|
1,212
|
1,288
|
1,350
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
427
|
Ineligible - % of Total A/R
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
3.4
|
%
|
|||||||||||||||||||||||||||||||||||||||||
428
|
Eligible
|
26,064
|
36,970
|
37,114
|
36,435
|
36,460
|
36,120
|
34,626
|
34,029
|
33,217
|
33,439
|
34,035
|
36,158
|
37,918
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
429
|
Available before (overall) A/R subline
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
430
|
Effective Advance Rate
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
82.1
|
%
|
|||||||||||||||||||||||||||||||||||||||||
431
|
A/R (Overall) Subline
|
A/R (overall) subline
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
432
|
Available After Subline
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
433
|
Total Available A/R
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
434
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
435
|
Inventory
|
Per Base Case Balance Sheet
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
436
|
LIFO / Other Reserves (Add-back)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
437
|
Inventory - Gross
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
438
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
439
|
Inventory 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
440
|
% of Total
|
= 100% - Other 1, 2 and 3
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||||||||||||||||||||||||||||||||||
441
|
Ineligible %
|
Ineligible %
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
442
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
443
|
Total Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
444
|
Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
445
|
Advance Rate
|
Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
446
|
Available before subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
447
|
Inventory Subline
|
Tranche Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
448
|
Available After Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
449
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
450
|
Inventory 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
451
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
460
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
461
|
Inventory 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
462
|
% of Total
|
% of Total
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
471
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
472
|
Total Inventory
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
473
|
Total Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
474
|
Total Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
475
|
Effective Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
|||||||||||||||||||||||||||||||||||||||||
476
|
Available before Inventory (overall) subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
477
|
Inventory (overall) Subline
|
Inventory Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
478
|
Available Inventory after Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
B |
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS_B_Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
479
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
480
|
Other Revolver Collateral 1
|
Description
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
481
|
Ineligible %
|
Ineligible %
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
482
|
Ineligible $
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
483
|
Ineligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
484
|
Other Adjustments
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
485
|
Eligible
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
486
|
Advance Rate
|
Advance Rate
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
0.0
|
%
|
||||||||||||||||||||||||||||||||||||||
487
|
Available
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
488
|
Subline
|
Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
489
|
Available After Subline
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
490
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
491
|
Other Revolver Collateral 2
|
Description
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
501
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
502
|
Other Revolver Collateral 3
|
Description
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
512
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
513
|
Total Availability
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
514
|
Line Limit (Revolver Commitment)
|
Input in Interest section above
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
35,000
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
515
|
Total Availability after Line Limit
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
516
|
Revolver Balance
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
12,715
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
517
|
L/Cs
|
Input in Interest section above
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
518
|
Reserve 1
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
78
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
519
|
Reserve 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
520
|
Reserve 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
521
|
Excess Availability
|
16,158
|
15,804
|
16,442
|
15,658
|
15,930
|
14,523
|
14,452
|
15,005
|
14,754
|
14,787
|
15,144
|
19,563
|
19,437
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
522
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
523
|
Total Availability Before Line Limits
|
22,154
|
31,424
|
31,547
|
30,969
|
30,991
|
30,702
|
29,432
|
28,925
|
28,235
|
28,423
|
28,930
|
30,734
|
32,230
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
524
|
Suppressed Availability
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
525
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||
526
|
Fixed Charge Coverage
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
527
|
Base Case (Underwriting) EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
528
|
Other adjustment 1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
529
|
Other adjustment 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
530
|
Base Case EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
531
|
Memo - Management Case EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
532
|
Fixed Charge Coverage - PNC Standard
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
533
|
Base Case EBITDA
|
1,014
|
372
|
367
|
409
|
704
|
470
|
691
|
536
|
333
|
751
|
805
|
805
|
7,257
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
534
|
Less:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
535
|
Cash Capital Expenditures
|
51
|
71
|
70
|
76
|
81
|
74
|
80
|
80
|
80
|
86
|
75
|
75
|
896
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
536
|
Income Taxes - Base Case
|
326
|
(326
|
)
|
0
|
0
|
7
|
5
|
84
|
28
|
(55
|
)
|
103
|
113
|
114
|
400
|
||||||||||||||||||||||||||||||||||||||||||||||||||
537
|
Distributions - Income Taxes
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
538
|
Distributions - Discretionary
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
539
|
Royalty Payments
|
ROYALTY PAYMENTS
|
0
|
992
|
245
|
253
|
234
|
217
|
234
|
218
|
219
|
237
|
261
|
261
|
3,372
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
540
|
Other 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
541
|
EBITDA - Net
|
637
|
(365
|
)
|
53
|
80
|
382
|
174
|
293
|
210
|
89
|
325
|
357
|
356
|
2,589
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
542
|
Cash Interest Expense
|
24
|
47
|
45
|
47
|
47
|
45
|
47
|
43
|
44
|
43
|
45
|
39
|
513
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
543
|
Amortization of LT Debt
|
47
|
49
|
50
|
44
|
46
|
47
|
49
|
50
|
52
|
53
|
55
|
51
|
594
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
544
|
Other 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
545
|
Other 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
546
|
Total Fixed Charges
|
71
|
96
|
95
|
91
|
92
|
92
|
96
|
93
|
95
|
96
|
100
|
90
|
1,108
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
547
|
FCCR - Monthly
|
8.93
|
x
|
-3.80
|
x
|
0.56
|
x
|
0.88
|
x
|
4.13
|
x
|
1.89
|
x
|
3.07
|
x
|
2.25
|
x
|
0.93
|
x
|
3.38
|
x
|
3.59
|
x
|
3.98
|
x
|
2.34
|
x
|
|||||||||||||||||||||||||||||||||||||||
548
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
549
|
All in tax rate - informational
|
40
|
%
|
39
|
%
|
0
|
%
|
0
|
%
|
3
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
40
|
%
|
|||||||||||||||||||||||||||||||||||||||
550
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
551
|
Prior 12 Months | Current 12 Months | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
552
|
Fixed Charge Coverage - Standard - Quarterly
|
1 - 3
|
4 - 6
|
7 - 9
|
10 - 12
|
Total Yr
|
1 - 3
|
4 - 6
|
7 - 9
|
10 - 12
|
Total Yr
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
553
|
Base Case EBITDA
|
1,441
|
1,441
|
1,441
|
1,441
|
5,763
|
1,753
|
1,583
|
1,560
|
2,361
|
7,257
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
554
|
Less:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
555
|
Cash Capital Expenditures
|
Pro forma prior 12 months
|
224
|
224
|
224
|
224
|
896
|
192
|
230
|
240
|
235
|
896
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
556
|
Income Taxes - Base Case
|
Pro forma prior 12 months
|
389
|
389
|
389
|
389
|
1,557
|
0
|
13
|
57
|
330
|
400
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
557
|
Distributions - Income Taxes
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
558
|
Distributions - Discretionary
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
559
|
Royalty Payments
|
0
|
0
|
0
|
494
|
494
|
1,237
|
705
|
672
|
758
|
3,372
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
560
|
Other 2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
561
|
EBITDA - Net
|
828
|
828
|
828
|
334
|
2,816
|
325
|
635
|
591
|
1,038
|
2,589
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
562
|
Cash Interest Expense
|
Pro forma prior 12 months
|
128
|
128
|
128
|
128
|
513
|
116
|
138
|
133
|
126
|
513
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
563
|
Amortization of LT Debt
|
Pro forma prior 12 months
|
149
|
149
|
149
|
149
|
594
|
146
|
138
|
151
|
159
|
594
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
564
|
Other 3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
565
|
Other 4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
566
|
Total Fixed Charges
|
277
|
277
|
277
|
277
|
1,108
|
262
|
276
|
284
|
285
|
1,108
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
567
|
FCCR - Quarterly
|
2.99
|
x
|
2.99
|
x
|
2.99
|
x
|
1.20
|
x
|
2.54
|
x
|
1.24
|
x
|
2.30
|
x
|
2.08
|
x
|
3.64
|
x
|
2.34
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||
568
|
FCCR - Build-up
|
1.24
|
x
|
1.78
|
x
|
1.89
|
x
|
2.34
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
569
|
FCCR - TTM
|
2.12
|
x
|
1.94
|
x
|
1.71
|
x
|
2.34
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
570
|
5.95
|
x
|
5.39
|
x
|
5.06
|
x
|
5.38
|
x
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||
571
|
Fixed Charge Coverage - Optional
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
625
|
3.70
|
x
|
3.61
|
x
|
3.73
|
x
|
5.38
|
x
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||
626
|
Leverage
|
Current 12 Months
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
627
|
Q1
|
Q2
|
Q3
|
Q4
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
628
|
Total Senior Debt
|
15,724
|
15,451
|
14,160
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
629
|
Total Debt
|
15,724
|
15,451
|
14,160
|
13,381
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
630
|
Senior Leverage - YTD
|
Based on annualized YTD Adjusted Base Case EBITDA
|
2.24
|
x
|
2.32
|
x
|
2.17
|
x
|
1.84
|
x
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
631
|
Total Leverage - YTD
|
Based on annualized YTD Adjusted Base Case EBITDA
|
2.24
|
x
|
2.32
|
x
|
2.17
|
x
|
1.84
|
x
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
632
|
Senior Leverage - TTM
|
2.59
|
x
|
2.49
|
x
|
2.23
|
x
|
1.84
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
633
|
Total Leverage - TTM
|
2.59
|
x
|
2.49
|
x
|
2.23
|
x
|
1.84
|
x
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
634
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||
635
|
Cash Flow Statement (Net Change in RLOC)
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
636
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
637
|
Operating Activities
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
638
|
Net Income
|
489
|
(520
|
)
|
(104
|
)
|
(78
|
)
|
225
|
8
|
127
|
42
|
(83
|
)
|
155
|
169
|
171
|
600
|
||||||||||||||||||||||||||||||||||||||||||||||||
639
|
Depreciation
|
133
|
137
|
141
|
145
|
149
|
153
|
158
|
162
|
167
|
172
|
176
|
180
|
1,872
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
640
|
Amortization
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
641
|
PIK Interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
642
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
643
|
Net change in Working Capital Accounts
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
644
|
Cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
645
|
Accounts Receivable
|
(11,295
|
)
|
(149
|
)
|
703
|
(27
|
)
|
352
|
1,547
|
618
|
840
|
(229
|
)
|
(618
|
)
|
(2,198
|
)
|
(1,823
|
)
|
(12,277
|
)
|
||||||||||||||||||||||||||||||||||||||||||||
646
|
Other Receivables
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
647
|
Inventory
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
648
|
Prepaids and deferred expenses
|
1,264
|
10
|
169
|
18
|
(969
|
)
|
(76
|
)
|
119
|
41
|
41
|
41
|
41
|
41
|
741
|
||||||||||||||||||||||||||||||||||||||||||||||||||
649
|
Deferred expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
650
|
Due from affiliates
|
6
|
425
|
(7
|
)
|
2
|
50
|
(8
|
)
|
(2
|
)
|
1
|
(1
|
)
|
1
|
(1
|
)
|
-
|
465
|
|||||||||||||||||||||||||||||||||||||||||||||||
651
|
Other Current Assets 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
652
|
Accounts Payable
|
557
|
(22
|
)
|
153
|
(138
|
)
|
(3
|
)
|
320
|
(321
|
)
|
64
|
(118
|
)
|
198
|
221
|
-
|
911
|
|||||||||||||||||||||||||||||||||||||||||||||||
653
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
654
|
Accrued Expenses and other payables
|
10,870
|
(264
|
)
|
(416
|
)
|
214
|
(807
|
)
|
(634
|
)
|
493
|
(596
|
)
|
172
|
341
|
4,282
|
(121
|
)
|
13,534
|
||||||||||||||||||||||||||||||||||||||||||||||
655
|
Accrued compensation
|
(9,933
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(9,933
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
656
|
Deferred revenue
|
(1,180
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1,180
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||||||
657
|
Due to affiliates
|
0
|
992
|
(748
|
)
|
9
|
(19
|
)
|
(17
|
)
|
17
|
(16
|
)
|
1
|
17
|
24
|
-
|
261
|
||||||||||||||||||||||||||||||||||||||||||||||||
658
|
Other Current Lia. 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
659
|
PIK Interest Included in Accrued Liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
660
|
Total Working Capital (Incr) Decr
|
(9,711
|
)
|
992
|
(146
|
)
|
79
|
(1,395
|
)
|
1,132
|
924
|
335
|
(134
|
)
|
(20
|
)
|
2,368
|
(1,903
|
)
|
(7,479
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||
661
|
Total - Operating Activities
|
(9,089
|
)
|
609
|
(110
|
)
|
146
|
(1,021
|
)
|
1,293
|
1,208
|
539
|
(50
|
)
|
306
|
2,714
|
(1,552
|
)
|
(5,008
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
662
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
663
|
Investing & Finacing Activities
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
664
|
Capital Expenditures
|
(101
|
)
|
(142
|
)
|
(140
|
)
|
(151
|
)
|
(161
|
)
|
(148
|
)
|
(160
|
)
|
(159
|
)
|
(160
|
)
|
(172
|
)
|
(149
|
)
|
(149
|
)
|
(1,792
|
)
|
|||||||||||||||||||||||||||||||||||||||
665
|
PP&E - Dispositions and Other
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
666
|
Net change in Other Assets
|
(540
|
)
|
-
|
-
|
195
|
-
|
-
|
(48
|
)
|
-
|
-
|
-
|
-
|
-
|
(393
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||||
667
|
Net change in Other Liabilities
|
59
|
37
|
35
|
40
|
42
|
38
|
41
|
41
|
39
|
(304
|
)
|
42
|
42
|
153
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
668
|
Additions to LT Debt
|
94
|
60
|
59
|
64
|
68
|
63
|
68
|
68
|
68
|
73
|
63
|
88
|
837
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
669
|
Payments of LT Debt
|
(47
|
)
|
(49
|
)
|
(50
|
)
|
(44
|
)
|
(46
|
)
|
(47
|
)
|
(49
|
)
|
(50
|
)
|
(52
|
)
|
(53
|
)
|
(55
|
)
|
(51
|
)
|
(594
|
)
|
|||||||||||||||||||||||||||||||||||||||
670
|
Distributions
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
671
|
Other changes in Equity
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
672
|
Total - Investing & Financing Activities
|
(535
|
)
|
(93
|
)
|
(96
|
)
|
103
|
(96
|
)
|
(94
|
)
|
(147
|
)
|
(101
|
)
|
(105
|
)
|
(456
|
)
|
(99
|
)
|
(70
|
)
|
(1,789
|
)
|
||||||||||||||||||||||||||||||||||||||||
673
|
Net Change in RLOC
|
9,625
|
(516
|
)
|
206
|
(249
|
)
|
1,118
|
(1,199
|
)
|
(1,061
|
)
|
(438
|
)
|
155
|
150
|
(2,615
|
)
|
1,622
|
6,797
|
||||||||||||||||||||||||||||||||||||||||||||||
674
|
RLOC - Beginning of Period
|
5,918
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
5,918
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
675
|
RLOC - End of Period
|
15,543
|
15,027
|
15,233
|
14,984
|
16,101
|
14,902
|
13,841
|
13,403
|
13,558
|
13,708
|
11,093
|
12,715
|
12,715
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
676
|
Check
|
0
|
(0
|
)
|
0
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0
|
B
|
C
|
D
|
E
|
F
|
G
|
H
|
I
|
J
|
K
|
L
|
M
|
N
|
O
|
P
|
Q
|
R
|
S
|
T
|
U
|
|||||||||||||||||||||||||||||||||||||||||||||||
1
|
IS M Case
|
EBITDA
|
BS M Case
|
Analysis
|
Principal
|
Interest
|
IS B Case
|
BS B Case
|
B Base
|
FCCR
|
Cash Flow
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
2
|
IBEX Global Solutions US - Base Case
|
1
|
8/31/2013
|
Sep-13
|
Oct-13
|
Nov-13
|
Dec-13
|
Jan-14
|
Feb-14
|
Mar-14
|
Apr-14
|
May-14
|
Jun-14
|
Jul-14
|
Aug-14
|
TOTAL
|
||||||||||||||||||||||||||||||||||||||||||||||||||
677
|
Net Change in Balance Sheet Accounts
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
678
|
Cash
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
679
|
Accounts Receivable
|
(11,295
|
)
|
(149
|
)
|
703
|
(27
|
)
|
352
|
1,547
|
618
|
840
|
(229
|
)
|
(618
|
)
|
(2,198
|
)
|
(1,823
|
)
|
||||||||||||||||||||||||||||||||||||||||||||||
680
|
Other Receivables
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
681
|
Inventory
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
682
|
Prepaids and deferred expenses
|
1,264
|
10
|
169
|
18
|
(969
|
)
|
(76
|
)
|
119
|
41
|
41
|
41
|
41
|
41
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
683
|
Deferred expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
684
|
Due from affiliates
|
6
|
425
|
(7
|
)
|
2
|
50
|
(8
|
)
|
(2
|
)
|
1
|
(1
|
)
|
1
|
(1
|
)
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||
685
|
Other Current Assets 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
686
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
687
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
688
|
PP&E, Net
|
32
|
(5
|
)
|
1
|
(6
|
)
|
(12
|
)
|
5
|
(2
|
)
|
3
|
7
|
(0
|
)
|
27
|
31
|
||||||||||||||||||||||||||||||||||||||||||||||||
689
|
Intangible Assets
|
(121
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
690
|
Long term deferred expenses/deposits
|
(419
|
)
|
-
|
-
|
195
|
-
|
-
|
(48
|
)
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
691
|
Long term deferred expenses
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
692
|
Long term deposits
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
693
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
694
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
695
|
Accounts Payable
|
557
|
(22
|
)
|
153
|
(138
|
)
|
(3
|
)
|
320
|
(321
|
)
|
64
|
(118
|
)
|
198
|
221
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||
696
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
697
|
Accrued Expenses and other payables
|
10,870
|
(264
|
)
|
(416
|
)
|
214
|
(807
|
)
|
(634
|
)
|
493
|
(596
|
)
|
172
|
341
|
4,282
|
(121
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
698
|
Accrued compensation
|
(9,933
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
699
|
Deferred revenue
|
(1,180
|
)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
700
|
Due to affiliates
|
0
|
992
|
(748
|
)
|
9
|
(19
|
)
|
(17
|
)
|
17
|
(16
|
)
|
1
|
17
|
24
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||
701
|
Other Current Lia. 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
702
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
703
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
704
|
RLOC
|
9,625
|
(516
|
)
|
206
|
(249
|
)
|
1,118
|
(1,199
|
)
|
(1,061
|
)
|
(438
|
)
|
155
|
150
|
(2,615
|
)
|
1,622
|
|||||||||||||||||||||||||||||||||||||||||||||||
705
|
Capital Leases
|
47
|
12
|
9
|
20
|
22
|
16
|
19
|
17
|
16
|
20
|
8
|
37
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
706
|
Senior Term Debt 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
707
|
Senior Term Debt 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
708
|
Senior Term Debt 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
709
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
710
|
Subordinated Debt 1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
711
|
Subordinated Debt 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
712
|
Subordinated Debt 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
713
|
Subordinated Debt 4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
714
|
Accrued PIK Interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
715
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
716
|
Other LT Liabilities 1
|
59
|
37
|
35
|
40
|
42
|
38
|
41
|
41
|
39
|
(304
|
)
|
42
|
42
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
717
|
Other LT Liabilities 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
718
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
719
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
720
|
Equity 1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
721
|
Equity 2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
722
|
Equity 3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
723
|
Retained Earnings
|
489
|
(520
|
)
|
(104
|
)
|
(78
|
)
|
225
|
8
|
127
|
42
|
(83
|
)
|
155
|
169
|
171
|
|||||||||||||||||||||||||||||||||||||||||||||||||
724
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
725
|
Net change in assets
|
(10,533
|
)
|
281
|
865
|
183
|
(578
|
)
|
1,469
|
685
|
885
|
(182
|
)
|
(577
|
)
|
(2,131
|
)
|
(1,751
|
)
|
|||||||||||||||||||||||||||||||||||||||||||||||
726
|
Net change in Lia and Equity
|
10,533
|
(281
|
)
|
(865
|
)
|
(183
|
)
|
578
|
(1,469
|
)
|
(685
|
)
|
(885
|
)
|
182
|
577
|
2,131
|
1,751
|
|||||||||||||||||||||||||||||||||||||||||||||||
727
|
Net change in RLOC - check
|
(9,625
|
)
|
516
|
(206
|
)
|
249
|
(1,118
|
)
|
1,199
|
1,061
|
438
|
(155
|
)
|
(150
|
)
|
2,615
|
(1,622
|
)
|
|
TRG CUSTOMER SOLUTIONS, INC. | ||
By: | |||
Name: Karl K. Gabel
|
|||
Title: Chief Financial Officer
|
[
|
]
|
|||
as Transferor Lender
|
By:
|
|||
Name:
|
|||
Title:
|
[
|
]
|
|||
as Purchasing Lender
|
By:
|
|||
Name:
|
|||
Title:
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Agent
|
By:
|
|||
Name:
|
|||
Title:
|
Transferor Lender
|
Revised Revolving Commitment
|
$
|
|
Amount
|
Revised Revolving Commitment
|
|
% | |
Percentage
|
Purchasing Lender
|
Revolving Commitment Amount
|
$
|
Revolving Commitment
|
|
%
|
|
Percentage
|
Addresses for Notices for Purchasing
|
||
Lender
|
To:
|
, as Transferor Lender and
|
, as
|
PNC BANK, NATIONAL ASSOCIATION,
|
|
as Agent
|
By:
|
|||
Name:
|
|||
Title:
|
|||
ACCEPTED FOR RECORDATION
|
|||
IN REGISTER:
|
GRANTOR
|
COLLATERAL
LOCATION OR
PLACE OF BUSINESS
(INCLUDING CHIEF EXECUTIVE
OFFICE)
|
LESSOR
(LEASED PROPERTIES)
|
|||
TRG Customer Solutions,
|
251 Gray Flats Road
|
Kenny M. Crook
|
|||
Inc. d/b/a IBEX Global
|
Beckley, WV 25801
|
||||
Solutions
|
|
||||
100 Parkway Road | Ridge Line, Inc. | ||||
South Charleston, WV 25309
|
|||||
501 Wilson Lane
|
CGP Development Co., Inc.
|
||||
Elkins, WV 26241
|
|||||
501 SW Hill Street
|
River Bend Investors I, LLC
|
||||
Bend, OR 97702
|
|||||
200 Industry Drive
|
Redevelopment Authority of
|
||||
Pittsburg, PA 15275
|
Allegheny County
|
||||
(NOTE: data backup location)
|
|||||
Indiana Mall
|
Indiana Mall Company
|
||||
Unit 640, Rt. 286 West
|
|||||
Indiana, PA 15701
|
|||||
Workforce Development &
|
South Central Tennessee
|
||||
Conference Center at Northfield
|
Workforce Alliance
|
||||
100 Saturn Parkway
|
|||||
Spring Hill, TN 37174
|
|||||
2000 Enterprise Parkway
|
Gateway Hampton Roads, LLC
|
||||
Hampton, VA 23666
|
|||||
(NOTE: data backup location)
|
|||||
1700 Pennsylvania Ave. NW,
|
TRG Holdings, LLC
|
||||
Suite 560
|
|||||
Washington, DC 20006
|
|||||
(NOTE: chief executive office)
|
|||||
1672 Independence Drive
|
New Braunfels Service Center,
|
||||
Suite 200
|
Ltd.
|
||||
New Braunfels, Texas
|
GL Account Numbers
|
Bank A/C No.
|
Description
|
|||||
Cash Collateral /AR and Non
|
Deposit Account for AR and
|
||||||
JPM Lockbox
|
428618149
|
AR Receipts
|
Non AR Collections
|
||||
Analysis Checking /Operating
|
|||||||
JPM Operating
|
428618156
|
Account
|
Main Operating Account
|
||||
Control Disbursement
|
|||||||
Account for Accounts
|
|||||||
JPM AP Checking
|
428618164
|
AP Checking /CDA Account
|
Payable(ZBA)
|
||||
Disbursement Account for
|
|||||||
Payroll Checks and
|
|||||||
JPM Payroll
|
938892569
|
Payroll
|
Wires(ZBA)
|
||||
JPM Canada
|
4683000573
|
Canada , Toronto Branch
|
Canadian Operating Account
|
||||
Deposit and Investment
|
|||||||
PNC
|
8026295579
|
Collection Account
|
Account
|
||||
Deposit and Investment
|
|||||||
PNC
|
8026295552
|
Operating Account
|
Account
|
Borrower
|
State of Organization
|
States of Qualification
|
|||
TRG Customer Solutions, Inc.
|
Delaware corporation
|
AL, AR, AZ, CA, CO, CT, D.C.,
|
|||
DE, FL, GA,
|
|||||
ID, IN, KY, LA, MA, ME, MI,
|
|||||
MN, MO, MS,
|
|||||
MT, NC, ND, NE, NH, NJ, NM,
|
|||||
NV, NY, OH,
|
|||||
OK, OR, PA, RI, SD, TN, TX
|
|||||
UT, VA, VT, WI, WV and WY
|
Borrower
|
Subsidiary
|
Ownership
|
|||
TRG Customer Solutions, Inc., d/b/a IBEX Global Solutions
|
TRG Customer Solutions (Canada), Inc., a Canadian corporation
|
100% owned
|
BORROWER
|
ORGANIZATION
IDENTIFICATION NUMBER
|
FEDERAL EMPLOYER
IDENTIFICATION NUMBER
|
|||
TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions
|
3812747 (Delaware)
|
72-1583550
|
Capone, Mark R.
|
Labor/Employment
|
-
|
EEOC - Pittsburgh Area Office
|
Discrimination
|
|||
Corporan, Joseph
|
Labor/Employment
|
-
|
EEOC - Norfolk Local Office
|
Discrimination
|
|||
Fogus, Rosanna
|
OSHA Complaint
|
U.S. Department of Labor-
|
|
OSHA
|
Healey, Jonathan
|
Labor/Employment -
|
State of West Virginia Dept of
|
|
Wage Dispute
|
Labor
|
||
Hrelec, Hazel M.
|
Labor/Employment
|
-
|
EEOC - Pittsburgh Area Office
|
Discrimination
|
|||
Leji, Victor A.
|
Labor/Employment
|
-
|
EEOC - Norfolk Local Office
|
Discrimination
|
|||
Lochner, Dee A.
|
Labor/Employment
|
-
|
EEOC - Pittsburgh Area Office
|
Discrimination
|
|||
McAllister, Gina V.
|
Labor/Employment
|
-
|
Bureau of Labor and Industries,
|
Discrimination
|
Oregon
|
||
Murphy, LaToya D.
|
Labor/Employment
|
-
|
EEOC - Pittsburgh Area Office
|
Discrimination
|
|||
Phillips, Melissa J.
|
Labor/Employment
|
-
|
State of West Virginia Human
|
Discrimination
|
Rights Commission
|
||
Wamsley, Wendy L.
|
Labor/Employment
|
-
|
EEOC - Pittsburgh Area Office
|
Discrimination
|
|||
Eastep, Kala
|
Discrimination
|
EEOC – Nashville Area Office
|
|
Wilson, Dustin
|
Discrimination
|
EEOC – Charleston Area Office
|
Name
|
Description of Indebtedness
|
||
TFG – Virginia, L.P.
|
Tetra Equipment Lease – Master Lease Agreement with TFG – Virginia. L.P. (last payment November 2013) (09/10/13 balance - $14,120.00)
|
||
CIT Communications Finance Corporation (Avaya)
|
Master Lease Agreement (last payment August 2014) (09/10/13 balance - $421,516.00)
|
Introduction
|
1
|
Type of Plan |
1
|
Plan Sponsor |
1
|
Purpose of This Summary |
1
|
Plan Administration
|
1
|
Plan Trustee.
|
1
|
Plan Administrator |
1
|
Plan Number |
1
|
Service of Legal Process |
1
|
General Plan Definitions
|
2
|
Account |
2
|
ACP Test
|
2
|
ADP Test
|
2
|
Allocation Period |
2
|
Disability |
2
|
Hour of Service |
2
|
Matching Contribution |
2
|
Normal Retirement Age |
3
|
Period of Service |
3
|
Plan Year
|
3
|
Salary Deferral Contribution
|
3
|
Vested Interest
|
3
|
Salary Deferral Contributions
|
3
|
How the Contribution Is Determined |
3
|
How You Become a Participant |
3
|
Salary Deferral Agreements |
4
|
How Your Compensation Is Determined |
4
|
How Your Vested Interest Is Determined |
4
|
Matching Contributions
|
4
|
How the Contribution Is Determined |
4
|
How You Become a Participant |
5
|
How You Qualify for a Contribution Allocation |
5
|
How Your Compensation Is Determined |
5
|
How Your Vested Interest Is Determined |
5
|
Top Heavy Requirements
|
6
|
Maximum Allocation Limitations |
6
|
Rollover Contributions |
6
|
Distribution of Benefits
|
6
|
Distributions for Reasons Other Than Death
|
6
|
Distributions Upon Death
|
7
|
Hardship Distributions |
8
|
In-Service Distributions |
8
|
Loans to Participants
|
8
|
Investment of Accounts
|
8
|
Tax Withholding on Distributions
|
8
|
Direct Rollovers Not Subject to Tax Distributions
|
9
|
20% Withholding on Taxable |
9
|
Claims Procedure
|
9
|
Claims for Non-Disability Benefits
|
9
|
Claims for Disability Benefits
|
10
|
Other Information
|
11
|
Attachment of Your Account |
11
|
Amendment or Termination of the Plan
|
11
|
Accounts Are Not Insured
|
11
|
Payment of Plan Expenses
|
11 |
Qualified Reservist Distributions |
11
|
Statement of Erisa Rights
|
12
|
Your Right To Receive Information | 12 |
Duties of Plan Fiduciaries |
12
|
Enforcement of Rights |
12
|
Assistance With Your Questions |
13
|
|
|
Application/
|
Filing Date/
|
|
|
Mark
|
Jurisdiction
|
Registration
|
Registration
|
Goods/Services
|
Status
|
|
|
No.
|
Date
|
|
|
IBEX GLOBAL1
|
USA
|
85864063
|
March 1,
2013
|
Business process
outsourcing
services in the
field of customer
contact centers and
customer care and
support centers
(Class 35)
|
Pending
|
IBEX GLOBAL
|
Canada
|
1616559
|
March 11,
2013
|
Business process
outsourcing
services in the
field of customer
contact centers and
customer care and
support centers
|
Pending
|
IBEX GLOBAL
|
CTM2
|
011626462
|
July 30, 2013
|
Business process
outsourcing
services in the
field of customer
contact centers and
customer care and
support centers
(Class 35)
|
Registered
|
|
|
Application/
|
Filing Date/
|
|
|
Mark
|
Jurisdiction
|
Registration
|
Registration
|
Goods/Services
|
Status
|
|
|
No.
|
Date
|
|
|
IBEX GLOBAL
|
OAPI3
|
3 2013 01202
|
April 12,
2013
|
Business process
outsourcing
services in the
field of customer
contact centers and
customer care and
support centers
(Class 35)
|
Pending
|
IBEX GLOBAL
|
Pakistan
|
335654
|
March 6,
2013
|
Business process
outsourcing
services in the
field of customer
contact centers and
customer care and
support centers
(Class 35)
|
Pending
|
IBEX GLOBAL
|
Philippines
|
42013501326
|
June 6, 2013
|
Business process
outsourcing
services in the
field of customer
contact centers and
customer care and
support centers
(Class 35)
|
Pending
|
(a) |
Equity Interests of Borrower
|
Borrower
|
Holder of Equity Interests in Borrower
|
Percentage Ownership
|
|||
TRG Customer Solutions, Inc. d/b/a IBEX Global Solutions, a Delaware corporation
|
IBEX Global Solutions PLC, a company incorporated and registered under the laws of England and Wales
|
100%
|
(b) |
Subscriptions, warrants, options, calls, commitments, rights or agreements
|
(c) |
Convertible or exchangeable shares
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC.
|
||
By:
|
/s/ Stephen M. Kezirian
|
|
Name: Stephen M. Kezirian
|
||
Title: Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC.
|
||
By:
|
/s/ Stephen M. Kezirian
|
|
Name: Stephen M. Kezirian
|
||
Title: Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
|||
TRG CUSTOMER SOLUTIONS, INC.
|
|||
By:
|
|||
Name:
|
Stephen M. Kezirian
|
||
Title:
|
Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
|||
TRG CUSTOMER SOLUTIONS, INC.
|
|||
By:
|
/s/ Stephen M. Kezirian | ||
Name:
|
Stephen M. Kezirian
|
||
Title:
|
Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
as Lender and as Agent
|
||
By:
|
||
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions
|
||
By:
|
/s/ Mohammed Khaishgi
|
|
Name: Mohammed Khaishgi
|
||
Title: Interim Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions
|
||
By:
|
/s/ Mohammed Khaishgi
|
|
Name: Mohammed Khaishgi
|
||
Title: Interim Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions
|
||
By:
|
/s/ Robert T. Dechant
|
|
Name: Robert T. Dechant
|
||
Title: Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions
|
||
By:
|
/s/ Robert T. Dechant
|
|
Name: Robert T. Dechant
|
||
Title: Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions
|
|||
By:
|
/s/ Robert T. Dechant
|
||
Name
|
Robert T. Dechant
|
||
Title:
|
Chief Executive Officer
|
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions
|
|||
By:
|
/s/ Robert T. Dechant
|
||
Name
|
Robert T. Dechant
|
||
Title:
|
Chief Executive Officer
|
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie, Vice President
|
$10,000,000
|
June 26, 2015
|
TRG CUSTOMER SOLUTIONS, INC.
|
||||
By:
|
||||
Name:
|
||||
Title:
|
EXECUTION VERSION
SIXTH AMENDMENT TO
REVOLVING CREDIT AND SECURITY AGREEMENT
This Sixth Amendment to Revolving Credit and Security Agreement (this “Amendment”) is made as of this 30th day of June, 2016, by and among TRG CUSTOMER SOLUTIONS, INC. d/b/a IBEX Global Solutions (“IBEX”, together with any Person joined to the Loan Agreement as a borrower, collectively the “Borrowers”), the financial institutions which are now or which hereafter become party to the Loan Agreement as lenders (collectively, the “Lenders”), and PNC BANK, NATIONAL ASSOCIATION (“PNC”), as agent for Lenders (PNC, in such capacity, the “Agent”) and as a Lender.
BACKGROUND
A. On November 8, 2013, Borrowers, Lenders and PNC as a Lender and as Agent entered into that certain Revolving Credit and Security Agreement (as same has been or may be amended, restated, modified, renewed, extended, replaced or substituted from time to time, the “Loan Agreement”) to reflect certain financing arrangements between the parties thereto. All capitalized terms not otherwise defined herein shall have the meaning ascribed thereto in the Loan Agreement.
B. Borrowers have requested that Agent and Lenders modify certain definitions, terms and conditions in the Loan Agreement, and Agent and Lenders are willing to do so on the terms and conditions hereafter set forth.
NOW THEREFORE, with the foregoing background hereinafter deemed incorporated by reference herein and made part hereof, the parties hereto, intending to be legally bound, promise and agree as follows:
Section 1 Amendments to Loan Agreement. On the Sixth Amendment Effective Date:
(a) New Definitions. The following defined terms shall be added to Section 1.2 of the Loan Agreement in the proper alphabetical order:
“Commitment Percentage” shall mean for any Lender party to this Agreement, the percentage set forth below such Lender’s name with respect to each type of Advance on the signature page hereof as same may be adjusted upon any assignment by a Lender pursuant to Section 16.3(c) or (d) hereof, and for any Lender that becomes a party to this Agreement pursuant to a Commitment Transfer Supplement or a Modified Commitment Transfer Supplement, the percentage set forth in Schedule 1 to such Commitment Transfer Supplement or Modified Commitment Transfer Supplement, as applicable.
“Excess Cash Flow” shall mean, for any fiscal period, in each case for Borrowers on a Consolidated Basis, EBITDA, minus each of the following, to the extent actually paid in cash during such fiscal period, Unfunded Capital Expenditures, distributions (including tax distributions but excluding Permitted Holdings Distributions of $11,500,000 paid through June 30, 2016), dividends and Royalty Payments, taxes and Debt Payments.
“Maximum Term Loan Amount” shall mean $10,000,000.
“Sixth Amendment Date” shall mean June 30 , 2016.
“Term Loan” shall have the meaning set forth in Section 2.3.1 hereof.
“Term Loan Commitment” shall mean, as to any Lender, the obligation of such Lender (if applicable), which obligation is subject to all the terms and conditions of this Agreement and the Other Documents, to make Term Loans in an aggregate principal amount not to exceed the Term Loan Commitment Amount (if any) of such Lender.
“Term Loan Commitment Amount” shall mean, as to any Lender, the term loan commitment amount (if any) set forth below such Lender’s name on the signature page hereof (or, in the case of any Lender that became party to this Agreement after the Closing Date pursuant to Section 16.3(c) or (d) hereof, the term loan commitment amount (if any) of such Lender as set forth in the applicable Commitment Transfer Supplement), as the same may be adjusted upon any assignment by or to such Lender pursuant to Section 16.3(c) or (d) hereof.
“Term Loan Commitment Percentage” shall mean, as to any Lender, the Term Loan Commitment Percentage (if any) set forth below such Lender’s name on the signature page hereof (or, in the case of any Lender that became party to this Agreement after the Closing Date pursuant to Section 16.3(c) or (d) hereof, the Term Loan Commitment Percentage (if any) of such Lender as set forth in the applicable Commitment Transfer Supplement), as the same may be adjusted upon any assignment by or to such Lender pursuant to Section 16.3(c) or (d) hereof.
“Term Loan” shall have the meaning set forth in Section 2.3.1 hereof.
“Term Loan Rate” shall mean (a) with respect to Term Loans that are Domestic Rate Loans, an interest rate per annum equal to the sum of the Applicable Margin plus the Alternate Base Rate and (b) with respect to Term Loans that are LIBOR Rate Loans, an interest rate per annum equal to the sum of the Applicable Margin plus the LIBOR Rate.
“Term Note” shall mean, collectively, the promissory notes referred to in Section 2.3.1 hereof.
(b) Definitions. The following defined terms contained in Section 1.2 of the Loan Agreement shall be amended and restated in their entirety as follows:
“Advances” shall mean and include the Revolving Advances, Equipment Loans, Letters of Credit, Term Loans and the Swing Loans.
“Applicable Margin” shall mean (a) an amount equal to negative one half of one percent (-0.50%) for (1) Revolving Advances consisting of Domestic Rate Loans, and (ii) Swing Loans, (b) an amount equal to one and three quarters of one percent (1.75%) for Revolving Advances consisting of LIBOR Rate Loans, (c) an amount equal to one half of one percent (0.50%) for Equipment Loans consisting of Domestic Rate Loans, (d) an amount equal to three and one quarter of one percent (3.25%) for Equipment Loans consisting of LIBOR Rate Loans, (e) an amount equal to one and one half of one percent (1.50%) for Term Loans consisting of Domestic Rate Loans, and (f) an amount equal to three and one half of one percent (3.5%) for Term Loans consisting of LIBOR Rate Loans.
“Capital Expenditures Indebtedness” shall mean an amount not to exceed (i) $5,000,000 during Borrowers’ 2016 fiscal year to finance Capital Expenditures, and (ii) $7,500,000 during each fiscal year of Borrowers thereafter to finance Capital Expenditures.
“Debt Payments” shall mean for any period, in each case, all cash actually expended by any Borrower to make: (a) interest payments on any Advances hereunder, plus (b) scheduled principal payments on the Equipment Loans plus (c) scheduled principal payments on the Term Loans plus (d) payments for all fees, commissions and charges set forth herein, plus (e) payments on Capitalized Lease Obligations, plus (f) payments with respect to any other Indebtedness for borrowed money.
“Fixed Charge Coverage Ratio” shall mean, with respect to any fiscal period, the ratio of (a) EBITDA, minus Unfunded Capital Expenditures made by any Borrower during such period, minus distributions (including tax distributions but excluding Permitted Holdings Distributions of $11,500,000 paid through June 30, 2016), dividends and cash Royalty Payments made by any Borrower during such period, minus cash taxes paid by any Borrower during such period to (b) all Debt Payments made by any Borrower during such period.
“Maximum Equipment Loan Amount” shall mean $3,000,000.
“Maximum Loan Amount” shall mean $53,000,000.
“Note” shall mean collectively, the Revolving Credit Note, the Equipment Note, the Term Notes and the Swing Loan Note.
“Permitted Holdings Distributions” shall mean a distribution to Holdings from time to time of an amount not to exceed in the aggregate (1) funds in an amount equal to $11,500,000 provided to a Borrower by Holdings on or prior to the Closing Date, and (2) funds provided after the Closing Date to a Borrower by Holdings as working capital or as a capital contribution and not on account of any services provided by any Borrower, upon satisfaction of the following conditions: (a) Borrowers shall have complied with the covenant in Section 6.15(c) and (b) both before and after giving pro-forma effect to any such distribution (i) no Default or Event of Default shall exist or will exist, (ii) no Springing Covenant Event shall have occurred or would exist, and (iii) Borrowers shall have complied with the covenant in Section 6.5 (Fixed Charge Coverage Ratio). For purposes of calculating the amount that may be distributed at any time hereunder, all distributions will be deemed distributed on account of the amounts permitted under subsection (1) above until such time that the full amount of the funds provided to Borrowers by Holdings prior to the Closing Date has been returned, which as of the Sixth Amendment Effective Date, Borrowers acknowledge have been fully paid and satisfied, and thereafter such amounts shall be deemed distributed on account of subsection (2) above. From and after the Sixth Amendment Effective Date, upon the satisfaction of the conditions set forth in clause (b) above, distributions may be made, together with Permitted Royalty Payments, in an aggregate amount as follows: (x) in fiscal year 2016, in an amount equal to 100% of Excess Cash Flow up to $7,900,000, and (y) in fiscal year 2017, in an amount equal to 100% of Excess Cash Flow up to $7,300,000 plus, to the extent Excess Cash Flow exceeds $7,300,000 in fiscal year 2017, an amount up to fifty percent (50%) of Excess Cash Flow in excess of $7,300,000, subject, however, to Mandatory Prepayments required under Section 2.20(d); provided, however, for purposes of calculating the amount of distributions that may be permitted in (x) and (y) above, at such time as the aggregate principal amount of all Term Loans is less than $6,000,000, the Excess Cash Flow limitation shall not apply, and at such time as there are no outstanding Term Loans, neither the Excess Cash Flow limitation or clause (b)(iii) above shall apply.
“Permitted Royalty Payments” shall mean the payment of Royalty Payments by a Borrower on a quarterly basis upon satisfaction of the following conditions: (a) both before and after giving pro-forma effect to any such payments (i) no Default or Event of Default shall exist, (ii) no Springing Covenant Event shall exist, and (iii) Borrowers shall have complied with the covenant in Section 6.5 (Fixed Charge Coverage Ratio); and (b) the aggregate amount of such payments shall not exceed the lesser of, (i) four percent (4%) of the Borrowers’ gross revenue (determined in accordance with GAAP) for any fiscal period, and (ii) from and after the Sixth Amendment Effective Date, the aggregate amount of distributions and Permitted Royalty Payments permitted in the definition of Permitted Holdings Distributions; provided, however, for purposes of calculating the amount of Permitted Royalty Payments permitted hereunder, at such time as there are no outstanding Term Loans, clause (a)(iii) above shall not apply.
“Revolving Advances” shall mean Advances other than Letters of Credit, Equipment Loans, Term Loans and the Swing Loans.
“Undrawn Availability” at a particular date shall mean an amount equal to (a) the sum of all cash in Depository Accounts plus the lesser of (i) the Formula Amount or (ii) the Maximum Revolving Advance Amount minus the Maximum Undrawn Amount of all outstanding Letters of Credit, minus (b) the sum of (i) the outstanding amount of Advances (other than the Equipment Loans and Term Loans) plus (ii) fees and expenses incurred in connection with the Transactions for which Borrowers are liable but which have not been paid or charged to Borrowers’ Account.
(c) Term Loans. Section 2.3 of the Loan Agreement shall be amended by adding the following Section 2.3.1 to the end of Section 2.3 as follows:
2.3.1 Term Loans. Subject to the terms and conditions of this Agreement, each Lender, severally and not jointly, shall, from time to time, make available Advances to one or more Borrowers (each, a “Term Loan” and collectively, the “Term Loans”) in an amount equal to such Lender’s Term Loan Commitment Percentage of the applicable Term Loan.
(a) A Term Loan shall be advanced on or within two (2) Business Days after the Sixth Amendment Effective Date in an amount equal to $6,000,000 but in no event greater than such Lender’s Term Loan Commitment (“Term Loan A”).Term Loan A shall be, with respect to principal, payable as follows, subject to acceleration upon the occurrence of an Event of Default under this Agreement or termination of this Agreement: (i) thirty six (36) consecutive monthly payments in the amount of $166,666.66 commencing July 1, 2016 and continuing on the first day of each month thereafter with the final installment to include all unpaid principal, accrued and unpaid interest and all unpaid fees, costs and expenses related thereto. Term Loan A shall be evidenced by a secured promissory note (“Term Note A”) in substantially the form attached hereto as Exhibit 2.3.1. Term Loan A may consist of a Domestic Rate Loan or LIBOR Rate Loan, or a combination thereof, as Borrowing Agent may request. In the event that Borrowers desire to obtain or extend a LIBOR Rate Loan or to convert a Domestic Rate Loan to a LIBOR Rate Loan, Borrowing Agent shall comply with the notification requirements set forth in Sections 2.2(b) and (d) and the provisions of Sections 2.2(b) through (g) shall apply.
(b) Subject to the terms and conditions set forth in clause 2.3.1(c) below, a Term Loan shall be advanced in an amount equal to $4,000,000 but in no event greater than such Lender’s Term Loan Commitment (“Term Loan B”). Term Loan B shall be, with respect to principal, payable as follows, subject to acceleration upon the occurrence of an Event of Default under this Agreement or termination of this Agreement: (i) thirty six (36) consecutive monthly payments in the amount of $111,111.11 commencing on the first day of the month following the funding of Term Loan B and continuing on the first day of each month thereafter, with the final installment to include all unpaid principal, accrued and unpaid interest and all unpaid fees, costs and expenses related thereto. Term Loan B shall be evidenced by a secured promissory note (“Term Note B”) in substantially the form attached hereto as Exhibit 2.3.1. Term Loan B may consist of a Domestic Rate Loan or LIBOR Rate Loan, or a combination thereof, as Borrowing Agent may request. In the event that Borrowers desire to obtain or extend a LIBOR Rate Loan or to convert a Domestic Rate Loan to a LIBOR Rate Loan, Borrowing Agent shall comply with the notification requirements set forth in Sections 2.2(b) and (d) and the provisions of Sections 2.2(b) through (g) shall apply.
(c) Conditions to making Term Loan B. Term Loan B will be advanced within thirty (30) days after Agent’s receipt of Borrower’s 2016 fiscal year audited financial statements provided: (i) such financial statements indicate that Borrower’s EBITDA was no less than $15,000,000 for such fiscal year, (ii) the Compliance Certificate related to said financial statements indicates that no Default or Event of Default exists, (iii) no Default or Event of Default shall exist on the date Term Loan B is advanced to Borrower or after giving effect thereto, (iv) Borrowers’ Average Undrawn Availability for the thirty (30) day period immediately preceding the funding date of Term Loan B shall have been not less than $7,500,000, and (v) Agent shall have received, for its account, a nonrefundable fee in the amount of $20,000 on the funding date of Term Loan B. If Borrower does not satisfy the foregoing terms, the commitment to advance Term Loan B shall automatically expire and, to the extent the fee described in clause (v) above shall have been paid, such fee shall be returned to Borrowers.
(d) Making and Settlement of Advances. Section 2.6(a) of the Loan Agreement shall be amended and restated in its entirety as follows:
(a) Each borrowing of Revolving Advances shall be advanced according to the applicable Revolving Commitment Percentages of Lenders holding the Revolving Commitments (subject to any contrary terms of Section 2.22). Each borrowing of Swing Loans shall be advanced by Swing Loan Lender alone. Each borrowing of Equipment Loans shall be advanced according to the applicable Equipment Loan Commitment Percentages of Lenders holding the Equipment Loan Commitments. Each borrowing of Term Loans shall be advanced according to the applicable Term Loan Commitment Percentages of Lenders holding the Term Loan Commitments.
(e) Manner and Repayment of Advances. Section 2.8(a) of the Loan Agreement shall be amended and restated in its entirety as follows:
(a) The Revolving Advances and Swing Loans shall be due and payable in full on the last day of the Term subject to earlier prepayment as herein provided. The Equipment Loans shall be due and payable as provided in Section 2.3 hereof and in the Equipment Note, subject to mandatory prepayments as herein provided. The Term Loans shall be due and payable as provided in Section 2.3.1 hereof and in the Term Notes, subject to mandatory prepayments as herein provided. Notwithstanding the foregoing, all Advances shall be subject to earlier repayment upon (x) acceleration upon the occurrence of an Event of Default under this Agreement or (y) termination of this Agreement. Each payment (including each prepayment) by any Borrower on account of the principal of and interest on the Advances shall be applied (x) first, to the outstanding principal installments of the Term Loans in the inverse order of the maturities thereof; (y) second, to the outstanding principal installments of the Equipment Loans in the inverse order of the maturities thereof, and (z) third, to the remaining Advances (subject to any contrary provisions of Section 2.22) pro rata according to the applicable Revolving Commitment Percentages of Lenders in such order as Agent may determine.
(f) Mandatory Prepayments. Section 2.20 of the Loan Agreement shall be amended by amending Section 2.20(a) and adding a new Section 2.20(d), each as follows:
(1) Section 2.20(a) shall be amended and restated in its entirety as follows:
(a) Subject to Section 7.1 hereof, when any Borrower sells or otherwise disposes of any Collateral other than Inventory in the Ordinary Course of Business, Borrowers shall repay the Advances in an amount equal to the net proceeds of such sale (i.e., gross proceeds less the reasonable direct costs of such sales or other dispositions), such repayments to be made promptly but in no event more than three (3) Business Days following receipt of such net proceeds, and until the date of payment, such proceeds shall be held in trust for Agent. The foregoing shall not be deemed to be implied consent to any such sale otherwise prohibited by the terms and conditions hereof. Such repayments shall be applied to the outstanding Advances (x) first, to the outstanding principal installments of the Term Loans in the inverse order of the maturities thereof, (y) second, to the outstanding principal installments of the Equipment Loans in the inverse order of the maturities thereof, and (z) third, to the remaining Advances (including cash collateralization of all Obligations relating to any outstanding Letters of Credit in accordance with the provisions of Section 3.2(b), provided however that if no Default or Event of Default has occurred and is continuing, such repayments shall be applied to cash collateralize any Obligations related to outstanding Letters of Credit last) in such order as Agent may determine, subject to Borrowers’ ability to reborrow Revolving Advances in accordance with the terms hereof.
(2) a new Section 2.20(d) shall be added as follows:
(d) Borrowers shall prepay the outstanding amount of the Term Loans in an amount equal to twenty-five percent (25%) of Excess Cash Flow for each fiscal year commencing with the fiscal year ending June 30, 2017, payable upon delivery of the financial statements to Agent referred to in and required by Section 9.7 for such fiscal year, which amounts shall be applied to the Term Loans in inverse order of maturity. In the event that the financial statements are not so delivered, then a calculation based upon estimated amounts shall be made by Agent upon which calculation Borrowers shall make the prepayment required by this Section 2.20(d), subject to adjustment when the financial statements are delivered to Agent as required hereby. The calculation made by Agent shall not be deemed a waiver of any rights Agent or Lenders may have as a result of the failure by Borrowers to deliver such financial statements.
(g) Interest. Section 3.1 of the Loan Agreement shall be amended and restated in its entirety as follows:
3.1 Interest. Interest on Advances shall be payable in arrears on the first day of each month with respect to Domestic Rate Loans and, with respect to LIBOR Rate Loans, at the end of each Interest Period, provided further that all accrued and unpaid interest shall be due and payable at the end of the Term. Interest charges shall be computed on the actual principal amount of Advances outstanding during the month at a rate per annum equal to (i) with respect to Revolving Advances, the applicable Revolving Interest Rate, (ii) with respect to Swing Loans, the Revolving Interest Rate for Domestic Rate Loans, (iii) with respect to Equipment Loans, the applicable Equipment Loan Rate, and (iv) with respect to Term Loans, the applicable Term Loan Rate (as applicable, the “Contract Rate”). Except as expressly provided otherwise in this Agreement, any Obligations other than the Advances that are not paid when due shall accrue interest at the Revolving Interest Rate for Domestic Rate Loans, subject to the provision of the final sentence of this Section 3.1 regarding the Default Rate. Whenever, subsequent to the date of this Agreement, the Alternate Base Rate is increased or decreased, the applicable Contract Rate shall be similarly changed without notice or demand of any kind by an amount equal to the amount of such change in the Alternate Base Rate during the time such change or changes remain in effect. The LIBOR Rate shall be adjusted with respect to LIBOR Rate Loans without notice or demand of any kind on the effective date of any change in the Reserve Percentage as of such effective date. Upon and after the occurrence of an Event of Default, and during the continuation thereof, at the option of Agent or at the direction of Required Lenders (or, in the case of any Event of Default under Section 10.7, immediately and automatically upon the occurrence of any such Event of Default without the requirement of any affirmative action by any party), (i) the Obligations other than LIBOR Rate Loans shall bear interest at the applicable Contract Rate for Domestic Rate Loans plus two percent (2%) per annum and (ii) LIBOR Rate Loans shall bear interest at the Revolving Interest Rate for LIBOR Rate Loans plus two percent (2%) per annum (as applicable, the “Default Rate”).
(h) Fixed Charge Coverage Ratio. Section 6.5 of the Loan Agreement shall be amended and restated in its entirety as follows:
6.5 Fixed Charge Coverage Ratio. Upon the occurrence of any Springing Covenant Event and until the occurrence of a Springing Termination Event, cause to be maintained as of the end of each fiscal quarter, a Fixed Charge Coverage Ratio of not less than 1.00 to 1.00, measured on a rolling four (4) quarter basis, except as set forth below. For the avoidance of doubt, upon the occurrence of a Springing Covenant Event, the Fixed Charge Coverage Ratio shall be tested for the immediately preceding fiscal quarter. From and after the Sixth Amendment Effective Date, for purposes of calculating the Fixed Charge Coverage Ratio, the Fixed Charge Coverage Ratio shall be measured on (a) the trailing three (3) months for the period ending September 30, 2016, (b) the trailing six (6) months for the period ending December 31, 2016, (c) the trailing (9) months for the period ending March 31, 2017, (d) the trailing twelve (12) months for the period ending June 30, 2017, and (e) on a rolling four (4) quarter basis thereafter based on the trailing twelve (12) months.
(i) Sale of Assets. Section 7.1(b) of the Loan Agreement shall be amended and restated to read as follows:
(b) Sell, lease, transfer or otherwise dispose of any of its properties or assets, except (i) the sale of property or assets in the Ordinary Course of Business, (ii) the disposition or transfer of obsolete or worn-out equipment, or equipment that has become no longer useful in such Borrower’s business, in the Ordinary Course of Business, (iii) the sale of AT&T Receivables pursuant to the Factoring Agreement; provided, however, that Borrowers shall not sell any AT&T Receivables unless all proceeds of any such sales shall be deposited into a Depository Account subject to the AT&T/Citibank Agreement, and (iv) any other sales or dispositions expressly permitted by this Agreement in each case not to exceed assets with a fair market value of more than $250,000 in any fiscal year and to the extent that (x) the proceeds of any such disposition are used to acquire replacement equipment which is subject to Agent’s first priority security interest or (y) the proceeds of which, in excess of $50,000, are remitted to Agent to be applied pursuant to Section 2.20.
(k) Term. Section 13.1 of the Loan Agreement shall be amended and restated in its entirety as follows:
13.1 Term. This Agreement, which shall inure to the benefit of and shall be binding upon the respective successors and permitted assigns of each Borrower, Agent and each Lender, shall become effective on the date hereof and shall continue in full force and effect until May 1, 2020 (the “Term”) unless sooner terminated as herein provided. Borrowers may terminate this Agreement at any time upon sixty (60) days prior written notice to Agent upon payment in full of the Obligations. In the event the Obligations are prepaid in full (whether voluntary or involuntary, including after acceleration thereof) and this Agreement is terminated prior to the last day of the Term (the date of such prepayment hereinafter referred to as the “Early Termination Date”), Borrowers shall concurrently pay to Agent for the benefit of Lenders an early termination fee in an amount equal to (x) one half of one percent (0.50%) of the Maximum Loan Amount if the Early Termination Date occurs on or after the Sixth Amendment Date to and including May 1, 2017, (y) one quarter of one percent (0.25%) of the Maximum Loan Amount if the Early Termination Date occurs on or after May 2, 2017 to and including May 1, 2018, and (z) zero percent (0.00%) of the Maximum Loan Amount if the Early Termination Date occurs on or after the date immediately following such date; provided, however, that if the Obligations are prepaid in full in connection with a refinancing provided by a division of PNC, no early termination fee shall be due upon the Early Termination Date.
(l) Successors and Assigns. Sections 16.3(c) and 16.3(d) of the Loan Agreement shall be amended and restated in their entirety as follows:
(c) Any Lender, with the consent of Agent, may sell, assign or transfer all or any part of its rights and obligations under or relating to Revolving Advances and/or Equipment Loans and/or Term Loans under this Agreement and the Other Documents to one or more additional Persons and one or more additional Persons may commit to make Advances hereunder (each a “Purchasing Lender”), in minimum amounts of not less than $5,000,000, pursuant to a Commitment Transfer Supplement, executed by a Purchasing Lender, the transferor Lender, and Agent and delivered to Agent for recording, provided, however, that each partial assignment shall be made as an assignment of a proportionate part of all the assigning Lender’s rights and obligations under this Agreement with respect to each of the Advances under this Agreement in which such Lender has an interest. Upon such execution, delivery, acceptance and recording, from and after the transfer effective date determined pursuant to such Commitment Transfer Supplement, (i) Purchasing Lender thereunder shall be a party hereto and, to the extent provided in such Commitment Transfer Supplement, have the rights and obligations of a Lender thereunder with a Commitment Percentage as set forth therein, and (ii) the transferor Lender thereunder shall, to the extent provided in such Commitment Transfer Supplement, be released from its obligations under this Agreement, the Commitment Transfer Supplement creating a novation for that purpose. Such Commitment Transfer Supplement shall be deemed to amend this Agreement to the extent, and only to the extent, necessary to reflect the addition of such Purchasing Lender and the resulting adjustment of the Commitment Percentages arising from the purchase by such Purchasing Lender of all or a portion of the rights and obligations of such transferor Lender under this Agreement and the Other Documents. Each Borrower hereby consents to the addition of such Purchasing Lender and the resulting adjustment of the Commitment Percentages arising from the purchase by such Purchasing Lender of all or a portion of the rights and obligations of such transferor Lender under this Agreement and the Other Documents. Borrowers shall execute and deliver such further documents and do such further acts and things in order to effectuate the foregoing.
(d) Any Lender, with the consent of Agent which shall not be unreasonably withheld or delayed, may directly or indirectly sell, assign or transfer all or any portion of its rights and obligations under or relating to Revolving Advances and/or Equipment Loans and/or Term Loans under this Agreement and the Other Documents to an entity, whether a corporation, partnership, trust, limited liability company or other entity that (i) is engaged in making, purchasing, holding or otherwise investing in bank loans and similar extensions of credit in the ordinary course of its business and (ii) is administered, serviced or managed by the assigning Lender or an Affiliate of such Lender (a “Purchasing CLO” and together with each Participant and Purchasing Lender, each a “Transferee” and collectively the “Transferees”), pursuant to a Commitment Transfer Supplement modified as appropriate to reflect the interest being assigned (“Modified Commitment Transfer Supplement”), executed by any intermediate purchaser, the Purchasing CLO, the transferor Lender, and Agent as appropriate and delivered to Agent for recording. Upon such execution and delivery, from and after the transfer effective date determined pursuant to such Modified Commitment Transfer Supplement, (i) Purchasing CLO thereunder shall be a party hereto and, to the extent provided in such Modified Commitment Transfer Supplement, have the rights and obligations of a Lender thereunder and (ii) the transferor Lender thereunder shall, to the extent provided in such Modified Commitment Transfer Supplement, be released from its obligations under this Agreement, the Modified Commitment Transfer Supplement creating a novation for that purpose. Such Modified Commitment Transfer Supplement shall be deemed to amend this Agreement to the extent, and only to the extent, necessary to reflect the addition of such Purchasing CLO. Each Borrower hereby consents to the addition of such Purchasing CLO. Borrowers shall execute and deliver such further documents and do such further acts and things in order to effectuate the foregoing.
Section 2 Exhibit 2.3.1. Upon the Sixth Amendment Effective Date, the attached Exhibit 2.3.1 shall be added to the Loan Agreement as an Exhibit.
Section 3 Acknowledgment Regarding Permitted Holdings Distributions.
Borrowers acknowledge and agree that, as of the date first written above, Borrowers have repaid in full the $11,500,000 referenced in clause (1) of the definition of “Permitted Holdings Distributions” and therefore the remaining maximum amount that may be distributed by Borrowers to Holdings pursuant to such clause (1) is Zero ($0.00). In the event that Borrowers effect such distribution in the form of a dividend, any such dividend shall be subject to the limitations set forth in the definition of “Permitted Holdings Distributions” and, pursuant to the definition of “Fixed Charge Coverage Ratio”, shall not be included within the computation of the Fixed Charge Coverage Ratio.
Section 4 Representations, Warranties and Covenants of Borrowers
Each Borrower hereby represents and warrants to and covenants with the Agent and the Lenders that:
(a) such Borrower reaffirms all representations and warranties made to Agent and Lenders under the Loan Agreement and all of the Other Documents (as described and defined in the Loan Agreement) and confirms that after giving effect to this Amendment all are true and correct in all material respects as of the date hereof (except to the extent any such representations and warranties specifically relate to a specific date, in which case such representations and warranties were true and correct in all material respects on and as of such other specific date);
(b) such Borrower reaffirms all of the covenants contained in the Loan Agreement (as amended hereby) (including without limitation, all covenants to pay fees, costs and expenses contained therein), covenants to abide thereby until all Advances, Obligations and other liabilities of Borrowers to Agent and Lenders under the Loan Agreement of whatever nature and whenever incurred, are satisfied and/or released by Agent and Lenders (other than contingent indemnification obligations which survive termination of the Loan Agreement);
(c) no Default or Event of Default has occurred and is continuing under the Loan Agreement or the Other Documents (as described and defined in the Loan Agreement);
(d) such Borrower has the authority and legal right to execute, deliver and carry out the terms of this Amendment and the Note (as defined below), that such actions were duly authorized by all necessary limited liability company or corporate action, as applicable, and that the officer executing this Amendment and the Notes on its behalf was similarly authorized and empowered, and that this Amendment and the Notes does not contravene any provisions of its certificate of incorporation or formation, operating agreement, bylaws, or other formation documents, as applicable, or of any material contract or agreement to which it is a party or by which any of its properties are bound; and
(e) this Amendment, the Notes, and all assignments, instruments, documents, and agreements executed and delivered in connection herewith, are valid, binding and enforceable in accordance with their respective terms, except as such enforceability may be limited by any applicable bankruptcy, insolvency, moratorium or similar laws affecting creditors’ rights generally.
Section 5 Conditions Precedent/Effectiveness Conditions
This Amendment shall be effective upon the date of satisfaction of all of the following conditions precedent (the “Effective Date”):
(a) Agent shall have received this Amendment fully executed by the Borrowers;
(b) Agent shall have received a term note in the amount of $6,000,000 executed by Borrowers in favor of PNC (“Term Note A”);
(c) Agent shall have received a copy of the resolutions in form and substance reasonably satisfactory to Agent, of the Board of Directors of each Borrower authorizing the execution, delivery and performance of this Amendment and the Notes, certified by the Secretary of such Borrower, together with a certification as to the incumbency signatures of each person signing such documents on behalf of Borrowers;
(d) Agent shall have received a non-refundable amendment fee in the amount of $30,000 which shall be fully earned as of the Sixth Amendment Effective Date;
(e) Agent shall have received a copy of the AT&T contract maturity extension; and
(f) No Default or Event of Default shall have occurred and be continuing under the Loan Agreement.
Section 6 Post Closing
(a) Agent shall have received the results of updated UCC, tax lien, and judgment searches against each of the Borrowers within thirty (30) days from the Sixth Amendment Effective Date;
(b) (i) Within thirty (30) days from the Sixth Amendment Effective Date, Borrowers shall have entered into a Lender-Provided Interest Rate Hedge in an amount not less than fifty percent (50%) of Term Loan A; and (ii) within thirty (30) days from the date Term Loan B is funded, Borrowers shall have entered into a Lender-Provided Interest Rate Hedge in an amount not less than fifty percent (50%) of Term Loan B.
Section 7 Further Assurances
Each Borrower hereby agrees to take all such actions and to execute and/or deliver to Agent and Lenders all such documents, assignments, financing statements and other documents, as Agent and Lenders may reasonably require from time to time, to effectuate and implement the purposes of this Amendment.
Section 8 Payment of Expenses
Borrowers shall pay or reimburse Agent and Lenders for their reasonable fees of external counsel and other expenses in connection with the preparation, negotiation and execution of this Amendment and the documents provided for herein or related hereto.
Section 9 Reaffirmation of Loan Agreement
Except as modified by the terms hereof, all of the terms and conditions of the Loan Agreement, as amended, are hereby reaffirmed and shall continue in full force and effect as therein written.
Section 10 Miscellaneous
(a) Third Party Rights. No rights are intended to be created hereunder for the benefit of any third party donee, creditor, or incidental beneficiary.
(b) Headings. The headings of any paragraph of this Amendment are for convenience only and shall not be used to interpret any provision hereof.
(c) Modifications. No modification hereof or any agreement referred to herein shall be binding or enforceable unless in writing and signed on behalf of the party against whom enforcement is sought.
(d) Governing Law. The terms and conditions of this Amendment shall, in accordance with Section 5-1401 of the General Obligations Law of the State of New York, be governed by the laws of the State of New York without regard to any conflicts of laws principles.
(e) Counterparts. This Amendment may be executed in any number of and by different parties hereto on separate counterparts, all of which, when so executed, shall be deemed an original, but all such counterparts shall constitute one and the same agreement. Any signature delivered by a party by facsimile or pdf transmission shall be deemed to be an original signature hereto.
[signature page follows]
IN WITNESS WHEREOF, the parties have caused this Amendment to be executed and delivered by their duly authorized officers as of the date first above written.
BORROWERS:
|
|
TRG CUSTOMER SOLUTIONS, INC.
d/b/a IBEX Global
|
|
By:
|
/s/ Robert T. Dechant |
Name: Robert T. Dechant
|
|
Title: Chief Executive Officer
|
|
PNC BANK, NATIONAL ASSOCIATION
as Lender and as Agent
|
|
By:
|
/s/ Patrick Cornell |
Patrick Cornell, Vice President
|
|
Revolving Commitment Percentage: 100%
Equipment Loan Commitment Percentage: 100%
Tenn Loan Commitment Percentage: 100%
Revolving Commitment Amount $40,000,000
Equipment Loan Commitment Amount: $3,000,000
Term Loan Commitment Amount: $10,000,000
|
[SIGNATURE PAGE TO SIXTH AMENDMENT TO
REVOLVING CREDIT AND SECURITY AGREEMENT]
TRG CUSTOMER SOLUTIONS, INC.
d/b/a IBEX Global Solutions
|
||
By: | /s/Robert T. Dechant | |
|
Robert T. Dechant
|
|
|
Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline Mackenzie
|
|
|
Jacqueline Mackenzie
Vice President
|
BORROWERS:
|
||
TRG CUSTOMER SOLUTIONS, INC.
d/b/a IBEX Global Solutions
|
||
By:
|
/s/ Robert T. Dechant
|
|
Robert T. Dechant
|
||
Chief Executive Officer
|
PNC BANK, NATIONAL ASSOCIATION
|
||
as Lender and as Agent
|
||
By:
|
/s/ Jacqueline MacKenzie
|
|
Jacqueline MacKenzie,
Vice President
|
If to any Borrower:
|
DIGITAL GLOBE SERVICES, INC.
|
||
316 Wilcox St.
|
|||
Castle Rock, CO 80104
|
|||
Attn: Chief Executive Officer
|
|||
Email:
|
jeff.cox@dgsworld.com
|
||
With a copy to:
|
|||
Doster, Ullum & Boyle, LLC
|
|||
Attn: John Boyle
|
|||
16090 Swingley Roead, Suite 620
|
|||
Chesterfield, MO 63017
|
|||
If to Bank:
|
HERITAGE BANK OF COMMERCE
|
||
150 South Almaden Blvd.
|
|||
San Jose, California 95113
|
|||
Attn: Mike Hansen
|
|||
FAX: (408) 947-6910
|
|||
Email:
|
Mike.Hansen@herbank.com
|
“Borrowers”
|
|||
DIGITAL GLOBE SERVICES INC.
|
|||
By:
|
|||
Name:
|
Jeff Cox
|
||
Title:
|
Chief Executive Officer
|
||
TELSATONLINE INC.
|
|||
By:
|
|||
Name:
|
Jeff Cox
|
||
Title:
|
Chief Executive Officer
|
||
DGS EDU, LLC
|
|||
By:
|
Digital Globe Services, Inc.
|
||
Its:
|
Sole Member
|
||
By:
|
|||
Name:
|
Jeff Cox
|
||
Title:
|
Chief Executive Officer
|
“BANK”
|
||||
HERITAGE BANK OF COMMERCE
|
||||
By:
|
||||
Name:
|
||||
Title:
|
DEBTOR:
|
DIGITAL GLOBE SERVICES INC. and TELSATONLINE INC., and DGS EDU, LLC
|
SECURED PARTY:
|
HERITAGE BANK OF COMMERCE
|
Borrower:
|
Digital Globe Services Inc., and
|
Lender:
|
HERITAGE BANK OF
|
TelSatOnline Inc., and DGS Edu,
|
COMMERCE
|
||
LLC
|
|||
Commitment Amount:
|
$3,000,000
|
Loan #:
|
ACCOUNTS RECEIVABLE
|
Period:
|
|||||||
1
|
Accounts Receivable Book Value as of:
|
$0
|
||||||
2
|
Additions
|
$0
|
||||||
3
|
Total Accounts Receivable:
|
$0
|
||||||
ACCOUNTS RECEIVABLE DEDUCTIONS
|
||||||||
4
|
A/R Aged over 90 Days from invoice date
|
$0
|
||||||
5
|
Contra Accounts
|
|
$0
|
|||||
6
|
Concentrations
|
30%
|
|
$0
|
||||
7
|
Cross aging over
|
25%
|
$0
|
|||||
8
|
Foreign Accounts (Net of>90s, w/out Insurance or LC)
|
$0
|
||||||
9
|
Government Accounts (Net of >90s)
|
$0
|
||||||
10
|
Affiliate/Employee Accounts (Net of >90s)
|
$0
|
||||||
11
|
Over 90 credits
|
$0
|
||||||
12
|
Other Deductions
|
$0
|
||||||
13
|
Total Ineligible Accounts:
|
$0
|
||||||
14
|
Total Eligible Accounts (#3 minus #13)
|
$0
|
||||||
15
|
Advance Rate
|
80%
|
||||||
16
|
Total Accrued Accounts
|
$0
|
||||||
17
|
Advance Rate
|
65%
|
||||||
18
|
Borrowing Base (#14 multiplied by #15, plus #16 multiplied by #17)
|
$0
|
||||||
BALANCES
|
||||||||
19
|
Maximum Loan Amount
|
$3,000,000
|
||||||
20
|
Total Borrowing Capacity (lesser of #18 and #19)
|
$0
|
||||||
21
|
Less: Present Balance owing on Line of Credit
|
$0
|
||||||
22
|
Less: issued Letters of Credit or other balances
|
$0
|
||||||
23
|
Remaining Availability (#20 minus #21 & #22)
|
$0
|
||||||
Complies?
|
||||||||
COVENANT COMPLIANCE:
|
Required
|
Actual
|
(Yes/No)
|
|||||
Asset Coverage Ratio
|
1.3:1.0
|
|||||||
Min Adjusted EBITDA
|
75% of Plan
|
By (Authorized Signer):
|
Title:
|
Date:
|
||
Reviewed by Bank:
|
Title:
|
Date:
|
Bank Use Only:
|
|||||
Borrowing Base
|
|||||
Update:
|
BBC status: BBC expired - Do not Fund | ||||
Date of BBC:
|
Total Borrowing Capacity:
|
Reviewed by: | |||
BBC expiration date:
|
Outstanding Balance:
|
Approved by: | |||
Current date:
|
Remaining Availability:
|
Posted by: | |||
|
|||||
Loan Advance:
|
Loan Payment:
|
||||
Type of
|
|||||
Reporting in Compliance?
|
Yes / No
|
Payment:
|
Overadvance / Per client’s request
|
||
Covenant in Compliance?
|
Yes / No
|
|
|||
If out of Compliance, what is the violation?
|
|||||
Outstanding Loan Balance:
|
$0
|
Outstanding Loan Balance:
|
$0
|
||
Amount of Advance: (Must be equal or
|
|||||
less than BBC Availability)
|
$0
|
Amount of Payment:
|
$0
|
||
Loan Account #:
|
New
|
Loan Account #:
Account to be
|
New
|
||
Deposit to DDA:
|
Acct #: _______________
|
$0
|
charged: Acct #: _______________
|
$0
|
|
New Outstanding Loan Balance:
|
New Outstanding Loan Balance:
|
||||
|
$0
|
$0
|
TO: |
HERITAGE BANK OF COMMERCE
|
FROM: |
DIGITAL GLOBE SERVICES INC. and TELSATONLINE INC., and DGS EDU, LLC
|
Reporting Covenant
|
Required
|
Complies
|
||
A/R & A/P Agings + Borrowing Base Certificate
|
Semi-monthly on the 15th and 30th
|
Yes
|
No
|
|
Deferred Revenue listing and Inventory Report
|
Semi-monthly on the 15th and 30th
|
Yes
|
No
|
|
Compliance Certificate
|
Semi-monthly on the 15th and 30th
|
Yes
|
No
|
|
Monthly financial statements
|
Quarterly within 45 days
|
Yes
|
No
|
|
Annual financial statements (CPA Audited)
|
FYE within 120 days
|
Yes
|
No
|
|
IOK and IOQ
|
(as applicable)
|
Yes
|
No
|
|
A/R Audit
|
Semi-annual
|
Yes
|
No
|
|
IP Notices
|
As required under Section 6.10
|
Yes
|
No
|
Financial Covenant
|
Required
|
Actual
|
Complies
|
||
|
|||||
Asset Coverage Ratio
|
1.3 : 1.00
|
______: 1.00
|
Yes
|
No
|
|
Adjusted EBITDA
|
See Agreement
|
$_________
|
Yes
|
No
|
Comments Regarding Exceptions: See Attached.
|
|
|||||||
BANK USE ONLY
|
||||||||
|
||||||||
Received by:
|
||||||||
Sincerely,
|
|
AUTHORIZED SIGNER
|
||||||
|
||||||||
Date:
|
||||||||
|
||||||||
Verified:
|
||||||||
SIGNATURE
|
|
AUTHORIZED SIGNER
|
||||||
|
||||||||
Date:
|
||||||||
TITLE
|
|
|||||||
Compliance Status
|
Yes
|
No
|
||||||
DATE
|
|
$___________
|
___________, 2015
|
Note Number: ___________
|
Clearwater, Florida
|
COMPANY:
E-TELEQUOTE INSURANCE, INC.
By:
By: ___________
Its: ___________
Address:
Email: ___________
|
|
AGREED TO AND ACCEPTED
___________
(Signature)
Name:
Address:
___________
___________
Electronic Mail:
Phone:
Fax:
Preferred Payment Method:
☐ Check
X Wire Transfer (please include wire transfer instructions)
Routing:
Account :
|
$___________
|
___________, 2016
|
Note Number: ___________
|
Clearwater, Florida
|
COMPANY:
E-TELEQUOTE INSURANCE, INC.
By:
___________
Its:
Address:
Email:
|
AGREED TO AND ACCEPTED [HOLDER)
[HOLDER]
(Siganture)
Name:
(Print)
Title:
Address
Electronic Mail:
Phone:
Fax (optional)
Preferred Payment Method (please check one):
☐ Check
[ ] Wire Transfer / ACH (please include wire transfer ACH instructions below)
Bank Name:
Bank ABA/Routing U for wire transfers:
Bank ABA/Routing # for ACH (if different from wire transfer)
Beneficial Account # at bank:
|
$ ___________
|
___________, 2017
|
Note Number: ___________
|
Clearwater, Florida
|
COMPANY:
E-TELEQUOTE INSURANCE, INC.
By:
___________ Its: ___________
Address:
___________
|
AGREED TO AND ACCEPTED
[LENDER NAME]
(Signature)
Name:
(print)
Title:
Address:
Electronic Mail: Phone:
Fax (optional):
Preferred Payment Method (please check one):
☐ Check
☐ Wire Transfer (please include wire transfer instructions below): Bank Name: Keypoint
Bank ABA/Routing # for wire transfers:
Bank ABA/Routing # for ACH (if different from wire transfer): Beneficial Account # at bank:
|
(1) |
THE RESOURCE GROUP INTERNATIONAL, LTD.
|
(2) |
ETELEQUOTE PLC
|
THIS LOAN AGREEMENT is made on
|
June 20, 2016 (“Effective Date”)
|
(1) |
THE RESOURCE GROUP INTERNATIONAL, LTD. (any exempted company incorporated in Bermuda) whose registered office is at Crawford House, 50 Cedar Avenue, Hamilton HM11, Bermuda (“Lender”); and
|
(2) |
ETELEQUOTE PLC, a company formed under the laws of England and Wales with Registration No. 8587657 (“Borrower”).
|
(A) |
The Lender is willing to advance monies to Borrower on the terms of this Agreement, and Borrower seeks to receive such monies under the terms of this Agreement.
|
1.
|
INTERPRETATION
|
In this Agreement:
|
1.1
|
the following expressions have the following meanings unless inconsistent with the context:
|
“Loan”
|
the loan of the Loan Amount to the Borrower pursuant to clause 2
|
|
“Loan Amount”
|
Ten Million Dollars USD ($10,000,000.00) subject as may be increased pursuant to clause 4 or reduced pursuant to clause 6
|
|
“Interest Rate”
|
15.00 per cent per annum
|
1.2 |
any reference to a clause is a reference to one of the clauses of this Agreement;
|
1.3 |
references to this Agreement (or to any other agreement or deed) means, at any time, this Agreement (or, as applicable, such other agreement or deed) as amended, novated, re-stated, substituted or supplemented at such time, provided that the relevant amendment, novation, re-statement, substitution or supplement does not breach any term of this Agreement;
|
1.4 |
references to any statutory provisions will, where the context so admits or requires, be construed as including references to the corresponding provisions of any earlier statute (whether repealed or not) directly or indirectly amended, consolidated, extended or replaced by those provisions (or re-enacted in those provisions) and of any subsequent statute in force at any relevant time directly or indirectly amending, consolidating, extending, replacing or re-enacting the same and will include any orders, regulations, instruments or other subordinate legislation made under the relevant statute;
|
1.5 |
US$ shall refer to the lawful currency of the United States of America;
|
1.6 |
the descriptive headings to Clauses are inserted for convenience only, have no legal effect and shall be ignored in the interpretation of this Agreement; and
|
1.7 |
references to the singular include the plural and vice versa and any reference to the masculine shall include the feminine, as the context permits or requires.
|
2. |
LOAN
|
3. |
PURPOSE OF LOAN
|
3.1 |
The proceeds of the Loan shall be applied to fully pay off of the current Ten Million Dollars USD ($10,000,000) note credit facility currently used by Borrower’s subsidiary, e-TeleQuote Insurance, Inc. (“Etel US”).
|
4. |
INTEREST
|
4.1 |
Subject to clause 4.5, Borrower shall be required to pay interest, in accordance with clause 4.4, on the amount of the Loan Amount at a rate equal to the Interest Rate.
|
4.2 |
Interest on the amount of the outstanding Loan shall be calculated on a day to day basis, on the basis of a year of 365 days and shall accrue at the rate determined in accordance with clause 4.1.
|
4.3 |
On the last working day of each anniversary that the Loan remains outstanding, the total of any interest accrued during the current preceding year shall be added to the outstanding Loan Amount and interest shall accrue on such increased amount thereafter.
|
4.4 |
Subject to clause 6.1, Borrower shall pay accrued interest in respect of the amount of the outstanding Loan in arrears on the date on which Borrower repays the outstanding Loan Amount.
|
4.5 |
In the event that the circumstances in clause 6.2.2 arise, the Lender may increase the rate of interest from the Interest Rate to 25 percent (25%) per annum.
|
5. |
COVENANT
|
5.1 |
The Borrower shall, at at all times when any Loan Amount is outstanding under this Agreement, maintain an LTV of sixty percent (60%) or less.
|
5.1.1 |
“LTV” means the then-existing Loan Amount divided by the Value.
|
5.1.2 |
“Value” means the then-existing fair market value of all Policies, as measured using reasonable methods.
|
5.1.3 |
“Policies” means any and all of the rights of Borrower, Etel US, and Etel US’s subsidiaries to initial and renewal commissions for insurance policies sold or acquired.
|
6.
|
REPAYMENT AND PREPAYMENT
|
6.1 |
Borrower may prepay all or part of the amount of the outstanding Loan at any time before it becomes due under this Agreement. At the same time as Borrower makes any prepayment, Borrower shall also pay all interest accrued in accordance with clause 4 in respect of the part of the Loan which is prepaid.
|
6.2 |
Borrower shall immediately repay the amount of the outstanding Loan and any interest accrued in accordance with clause 4, on the earlier of the following events:
|
6.2.1 |
The eight month anniversary of the Effective Date;
|
6.2.2 |
Borrower’s material breach of this Agreement or any other written agreement entered between Borrower and Lender;
|
6.2.3 |
the date that all or substantially all of the assets of the Borrower are sold to an unaffiliated third party;
|
6.2.4 |
the date the Borrower is acquired by (which includes an acquisition pursuant to a scheme of arrangement or an amalgamation) or merges with an unaffiliated company in a transaction in which the Borrower (as applicable) is not the surviving company;
|
6.2.5 |
the presentation of a petition for the Borrower’s bankruptcy;
|
6.2.6 |
the making of any composition, compromise, assignment or arrangement with any creditor of Borrower;
|
6.2.7 |
the appointment of an interim receiver of the Borrower's property;
|
6.2.8 |
the appointment of any other receiver or manager of any of the Borrower or the Borrower's assets;
|
6.2.9 |
any procedure in any jurisdiction which is analogous to any of the procedures referred to in clauses 6.2.6 to 6.2.9 above; or
|
6.2.10 |
Borrower is unable or admits inability to pay its debts as they fall due or is deemed to or declared to be unable to pay its debts under applicable law.
|
6.3 |
No amount of the Loan repaid or prepaid may be redrawn.
|
7.
|
TAXATION
|
7.1 |
Borrower hereby indemnifies the Lender in respect of any applicable taxes in relation to Borrower’s receipt of any portion of the Loan, or payment or accrual of any interest thereunder.
|
8. |
SET OFF
|
9. |
RIGHTS AND REMEDIES
|
10. |
THIRD PARTIES
|
11. |
TERMINATION
|
12. |
MISCELLANEOUS
|
12.1 |
This Agreement may be executed in any number of counterparts, and by the parties on separate counterparts, each of which when so executed and delivered will be an original, but all the counterparts will together constitute one and the same agreement.
|
12.2 |
The formation, existence, construction, performance, validity and all aspects whatsoever of this Agreement or of any term of this Agreement shall be governed by English law. The English Courts shall have jurisdiction to settle any dispute which may arise out of or in connection with this Agreement.
|
12.3 |
Borrower shall not assign, novate or otherwise deal with any rights, interests or obligations under this Agreement, except with the Lender’s prior written consent.
|
12.4 |
The terms of this Agreement shall inure for the benefit of and be binding upon the respective successors and assigns of the parties hereto.
|
The Resource Group International, Ltd.
|
|
/s/ Mohammed Khaishgi
|
|
(Signature)
|
|
Mohammed Khaishgi, Director
|
|
WITNESS: | |
/s/ | |
(Signature)
|
|
Etelequote Pie | |
/s/ Anthony Solazzo | |
(Signature) | |
Anthony Solazzo, Director | |
WITNESS: | |
/s/ | |
(Signature) |
(1)
|
THE RESOURCE GROUP INTERNATIONAL LIMITED, an exempted company organised and existing under the laws of Bermuda, with Company Registration No. 50201 and having its registered address at Crawford House, 50 Cedar Avenue, Hamilton, Bermuda HM 11 (“TRGI”);
|
(2)
|
ETELEQUOTE PLC, a public limited company existing under the laws of England and Wales, with Registration No. 08587657 and having its registered address at 3rd Floor, 1 Ashley Road, Altrincham, Cheshire, WA14 2DT (“ETQ”);
|
(3)
|
ANTHONY SOLAZZO, an individual with an address of 1520 Gulf Blvd #707 Clearwater FL 33767 USA (“Solazzo”); and
|
(4)
|
FORWARD MARCH LIMITED, an exempted company organised and existing under the laws of Bermuda, with Company Registration No. 52347 and having its registered address at Crawford House, 50 Cedar Avenue, Hamilton, Bermuda HM 11 (“FM”),
|
|
(each a “Party” and collectively, the “Parties”).
|
(A)
|
Solazzo is the holder of a total of 3,125,000 A ordinary shares in ETQ with a par value of £0.00032 per share (the “Solazzo ETQ Shares”).
|
(B)
|
TRGI is the holder of a total of 3,124,000 preferred ordinary shares, 8 B ordinary shares, and 1,562,500 C ordinary shares, each in ETQ and each with a par value of £0.00032 per share (the “TRGI ETQ Shares”)
|
(C)
|
Subject to any prior necessary corporate or regulatory approvals (including any prior no-objection or approval of the BMA), Solazzo would like to effect a transfer to FM, and FM would like to accept all of the Solazzo ETQ Shares, in exchange for the issue and allotment by FM of 533,818 fully paid and non-assessable common shares in FM with a par value of US$0.0001 per common share to Solazzo (the “FM Shares”) (the “Solazzo Share Transfer and Exchange”).
|
(D)
|
The Parties are accordingly entering into this Agreement to set out the terms and conditions governing the Share Transfer and Exchange.
|
1.
|
DEFINITIONS AND INTERPRETATION
|
1.1
|
Definitions
|
“Agreement”
|
means this share transfer and exchange agreement, including its schedules (if any);
|
||
“BMA”
|
means the Bermuda Monetary Authority;
|
||
“Companies Act”
|
means the Companies Act, 1981, as amended, of Bermuda;
|
||
“Completion”
|
means the completion of the Solazzo Share Transfer and Exchange, as well as the TRGI Share Transfer, on or by the Completion Date;
|
||
“Completion Date”
|
means on or by 30 June, 2017 or such other date as may be agreed between the Parties in writing;
|
||
“Dispute”
|
has the meaning given to it in clause 8.9;
|
||
“Encumbrance”
|
means any adverse claim or right or third party right or other right or interest, any equity, any option or right of pre-emption or right to acquire or right to restrict, any mortgage, charge, assignment, hypothecation, pledge, lien, encumbrance or security interest or arrangement of whatsoever nature, any reservation-of-title or any hire purchase, lease or instalment purchase agreement;
|
||
“FM Shares”
|
has the meaning given to it in Recital (C);
|
||
“Proceedings”
|
has the meaning given to it in clause 8.10(a);
|
||
“Solazzo ETQ Shares”
|
has the meaning given to it in Recital (A);
|
||
“Solazzo Share
|
has the meaning given to in it Recital (C);
|
||
Transfer and
|
|||
Exchange”
|
“TRGI ETQ
|
has the meaning given to it in recital (B); and
|
||
Shares”
|
|||
“TRGI Share
|
has the meaning given to it in clause 4.1.
|
||
Transfer”
|
1.2
|
Interpretation
|
(a)
|
the section headings and captions to the clauses in this Agreement are inserted for convenience of reference only and shall not be considered a part of or affect the construction or interpretation of this Agreement;
|
(b)
|
a reference to a document is a reference to that document as from time to time supplemented or varied;
|
(c)
|
words importing the singular shall include the plural number and vice versa and words importing a gender shall include each gender;
|
(d)
|
words and phrases, the definitions of which are contained or referred to in the Companies Act shall be construed as having the meanings thereby attributed to them; and
|
(e)
|
any reference to any clause, sub-clause or paragraph, shall be a reference to the clause, sub-clause or paragraph, of this Agreement in which the reference occurs unless it is indicated that reference to some other provision is intended.
|
2.
|
SOLAZZO SHARE TRANSFER
|
2.1
|
Solazzo Share Transfer and Exchange
|
|
Subject to any prior necessary corporate or regulatory approvals (including any prior regulatory no-objection or approval of the BMA), Solazzo agrees to effect the transfer of the Solazzo ETQ Shares to FM and FM agrees to acquire the Solazzo ETQ Shares in exchange for the issue and allotment of the FM Shares, as fully paid and non-assessable shares, by FM to Solazzo, with effect from the Completion and free from any Encumbrances and with the benefit of all accrued rights and advantages attaching or belonging thereto.
|
3.
|
CONSIDERATION TO SOLAZZO
|
3.1
|
Solazzo and FM agree that the issuance of the FM Shares, and the fact of the TRGI Share Transfer occurring, shall be good and sufficient consideration for the transfer of the Solazzo ETQ Shares.
|
4.
|
TRANSFER BY TRGI
|
|
TRGI Share Transfer
|
4.1
|
Subject to any prior necessary corporate or regulatory approvals (including any prior regulatory no-objection or approval of the BMA), TRGI agrees to effect the transfer of the TRGI ETQ Shares to FM (the “TRG Share Transfer”).
|
5.
|
COMPLETION
|
5.1
|
Timing
|
|
Completion shall occur on the Completion Date. If Completion does not occur on or by the Completion Date, this Agreement and all obligations, consents, warranties, and covenants arising out of the Agreement shall be null and void.
|
6.
|
WARRANTIES AND COVENANTS
|
6.1
|
Warranties
|
(a)
|
Solazzo warrants and represents to the Parties that:
|
(i)
|
he is the legal and beneficial owner of the Solazzo ETQ Shares, and all such Solazzo ETQ Shares are free of all Encumbrances;
|
(ii)
|
he has the legal right and full power and authority to execute and deliver, and to exercise his rights and perform his obligations under this Agreement, and further that this Agreement constitutes a valid, legally binding and enforceable obligation on him in accordance with its terms; and
|
(iii)
|
this Agreement constitutes, and the documents, if any, referred to in this Agreement which are to be executed by him, when executed, will constitute, valid and binding agreements enforceable in accordance with their respective terms.
|
(b)
|
Each of TRGI, ETQ and FM respectively warrant and represent to each of the Parties that:
|
(i)
|
each is a company duly incorporated and validly existing under the laws of its incorporation or, if applicable, continuation, and has the power to own its assets and carry on its business as it is being conducted;
|
(ii)
|
each has the legal right and full power and authority to execute and deliver, and to exercise their rights and perform their obligations under this Agreement, and further that this Agreement constitutes a valid, legally binding and enforceable obligation on each of them in accordance with its terms; and
|
(iii)
|
this Agreement constitutes, and the documents, if any, referred to in this Agreement which are to be executed by each of them, when executed, will constitute, valid and binding agreements enforceable in accordance with their respective terms.
|
(c)
|
TRGI warrants and represents to Solazzo that it is the beneficial owner of the TRGI ETQ Shares and such TRGI ETQ Shares are free of all Encumbrances.
|
(d)
|
FM warrants and represents to Solazzo that upon Completion, FM’s issued share capital will be as follows:
|
(A)
|
533,818 common shares issued to Solazzo;
|
(B)
|
4,749,861 preferred shares issued to TRGI;
|
(C)
|
6,856,139 common shares issued to TRGI; and
|
(D)
|
an additional 360,184 common shares shall be issued, or agreed to be issued, to other person(s).
|
(e)
|
FM further warrants and represents to Solazzo that, on or by the Completion Date (i) FM’s Byelaws and a Certificate of Designation for the preferred shares shall be in the form as attached hereto as Exhibit A to this Agreement; and (ii) FM’s Stock Option Plan shall be in the form attached hereto as Exhibit B to this Agreement.
|
6.2
|
Covenants
|
|
Each Party jointly and severally covenants with the other Parties that he or it shall, and shall procure, so far as is within his or its power of procurement, that all necessary third parties shall likewise, do, execute and perform all such further deeds, documents, assurances, acts and things as either of them, at or after Completion, may reasonably require to give effect to the terms of this Agreement.
|
7.
|
ACKNOWLEDGEMENT
|
7.1
|
By signing this Agreement, each of TRGI, ETQ, and FM undertakes:
|
(a)
|
to perform any action required to give effect to the provisions of this Agreement;
|
(b)
|
that any resolutions required to be taken by its shareholder or directors to effect Completion have been adopted (whether at a meeting or in writing);
|
(c)
|
to cancel such certificates as may be returned to it or declared lost as applicable;
|
(d)
|
to issue new certificates as applicable to reflect the Share Transfer and Exchange;
|
(e)
|
to update its registers (including its register of members) to reflect the positions following the Share Transfer and Exchange; and
|
(f)
|
to file all necessary statutory forms and documents with the BMA and all other authorities, if and as required, within the time limits prescribed by applicable law or regulation.
|
8.
|
MISCELLANEOUS PROVISIONS
|
8.1
|
Assignment
|
|
No Party may assign its rights or obligations under this Agreement without the prior written consent of all the other Parties.
|
8.2
|
Parties Bound
|
|
This Agreement shall be binding upon and run for the benefit of the Parties, their successors and permitted assigns.
|
8.3
|
Relationship of the Parties
|
|
In this Agreement, nothing shall be deemed to:
|
(a)
|
constitute a partnership between the Parties or any of them; or
|
(b)
|
make any Party an agent for any other Party, for any purpose whatsoever.
|
8.4
|
Entire Agreement
|
|
This Agreement constitutes the entire agreement and understanding between the Parties with respect to its subject matter, and except as expressly provided, supersedes all prior representations, writings, negotiations or understandings, with respect to that subject matter, if any.
|
8.5
|
Waivers
|
|
A failure to exercise or delay in exercising a right or remedy provided by this Agreement or by law does not constitute a waiver of the right or remedy or a waiver of other rights or remedies. No single or partial exercise of a right or remedy provided by this Agreement or by law prevents further exercise of the right or remedy or the exercise of another right or remedy.
|
8.6
|
Variations
|
|
No variation of this Agreement shall be effective unless it is made in writing and signed by each of the Parties.
|
8.7
|
Counterparts
|
|
This Agreement may be executed in any number of counterparts, each of which when so executed shall be deemed to be an original and all of which when taken together shall constitute this Agreement.
|
8.8
|
Further Assurance
|
|
Each Party shall do and execute, or arrange for the doing and executing of, each necessary act, document and thing reasonably within its power to implement this Agreement.
|
8.9
|
Governing Law
|
|
This Agreement and any dispute arising out of or in connection with it or its subject matter or formation (including non-contractual disputes or claims) (“Dispute”) shall be governed by and construed in accordance with the laws of Bermuda.
|
8.10
|
Jurisdiction
|
(a)
|
Each of the Parties to this Agreement irrevocably agrees that the courts of Bermuda are to have exclusive jurisdiction to settle any Dispute and, for such purposes, irrevocably submits to the exclusive jurisdiction of such courts. Any proceeding, suit or action arising out of or in connection with this Agreement (the “Proceedings”) shall therefore be brought in the courts of Bermuda.
|
(b)
|
Each of the Parties to this Agreement irrevocably waives any objection to Proceedings in the courts referred to in clause 8.10(a) on the grounds of venue or on the grounds of forum non conveniens.
|
Signature
|
|
Signed by
|
|
Signed by
|
|
Signature of witness:
|
||
Name:
|
Pat Costello
|
|
Address:
|
1700 Penn Ave, Suite 560
|
|
Washington DC 20006
|
||
Occupation:
|
Lawyer
|
Signature
|
|
Exhibit a
BYE-LAWS
OF
Forward March Limited
CERTIFIED that the within-written bye-laws are a true copy of the bye-laws of Compass Administration Services Ltd (the “Company”) as approved and adopted as the bye-laws of the Company (the “Bye-Laws”) by written resolution constituting the statutory general meeting of the sole member of the Company dated and effective on 3 March 2017.
Duly Authorised | |
For and on behalf of | |
Compass Administration Services Ltd. | |
Secretary | |
Prepared by
ASW Law Limited
Barristers & Attorneys
Crawford House
50 Cedar Avenue
Hamilton, HM 11
Bermuda
PAGE INTENTIONALLY LEFT BLANK
TABLE OF CONTENTS
DEFINITIONS AND INTERPRETATION | ||
1. | Definitions and Interpretation | 1 |
SHARES | ||
2. | Power to Issue Shares | 3 |
3. | Power of the Company to Purchase its Shares | 4 |
4. | Rights Attaching to Shares | 4 |
5. | Calls on Shares | 5 |
6. | Forfeiture of Shares | 5 |
7. | Share Certificates | 6 |
8. | Fractional Shares | 6 |
REGISTRATION OF SHARES | ||
9. | Register of Members | 6 |
10. | Registered Holder Absolute Owner | 6 |
11. | Transfer of Registered Shares | 6 |
12. | Transmission of Registered Shares | 7 |
ALTERATION OF SHARE CAPITAL | ||
13. | Power to Alter Capital | 8 |
14. | Variation of Rights Attaching to Shares | 8 |
MEETINGS OF MEMBERS | ||
15. | Annual General Meetings | 9 |
16. | Special General Meetings | 9 |
17. | Requisitioned General Meetings | 9 |
18. | Notice | 9 |
19. | Giving Notice and Access | 10 |
20. | Postponement of General Meeting | 10 |
21. | Telephonic or Electronic Participation in Meetings | 10 |
22. | Quorum at General Meetings | 11 |
23. | Chairman to Preside at General Meetings | 11 |
24. | Voting on Resolutions | 11 |
25. | Power to Demand a Vote on a Poll | 12 |
26. | Voting by Joint Holders of Shares | 13 |
27. | Instrument of Proxy | 13 |
28. | Representation of Corporate Member | 13 |
29. | Adjournment of General Meeting | 14 |
30. | Written Resolutions | 14 |
31. | Directors Attendance at General Meetings | 15 |
DIVIDENDS AND CAPITALISATION | ||
32. | Dividends | 15 |
33. | Power to Set Aside Profits | 15 |
34. | Method of Payment | 15 |
35. | Capitalisation | 16 |
DIRECTORS AND OFFICERS | ||
36. | Election of Directors | 16 |
37. | Number of Directors | 16 |
38. | Term of Office of Directors | 16 |
39. | Alternate Directors | 16 |
40. | Removal of Directors | 17 |
41. | Vacancy in the Office of Director | 17 |
42. | Remuneration of Directors | 18 |
43. | Defect in Appointment | 18 |
44. | Directors to Manage Business | 18 |
45. | Powers of the Board of Directors | 18 |
46. | Register of Directors and Officers | 19 |
47. | Appointment of Officers | 19 |
48. | Appointment of Secretary | 20 |
49. | Duties of Officers | 20 |
50. | Remuneration of Officers | 20 |
51. | Conflicts of Interest | 20 |
52. | Indemnification and Exculpation of Directors and Officers | 20 |
MEETINGS OF THE BOARD OF DIRECTORS | ||
53. | Board Meetings | 21 |
54. | Notice of Board Meetings | 21 |
55. | Telephonic or Electronic Participation in Meetings | 22 |
56. | Quorum at Board Meetings | 22 |
57. | Board to Continue in the Event of Vacancy | 22 |
58. | Chairman to Preside | 22 |
59. | Written Resolutions | 22 |
60. | Validity of Prior Acts of the Board | 22 |
ACCOUNTS | ||
61. | Books of Account | 23 |
62. | Financial Year End | 23 |
AUDITS | ||
63. | Annual Audit | 23 |
64. | Appointment of Auditor | 23 |
65. | Remuneration of Auditor | 23 |
66. | Duties of Auditor | 24 |
67. | Access to Records | 24 |
68. | Financial Statements | 24 |
69. | Distribution of Auditor’s Report | 24 |
70. | Vacancy in the Officer of Auditor | 24 |
CORPORATE RECORDS | ||
71. | Minutes | 24 |
72. | Place Where Corporate Records Kept | 25 |
73. | Form and Use of Seal | 25 |
CHANGES TO CONSTITUTION |
||
74. | Alteration or amendment of Bye-laws | 25 |
75. | Alteration or amendment of Memorandum of Association | 25 |
76. | Discontinuance | 25 |
MISCELLANEOUS | ||
77. | Registered Office | 26 |
78, | Amalgamation and Merger | 26 |
79. | Conversion | 26 |
VOLUNTARY WINDING-UP AND DISSOLUTION | ||
80. | Winding-Up | 26 |
FORMS | |
Schedule “A” | (Bye-law 6) |
Schedule “B” | (Bye-law 11) |
Schedule “C” | (Bye-law 12.2) |
Schedule “D” | (Bye-law 27.1) |
1. |
Definitions and Interpretation
|
1.1 |
In these Bye-laws, the following words and expressions shall, where not inconsistent with the context, have the following respective meanings:
|
“Alternate Director”
|
an alternate director appointed in accordance with these Bye-laws;
|
||
“Auditor”
|
includes any individual auditor or partnership of auditors;
|
||
“Board”
|
the board of directors of the Company appointed or elected pursuant to these Bye-laws and acting by resolution in accordance with the Companies Act and these Bye-laws or the directors present at a meeting of directors at which there is a quorum;
|
||
“Bye-laws”
|
means these Bye-laws in their present form or as from time to time amended;
|
||
“Companies Act”
|
the Companies Act 1981, as amended from time to time;
|
||
“Company”
|
the company incorporated in Bermuda under the name of Forward March Limited on 28 February 2017;
|
||
“Director”
|
any person duly elected or appointed as a director of the Company and shall include an Alternate Director or any person occupying the position of director by whatever name called;
|
||
“Further Financing”
|
any form of debt or equity financing of the Company Including by way of an issue of shares, options, warrants or other convertible instruments or securities;
|
||
“Member”
|
the person registered in the Register of Members as the holder of shares in the Company and, when two or more persons are so registered as joint holders of shares, means the person whose name stands first in the Register of Members as one of such joint holders or all of such persons, as the context so requires;
|
||
“Memorandum”
|
means the Memorandum of Association of the Company, as from time to time amended;
|
||
“notice”
|
written notice as further provided in these Bye-laws unless otherwise specifically stated;
|
“Officer”
|
any person appointed by the Board to hold an office in the Company;
|
||
“Register of Directors Officers”
|
the register of directors and officers referred to In and these Bye-laws;
|
||
“Register of Members”
|
the register of members referred to in these Bye-laws;
|
||
“Registered Office”
|
the registered office for the time being of the Company;
|
||
“Resident Representative”
|
any person appointed to act as resident representative of the Company and includes any deputy or assistant resident representative;
|
||
“Secretary”
|
the person appointed to perform any or all of the duties of secretary of the Company and includes any deputy or assistant secretary and any person appointed by the Board to perform any of the duties of the Secretary;
|
||
“share”
|
means a share in the capital of the Company and includes a fraction of a share; and
|
||
“Treasury Share”
|
a share of the Company that was or is treated as having been acquired and held by the Company and has been held continuously by the Company since it was so acquired and has not been cancelled.
|
(a) |
words denoting the plural number include the singular number and vice versa;
|
(b) |
words denoting the masculine gender include the feminine and neuter genders;
|
(c) |
words importing persons include companies, associations or bodies of persons whether corporate or not;
|
(d) |
the words:
|
(i) |
“may” shall be construed as permissive; and
|
(ii) |
“shall” shall be construed as imperative; and
|
(e) |
unless otherwise provided in these Bye-laws, words or expressions defined In the Companies Act shall bear the same meaning in these Bye-laws.
|
1.3 |
In these Bye-laws expressions referring to writing or its cognates shall, unless the contrary intention appears, include facsimile, printing, lithography, photography, electronic mail and other modes of representing words in visible form.
|
1.4 |
Headings used in these Bye-laws are for convenience only and are not to be used or relied upon in the construction hereof.
|
2.
|
Power to Issue Shares
|
2.1 |
Subject to these Bye-laws and to any resolution of the Members to the contrary, and without prejudice to any special rights previously conferred on the holders of any existing shares or class of shares, the Board shall have the power to issue any unissued shares on such terms and conditions as it may determine and any shares or class of shares may be issued with such preferred, deferred or other special rights or such restrictions, whether in regard to dividend, voting, return of capital, or otherwise as the Company may by resolution of the Members prescribe.
|
2.2 |
Subject to the provisions of these provisions of these Bye-laws and any limitations prescribed by law, and without prejudice to any special rights previously conferred on the holders of any existing class or series of shares, any class or series of shares may be issued with such preferred or other special rights as the Board may determine (including such preferred or other special rights or restrictions with respect to dividend, voting, liquidation or other rights of the shares as may be determined by the Board).The Board may establish from time to time the number of shares to be included in each such class or series, which number may be increased (except as otherwise provided by the Board in creating such class or series) or decreased (but not below the number of shares thereof then in issue) from time to time by resolution of the Board, and to fix the designation, powers, preferences, redemption provisions restrictions and rights to such class or series and the qualifications, limitations or restrictions thereof. The terms of any class or series of shares shall be set forth in a Certificate of Designation in the minutes of the Board authorising the issuance of such shares but shall not form part of these Bye-laws, and may be examined by any Member on request.
|
2.3 |
Without limiting the foregoing and subject to the Companies Act, the Company may issue preference shares which (i) are liable to be redeemed on the happening of a specified event or events or on a given date or dates and/or (ii) are liable to be redeemed at the option of the Company and/or the holder. The terms and manner of redemption of any redeemable shares shall be as the Board may by resolution determine before the allotment of such shares and the terms and manner of redemption of any other redeemable preference shares shall be either (i) as the Company may by resolution determine or (ii) insofar as the Board is so authorised by any resolution, as the Board may by resolution determine, in either case, before the allotment of such shares.
|
3.
|
Power of the Company to Purchase its Shares
|
3.1 |
The Company may purchase its own shares for cancellation or to acquire them as Treasury Shares in accordance with the Companies Act on such terms as the Board shall think fit. No such purchase shall be made if there are reasonable grounds for believing that the Company is, or after the purchase would be, unable to pay its liabilities as they become due.
|
3.2 |
The Board may exercise all the powers of the Company to purchase or acquire all or any part of its own shares in accordance with the Companies Act.
|
3.3 |
Shares so purchased by the Company under this Bye-law shall be treated as cancelled and the amount of the Company’s issued capital shall be reduced by the nominal value of those shares accordingly but the purchase of shares under this Bye-law shall not be taken as reducing the amount of the Company’s authorised share capital.
|
4.
|
Rights Attaching to Shares
|
4.1 |
Subject to any resolution of the Members to the contrary (and without prejudice to any special rights conferred thereby on the holders of any other shares or class of shares), the share capital shall be divided into shares of a single class the holders of which shall, subject to these Bye-laws;
|
(a) |
be entitled to one vote per share;
|
(b) |
be entitled to such dividends as the Board may from time to time declare;
|
(c) |
in the event of a winding-up or dissolution of the Company, whether voluntary or involuntary or for the purpose of a reorganisation or otherwise or upon any distribution of capital, be entitled to the surplus assets of the Company; and
|
(d) |
generally be entitled to enjoy all of the rights attaching to shares.
|
4.2 |
All the rights attaching to a Treasury Share shall be suspended and shall not be exercised by the Company while it holds such Treasury Share and, except where required by the Companies Act, all Treasury Shares shall be excluded from the calculation of any percentage or fraction of the share capital, or shares, of the Company.
|
4.3 |
At the discretion of the Board, whether or not in connection with the issuance and sale of any shares or other securities of the Company, the Company may issue securities, contracts, warrants or other instruments evidencing any shares, option rights, securities having conversion or option rights, or obligations on such terms, conditions and other provisions as are fixed by the Board including, without limiting the generality of this authority, conditions that preclude or limit any person or persons owning or offering to acquire a specified number or percentage of the issued common shares, other shares, option rights, securities having conversion or option rights, or obligations of the Company or transferee of the person or persons from exercising, converting, transferring or receiving the shares, option rights, securities having conversion or option rights, or obligations.
|
5.
|
Calls on Shares
|
6.
|
Forfeiture of Shares
|
6.1
|
If any Member fails to pay, on the day appointed for payment thereof, any call in respect of any share allotted to or held by such Member, the Board may, at any time thereafter during such time as the call remains unpaid, direct the Secretary to forward such Member a notice in writing in the form set out at Schedule “A”, or as near to such form as circumstances admit
|
6.2
|
If the requirements of such notice are not complied with, any such share may at any time thereafter before the payment of such call and the interest due in respect thereof be forfeited by a resolution of the Board to that effect, and such share shall thereupon become the property of the Company and may be disposed of as the Board shall determine. Without limiting the generality of the foregoing, the disposal may take place by sale, repurchase, redemption or any other method of disposal permitted by and consistent with these Bye-laws and the Companies Act.
|
6.3
|
A Member whose share or shares have been so forfeited shall, notwithstanding such forfeiture, be liable to pay to the Company all calls owing on such share or shares at the time of the forfeiture, together with all interest due on such share or shares and any costs and expenses incurred by the Company in connection with such share or shares.
|
6.4
|
The Board may accept the surrender of any shares which it is in a position to forfeit on such terms and conditions as may be agreed. Subject to those terms and conditions, a surrendered share shall be treated as if it had been forfeited.
|
7.
|
Share Certificates
|
7.1
|
Every Member shall be entitled to a certificate under the common seal of the Company or bearing the signature (or a facsimile thereof) of a Director or the Secretary or a person expressly authorised to sign specifying the number and, where appropriate, the class of shares held by such Member and whether the same are fully paid up and, if not, specifying the amount paid on such shares. The Board may by resolution determine, either generally or in a particular case, that any or all signatures on certificates may be printed thereon or affixed by mechanical means.
|
7.2 |
The Company shall be under no obligation to complete and deliver a share certificate unless specifically called upon to do so by the person to whom the shares have been allotted.
|
7.3 |
If any share certificate shall be proved to the satisfaction of the Board to have been wom out, lost, mislaid, or destroyed the Board may cause a new certificate to be issued and request indemnity for the lost certificate if it sees fit.
|
8.
|
Fractional Shares
|
9.
|
Register of Members
|
9.1 |
The Board shall cause to be kept in one or more books a Register of Members and shall enter in such Register of Members the particulars required by the Companies Act.
|
9.2 |
The Register of Members shall be open to inspection without charge at the registered office of the Company on every business day, subject to such reasonable restrictions as the Board may impose, so that not less than two hours In each business day be allowed for inspection. The Register of Members may, after notice has been given in accordance with the Companies Act, be closed for any time or times not exceeding in the whole thirty days in each year.
|
10.
|
Registered Holder Absolute Owner
|
11.
|
Transfer of Registered shares
|
11.1
|
An instrument of transfer shall be in writing in the form set out at Schedule “B”, or as near to such form as circumstances admit, or in such other form as the Board may accept.
|
11.2 |
Such instrument of transfer shall be signed by or on behalf of the transferor and transferee, provided that, in the case of a fully paid share, the Board may accept the instrument signed by or on behalf of the transferor alone. The transferor shall be deemed to remain the holder of such share until the same has been registered as having been transferred to the transferee in the Register of Members.
|
11.3 |
The Board may refuse to recognise any instrument of transfer unless it is accompanied by the certificate in respect of the shares to which it relates and by such other evidence as the Board may reasonably require to show the right of the transferor to make the transfer.
|
11.4 |
The joint holders of any·share may transfer such share to one or more of such joint holders, and the surviving holder or holders of any share previously held by them jointly with a deceased Member may transfer any such share to the executors or administrators of such deceased Member.
|
11.5 |
The Board may in its absolute discretion and without assigning any reason therefor refuse to register the transfer of a share. The Board shall refuse to register a transfer unless all applicable consents, authorisations and permissions of any governmental body or agency in Bermuda have been obtained. If the Board refuses to register a transfer of any share the Secretary shall, within three months after the date on which the transfer was lodged with the Company, send to the transferor and transferee notice of the refusal.
|
12. |
Transmission of Registered Shares
|
12.1 |
In the case of the death of a Member, the survivor or survivors where the deceased Member was a joint holder, and the legal personal representatives of the deceased Member where the deceased Member was a sole holder, shall be the only persons recognised by the Company as having any title to the deceased Member’s interest in the shares. Nothing herein contained shall release the estate of a deceased joint holder from any liability in respect of any share which had been jointly held by such deceased Member with other persons. Subject to the Companies Act, for the purpose of this Bye-law, legal personal representative means the executor or administrator of a deceased Member of such other person as the Board may, in its absolute discretion, decide as being properly authorised to deal with the shares of a deceased Member.
|
12.2 |
Any person becoming entitled to a share in consequence of the death or bankruptcy of any Member or otherwise by operation of law may be registered as a Member upon such evidence as the Board may deem sufficient or may elect to nominate some person to be registered as a transferee of such share, and in such case the person becoming entitled shall execute in favour of such nominee an instrument of transfer in writing in the form set out at Schedule “C” or as near to such form as circumstances admit.
|
12.3 |
On the presentation of the foregoing materials to the Board, accompanied by such evidence as the Board may require to prove the title of the transferor, the transferee shall be registered as a Member. Notwithstanding the foregoing, the Board shall, in any case, have the same right to decline or suspend registration as it would have had in the case if a transferor of the share by that Member before such Member’s death or bankruptcy, as the case may be.
|
12.4
|
Where two or more persons are registered as joint holders of a share or shares, then in the event of the death of any joint holder or holders the remaining joint holder or holders shall be absolutely entitled to such share or shares and the Company shall recognise no claim in respect of the estate of any joint holder except in the case of the last survivor of such joint holders.
|
13. |
Power to Alter Capital
|
13.1 |
The Company may if authorised by resolution of the Members increase, divide, consolidate, subdivide, change the currency denomination of, diminish or otherwise alter or reduce its share capital in any manner permitted by the Companies Act.
|
13.2 |
Where, on any alteration or reduction of share capital, fractions of shares or some other difficulty would arise, the Board may deal with or resolve the same in such manner as it thinks fit.
|
14. |
Variation of Rights Attaching to Shares
|
(a) |
the approval of the Board; or
|
(b) |
the consent of a majority of the Members voting a single class, with the holders of preference shares being entitled to vote on the basis that their preference shares had converted to common shares in accordance with these Bye-Laws,
|
15. |
Annual General Meetings
|
16. |
Special General Meetings
|
17. |
Requisitioned General Meetings
|
18. |
Notice
|
18.1 |
At least five days’ notice of an annual general meeting shall be given to each Member entitled to attend and vote at such meeting, stating the date, place and time at which the meeting is to be held, that the election of Directors will take place thereat, and as far as practicable, the other business to be conducted at the meeting.
|
18.2 |
At least five days’ notice of a special general meeting shall be given to each Member entitled to attend and vote at such meeting, stating the date, time, place and the general nature of the business to be considered at the meeting.
|
18.3 |
The Board may fix any date as the record date for determining the Members entitled to receive notice of and to vote at any general meeting.
|
18.4 |
A general meeting shall, notwithstanding that it is called on shorter notice than that specified in these Bye-laws, be deemed to have been properly called if it is so agreed by (i) all the Members entitled to attend and vote thereat in the case of an annual general meeting; and (ii) by a majority in number of the Members having the right to attend and vote at the meeting, being a majority together holding not less than 95% in nominal value of the shares giving a right to attend and vote at such meeting in the case of a special general meeting.
|
18.5 |
The accidental omission to give notice of a general meeting to, or the non-receipt of a notice of a general meeting by, any person entitled to receive notice shall not invalidate the proceedings at that meeting.
|
19.
|
Giving Notice and Access
|
19.1 |
A notice may be given by the Company to a Member:
|
(a) |
by delivering it to such Member in person; or
|
(b) |
by sending it by letter mail or courier to such Member’s address in the Register of Members; or
|
(c) |
by transmitting it by electronic means (including facsimile and electronic mall, but not telephone) in accordance with such directions as may be given by such Member to that Company for such purpose; or
|
(d) |
in accordance with Bye-law 19.4.
|
19.2 |
Any notice required to be given to a Member shall, with respect to any shares held jointly by two or more persons, be given to whichever of such persons is named first in the Register of Members and notice so given shall be sufficient notice to all the holders of such shares.
|
19.3 |
Any notice (save for one delivered In accordance with Bye-law 19.4) shall be deemed to have been served at the time when the same would be delivered in the ordinary course of transmission and, in providing such service, it shall be sufficient to prove that the notice was properly addressed and prepaid, if posted, and the time when it was posted, delivered to the courier or transmitted by electronic means.
|
19.4 |
Where a Member Indicates his consent (in a form and manner satisfactory to the Board) to receive information or documents by accessing them on a website rather than by other means, the Board may deliver such information or documents by notifying the Member of their availability and including therein the address of the website, the place on the website where the information or document may be found, and instructions as to how the information or document may be accessed on the website.
|
19.5 |
In the case of information or documents delivered in accordance with Bye-law 19.4, service shall be deemed to have occurred when (i) the Member is notified in accordance with that Bye-law; and (ii) the information or document is published on the website.
|
20. |
Postponement of General Meeting
|
21. |
Telephonic or Electronic Participation In Meetings
|
22.
|
Quorum at General Meetings
|
22.1 |
At any general meeting one or more Members present in person or by proxy and representing in excess of a majority of the total issued voting shares in the Company throughout the meeting shall form a quorum for the transaction of business.
|
22.2 |
If within thirty minutes from the time appointed for the meeting a quorum is not present, then, in the case of a meeting convened on a requisition, the meeting shall be deemed cancelled and, in any other case, the meeting shall stand adjourned to the same day one week later, at the same time and place or to such other day, time or place as the Secretary may determine. Unless the meeting is adjourned to a specific date, time and place announced at the meeting being adjourned, fresh notice of the resumption of the meeting shall be given to each Member entitled to attend and vote at such meeting in accordance with these Bye-laws.
|
23. |
Chairman to Preside at General Meetings
|
24. |
Voting on Resolutions
|
24.1 |
Subject to the Companies Act and these Bye-laws, any question proposed for the consideration of the Members at any general meeting shall be decided by the affirmative votes of a majority of the votes cast In accordance with these Bye-laws and in the case of an equality of votes the chairman of such meeting shall be entitled to a casting vote.
|
24.2 |
No member shall be entitled to vote at a general meeting unless such Member has paid all the calls on all shares held by such Member.
|
24.3 |
At any general meeting a resolution put to the vote of the meeting shall, in the first instance, be voted upon by a show of hands and, subject to any rights or restrictions for the time being lawfully attached to any class of shares and subject to these Bye-laws, every Member present in person and every person holding a valid proxy at such meeting shall be entitled to one vote and shall cast such vote by raising his hand.
|
24.4 |
In the event that a Member participates in a general meeting by telephone or electronic means, the chairman of the meeting shall direct the manner in which such Member may cast his vote on a show of hands.
|
24.5 |
At any general meeting if an amendment is proposed to any resolution under consideration and the chairman of the meeting rules on whether or not the proposed amendment is out of order, the proceedings on the substantive resolution shall not be invalidated by any error in such ruling.
|
24.6 |
At any general meeting a declaration by the chairman of the meeting that a question proposed for consideration has, on a show of hands, been carried, or carried unanimously, or by a particular majority, or lost, and an entry to that effect in a book containing the minutes of the proceedings of the Company shall, subject to these Bye-laws, be conclusive evidence of that fact.
|
25. |
Power to Demand a Vote on a Poll
|
25.1 |
Notwithstanding the foregoing, a poll may be demanded by any of the following persons:
|
(a) |
the chairman of the meeting; or
|
(b) |
at least three Members present in person or represented by proxy; or
|
(c) |
any Member or Members present in person or represented by proxy and holding between them not less than one-tenth of the total voting rights of all the Members having the right to vote at such meeting; or
|
(d) |
any Member or Members present in person or represented by proxy holding shares in the Company conferring the right to vote at such meeting, being shares on which an aggregate sum has been paid up equal to not less than one-tenth of the total amount paid up on all such shares conferring such right,
|
25.2 |
Where a poll is demanded, subject to any rights or restrictions for the time being lawfully attached to any class of shares, every person present at such meeting shall have one vote for each share of which such person is the holder or for which such person holds a proxy and such vote shall be counted by ballot as described herein, or in the case of a general meeting at which one or more Members are present by telephone or electronic means, in such manner as the chairman of the meeting may direct and the result of such poll shall be deemed to be the resolution of the meeting at which the poll was demanded and shall replace any previous resolution upon the same matter which has been the subject of a show of hands. A person entitled to more than one vote need not use all his votes or cast all the votes he uses in the same way.
|
25.3 |
A poll demanded for the purpose of electing a chairman of the meeting or on a question of adjournment shall be taken forthwith. A poll demanded on any other question shall be taken at such time and in such manner during such meeting as the chairman (or acting chairman) of the meeting may direct. Any business other than that upon which a poll has been demanded may be conducted pending the taking of the poll.
|
25.4 |
Where a vote is taken by poll, each person physically present and entitled to vote shall be furnished with a ballot paper on which such person shall record his vote in such manner as shall be determined at the meeting having regard to the nature of the question on which the vote is taken, and each ballot paper shall be signed or initialled or otherwise marked so as to identify the voter and the registered holder in the case of a proxy. Each person present by telephone or electronic means shall cast his vote in such manner as the chairman shall direct. At the conclusion of the poll, the ballot papers and votes cast in accordance with such directions shall be examined and counted by a committee of not less than two Members or proxy holders appointed by the chairman for the purpose and the result of the poll shall be declared by the chairman.
|
26. |
Voting by Joint Holders of Shares
|
27. |
Instrument of Proxy
|
27.1 |
An instrument appointing a proxy shall be in writing in substantially the form set out at Schedule “D” or such other form as the chairman of the meeting shall accept. The instrument of proxy shall be deemed to confer authority to demand or join in demanding a poll, be heard at the meeting and to vote on any amendment of a written resolution or amendment of a resolution put to the meeting for which it is given as the proxy thinks fit. The instrument of proxy shall, unless it otherwise provides, be valid as well for any adjournment of the meeting to which it relates.
|
27.2 |
The instrument appointing a proxy must be received by the Company at the Registered Office or at such other place or in such manner as is specified in the notice convening the meeting or in any instrument of proxy sent out by the Company In relation to the meeting at which the person named in the instrument appointing a proxy proposes to vote, and an instrument appointing a proxy which is not received in the manner so prescribed shall be invalid.
|
27.3 |
A Member who is the holder of two or more shares may appoint more than one proxy to represent him and vote on his behalf in respect of different shares.
|
27.4 |
The decision of the chairman of any general meeting as to the validity of any appointment of a proxy shall be final.
|
28. |
Representation of Corporate Member
|
28.1 |
A corporation which is a Member may, by written instrument, authorise such person or persons as it thinks fit to act as its representative at any meeting and any person so authorised shall be entitled to exercise the same powers on behalf of the corporation which such person represents as that corporation could exercise if it were an individual Member, and that Member shall be deemed to be present in person at any such meeting attended by its authorised representative or representatives.
|
28.2 |
Notwithstanding Bye-law 28.1, the chairman of the meeting may accept such assurances as he thinks fit as to the right of any person to attend and vote at general meetings on behalf of a corporation which is a Member.
|
29. |
Adjournment of General Meeting
|
30. |
Written Resolutions
|
30.1 |
Subject to these Bye-laws, anything which may be done by resolution of the Company in general meeting or by resolution of a meeting of any class of the Members may, without a meeting may be done by written resolution in accordance with this Bye-law.
|
30.2 |
Notice of a written resolution shall be given, and a copy of the resolution shall be circulated to all Members who would be entitled to attend a meeting and vote thereon. The accidental omission to give notice to, or the non-receipt of a notice by, any Member does not invalidate the passing of a resolution.
|
30.3 |
A written resolution is passed when it is signed by, or in the case of a Member that is a corporation, on behalf of, the Members who at the date that the notice is given represent such majority of votes as would be required if the resolution was voted on at a meeting of Members at which all Members entitled to attend and vote thereat were present and voting.
|
30.4 |
A resolution in writing may be signed in any number of counterparts.
|
30.5 |
A resolution In writing made in accordance with this Bye-law is as valid as if it had been passed by the Company in general meeting or by a meeting of the relevant class of Members, as the case may be, and any reference in any Bye-law to a meeting at which a resolution is passed or to Members voting in favour of a resolution shall be construed accordingly.
|
30.6 |
A resolution in writing made in accordance with this Bye-law shall constitute minutes for the purposes of the Companies Act.
|
30.7 |
This Bye-law shall not apply to:
|
(a) |
a resolution passed to remove an Auditor from office before the expiration of his term of office; or
|
(b) |
a resolution passed for the purpose of removing a Director before the expiration of his term of office.
|
30.8 |
For the purposes of this Bye-law, the effective date of the resolution is the date when the resolution is signed by, or in the case of a Member that is a corporation whether or not a company within the meaning of the Companies Act, on behalf of, the last Member whose signature results in the necessary voting majority being achieved and any reference in any Bye-law to the date of passing of a resolution is, in relation to a resolution made in accordance with this Bye-law, a reference to such date.
|
31. |
Directors Attendance at General Meetings
|
32. |
Dividends
|
32.1 |
The Board may, subject to these Bye-laws and in accordance with the Companies Act, declare a dividend to be paid to the Members, in proportion to the number of shares held by them, and such dividend may be paid in cash or wholly or partly in specie in which case the Board may fix the value for distribution in specie of any assets. No unpaid dividend shall bear interest as against the Company.
|
32.2 |
The Board may fix any date as the record date for determining the Members entitled to receive any dividend.
|
32.3 |
The Company may pay dividends in proportion to the amount paid up on each share where a larger amount is paid up on some shares than on others.
|
32.4 |
The Board may declare and make such other distributions (in cash or in specie) to the Members as may be lawfully made out of assets of the Company. No unpaid distribution shall bear interest as against the Company.
|
33.
|
Power to Set Aside Profits
|
34. |
Method of Payment
|
34.1 |
Any dividend, interest, or other moneys payable in cash in respect of the shares may be paid by cheque or draft sent through the post directed to the Member at such Member’s address in the Register of Members, or to such person and to such address as the holder may in writing direct.
|
34.2 |
In the case of joint holders, any dividend, interest or other moneys payable in cash in respect of shares may be paid by cheque or draft sent through the post directed to the address of the holder first named in the Register of Members, or to such person and to such address as the joint holders may In writing direct. If two or more persons are registered as joint holders of any shares any one can give an effectual receipt for any dividend paid in respect of such shares.
|
34.3 |
The Board may deduct from the dividends or distributions payable to any Member all moneys due from such Member to the Company on account of calls or otherwise.
|
35. |
Capitalisation
|
35.1 |
The Board may capitalise any amount for the time being standing to the credit of any of the Company’s share premium or reserve accounts or to the credit of the profit and loss account or otherwise available for distribution by applying such amount in paying up unissued shares to be allotted as fully paid bonus shares pro rata to the Members.
|
35.2 |
The Board may capitalise any amount for the time being standing to the credit of a reserve account or amounts otherwise available for dividend distribution by applying such amounts in paying up in full, partly or nil paid shares of those Members who would have been entitled to such amounts if they were distributed by way of dividend or distribution.
|
36. |
Election of Directors
|
36.1 |
The Board shall be elected or appointed in the first place at the statutory meeting of the Company and thereafter, except in the case of a casual vacancy, at the annual general meeting or at any special general meeting called for that purpose. The Company may in general meeting set a shareholding requirement for Directors but unless so set there shall be no such requirement.
|
36.2 |
At any general meeting the Members may authorise the Board to fill any vacancy in their number left unfilled at a general meeting.
|
37. |
Number of Directors
|
38. |
Term of Office of Directors
|
39. |
Alternate Directors
|
39.1 |
At any general meeting, the Members may elect a person or persons to act as a Director in the alternative to any one or more Directors or may authorise the Board to appoint such Alternate Directors.
|
39.2 |
Unless the Members otherwise resolve, any Director may appoint a person or persons to act as a Director in the alternative to himself by notice deposited with the Secretary. Any person so elected or appointed shall have all the rights and powers of the Director or Directors for whom such person is appointed in the alternative provided that such person shall not be counted more than once in determining whether or not a quorum is present.
|
39.3 |
An Alternate Director shall be entitled to receive notice of all meetings of the Board and to attend and vote at any such meeting at which a Director for whom such Alternate Director was appointed in the alternative is not personally present and generally to perform at such meeting all the functions of such Director for whom such Alternate Director was appointed.
|
39.4 |
An Alternate Director shall cease to be such if the Director for whom he was appointed to act as a Director in the alternative ceases for any reason to be a Director, but he may be re-appointed by the Board as an alternate to the person appointed to fill the vacancy in accordance with these Bye-laws.
|
40. |
Removal of Directors
|
40.1 |
Subject to any provision to the contrary in these Bye-laws, the Members entitled to vote for the election of Directors may, at any special general meeting convened and held in accordance with these Bye-laws, remove a Director provided that the notice of any such meeting convened for the purpose of removing a Director shall contain a statement of the intention so to do and be served on such Director not less than 14 days before the meeting and at such meeting the Director shall be entitled to be heard on the motion for such Director’s removal.
|
40.2 |
If a Director is removed from the Board under this Bye-law, the Members may fill the vacancy at the meeting at which such Director is removed. In the absence of such election or appointment, the Board may fill the vacancy.
|
41. |
Vacancy in the Office of Director
|
41.1 |
The office of Director shall be vacated if the Director:
|
(a) |
is removed from office pursuant to these Bye-laws or is prohibited from being a Director by law;
|
(b) |
is or becomes bankrupt, or makes any arrangement or composition with his creditors generally;
|
(c) |
is or becomes of unsound mind or dies; or
|
(d) |
resigns his office by notice to the Company.
|
41.2 |
The Board shall have the power to appoint any person as a Director to fill a vacancy on the Board occurring as a result of the death, disability, disqualification or resignation of any Director and to appoint an Alternate Director to any Director so appointed.
|
42. |
Remuneration of Directors
|
43. |
Defect in Appointment
|
44. |
Directors to Manage Business
|
45. |
Powers of the Board of Directors
|
(a) |
appoint one or more Directors to the office of managing director or chief executive officer of the Company, who shall, subject to the control of the Board, supervise and administer all of the general business and affairs of the Company;
|
(b) |
appoint a person to act as manager of the Company’s day-to-day business and may entrust to and confer upon such manager such powers and duties as it deems appropriate for the transaction or conduct of such business;
|
(c) |
appoint, suspend, or remove any manager, secretary, clerk, agent or employee of the Company and may fix their remuneration and determine their duties;
|
(d) |
exercise all the powers of the Company to borrow money and to mortgage or charge its undertaking, property and uncalled capital, or any part thereof, and may issue debentures, debenture stock, convertible loan notes, and other securities whether outright or as security for any debt, liability or obligation of the Company or any third party;
|
(e) |
by power of attorney, appoint any company, firm, person or body of persons, whether nominated directly or indirectly by the Board, to be an attorney of the Company for such purposes and with such powers, authorities and discretions (not exceeding those vested In or exercisable by the Board) and for such period and subject to such conditions as it may think fit and any such power of attorney may contain such provisions for the protection and convenience of persons dealing with any such attorney as the Board may think fit and may also authorise any such attorney to sub-delegate all or any of the powers, authorities and discretions so vested in the attorney;
|
(f) |
procure that the Company pays all expenses incurred in promoting and incorporating the Company;
|
(g) |
in connection with the issue of any share, pay such commission and brokerage as may be permitted by law; and
|
(h) |
authorise any company, firm, person or body of persons to act on behalf of the Company for any specific purpose and in connection therewith to execute any deed, agreement, document or instrument on behalf of the Company.
|
(i)
|
present any petition and make any application in connection with the liquidation or reorganisation of Company;
|
(j)
|
delegate any of its powers (including the power to sub-delegate) to a committee of one or more persons appointed by the Board which may consist partly or entirely of non-Directors, provided that every such committee shall conform to such directions as the Board shall impose on them and provided further that the meetings and proceedings of any such committee shall be governed by the provisions of these Bye-laws regulating the meetings and proceedings of the Board, so far as the same are applicable and are not superseded by directions imposed by the Board; and
|
(k)
|
delegate any of its powers (including the power to sub-delegate) to any person on such terms and in such manner as the Board may see fit.
|
46. |
Register of Directors and Officers
|
47. |
Appointment of Officers
|
48.
|
Appointment of Secretary
|
49. |
Duties of Officers
|
50. |
Remuneration of Officers
|
51. |
Conflicts of Interest
|
51.1 |
Any Director, or any Director’s firm, partner or any company with whom any Director is associated, may act in any capacity for, be employed by or render services to the Company and such Director or such Director’s firm, partner or company shall be entitled to remuneration as if such Director were not a Director. Nothing contained in this Bye- law shall authorise a Director or Director’s firm, partner or company to act as Auditor to the Company.
|
51.2 |
A Director who is directly or indirectly interested in a contract or proposed contract or arrangement with the Company shall declare the nature of such interest as required by the Companies Act.
|
51.3 |
Following a declaration being made pursuant to this Bye-law, and unless disqualified by the chairman of the relevant Board meeting, a Director may vote in respect of any contract or proposed contract or arrangement in which such director is interested and may be counted in the quorum for such meeting.
|
52. |
Indemnification and Exculpation of Directors and Officers
|
52.1 |
The Directors, Secretary and other Officers (the term Officer for this Bye-law to include any person appointed to any committee by the Board) for the time being acting in relation to any of the affairs of the Company, any subsidiary thereof, and the liquidation or trustees (if any) for the time being acting in relation to any of the affairs of the Company or any subsidiary thereof and every one of them, and their heirs, executors and administrators, shall be indemnified and secured harmless out of the assets of the Company from and against all actions, costs, charges, losses, damages and expenses which they or any of them, their heirs, executors or administrators, shall or may incur or sustain by or by reason of any act done, concurred in or omitted in or about the execution of their duty, or supposed duty, or In their respective offices or trusts, and none of them shall be answerable for the acts, receipts, neglects or defaults of the others of them or for joining in any receipts for the sake of conformity, or for any bankers or other persons with whom any moneys or effects belonging to the Company shall or may be lodged or deposited for safe custody, or for insufficiency or deficiency of any security upon which any moneys of or belonging to the Company shall be placed out on or invested, or for any other loss, misfortune or damage which may happen in the execution of their respective offices or trusts, or in relation thereto, PROVIDED THAT this indemnity shall not extend to any matter in respect of any fraud or dishonesty which may attach to any of the said persons.
|
52.2 |
Each Member agrees to waive any claim or right of action such Member might have, whether individually or by or in the right of the Company, against any Director or Officer on account of any action taken by such Director or Officer, or the failure of such Director or Officer to take any action in the performance of his duties with or for the Company or any subsidiary thereof, PROVIDED THAT such waiver shall not extend to any matter in respect of any fraud or dishonesty which may attach to such Director or Officer.
|
52.3 |
The Company may purchase and maintain insurance for the benefit of any Director or Officer against any liability incurred by him under the Companies Act in his capacity as a Director or Officer or indemnifying such Director or Officer in respect of any loss arising or liability attaching to him by virtue of any rule of law in respect of any negligence, default, breach of duty or breach of trust of which the Director or Officer may be guilty in relation to the Company or any subsidiary thereof.
|
52.4 |
The Company may advance moneys to a Director or Officer for the costs, charges and expenses incurred by the Director or Officer in defending any civil or criminal proceedings against him, on condition that the Director or Officer shall repay the advance if any allegation of fraud or dishonesty is proved against him.
|
53. |
Board Meetings
|
54. |
Notice of Board Meetings
|
55. |
Telephonic or electronic Participation In Meetings
|
56. |
Quorum at Board Meetings
|
57. |
Board to Continue in the Event of Vacancy
|
58. |
Chairman to Preside
|
59. |
Written Resolutions
|
60. |
Validity of Prior Acts of the Board
|
61. |
Books of Account
|
61.1 |
The Board shall cause to be kept proper records of account with respect to all transactions of the Company and in particular with respect to:
|
(a) |
all amounts of money received and expended by the Company and the matters in respect of which the receipt and expenditure relates;
|
(b) |
all sales and purchases of goods by the Company; and
|
(c) |
all assets and liabilities of the Company.
|
61.2 |
Such records of account shall be kept at the Registered Office, or subject to the Companies Act, at such other place as the Board thinks fit and shall be available for inspection by the Directors during normal business hours.
|
62.
|
Financial Year End
|
63.
|
Annual Audit
|
64.
|
Appointment of Auditor
|
64.1 |
Subject to the Companies Act and provided that the Members have not waived the requirement to hold an annual general meeting or appoint an Auditor, at the annual general meeting or at a subsequent special general meeting in each year, an independent representative of the Members shall be appointed by them as Auditor of the accounts of the Company.
|
64.2 |
The Auditor may be a Member but no Director, Officer or employee of the Company shall, during his continuance in office, be eligible to act as an Auditor of the Company.
|
65.
|
Remuneration of Auditor
|
66. |
Duties of Auditor
|
66.1 |
The financial statements provided for by these Bye-laws shall be audited by the Auditor in accordance with generally accepted auditing standards. The Auditor shall make a written report on such financial statements in accordance with generally accepted auditing standards.
|
66.2 |
The generally accepted auditing standards referred to in this Bye-law may be those of a country or jurisdiction other than Bermuda or such other generally accepted auditing standards as may be provided for in the Companies Act. If so, the financial statements and the report of the Auditor shall identify the generally accepted auditing standards used.
|
67 |
Access to Records
|
68. |
Financial Statements
|
69. |
Distribution of Auditor’s Report
|
70. |
Vacancy in the Office of Auditor
|
71. |
Minutes
|
(a) |
all elections and appointments of Officers;
|
(b) |
the names of the Directors present at each meeting of the Board and of any committee appointed by the Board; and
|
(c) |
all resolutions and proceedings of general meetings of the Members, meetings of the Board, meetings of managers and meetings of committees appointed by the Board.
|
72. |
Place Where Corporate Records Kept
|
73. |
Form and Use of Seal
|
73.1 |
The Company may adopt a seal in such form as the Board may determine. The Board may adopt one or more duplicate seals for use in or outside Bermuda.
|
73.2 |
A seal may, but need not be affixed to any deed, instrument, share certificate or document, and if the seal is to be affixed to such deed, instrument, share certificate or document, it shall be attested by the signature of (i) any Director, or (ii) any Officer, or (iii) the Secretary, or (iv) any person authorised by the Board for that purpose.
|
73.3 |
A Resident Representative may, but need not, affix the seal of the Company to certify the authenticity of any copies of documents.
|
74. |
Alteration or amendment of Bye-laws
|
75. |
Alteration or amendment of Memorandum
|
76. |
Discontinuance
|
77. |
Registered Office
|
78. |
Amalgamation and Merger
|
79. |
Conversion
|
80. |
Winding-Up
|
[Signature of Secretary]
|
|
By Order of Board
|
Signed by:
|
In the presence of:
|
|
Transferor
|
Witness
|
|
Transferee
|
Witness
|
Signed by:
|
In the presence of:
|
|
Transferor
|
Witness
|
|
Transferee
|
Witness
|
1 |
Capitalized terms used but not otherwise defined herein shall have the meanings set forth in Section 9.
|
SIGNED
for and on behalf of |
|
FORWARD MARCH LIMITED
|
Director
|
2. |
Definitions. As used herein, the following definitions shall apply:
|
9. |
Taxes.
|
10.
|
Non-Transferability of Awards.
|
11.
|
Adjustments Upon Changes in Capitalization, Merger or Certain Other Transactions.
|
(1)
|
FORWARD MARCH LIMITED, an exempted company organised and existing under the laws of Bermuda, with Company Registration No. 52347 and having its registered address at Crawford House, 50 Cedar Avenue, Hamilton, Bermuda HM 11 (“FM”),
|
(2)
|
DGS LIMITED an exempted company organised and existing under the laws of Bermuda, with Company Registration No. 52345 and having its registered address at Crawford House, 50 Cedar Avenue, Hamilton, Bermuda HM 11 (“DGS”);
|
(3)
|
JEFFREY COX, an individual with an address of 2572 Saddleback Ct, Castle Rock, CO, 80104-7542 USA (“JC”); and
|
(A)
|
JC is the holder of a total of 3,871,836 common shares with a par value of US$0.001 per common share in DGS (the “DGS Shares”).
|
(B)
|
Subject to any prior necessary corporate or regulatory approvals (including any prior no-objection or approval of the BMA), JC would like to effect a transfer to FM, and FM would like to accept all of the DGS Shares, in exchange for the issue and allotment by FM of 360,184 fully paid and non-assessable common shares in FM with a par value of US$0.0001 per common share to JC, or his nominee (the “FM Shares”) (the “Share Transfer and Exchange”).
|
(C)
|
The Parties are accordingly entering into this Agreement to set out the terms and conditions governing the Share Transfer and Exchange.
|
1. |
DEFINITIONS AND INTERPRETATION
|
1.1 |
Definitions
|
“Agreement” |
means this share transfer and exchange agreement, including its schedules (if any);
|
“BMA”
|
means the Bermuda Monetary Authority;
|
“Companies Act”
|
means the Companies Act, 1981, as amended, of Bermuda;
|
“Completion” |
means the completion of the Share Transfer and Exchange;
|
“Completion Date”
|
means on or by 30 June, 2017 or such other date as may be agreed between the Parties in writing;
|
“DGS Shares”
|
has the meaning given to it in Recital (A);
|
“Dispute”
|
has the meaning given to it in clause 7.9;
|
“Encumbrance”
|
means any adverse claim or right or third party right or other right or interest, any equity, any option or right of pre-emption or right to acquire or right to restrict, any mortgage, charge, assignment, hypothecation, pledge, lien, encumbrance or security interest or arrangement of whatsoever nature, any reservation-of-title or any hire purchase, lease or instalment purchase agreement;
|
“FM Shares”
|
Has the meaing given to it in Recital (B);
|
“Proceedings”
|
has the meaning given to it in clause 7.10(a);
|
“Share Transfer and Exchange”
|
has the meaning given to in it Recital (B);
|
1.2 |
Interpretation
|
(a) |
the section headings and captions to the clauses in this Agreement are inserted for convenience of reference only and shall not be considered a part of or affect the construction or interpretation of this Agreement;
|
(b) |
a reference to a document is a reference to that document as from time to time supplemented or varied;
|
(c) |
words importing the singular shall include the plural number and vice versa and words importing a gender shall include each gender;
|
(d) |
words and phrases, the definitions of which are contained or referred to in the Companies Act shall be construed as having the meanings thereby attributed to them; and
|
(e) |
any reference to any clause, sub-clause or paragraph, shall be a reference to the clause, sub-clause or paragraph, of this Agreement in which the reference occurs unless it is indicated that reference to some other provision is intended.
|
2. |
SHARE TRANSFER AND EXCHANGE
|
2.1 |
Subject to any prior necessary corporate or regulatory approvals (including any prior regulatory no-objection or approval of the BMA), JC agrees to effect the transfer of the DGS Shares to FM and FM agrees to acquire the DGS Shares in exchange for the issue and allotment of the FM Shares, as fully paid and non-assessable shares, by FM to JC, with effect from the Completion and free from any Encumbrances and with the benefit of all accrued rights and advantages attaching or belonging thereto.
|
3. |
CONSIDERATION TO JC
|
3.1 |
JC and FM agree that the issuance of the FM Shares shall be good and sufficient consideration for the transfer of the DGS Shares.
|
4. |
COMPLETION
|
4.1 |
Timing
|
5. |
WARRANTIES AND COVENANTS
|
5.1
|
Warranties
|
(a)
|
JC warrants and represents to the Parties that:
|
(i)
|
he is the beneficial and legal owner of the DGS Shares and all such DGS Shares are free of all Encumbrances;
|
(ii)
|
he has the legal right and full power and authority to execute and deliver, and to exercise his rights and perform his obligations under this Agreement, and further that this Agreement constitutes a valid, legally binding and enforceable obligation on him in accordance with its terms; and
|
(iii)
|
this Agreement constitutes, and the documents, if any, referred to in this Agreement which are to be executed by him, when executed, will constitute, valid and binding agreements enforceable in accordance with their respective terms.
|
(b)
|
Each of DGS and FM respectively warrant and represent to COX that:
|
(i)
|
each is a company duly incorporated and validly existing under the laws of its incorporation or, if applicable, continuation, and has the power to own its assets and carry on its business as it is being conducted;
|
(ii)
|
each has the legal right and full power and authority to execute and deliver, and to exercise their rights and perform their obligations under this Agreement, and further that this Agreement constitutes a valid, legally binding and enforceable obligation on each of them in accordance with its terms; and
|
(iii)
|
this Agreement constitutes, and the documents, if any, referred to in this Agreement which are to be executed by each of them, when executed, will constitute, valid and binding agreements enforceable in accordance with their respective terms.
|
(c)
|
FM warrants and represents to JC that upon Completion, FM’s issued share capital will be as follows:
|
(A)
|
360,184 common shares issued to JC;
|
(B)
|
4,749,861 preferred shares issued to TRGI;
|
(C)
|
6,856,139 common shares issued to TRGI; and
|
(D)
|
an additional 533,818 common shares shall be issued, or agreed to be issued, to other person(s).
|
(d)
|
FM further warrants and represents to JC that, on or by the Completion Date (i) FM’s Byelaws and a Certificate of Designation for the preferred shares shall be in the form as attached hereto as Exhibit A to this Agreement; and (ii) FM’s Stock Option Plan shall be in the form attached hereto as Exhibit B to this Agreement.
|
5.2
|
Covenants
|
6. |
ACKNOWLEDGEMENT
|
6.1
|
By signing this Agreement, each of DGS and FM undertakes:
|
(a)
|
to perform any action required to give effect to the provisions of this Agreement;
|
(b)
|
that any resolutions required to be taken by its shareholder or directors to effect Completion have been adopted (whether at a meeting or in writing);
|
(c)
|
to cancel such certificates as may be returned to it or declared lost as applicable;
|
(d)
|
to issue new certificates as applicable to reflect the Share Transfer and Exchange;
|
(e)
|
to update its registers (including its register of members) to reflect the positions following the Share Transfer and Exchange; and
|
(f)
|
to file all necessary statutory forms and documents with the BMA and all other authorities, if and as required, within the time limits prescribed by applicable law or regulation.
|
7. |
MISCELLANEOUS PROVISIONS
|
7.1
|
Assignment
|
7.2
|
Parties Bound
|
7.3
|
Relationship of the Parties
|
(a)
|
constitute a partnership between the Parties or any of them; or
|
(b)
|
make any Party an agent for any other Party, for any purpose whatsoever.
|
7.4
|
Entire Agreement
|
7.5
|
Waivers
|
7.6
|
Variations
|
7.7
|
Counterparts
|
7.8
|
Further Assurance
|
7.9
|
Governing Law
|
7.10
|
Jurisdiction
|
(a)
|
Each of the Parties to this Agreement irrevocably agrees that the courts of Bermuda are to have exclusive jurisdiction to settle any Dispute and, for such purposes, irrevocably submits to the exclusive jurisdiction of such courts. Any proceeding, suit or action arising out of or in connection with this Agreement (the “Proceedings”) shall therefore be brought in the courts of Bermuda.
|
(b)
|
Each of the Parties to this Agreement irrevocably waives any objection to Proceedings in the courts referred to in clause 7.10(a) on the grounds of venue or on the grounds of forum non conveniens.
|
For and on behalf of:
|
|||||
THE RESOURCE GROUP INTERNATIONAL LIMITED
|
|||||
|
|||||
Signature
|
|||||
Name: Mohammed Khaishgi
|
|||||
Director/Authorised Signatory
|
|||||
For and on behalf of:
|
|||||
DIGITAL GLOBE SERVICES, LTD.
|
|||||
Signed by
|
|
||||
Signature
|
|||||
Name: Mohammed Khaishgi
|
|||||
Director/Authorised Signatory
|
|||||
For and on behalf of:
|
|||||
Signed by
|
|
||||
MR. JEFFREY COX, in the presence of:
|
|||||
Signature of witness:
|
|||||
Name:
|
Pat Costello
|
||||
Address:
|
1700 Pennsylvania Ave, Suite 560
|
||||
Washington DC 20006
|
|||||
Occupation:
|
Lawyer
|
||||
For and on behalf of:
|
|||||
DGS LIMITED
|
|||||
|
|||||
Signature
|
|||||
Name: Zia Chishti
|
|||||
Director/Authorised Signatory
|
EXHIBIT A
BYE-LAWS
OF
Forward March Limited
CERTIFIED that the within-written bye-laws are a true copy of the bye-laws of Compass Administration Services Ltd (the “Company”) as approved and adopted as the bye-laws of the Company (the “Bye-Laws”) by written resolution constituting the statutory general meeting of the sole member of the Company dated and effective on 3 March 2017.
Duly Authorised | |
For and on behalf of | |
Compass Administration Services Ltd. | |
Secretary | |
Prepared by
ASW Law Limited
Barristers & Attorneys
Crawford House
50 Cedar Avenue
Hamilton, HM 11
Bermuda
PAGE INTENTIONALLY LEFT BLANK
TABLE OF CONTENTS
DEFINITIONS AND INTERPRETATION | ||
1. | Definitions and Interpretation | 1 |
SHARES | ||
2. | Power to Issue Shares | 3 |
3. | Power of the Company to Purchase its Shares | 4 |
4. | Rights Attaching to Shares | 4 |
5. | Calls on Shares | 5 |
6. | Forfeiture of Shares | 5 |
7. | Share Certificates | 6 |
8. | Fractional Shares | 6 |
REGISTRATION OF SHARES | ||
9. | Register of Members | 6 |
10. | Registered Holder Absolute Owner | 6 |
11. | Transfer of Registered Shares | 6 |
12. | Transmission of Registered Shares | 7 |
ALTERATION OF SHARE CAPITAL | ||
13. | Power to Alter Capital | 8 |
14. | Variation of Rights Attaching to Shares | 8 |
MEETINGS OF MEMBERS | ||
15. | Annual General Meetings | 9 |
16. | Special General Meetings | 9 |
17. | Requisitioned General Meetings | 9 |
18. | Notice | 9 |
19. | Giving Notice and Access | 10 |
20. | Postponement of General Meeting | 10 |
21. | Telephonic or Electronic Participation in Meetings | 10 |
22. | Quorum at General Meetings | 11 |
23. | Chairman to Preside at General Meetings | 11 |
24. | Voting on Resolutions | 11 |
25. | Power to Demand a Vote on a Poll | 12 |
26. | Voting by Joint Holders of Shares | 13 |
27. | Instrument of Proxy | 13 |
28. | Representation of Corporate Member | 13 |
29. | Adjournment of General Meeting | 14 |
30. | Written Resolutions | 14 |
31. | Directors Attendance at General Meetings | 15 |
DIVIDENDS AND CAPITALISATION | ||
32. | Dividends | 15 |
33. | Power to Set Aside Profits | 15 |
34. | Method of Payment | 15 |
35. | Capitalisation | 16 |
DIRECTORS AND OFFICERS | ||
36. | Election of Directors | 16 |
37. | Number of Directors | 16 |
38. | Term of Office of Directors | 16 |
39. | Alternate Directors | 16 |
40. | Removal of Directors | 17 |
41. | Vacancy in the Office of Director | 17 |
42. | Remuneration of Directors | 18 |
43. | Defect in Appointment | 18 |
44. | Directors to Manage Business | 18 |
45. | Powers of the Board of Directors | 18 |
46. | Register of Directors and Officers | 19 |
47. | Appointment of Officers | 19 |
48. | Appointment of Secretary | 20 |
49. | Duties of Officers | 20 |
50. | Remuneration of Officers | 20 |
51. | Conflicts of Interest | 20 |
52. | Indemnification and Exculpation of Directors and Officers | 20 |
MEETINGS OF THE BOARD OF DIRECTORS | ||
53. | Board Meetings | 21 |
54. | Notice of Board Meetings | 21 |
55. | Telephonic or Electronic Participation in Meetings | 22 |
56. | Quorum at Board Meetings | 22 |
57. | Board to Continue in the Event of Vacancy | 22 |
58. | Chairman to Preside | 22 |
59. | Written Resolutions | 22 |
60. | Validity of Prior Acts of the Board | 22 |
ACCOUNTS | ||
61. | Books of Account | 23 |
62. | Financial Year End | 23 |
AUDITS | ||
63. | Annual Audit | 23 |
64. | Appointment of Auditor | 23 |
65. | Remuneration of Auditor | 23 |
66. | Duties of Auditor | 24 |
67. | Access to Records | 24 |
68. | Financial Statements | 24 |
69. | Distribution of Auditor’s Report | 24 |
70. | Vacancy in the Officer of Auditor | 24 |
CORPORATE RECORDS | ||
71. | Minutes | 24 |
72. | Place Where Corporate Records Kept | 25 |
73. | Form and Use of Seal | 25 |
CHANGES TO CONSTITUTION |
||
74. | Alteration or amendment of Bye-laws | 25 |
75. | Alteration or amendment of Memorandum of Association | 25 |
76. | Discontinuance | 25 |
MISCELLANEOUS | ||
77. | Registered Office | 26 |
78. | Amalgamation and Merger | 26 |
79. | Conversion | 26 |
VOLUNTARY WINDING-UP AND DISSOLUTION | ||
80. | Winding-Up | 26 |
FORMS | |
Schedule “A” | (Bye-law 6) |
Schedule “B” | (Bye-law 11) |
Schedule “C” | (Bye-law 12.2) |
Schedule “D” | (Bye-law 27.1) |
1. |
Definitions and Interpretation
|
1.1 |
In these Bye-laws, the following words and expressions shall, where not inconsistent with the context, have the following respective meanings:
|
“Alternate Director”
|
an alternate director appointed in accordance with these Bye-laws;
|
||
“Auditor”
|
includes any individual auditor or partnership of auditors;
|
||
“Board”
|
the board of directors of the Company appointed or elected pursuant to these Bye-laws and acting by resolution in accordance with the Companies Act and these Bye-laws or the directors present at a meeting of directors at which there is a quorum;
|
||
“Bye-laws”
|
means these Bye-laws in their present form or as from time to time amended;
|
||
“Companies Act”
|
the Companies Act 1981, as amended from time to time;
|
||
“Company”
|
the company incorporated in Bermuda under the name of Forward March Limited on 28 February 2017;
|
||
“Director”
|
any person duly elected or appointed as a director of the Company and shall include an Alternate Director or any person occupying the position of director by whatever name called;
|
||
“Further Financing”
|
any form of debt or equity financing of the Company including by way of an issue of shares, options, warrants or other convertible instruments or securities;
|
||
“Member”
|
the person registered in the Register of Members as the holder of shares in the Company and, when two or more persons are so registered as joint holders of shares, means the person whose name stands first in the Register of Members as one of such joint holders or all of such persons, as the context so requires;
|
||
“Memorandum”
|
means the Memorandum of Association of the Company, as from time to time amended;
|
||
“notice”
|
written notice as further provided in these Bye-laws unless otherwise specifically stated;
|
“Officer”
|
any person appointed by the Board to hold an office in the Company;
|
||
“Register of Directors Officers”
|
the register of directors and officers referred to in and these Bye-laws;
|
||
“Register of Members”
|
the register of members referred to in these Bye-laws;
|
||
“Registered Office”
|
the registered office for the time being of the Company;
|
||
“Resident Representative”
|
any person appointed to act as resident representative of the Company and includes any deputy or assistant resident representative;
|
||
“Secretary”
|
the person appointed to perform any or all of the duties of secretary of the Company and includes any deputy or assistant secretary and any person appointed by the Board to perform any of the duties of the Secretary;
|
||
“share”
|
means a share in the capital of the Company and includes a fraction of a share; and
|
||
“Treasury Share”
|
a share of the Company that was or is treated as having been acquired and held by the Company and has been held continuously by the Company since it was so acquired and has not been cancelled.
|
(a) |
words denoting the plural number include the singular number and vice versa;
|
(b) |
words denoting the masculine gender include the feminine and neuter genders;
|
(c) |
words importing persons include companies, associations or bodies of persons whether corporate or not;
|
(d) |
the words:
|
(i) |
“may” shall be construed as permissive; and
|
(ii) |
“shall” shall be construed as imperative; and
|
(e) |
unless otherwise provided in these Bye-laws, words or expressions defined in the Companies Act shall bear the same meaning in these Bye-laws.
|
1.3 |
In these Bye-laws expressions referring to writing or its cognates shall, unless the contrary intention appears, include facsimile, printing, lithography, photography, electronic mail and other modes of representing words in visible form.
|
1.4 |
Headings used in these Bye-laws are for convenience only and are not to be used or relied upon in the construction hereof.
|
2.
|
Power to Issue Shares
|
2.1 |
Subject to these Bye-laws and to any resolution of the Members to the contrary, and without prejudice to any special rights previously conferred on the holders of any existing shares or class of shares, the Board shall have the power to issue any unissued shares on such terms and conditions as it may determine and any shares or class of shares may be issued with such preferred, deferred or other special rights or such restrictions, whether in regard to dividend, voting, return of capital, or otherwise as the Company may by resolution of the Members prescribe.
|
2.2 |
Subject to the provisions of these provisions of these Bye-laws and any limitations prescribed by law, and without prejudice to any special rights previously conferred on the holders of any existing class or series of shares, any class or series of shares may be issued with such preferred or other special rights as the Board may determine (including such preferred or other special rights or restrictions with respect to dividend, voting, liquidation or other rights of the shares as may be determined by the Board).The Board may establish from time to time the number of shares to be included in each such class or series, which number may be increased (except as otherwise provided by the Board in creating such class or series) or decreased (but not below the number of shares thereof then in issue) from time to time by resolution of the Board, and to fix the designation, powers, preferences, redemption provisions restrictions and rights to such class or series and the qualifications, limitations or restrictions thereof. The terms of any class or series of shares shall be set forth in a Certificate of Designation in the minutes of the Board authorising the issuance of such shares but shall not form part of these Bye-laws, and may be examined by any Member on request.
|
2.3 |
Without limiting the foregoing and subject to the Companies Act, the Company may issue preference shares which (i) are liable to be redeemed on the happening of a specified event or events or on a given date or dates and/or (ii) are liable to be redeemed at the option of the Company and/or the holder. The terms and manner of redemption of any redeemable shares shall be as the Board may by resolution determine before the allotment of such shares and the terms and manner of redemption of any other redeemable preference shares shall be either (i) as the Company may by resolution determine or (ii) insofar as the Board is so authorised by any resolution, as the Board may by resolution determine, in either case, before the allotment of such shares.
|
3.
|
Power of the Company to Purchase its Shares
|
3.1 |
The Company may purchase its own shares for cancellation or to acquire them as Treasury Shares in accordance with the Companies Act on such terms as the Board shall think fit. No such purchase shall be made if there are reasonable grounds for believing that the Company is, or after the purchase would be, unable to pay its liabilities as they become due.
|
3.2 |
The Board may exercise all the powers of the Company to purchase or acquire all or any part of its own shares in accordance with the Companies Act.
|
3.3 |
Shares so purchased by the Company under this Bye-law shall be treated as cancelled and the amount of the Company’s issued capital shall be reduced by the nominal value of those shares accordingly but the purchase of shares under this Bye-law shall not be taken as reducing the amount of the Company’s authorised share capital.
|
4.
|
Rights Attaching to Shares
|
4.1 |
Subject to any resolution of the Members to the contrary (and without prejudice to any special rights conferred thereby on the holders of any other shares or class of shares), the share capital shall be divided into shares of a single class the holders of which shall, subject to these Bye-laws;
|
(a) |
be entitled to one vote per share;
|
(b) |
be entitled to such dividends as the Board may from time to time declare;
|
(c) |
in the event of a winding-up or dissolution of the Company, whether voluntary or involuntary or for the purpose of a reorganisation or otherwise or upon any distribution of capital, be entitled to the surplus assets of the Company; and
|
(d) |
generally be entitled to enjoy all of the rights attaching to shares.
|
4.2 |
All the rights attaching to a Treasury Share shall be suspended and shall not be exercised by the Company while it holds such Treasury Share and, except where required by the Companies Act, all Treasury Shares shall be excluded from the calculation of any percentage or fraction of the share capital, or shares, of the Company.
|
4.3 |
At the discretion of the Board, whether or not in connection with the issuance and sale of any shares or other securities of the Company, the Company may issue securities, contracts, warrants or other instruments evidencing any shares, option rights, securities having conversion or option rights, or obligations on such terms, conditions and other provisions as are fixed by the Board including, without limiting the generality of this authority, conditions that preclude or limit any person or persons owning or offering to acquire a specified number or percentage of the issued common shares, other shares, option rights, securities having conversion or option rights, or obligations of the Company or transferee of the person or persons from exercising, converting, transferring or receiving the shares, option rights, securities having conversion or option rights, or obligations.
|
5.
|
Calls on Shares
|
6.
|
Forfeiture of Shares
|
6.1
|
If any Member fails to pay, on the day appointed for payment thereof, any call in respect of any share allotted to or held by such Member, the Board may, at any time thereafter during such time as the call remains unpaid, direct the Secretary to forward such Member a notice in writing in the form set out at Schedule “A”, or as near to such form as circumstances admit.
|
6.2
|
If the requirements of such notice are not complied with, any such share may at any time thereafter before the payment of such call and the interest due in respect thereof be forfeited by a resolution of the Board to that effect, and such share shall thereupon become the property of the Company and may be disposed of as the Board shall determine. Without limiting the generality of the foregoing, the disposal may take place by sale, repurchase, redemption or any other method of disposal permitted by and consistent with these Bye-laws and the Companies Act.
|
6.3
|
A Member whose share or shares have been so forfeited shall, notwithstanding such forfeiture, be liable to pay to the Company all calls owing on such share or shares at the time of the forfeiture, together with all interest due on such share or shares and any costs and expenses incurred by the Company in connection with such share or shares.
|
6.4
|
The Board may accept the surrender of any shares which it is in a position to forfeit on such terms and conditions as may be agreed. Subject to those terms and conditions, a surrendered share shall be treated as if it had been forfeited.
|
7.
|
Share Certificates
|
7.1
|
Every Member shall be entitled to a certificate under the common seal of the Company or bearing the signature (or a facsimile thereof) of a Director or the Secretary or a person expressly authorised to sign specifying the number and, where appropriate, the class of shares held by such Member and whether the same are fully paid up and, if not, specifying the amount paid on such shares. The Board may by resolution determine, either generally or in a particular case, that any or all signatures on certificates may be printed thereon or affixed by mechanical means.
|
7.2 |
The Company shall be under no obligation to complete and deliver a share certificate unless specifically called upon to do so by the person to whom the shares have been allotted.
|
7.3 |
If any share certificate shall be proved to the satisfaction of the Board to have been wom out, lost, mislaid, or destroyed the Board may cause a new certificate to be issued and request indemnity for the lost certificate if it sees fit.
|
8.
|
Fractional Shares
|
9.
|
Register of Members
|
9.1 |
The Board shall cause to be kept in one or more books a Register of Members and shall enter in such Register of Members the particulars required by the Companies Act.
|
9.2 |
The Register of Members shall be open to inspection without charge at the registered office of the Company on every business day, subject to such reasonable restrictions as the Board may impose, so that not less than two hours in each business day be allowed for inspection. The Register of Members may, after notice has been given in accordance with the Companies Act, be closed for any time or times not exceeding in the whole thirty days in each year.
|
10.
|
Registered Holder Absolute Owner
|
11.
|
Transfer of Registered shares
|
11.1
|
An instrument of transfer shall be in writing in the form set out at Schedule “B”, or as near to such form as circumstances admit, or in such other form as the Board may accept.
|
11.2 |
Such instrument of transfer shall be signed by or on behalf of the transferor and transferee, provided that, in the case of a fully paid share, the Board may accept the instrument signed by or on behalf of the transferor alone. The transferor shall be deemed to remain the holder of such share until the same has been registered as having been transferred to the transferee in the Register of Members.
|
11.3 |
The Board may refuse to recognise any instrument of transfer unless it is accompanied by the certificate in respect of the shares to which it relates and by such other evidence as the Board may reasonably require to show the right of the transferor to make the transfer.
|
11.4 |
The joint holders of any·share may transfer such share to one or more of such joint holders, and the surviving holder or holders of any share previously held by them jointly with a deceased Member may transfer any such share to the executors or administrators of such deceased Member.
|
11.5 |
The Board may in its absolute discretion and without assigning any reason therefor refuse to register the transfer of a share. The Board shall refuse to register a transfer unless all applicable consents, authorisations and permissions of any governmental body or agency in Bermuda have been obtained. If the Board refuses to register a transfer of any share the Secretary shall, within three months after the date on which the transfer was lodged with the Company, send to the transferor and transferee notice of the refusal.
|
12. |
Transmission of Registered Shares
|
12.1 |
In the case of the death of a Member, the survivor or survivors where the deceased Member was a joint holder, and the legal personal representatives of the deceased Member where the deceased Member was a sole holder, shall be the only persons recognised by the Company as having any title to the deceased Member’s interest in the shares. Nothing herein contained shall release the estate of a deceased joint holder from any liability in respect of any share which had been jointly held by such deceased Member with other persons. Subject to the Companies Act, for the purpose of this Bye-law, legal personal representative means the executor or administrator of a deceased Member of such other person as the Board may, in its absolute discretion, decide as being properly authorised to deal with the shares of a deceased Member.
|
12.2 |
Any person becoming entitled to a share in consequence of the death or bankruptcy of any Member or otherwise by operation of law may be registered as a Member upon such evidence as the Board may deem sufficient or may elect to nominate some person to be registered as a transferee of such share, and in such case the person becoming entitled shall execute in favour of such nominee an instrument of transfer in writing in the form set out at Schedule “C” or as near to such form as circumstances admit.
|
12.3 |
On the presentation of the foregoing materials to the Board, accompanied by such evidence as the Board may require to prove the title of the transferor, the transferee shall be registered as a Member. Notwithstanding the foregoing, the Board shall, in any case, have the same right to decline or suspend registration as it would have had in the case if a transferor of the share by that Member before such Member’s death or bankruptcy, as the case may be.
|
12.4
|
Where two or more persons are registered as joint holders of a share or shares, then in the event of the death of any joint holder or holders the remaining joint holder or holders shall be absolutely entitled to such share or shares and the Company shall recognise no claim in respect of the estate of any joint holder except in the case of the last survivor of such joint holders.
|
13. |
Power to Alter capital
|
13.1 |
The Company may if authorised by resolution of the Members increase, divide, consolidate, subdivide, change the currency denomination of, diminish or otherwise alter or reduce its share capital in any manner permitted by the Companies Act.
|
13.2 |
Where, on any alteration or reduction of share capital, fractions of shares or some other difficulty would arise, the Board may deal with or resolve the same in such manner as it thinks fit.
|
14. |
Variation of Rights Attaching to Shares
|
(a) |
the approval of the Board; or
|
(b) |
the consent of a majority of the Members voting as a single class, with the holders of preference shares being entitled to vote on the basis that their preference shares had converted to common shares in accordance with these Bye-Laws,
|
15. |
Annual General Meetings
|
16. |
Special General Meetings
|
17. |
Requisitioned General Meetings
|
18. |
Notice
|
18.1 |
At least five days’ notice of an annual general meeting shall be given to each Member entitled to attend and vote at such meeting, stating the date, place and time at which the meeting is to be held, that the election of Directors will take place thereat, and as far as practicable, the other business to be conducted at the meeting.
|
18.2 |
At least five days’ notice of a special general meeting shall be given to each Member entitled to attend and vote at such meeting, stating the date, time, place and the general nature of the business to be considered at the meeting.
|
18.3 |
The Board may fix any date as the record date for determining the Members entitled to receive notice of and to vote at any general meeting.
|
18.4 |
A general meeting shall, notwithstanding that it is called on shorter notice than that specified in these Bye-laws, be deemed to have been properly called if it is so agreed by (i) all the Members entitled to attend and vote thereat in the case of an annual general meeting; and (ii) by a majority in number of the Members having the right to attend and vote at the meeting, being a majority together holding not less than 95% in nominal value of the shares giving a right to attend and vote at such meeting in the case of a special general meeting.
|
18.5 |
The accidental omission to give notice of a general meeting to, or the non-receipt of a notice of a general meeting by, any person entitled to receive notice shall not invalidate the proceedings at that meeting.
|
19.
|
Giving Notice and Access
|
19.1 |
A notice may be given by the Company to a Member:
|
(a) |
by delivering it to such Member in person; or
|
(b) |
by sending it by letter mail or courier to such Member’s address in the Register of Members; or
|
(c) |
by transmitting it by electronic means (including facsimile and electronic mall, but not telephone) in accordance with such directions as may be given by such Member to that Company for such purpose; or
|
(d) |
in accordance with Bye-law 19.4.
|
19.2 |
Any notice required to be given to a Member shall, with respect to any shares held jointly by two or more persons, be given to whichever of such persons is named first in the Register of Members and notice so given shall be sufficient notice to all the holders of such shares.
|
19.3 |
Any notice (save for one delivered in accordance with Bye-law 19.4) shall be deemed to have been served at the time when the same would be delivered in the ordinary course of transmission and, in providing such service, it shall be sufficient to prove that the notice was properly addressed and prepaid, if posted, and the time when it was posted, delivered to the courier or transmitted by electronic means.
|
19.4 |
Where a Member Indicates his consent (in a form and manner satisfactory to the Board) to receive information or documents by accessing them on a website rather than by other means, the Board may deliver such information or documents by notifying the Member of their availability and including therein the address of the website, the place on the website where the information or document may be found, and instructions as to how the information or document may be accessed on the website.
|
19.5 |
In the case of information or documents delivered in accordance with Bye-law 19.4, service shall be deemed to have occurred when (i) the Member is notified in accordance with that Bye-law; and (ii) the information or document is published on the website.
|
20. |
Postponement of General Meeting
|
21. |
Telephonic or Electronic Participation In Meetings
|
22.
|
Quorum at General Meetings
|
22.1 |
At any general meeting one or more Members present in person or by proxy and representing in excess of a majority of the total issued voting shares in the Company throughout the meeting shall form a quorum for the transaction of business.
|
22.2 |
If within thirty minutes from the time appointed for the meeting a quorum is not present, then, in the case of a meeting convened on a requisition, the meeting shall be deemed cancelled and, in any other case, the meeting shall stand adjourned to the same day one week later, at the same time and place or to such other day, time or place as the Secretary may determine. Unless the meeting is adjourned to a specific date, time and place announced at the meeting being adjourned, fresh notice of the resumption of the meeting shall be given to each Member entitled to attend and vote at such meeting in accordance with these Bye-laws.
|
23. |
Chairman to Preside at General Meetings
|
24. |
Voting on Resolutions
|
24.1 |
Subject to the Companies Act and these Bye-laws, any question proposed for the consideration of the Members at any general meeting shall be decided by the affirmative votes of a majority of the votes cast in accordance with these Bye-laws and in the case of an equality of votes the chairman of such meeting shall be entitled to a casting vote.
|
24.2 |
No member shall be entitled to vote at a general meeting unless such Member has paid all the calls on all shares held by such Member.
|
24.3 |
At any general meeting a resolution put to the vote of the meeting shall, in the first instance, be voted upon by a show of hands and, subject to any rights or restrictions for the time being lawfully attached to any class of shares and subject to these Bye-laws, every Member present in person and every person holding a valid proxy at such meeting shall be entitled to one vote and shall cast such vote by raising his hand.
|
24.4 |
In the event that a Member participates in a general meeting by telephone or electronic means, the chairman of the meeting shall direct the manner in which such Member may cast his vote on a show of hands.
|
24.5 |
At any general meeting if an amendment is proposed to any resolution under consideration and the chairman of the meeting rules on whether or not the proposed amendment is out of order, the proceedings on the substantive resolution shall not be invalidated by any error in such ruling.
|
24.6 |
At any general meeting a declaration by the chairman of the meeting that a question proposed for consideration has, on a show of hands, been carried, or carried unanimously, or by a particular majority, or lost, and an entry to that effect in a book containing the minutes of the proceedings of the Company shall, subject to these Bye-laws, be conclusive evidence of that fact.
|
25. |
Power to Demand a Vote on a Poll
|
25.1 |
Notwithstanding the foregoing, a poll may be demanded by any of the following persons:
|
(a) |
the chairman of the meeting; or
|
(b) |
at least three Members present in person or represented by proxy; or
|
(c) |
any Member or Members present In person or represented by proxy and holding between them not less than one-tenth of the total voting rights of all the Members having the right to vote at such meeting; or
|
(d) |
any Member or Members present in person or represented by proxy holding shares in the Company conferring the right to vote at such meeting, being shares on which an aggregate sum has been paid up equal to not less than one- tenth of the total amount paid up on all such shares conferring such right.
|
25.2 |
Where a poll is demanded, subject to any rights or restrictions for the time being lawfully attached to any class of shares, every person present at such meeting shall have one vote for each share of which such person is the holder or for which such person holds a proxy and such vote shall be counted by ballot as described herein, or in the case of a general meeting at which one or more Members are present by telephone or electronic means, in such manner as the chairman of the meeting may direct and the result of such poll shall be deemed to be the resolution of the meeting at which the poll was demanded and shall replace any previous resolution upon the same matter which has been the subject of a show of hands. A person entitled to more than one vote need not use all his votes or cast all the votes he uses in the same way.
|
25.3 |
A poll demanded for the purpose of electing a chairman of the meeting or on a question of adjournment shall be taken forthwith. A poll demanded on any other question shall be taken at such time and in such manner during such meeting as the chairman (or acting chairman) of the meeting may direct. Any business other than that upon which a poll has been demanded may be conducted pending the taking of the poll.
|
25.4 |
Where a vote is taken by poll, each person physically present and entitled to vote shall be furnished with a ballot paper on which such person shall record his vote in such manner as shall be determined at the meeting having regard to the nature of the question on which the vote is taken, and each ballot paper shall be signed or initialled or otherwise marked so as to identify the voter and the registered holder in the case of a proxy. Each person present by telephone or electronic means shall cast his vote in such manner as the chairman shall direct. At the conclusion of the poll, the ballot papers and votes cast in accordance with such directions shall be examined and counted by a committee of not less than two Members or proxy holders appointed by the chairman for the purpose and the result of the poll shall be declared by the chairman.
|
26. |
Voting by Joint Holders of Shares
|
27. |
Instrument of Proxy
|
27.1 |
An instrument appointing a proxy shall be in writing in substantially the form set out at Schedule “D” or such other form as the chairman of the meeting shall accept. The instrument of proxy shall be deemed to confer authority to demand or join in demanding a poll, be heard at the meeting and to vote on any amendment of a written resolution or amendment of a resolution put to the meeting for which it is given as the proxy thinks fit. The instrument of proxy shall, unless it otherwise provides, be valid as well for any adjournment of the meeting to which it relates.
|
27.2 |
The instrument appointing a proxy must be received by the Company at the Registered Office or at such other place or in such manner as is specified in the notice convening the meeting or in any instrument of proxy sent out by the Company in relation to the meeting at which the person named in the instrument appointing a proxy proposes to vote, and an instrument appointing a proxy which is not received in the manner so prescribed shall be invalid.
|
27.3 |
A Member who is the holder of two or more shares may appoint more than one proxy to represent him and vote on his behalf in respect of different shares.
|
27.4 |
The decision of the chairman of any general meeting as to the validity of any appointment of a proxy shall be final.
|
28. |
Representation of Corporate Member
|
28.1 |
A corporation which is a Member may, by written instrument, authorise such person or persons as it thinks fit to act as its representative at any meeting and any person so authorised shall be entitled to exercise the same powers on behalf of the corporation which such person represents as that corporation could exercise if it were an individual Member, and that Member shall be deemed to be present in person at any such meeting attended by its authorised representative or representatives.
|
28.2 |
Notwithstanding Bye-law 28.1, the chairman of the meeting may accept such assurances as he thinks fit as to the right of any person to attend and vote at general meetings on behalf of a corporation which is a Member.
|
29. |
Adjournment of General Meeting
|
30. |
Written Resolutions
|
30.1 |
Subject to these Bye-laws, anything which may be done by resolution of the Company in general meeting or by resolution of a meeting of any class of the Members may, without a meeting may be done by written resolution in accordance with this Bye-law.
|
30.2 |
Notice of a written resolution shall be given, and a copy of the resolution shall be circulated to all Members who would be entitled to attend a meeting and vote thereon. The accidental omission to give notice to, or the non-receipt of a notice by, any Member does not invalidate the passing of a resolution.
|
30.3 |
A written resolution is passed when it is signed by, or in the case of a Member that is a corporation, on behalf of, the Members who at the date that the notice is given represent such majority of votes as would be required if the resolution was voted on at a meeting of Members at which all Members entitled to attend and vote thereat were present and voting.
|
30.4 |
A resolution in writing may be signed in any number of counterparts.
|
30.5 |
A resolution In writing made in accordance with this Bye-law is as valid as if it had been passed by the Company in general meeting or by a meeting of the relevant class of Members, as the case may be, and any reference in any Bye-law to a meeting at which a resolution is passed or to Members voting in favour of a resolution shall be construed accordingly.
|
30.6 |
A resolution in writing made in accordance with this Bye-law shall constitute minutes for the purposes of the Companies Act.
|
30.7 |
This Bye-law shall not apply to:
|
(a) |
a resolution passed to remove an Auditor from office before the expiration of his term of office; or
|
(b) |
a resolution passed for the purpose of removing a Director before the expiration of his term of office.
|
30.8 |
For the purposes of this Bye-law, the effective date of the resolution is the date when the resolution is signed by, or in the case of a Member that is a corporation whether or not a company within the meaning of the Companies Act, on behalf of, the last Member whose signature results in the necessary voting majority being achieved and any reference in any Bye-law to the date of passing of a resolution is, in relation to a resolution made in accordance with this Bye-law, a reference to such date.
|
31. |
Directors Attendance at General Meetings
|
32. |
Dividends
|
32.1 |
The Board may, subject to these Bye-laws and in accordance with the Companies Act, declare a dividend to be paid to the Members, in proportion to the number of shares held by them, and such dividend may be paid in cash or wholly or partly in specie in which case the Board may fix the value for distribution in specie of any assets. No unpaid dividend shall bear interest as against the Company.
|
32.2 |
The Board may fix any date as the record date for determining the Members entitled to receive any dividend.
|
32.3 |
The Company may pay dividends in proportion to the amount paid up on each share where a larger amount is paid up on some shares than on others.
|
32.4 |
The Board may declare and make such other distributions (in cash or in specie) to the Members as may be lawfully made out of assets of the Company. No unpaid distribution shall bear interest as against the Company.
|
33.
|
Power to Set Aside Profits
|
34. |
Method of Payment
|
34.1 |
Any dividend, interest, or other moneys payable in cash in respect of the shares may be paid by cheque or draft sent through the post directed to the Member at such Member’s address in the Register of Members, or to such person and to such address as the holder may in writing direct.
|
34.2 |
In the case of joint holders, any dividend, interest or other moneys payable in cash in respect of shares may be paid by cheque or draft sent through the post directed to the address of the holder first named in the Register of Members, or to such person and to such address as the joint holders may In writing direct. If two or more persons are registered as joint holders of any shares any one can give an effectual receipt for any dividend paid in respect of such shares.
|
34.3 |
The Board may deduct from the dividends or distributions payable to any Member all moneys due from such Member to the Company on account of calls or otherwise.
|
35. |
Capitalisation
|
35.1 |
The Board may capitalise any amount for the time being standing to the credit of any of the Company’s share premium or reserve accounts or to the credit of the profit and loss account or otherwise available for distribution by applying such amount in paying up unissued shares to be allotted as fully paid bonus shares pro rata to the Members.
|
35.2 |
The Board may capitalise any amount for the time being standing to the credit of a reserve account or amounts otherwise available for dividend distribution by applying such amounts in paying up in full, partly or nil paid shares of those Members who would have been entitled to such amounts if they were distributed by way of dividend or distribution.
|
36. |
Election of Directors
|
36.1 |
The Board shall be elected or appointed in the first place at the statutory meeting of the Company and thereafter, except in the case of a casual vacancy, at the annual general meeting or at any special general meeting called for that purpose. The Company may in general meeting set a shareholding requirement for Directors but unless so set there shall be no such requirement.
|
36.2 |
At any general meeting the Members may authorise the Board to fill any vacancy in their number left unfilled at a general meeting.
|
37 |
Number of Directors
|
38. |
Term of Office of Directors
|
39. |
Alternate Directors
|
39.1 |
At any general meeting, the Members may elect a person or persons to act as a Director in the alternative to any one or more Directors or may authorise the Board to appoint such Alternate Directors.
|
39.2 |
Unless the Members otherwise resolve, any Director may appoint a person or persons to act as a Director in the alternative to himself by notice deposited with the Secretary. Any person so elected or appointed shall have all the rights and powers of the Director or Directors for whom such person is appointed in the alternative provided that such person shall not be counted more than once in determining whether or not a quorum is present.
|
39.3 |
An Alternate Director shall be entitled to receive notice of all meetings of the Board and to attend and vote at any such meeting at which a Director for whom such Alternate Director was appointed in the alternative is not personally present and generally to perform at such meeting all the functions of such Director for whom such Alternate Director was appointed.
|
39.4 |
An Alternate Director shall cease to be such if the Director for whom he was appointed to act as a Director in the alternative ceases for any reason to be a Director, but he may be re-appointed by the Board as an alternate to the person appointed to fill the vacancy in accordance with these Bye-laws.
|
40. |
Removal of Directors
|
40.1 |
Subject to any provision to the contrary in these Bye-laws, the Members entitled to vote for the election of Directors may, at any special general meeting convened and held in accordance with these Bye-laws, remove a Director provided that the notice of any such meeting convened for the purpose of removing a Director shall contain a statement of the intention so to do and be served on such Director not less than 14 days before the meeting and at such meeting the Director shall be entitled to be heard on the motion for such Director’s removal.
|
40.2 |
If a Director is removed from the Board under this Bye-law, the Members may fill the vacancy at the meeting at which such Director is removed. In the absence of such election or appointment, the Board may fill the vacancy.
|
41. |
Vacancy in the Office of Director
|
41.1 |
The office of Director shall be vacated if the Director:
|
(a) |
is removed from office pursuant to these Bye-laws or is prohibited from being a Director by law;
|
(b) |
is or becomes bankrupt, or makes any arrangement or composition with his creditors generally;
|
(c) |
is or becomes of unsound mind or dies; or
|
(d) |
resigns his office by notice to the Company.
|
41.2 |
The Board shall have the power to appoint any person as a Director to fill a vacancy on the Board occurring as a result of the death, disability, disqualification or resignation of any Director and to appoint an Alternate Director to any Director so appointed.
|
42. |
Remuneration of Directors
|
43. |
Defect in Appointment
|
44. |
Directors to Manage Business
|
45. |
Powers of the Board of Directors
|
(a) |
appoint one or more Directors to the office of managing director or chief executive officer of the Company, who shall, subject to the control of the Board, supervise and administer all of the general business and affairs of the Company;
|
(b) |
appoint a person to act as manager of the Company’s day-to-day business and may entrust to and confer upon such manager such powers and duties as it deems appropriate for the transaction or conduct of such business;
|
(c) |
appoint, suspend, or remove any manager, secretary, clerk, agent or employee of the Company and may fix their remuneration and determine their duties;
|
(d) |
exercise all the powers of the Company to borrow money and to mortgage or charge its undertaking, property and uncalled capital, or any part thereof, and may issue debentures, debenture stock, convertible loan notes, and other securities whether outright or as security for any debt, liability or obligation of the Company or any third party;
|
(e) |
by power of attorney, appoint any company, firm, person or body of persons, whether nominated directly or indirectly by the Board, to be an attorney of the Company for such purposes and with such powers, authorities and discretions (not exceeding those vested In or exercisable by the Board) and for such period and subject to such conditions as it may think fit and any such power of attorney may contain such provisions for the protection and convenience of persons dealing with any such attorney as the Board may think fit and may also authorise any such attorney to sub-delegate all or any of the powers, authorities and discretions so vested in the attorney;
|
(f) |
procure that the Company pays all expenses incurred in promoting and incorporating the Company;
|
(g) |
in connection with the issue of any share, pay such commission and brokerage as may be permitted by law; and
|
(h) |
authorise any company, firm, person or body of persons to act on behalf of the Company for any specific purpose and in connection therewith to execute any deed, agreement, document or instrument on behalf of the Company.
|
(i)
|
present any petition and make any application in connection with the liquidation or reorganisation of Company;
|
(j)
|
delegate any of its powers (including the power to sub-delegate) to a committee of one or more persons appointed by the Board which may consist partly or entirely of non-Directors, provided that every such committee shall conform to such directions as the Board shall impose on them and provided further that the meetings and proceedings of any such committee shall be governed by the provisions of these Bye-laws regulating the meetings and proceedings of the Board, so far as the same are applicable and are not superseded by directions imposed by the Board; and
|
(k)
|
delegate any of its powers (including the power to sub-delegate) to any person on such terms and in such manner as the Board may see fit.
|
46. |
Register of Directors and Officers
|
47. |
Appointment of Officers
|
48.
|
Appointment of Secretary
|
49. |
Duties of Officers
|
50. |
Remuneration of Officers
|
51. |
Conflicts of Interest
|
51.1 |
Any Director, or any Director’s firm, partner or any company with whom any Director is associated, may act in any capacity for, be employed by or render services to the Company and such Director or such Director’s firm, partner or company shall be entitled to remuneration as if such Director were not a Director. Nothing contained in this Bye-law shall authorise a Director or Director’s firm, partner or company to act as Auditor to the Company.
|
51.2 |
A Director who is directly or indirectly interested in a contract or proposed contract or arrangement with the Company shall declare the nature of such interest as required by the Companies Act.
|
51.3 |
Following a declaration being made pursuant to this Bye-law, and unless disqualified by the chairman of the relevant Board meeting, a Director may vote in respect of any contract or proposed contract or arrangement in which such director is interested and may be counted in the quorum for such meeting.
|
52. |
Indemnification and Exculpation of Directors and Officers
|
52.1 |
The Directors, Secretary and other Officers (the term Officer for this Bye-law to include any person appointed to any committee by the Board) for the time being acting in relation to any of the affairs of the Company, any subsidiary thereof, and the liquidation or trustees (if any) for the time being acting in relation to any of the affairs of the Company or any subsidiary thereof and every one of them, and their heirs, executors and administrators, shall be indemnified and secured harmless out of the assets of the Company from and against all actions, costs, charges, losses, damages and expenses which they or any of them, their heirs, executors or administrators, shall or may incur or sustain by or by reason of any act done, concurred in or omitted in or about the execution of their duty, or supposed duty, or In their respective offices or trusts, and none of them shall be answerable for the acts, receipts, neglects or defaults of the others of them or for joining in any receipts for the sake of conformity, or for any bankers or other persons with whom any moneys or effects belonging to the Company shall or may be lodged or deposited for safe custody, or for insufficiency or deficiency of any security upon which any moneys of or belonging to the Company shall be placed out on or invested, or for any other loss, misfortune or damage which may happen in the execution of their respective offices or trusts, or in relation thereto, PROVIDED THAT this indemnity shall not extend to any matter in respect of any fraud or dishonesty which may attach to any of the said persons.
|
52.2 |
Each Member agrees to waive any claim or right of action such Member might have, whether individually or by or in the right of the Company, against any Director or Officer on account of any action taken by such Director or Officer, or the failure of such Director or Officer to take any action in the performance of his duties with or for the Company or any subsidiary thereof, PROVIDED THAT such waiver shall not extend to any matter in respect of any fraud or dishonesty which may attach to such Director or Officer.
|
52.3 |
The Company may purchase and maintain insurance for the benefit of any Director or Officer against any liability incurred by him under the Companies Act in his capacity as a Director or Officer or indemnifying such Director or Officer in respect of any loss arising or liability attaching to him by virtue of any rule of law in respect of any negligence, default, breach of duty or breach of trust of which the Director or Officer may be guilty in relation to the Company or any subsidiary thereof.
|
52.4 |
The Company may advance moneys to a Director or Officer for the costs, charges and expenses incurred by the Director or Officer in defending any civil or criminal proceedings against him, on condition that the Director or Officer shall repay the advance if any allegation of fraud or dishonesty is proved against him.
|
53. |
Board Meetings
|
54. |
Notice of Board Meetings
|
55. |
Telephonic or electronic Participation In Meetings
|
56. |
Quorum at Board Meetings
|
57. |
Board to Continue in the Event of Vacancy
|
58. |
Chairman to Preside
|
59. |
Written Resolutions
|
60. |
Validity of Prior Acts of the Board
|
61. |
Books of Account
|
61.1 |
The Board shall cause to be kept proper records of account with respect to all transactions of the Company and in particular with respect to:
|
(a) |
all amounts of money received and expended by the Company and the matters in respect of which the receipt and expenditure relates;
|
(b) |
all sales and purchases of goods by the Company; and
|
(c) |
all assets and liabilities of the Company.
|
61.2 |
Such records of account shall be kept at the Registered Office, or subject to the Companies Act, at such other place as the Board thinks fit and shall be available for inspection by the Directors during normal business hours.
|
62.
|
Financial Year End
|
63.
|
Annual Audit
|
64.
|
Appointment of Auditor
|
64.1 |
Subject to the Companies Act and provided that the Members have not waived the requirement to hold an annual general meeting or appoint an Auditor, at the annual general meeting or at a subsequent special general meeting in each year, an independent representative of the Members shall be appointed by them as Auditor of the accounts of the Company.
|
64.2 |
The Auditor may be a Member but no Director, Officer or employee of the Company shall, during his continuance in office, be eligible to act as an Auditor of the Company.
|
65.
|
Remuneration of Auditor
|
66. |
Duties of Auditor
|
66.1 |
The financial statements provided for by these Bye-laws shall be audited by the Auditor in accordance with generally accepted auditing standards. The Auditor shall make a written report on such financial statements in accordance with generally accepted auditing standards.
|
66.2 |
The generally accepted auditing standards referred to in this Bye-law may be those of a country or jurisdiction other than Bermuda or such other generally accepted auditing standards as may be provided for in the Companies Act. If so, the financial statements and the report of the Auditor shall identify the generally accepted auditing standards used.
|
67 |
Access to Records
|
68. |
Financial Statements
|
69. |
Distribution of Auditor’s Report
|
70. |
Vacancy in the Office of Auditor
|
71. |
Minutes
|
(a) |
all elections and appointments of Officers;
|
(b) |
the names of the Directors present at each meeting of the Board and of any committee appointed by the Board; and
|
(c) |
all resolutions and proceedings of general meetings of the Members, meetings of the Board, meetings of managers and meetings of committees appointed by the Board.
|
72. |
Place Where Corporate Records Kept
|
73. |
Form and Use of Seal
|
73.1 |
The Company may adopt a seal in such form as the Board may determine. The Board may adopt one or more duplicate seals for use in or outside Bermuda.
|
73.2 |
A seal may, but need not be affixed to any deed, instrument, share certificate or document, and if the seal is to be affixed to such deed, instrument, share certificate or document, it shall be attested by the signature of (i) any Director, or (ii) any Officer, or (iii) the Secretary, or (iv) any person authorised by the Board for that purpose.
|
73.3 |
A Resident Representative may, but need not, affix the seal of the Company to certify the authenticity of any copies of documents.
|
74. |
Alteration or amendment of Bye-laws
|
75. |
Alteration or amendment of Memorandum
|
76. |
Discontinuance
|
77. |
Registered Office
|
78. |
Amalgamation and Merger
|
79. |
Conversion
|
80. |
Winding-Up
|
[Signature of Secretary]
|
|
By Order of Board
|
Signed by:
|
In the presence of:
|
|
Transferor
|
Witness
|
|
Transferee
|
Witness
|
Signed by:
|
In the presence of:
|
|
Transferor
|
Witness
|
|
Transferee
|
Witness
|
1
|
Capitalized terms used but not otherwise defined herein shall have the meanings set forth in Section 9.
|
SIGNED
|
|
|
for and on behalf of
|
|
Director
|
FORWARD MARCH LIMITED
|
|
|
4. |
Administration of the Plan.
|
5. |
Eligibility.
|
7. |
Options.
|
8. |
Restricted Stock.
|
9. |
Taxes.
|
10.
|
Non-Transferability of Awards.
|
11.
|
Adjustments Upon Changes in Capitalization, Merger or Certain Other Transactions.
|
1. |
Services. During the term of Cox’s employment with Digital Globe Services Inc., a Delaware company (“DGS US”), Cox shall, upon the Company’s request, serve as an executive officer and/or director of the Company, and render duties to the Company associated with such position(s) (collectively, the “Services”).
|
2. |
Standard of Conduct. In performing any Services, Cox agrees to the following standard of conduct:
|
a. |
Cox shall comply with all written policies of the Company existing as of the Effective Date and as may be later modified or terminated by the Company in the future in its sole discretion (“Company Policies”). All Company Policies will be made available to Cox upon request.
|
b. |
Cox shall at all times comply with all applicable laws and regulations.
|
3. |
Fees. In exchange for Cox’s provision of Services, Cox shall be entitled to receive a fee equal to 13.93% of any cash dividends actually paid by the Company to FM (the “Fees”). All Fees shall be paid to Cox by the end of the month immediately following the month in which such Fees have been earned under this Agreement.
|
4. |
Term and Termination. The “Term” of this Agreement shall commence on the date that the Share Exchange is completed and shall continue until the earlier to occur of: (i) the satisfaction of any dividend preference on preferred shares issued by FM; (ii) the conversion of all preferred shares issued by FM into common shares of FM; (iii) a sale of substantially all the assets of the Company or its direct or indirect subsidiaries to an unaffiliated third party; (iv) a sale of all of the shares held by FM in any of DGS Ltd., IBEX Global Limited, and Etelequote Limited (the “Other Portfolio Companies”) to an unaffiliated third party; (v) a sale of substantially all of the assets held by any of the Other Portfolio Companies to an unaffiliated third pary; and (vi) June 30, 2018.
|
5. |
Relationship of the Parties. It is understood by the parties that Cox is an independent contractor with respect to Company, and not an employee of Company. Company will not, by virtue of this Agreement, provide fringe benefits, including health insurance benefits, paid vacation, or any other employee benefit, for the benefit of Cox or any of its employees, agents, or principals. Cox shall be solely responsible for reporting any Fees received hereunder to the appropriate tax authorities, as well as for the payment of any taxes associated with the payment of such Fees, and shall indemnify and hold harmless the Company against any claim arising out or related to any of the foregoing tax reporting and payment obligations.
|
6. |
Miscellaneous.
|
a. |
Any notice to be delivered under this Agreement must be sent to the following emails, delivery receipt requested, in order to be deemed a valid written notice under this Agreement. Such notices shall be deemed delivered: (i) as of the date of the delivery receipt; (ii) or, if no delivery receipt is given within 48 hours of sending the email, the date of the second business day after the date of sending:
|
b. |
No waiver of any provision of this Agreement shall be effective by the Company unless set forth in a writing executed by the Company. Company may assign this agreement upon providing notice thereof to Cox. All remedies set forth in this Agreement are cumulative to any other remedies a party may have under applicable law. This Agreement constitutes the entire agreement between the parties concerning the subject matter hereof. The parties agree that all understandings, oral agreements, and representations made prior to the full execution of this Agreement are void and/or are superseded by this Agreement. This Agreement cannot be modified, changed, or amended, except in a writing signed by the parties. This Agreement shall be governed by the laws of the District of Columbia, regardless of conflict of law principles. Contractor hereby consents to the jurisdiction of the federal and state courts of the District of Columbia for any disputes arising out of this Agreement. The parties agree to resolve disputes arising out of or relating to this Agreement pursuant to the Direct Dialogue Program attached hereto as Exhibit A. This Agreement may be executed in counterparts and delivered by electronic mail or facsimile.
|
DGS LTD.
|
|
JEFFREY COX
|
|
|
|
/s/ Zia Chishti
|
|
/s/
|
Zia Chishti
|
|
|
Director
|
|
|
Name:
|
___________________________________________________________________________________________________ |
Address:
|
___________________________________________________________________________________________________ |
Telephone:
|
___________________________________________________________________________________________________ |
DGS Ltd.
|
Jeffrey Cox
|
|
|
||
/s/ Mohammed Khaishgi | /s/ Jeffrey Cox | |
Mohammed Khaishgi
|
||
Director
|
No. W-01
ISSUED: November 13, 2017
Void After: November 13, 2027
|
WARRANT TO PURCHASE
COMMON SHARES
|
a) |
Prior to June 30, 2018, for so long as neither a Qualified IPO nor a Qualified Valuation Event (each as defined below) has occurred, the Exercise Price shall be $18.08;
|
b) |
If the Company completes a firm commitment underwritten initial public offering of the Warrant Shares pursuant to an effective registration statement under the Act for listing on the New York Stock Exchange or The Nasdaq Stock Market (each, a “Recognized Stock Exchange”) resulting in net proceeds to the Company of not less than $20 million (“Qualified IPO”) on or prior to June 30, 2018, the Exercise Price shall, upon and after such Qualified IPO, be the price per Warrant Share offered to the public by the underwriters in such Qualified IPO (it being understood that this clause (b) shall not apply if a Qualified Valuation Event has occurred prior to such Qualified IPO as contemplated by clause (c));
|
c) |
If, prior to the completion of a Qualified IPO and on or prior to June 30, 2018, a Qualified Valuation Event has occurred, the Exercise Price shall, upon and after (and for purposes of) such Qualified Valuation Event, be 85% of the price per Warrant Share implied by such Qualified Valuation Event;
|
d) |
If neither a Qualified IPO nor a Qualified Valuation Event has occurred on or prior to June 30, 2018, the Exercise Price shall, upon and after such date, be $18.08; and
|
e) |
If neither a Qualified IPO nor a Qualified Valuation Event has occurred on or prior to June 30, 2018, but a Qualified IPO or an M&A Event occurs after June 30, 2018 but on or prior to December 31, 2018, the Exercise Price shall, upon and after the date of such Qualified IPO or M&A Event, be the lower of (i) the Exercise Price established pursuant to clause (d) above and (ii) the price established in respect of the first Qualified IPO or M&A Event to occur in such period, as either (as applicable) (x) the price per Warrant Share offered to the public by the underwriters in such Qualified IPO or (y) 85% of the price per Warrant Share implied by such M&A Event.
|
a) |
consummation of any Reorganization (as defined below); and
|
b) |
consummation of a bona fide equity investment transaction (excluding (i) related party transactions, (ii) transactions of the type contemplated by the definition of Permitted Transactions (as defined below), and (iii) commercial arrangements with customers or suppliers from which a per Warrant Share price cannot be fairly determined because of the nature of the arrangement, as determined by the Company and the Holder in good faith after considering whether it is reasonably possible to quantify and take into account the economic contributions to the business of the Company made by such customers or suppliers) entered into by the Company, any of its direct or indirect subsidiaries or any of its shareholders with one or more bona fide third parties in which an aggregate equity interest in the Company or any of its direct or indirect subsidiaries is issued or transferred (or becomes subject to issuance or transfer) that is in excess of 7.5% of the fully diluted share capital of the Company and from which a per Warrant Share price can be reasonably determined.
|
COMPANY: IBEX HOLDINGS LIMITED
|
|
/s/ Mohammed Khaishgi | |
Name:
|
Mohammed Khaishgi |
Title:
|
CEO |
HOLDER: AMAZON.COM NV INVESTMENT HOLDINGS LLC
|
|
/s/ Alex Ceballos | |
Name:
|
Alex Ceballos |
Title:
|
Vice President |
IBEX Holdings Limited
Crawford House
50 Cedar Avenue
Hamilton HM 11, Bermuda
|
Sincerely,
|
|||
IBEX Holdings Limited
|
Accepted & Agreed:
|
||
By:
|
EMPLOYMENT
AGREEMENT
|
1. |
Position. Your position with the Company will be that of ________, reporting to _______.
|
2. |
Duties. You will be principally responsible for [duties description], and performing additional duties for the Company or its Affiliates as may be required from time to time (collectively the “Duties”). You shall use your best efforts to further the interests of the Company and shall devote all of your business time and attention to performing your Duties hereunder. The Company may change your Duties and supervisor at any time in its sole discretion. [Notwithstanding the foregoing, you shall be permitted to serve as member of the Board of Directors of The Resource Group International Holdings Limited and/or its affiliates (“TRG”), provided that such activities do not materially interfere with the time commitment required for you to perform your Duties hereunder. The Company will notify you in writing in the event it believes that such interference is occurring].
|
3. |
Covenants. You hereby agree to the covenants and obligations set forth in Exhibit A to this Agreement.
|
4. |
Location. ______ shall be your principal place of employment. Your Duties may require significant domestic and international travel, and you agree to travel as required to perform such Duties.
|
5. |
Compensation.
|
a. |
Base Salary. You will earn base salary compensation at the monthly rate of $______, which is equivalent on an annualized basis to $_______ (“Base Salary”), subject to normal payroll taxes and withholdings. Your Base Salary shall be paid to you in accordance with the Company’s standard employee payroll schedule then in effect. Your Base Salary is prospectively adjustable by the Company in its sole discretion, and such adjustments shall be effective only upon the Company’s delivery to you of written notice of such an adjustment.
|
b. |
Bonus. You will be eligible to earn an annual bonus at the end of each calendar year. Whether you are awarded such a bonus and the amount thereof shall be determined by the Company, acting in its sole discretion. You may receive other cash or equity bonus compensation, the existence, timing, and magnitude of which shall be determined by the Company in its sole discretion. Any bonus or equity bonus shall be deemed earned only when actually paid or, for the equity, formally granted to you.
|
c. |
[Stock Option Grant. The Company will recommend to the Board of Directors of IBEX that you be granted a stock option entitling you to purchase _____ common shares of IBEX, at a strike price per share as determined by the Board of Directors of IBEX. Any stock option granted to you will be subject to the terms and conditions of IBEX’s 2017 Stock Option Plan and your execution of the exercise agreement and notice of grant evidencing the option (collectively, the “Plan Documents”). Upon the termination of your employment for any reason, vesting of any granted stock options shall cease and any unvested portions shall then expire; however, subject to the terms of the Plan Documents, you shall have 3 months in which to exercise any option that has vested as of the date of such termination, after which the options shall be void.]
|
d. |
Benefits. You will also be eligible to participate in the benefits plans established by the Company, subject to the participation and eligibility requirements of those plans. The benefit plans currently offered by the Company include health, dental, vision, disability, and life insurance plans, as well as a 401(k) plan. The Company reserves the right to modify, amend and/or terminate any and all of its benefits plans at its discretion.
|
e. |
Leave. You will be entitled to a maximum of __ days of paid vacation and sick leave per year, subject to any requirements of any applicable Company policy. This leave shall be earnable by you at the rate of __ days of paid leave for each month worked by you, provided that in no event shall your earned leave be allowed to exceed __ days in the aggregate. Any leave days not taken shall be void upon the termination of your employment, and you will receive no payment for them, unless required otherwise by applicable law.
|
6. |
Term and Termination. You will be an employee-at-will, and, subject to the terms and conditions of this Agreement, either you or the Company may terminate your employment at any time for any reason. You agree to give the Company at least 30 days’ prior written notice in the event that you seek to terminate your employment, with the Company having the option to accept your resignation with immediate effect.
|
a. |
Effect on Officer and Director Positions. If your employment ends for any reason, you agree that you will cease immediately to hold any and all officer or director positions you then have with the Company or any Affiliate (including IBEX), absent a contrary direction from the Board of IBEX or the Company (which may include either a request to continue such service or a direction to cease serving upon notice). You hereby irrevocably appoint the Company to be your attorney-in-fact to execute any documents and do anything in your name to effect your ceasing to serve as a director and officer of the Company and any Affiliate, should you fail to resign following a request from the Company or the Board of IBEX to do so. A written notification signed by a director or duly authorized officer of the Company that any instrument, document or act falls within the authority conferred by this subsection will be conclusive evidence that it does so. The Company will prepare any documents, pay any filing fees, and bear any other expenses related to this Section 6.a.
|
7. |
Effect of Section 409A of the Code.
|
a. |
General 409A Principles. For purposes of this Agreement, a termination of employment shall mean a “separation from service” as defined in Section 409A of the Internal Revenue Code of 1986, as amended (“Section 409A” of the “Code”). For purposes of this Agreement, each amount to be paid or benefit to be provided will be construed as a separate identified payment for purposes of Section 409A, and any payments that are due within the “short-term deferral period” as defined in Section 409A or are paid in a manner covered by Treas. Reg. Section 1.409A 1(b)(9)(iii) will not be treated as deferred compensation unless applicable law requires otherwise. Neither the Company nor you will have the right to accelerate or defer the delivery of any such payments or benefits except to the extent specifically permitted or required by Section 409A. This Agreement is intended to comply with the provisions of Section 409A and this Agreement will, to the extent practicable, be construed in accordance therewith. Terms defined in this Agreement will have the meanings given such terms under Section 409A if and to the extent required to comply with Section 409A. In any event, the Company makes no representations or warranty and will have no liability to you or any other person, if any provisions of or payments under this Agreement are determined to constitute deferred compensation subject to Section 409A but do not satisfy the conditions of that section.
|
b. |
Six Month Delay. If and to the extent any portion of any payment, compensation or other benefit provided to you in connection with your separation from service is determined to constitute “nonqualified deferred compensation” within the meaning of Section 409A and you are a specified employee as defined in Section 409A(a)(2)(B)(i), as determined by the Company in accordance with its procedures, by which determination you hereby agree that you are bound, such portion of the payment, compensation or other benefit will not be paid before the earlier of (a) the day that is six months plus one day after the date of separation from service (as determined under Section 409A) or (b) the tenth (10th) day after the date of your death (as applicable, the “New Payment Date”). The aggregate of any payments that otherwise would have been paid to you during the period between the date of separation from service and the New Payment Date will be paid to you in a lump sum in the first payroll period beginning after such New Payment Date, and any remaining payments will be paid on their original schedule.
|
8. |
Miscellaneous.
|
a. |
You represent and warrant that you are not subject to any agreement or understanding with any current or prior employer or business (or any other entity or person) which would in any manner preclude you from fulfilling any of the duties or obligations you would have with the Company or which would result in any additional payment from the Company.
|
b. |
This Agreement constitutes the entire agreement between you and the Company concerning your Employment with the Company. The Company and you agree that all understandings, oral agreements, and representations with respect to such Employment, whether made prior to or after your execution of this Agreement, are void and/or are superseded by this Agreement and may not be relied upon. This Agreement cannot be modified, changed, or amended, except in a writing signed by you and a duly-authorized representative of the Company. No waiver by the Company shall be effective unless set forth in a writing executed by an authorized representative of the Company. No person other than a party to this Agreement may enforce any of its terms. This Agreement shall be binding upon and inure to the benefit of both Parties and their respective successors and assigns, including any entity with which, or into which, the Company may be merged or that may succeed to the Company’s assets or business, provided, however, that your obligations are personal and may not be assigned by you.
|
c. |
Any notice required by this Agreement shall be in writing and may be delivered personally, or by overnight courier, with respect to the Company, to the addresses of the Company’s headquarters, in all cases with an email copy to __________ (or to any other email address that the Company may designate in writing to you), and with respect to you, to the address set forth in the signature block below or any other address that you may designate through written notice to the Company, in all cases with an email copy to you at __________. Notices delivered personally shall be deemed delivered upon receipt. Notices delivered by overnight courier shall be deemed delivered on the business day immediately subsequent to placement of the notice with the overnight courier.
|
d. |
As provided in the Arbitration Agreement attached hereto as Exhibit B, you hereby agree that in any claim or dispute arising out of, or related to this Agreement or to any aspect of Employment relationship, including but not limited to equitable or declaratory relief, the matter must be dealt with by binding arbitration under the terms of the Arbitration Agreement, except as explicitly excluded therein. This includes without limitation, all matters relating to the Agreement’s formation, and validity, binding effect, interpretation, performance, breach or termination. All disputes shall be kept as strictly confidential and may not be publicly disclosed or made available to the public in any way for any reason without the prior written consent of the Company.
|
e. |
This Agreement shall be governed by and construed in accordance with the laws of Washington, D.C. (without reference to the conflicts of laws provisions thereof). The federal or state courts of the District of Columbia shall have exclusive jurisdiction over any disputes not covered by the Arbitration Agreement (attached hereto as Exhibit B), and the Parties accordingly submit to the exclusive jurisdiction of such courts for this limited purpose. With respect to any such court action, the Parties hereto (a) submit to the personal jurisdiction of such courts; (b) consent to service of process by the means specified under Section 8(c) of the Agreement; and (c) waive any other requirement (whether imposed by statute, rule of court, or otherwise) with respect to personal jurisdiction, inconvenient forum, or service of process. The Company and you each hereby irrevocably waive any right to a trial by jury in any action, suit or other legal proceeding arising under or relating to any provision of this Agreement.
|
f. |
This Agreement may be executed in multiple counterparts, that together, when executed shall be an original and constitute one instrument. Copies of signed counterparts that are sent via facsimile or transmitted electronically between the Parties shall be deemed to be originals for purposes of establishing execution by either or both Parties. This Agreement may be executed electronically with record of the transaction held electronically by either or both Parties.
|
[Company Name]
|
|||
[Company Address]
|
|||
Name:
|
|||
Title:
|
|||
Employee’s signature:
|
|||
Name:
|
|||
Print address:
|
|||
1. |
Definitions.
|
1.1 |
All capitalized terms not expressly defined in this Exhibit shall have their meaning as defined in the Agreement.
|
1.2 |
“Company” means ________ and all of its Affiliates.
|
1.3 |
“Confidential Information” means all information of any nature in any form, whether disclosed in writing, orally, or electronically, that is disclosed to or known by you as a consequence of your Employment with the Company, whether such information is developed by the Company by you or is submitted to the Company in confidence by third parties. Confidential Information shall include, without limitation, all writings, memoranda, copies, reports, records, papers, surveys, analyses, drawings, letters, computer printouts, computer programs (source and object code), computer applications, computer processing techniques, methodologies, proposals, bids, processes, specifications, customer data (such as customer lists, identities, and requirements), contacts, licenses, business methods, business processes, business techniques, business plans, financial records, employee compensation, marketing plans, data, graphs, charts, sound recordings, pictorial representations, inventions, prototypes, and samples (whether or not patentable or copyrightable). Confidential Information does not include information that was (i) part of the public domain at the time of disclosure to you or becomes part of the public domain, other than by a breach of an obligation to maintain confidentiality; (ii) acquired by you from a third party without an obligation of confidentiality; or (iii) approved for public release in writing by the Company.
|
1.4 |
“Intellectual Property Rights” means all of the world-wide legal rights of, in and to the following: (i) patents, patent applications, and invention disclosures; (ii) copyrights and works of authorship, including without limitation textual, masks, audio/visual works, “look and feel,” and derivative works; (iii) trademarks, service marks, trade names, and trade dress, together with all goodwill associated therewith; (iv) trade secrets, know-how, and proprietary and confidential information; (v) moral rights; (vi) design rights; (vii) domain names; (viii) any rights analogous to those set forth in the preceding clauses; and (ix) any applications, registrations, divisions, combinations, continuations, renewals, reissues, extensions, and translations of the foregoing (as applicable); whether existing on the Commencement Date or thereafter filed, issued, or acquired.
|
2.1 |
Non-Disclosure. The Company may disclose to you Confidential Information as appropriate or necessary for you to perform your duties and any training associated therewith, and you shall generate and contribute to Confidential Information in connection with your duties. You hereby covenant and agree that you shall not, during your Employment and for the maximum period thereafter as permitted by law, disclose to any person, nor use, any Confidential Information except as required in the course of Employment with the Company or as authorized with the prior written consent of the Company. You agree to use your best efforts (and, at minimum, commercially-reasonable efforts) to prevent accidental or negligent loss or release of Confidential Information to any unauthorized persons or entities and shall immediately notify the Company in writing if any such loss or release occurs.
|
2.2 |
Return of Company Property. Within 5 calendar days upon termination of your Employment for any reason (or upon the Company’s earlier request), you shall return to the Company all property of the Company then in your possession or under your control and all property made available to you in connection with your Employment with the Company, including without limitation, Confidential Information, Company credit cards, any and all records, drawings, manuals, models, notes, reports, contact information, papers and documents kept or made by you in connection with your Employment with the Company, all computer hardware or software, files, memoranda, correspondence, vendor and customer lists, financial data, keys, and security access cards or devices. Without limiting the foregoing, you agree to return all documents, programs, files, materials, and electronically stored information that (i) may contain or be derived from any Confidential Information, Works or Inventions (all as defined herein) or (ii) may be connected with or derived from your Employment with the Company. You hereby waive any right you may have to keep any information private from the Company or its legal counsel that may be contained or embedded in any of the foregoing, including but not limited to any computer device or storage medium furnished to you by the Company, and any non-Company email accounts.
|
2.3 |
Right of Inspection. For the purposes of verifying that the Company’s Confidential Information is not being misused or misappropriated, during the term of your Employment and within 60 days after the termination of your Employment for any reason, or in any litigation or arbitration involving or otherwise touching upon your Employment with the Company, the Company may issue an “Inspection Notice” to you requiring you to deliver to the Company: (1) all computer devices and electronic storage mediums that you own or over which you have control (and provide access codes and passwords) that you have used in connection with your employment with the Company; and (2) access codes and passwords to any personal email account or other personal electronic communication accounts or records that are controlled by you, or that are maintained by a third party on your behalf, that you have used in connection with your employment with the Company. Upon receiving an Inspection Notice, you shall have 10 days to comply with the notice or otherwise be deemed to be in material breach of this exhibit. You hereby consent to the Company’s inspection of such computer devices, electronic storage mediums, and personal electronic communication accounts and waive any right you may have to keep private from the Company or their legal counsel any information that may reside on such devices, mediums, or accounts.
|
3.1 |
Works Made for Hire. You acknowledge and agree that to the extent permitted by law, all work papers, reports, memoranda, research materials, documentation, drawings, photographs, negatives, tapes and masters, prototypes, contributions to a collective work, audio/visual works, translations, supplementary works, compilations, instructional texts, and all other copyrightable materials generated by you during and in connection with your relationship with the Company, including without limitation, any and all such materials generated and maintained on any form of electronic media (collectively, “Works”) shall be considered “works made for hire” and that authorship and ownership of any and all copyrights in any and all such works shall belong solely to the Company, including all aspects, elements, and components thereof in which any copyright can subsist and all rights to apply for copyright registration or to prosecute any claim of infringement of such Works.
|
3.2 |
Assignment of Works. To the extent that any Works are not deemed to be “works made for hire”, you hereby irrevocably transfer, grant, convey, assign, and relinquish, all right, title, and interest in such Works, including all Intellectual Property Rights, to the Company, its successors, assigns, or nominees for no further consideration.
|
4. |
Inventions.
|
4.1 |
Assignment of Inventions. You hereby transfer, grant, convey, assign, and relinquish to the Company, or to those successors, assigns, or nominees that the Company may designate, all of your right, title, and interest (including all Intellectual Property Rights) in and to any ideas, discoveries, inventions, disclosures, and improvements (whether patentable or unpatentable) made, conceived, or suggested by you in whole or in part, either solely or jointly with others, during the course of your Employment with the Company or within 1 year following termination of your relationship with the Company, which were made with the use of the Company’s time, materials, or facilities or that are within the existing or the contemplated scope of the Company’s prospective business (collectively, the “Inventions”). To avoid ambiguity, any Inventions created by you shall be automatically assigned to the Company, or to those successors, assigns, or nominees that the Company may designate, upon conception.
|
4.2 |
Duty of Disclosure. You acknowledge and agree to communicate promptly and disclose to the Company, in such form and at such time as the Company requests, all information, details, material, and data pertaining to any Inventions.
|
4.3 |
Duty to Cooperate. Upon request by the Company, you shall, at any time during your Employment with the Company or after termination thereof, execute and deliver to the Company all appropriate documents and perform all acts which the Company may request in order to apply for, obtain, maintain, and prosecute any copyrights, trademarks, patents, or other Intellectual Property Rights in any Works or Inventions, or in order to perfect the assignments and transfer of rights in and to the Works or Inventions hereunder, at the expense of the Company, but without further or additional consideration to you.
|
5. |
Nonsolicitation and Noncompete.
|
5.1 |
Non-Solicitation of Employees. You agree that during your Employment and for a two-year period following termination of employment for any reason, you will not, without the prior written consent of the Company, directly or indirectly (including without limitation as an individual, officer, director, proprietor, employee, partner, member, creditor, consultant, advisor, sales representative, agent, or investor of more than five percent (5%) of the issued equity of a corporate entity), solicit any employee, officer, director, or consultant of the Company, who was known to you during your Employment, to terminate or detrimentally modify their employment, officer, director, or consulting relationship with the Company.
|
5.2 |
Non-Solicitation of Customers. You agree that during your Employment and for a two-year period following termination of employment for any reason, you will not, without the prior written consent of the Company, directly or indirectly (including without limitation as an individual, officer, director, proprietor, employee, partner, member, creditor, consultant, advisor, sales representative, agent, or investor of more than five percent (5%) of the issued equity of a corporate entity), solicit any actual or prospective customer of the Company who was known to you during your Employment, to detrimentally modify, reduce, or terminate their actual or prospective customer relationships with the Company.
|
5.3 |
Non-Compete. You agree that during the term of Employment, and for a 12 month period following termination of your employment for any reason, you shall not directly or indirectly engage, regardless of whether such engagement be as an individual, officer, director, proprietor, employee, partner, member, investor (other than solely as a passive holder of less than 5% of the outstanding equity of a corporate entity that is publicly traded), creditor, consultant, advisor, sales representative, agent, or other participant, anywhere in the Restricted Area, in a Restricted Business. “Restricted Area” means all countries or geographic areas where the Company conducts business or services, including but not limited to the continental United States, Canada, The United Kingdom, Jamaica, Nicaragua, Pakistan, and the Philippines. You recognize that the business of the Company is conducted on a worldwide scale and thus that this geographic area is reasonable. “Restricted Business” means any venture, enterprise, activity or business engaged in a business that competes with the business of the Company, including without limitation, any business which provides in or from the Restricted Area, contact center services, customer relationship management software or services, digital marketing, or the sale of Medicare or life insurance products.
|
5.4 |
Non-Disparagement. You agree that, during the term of your Employment with the Company and up to the maximum extent allowed by law thereafter, you shall not disparage or criticize the Company, its corporate affiliates, nor any of their respective principals, directors, officers, or employees, including without limitation making any statements that are or could be harmful to the Company’s goodwill with its customers, vendors, employees, the media or the public, provided that disparaging or critical remarks made internally within the Company during your Employment in furtherance of your Employment are not prohibited, and nothing herein should be construed as preventing you from making truthful disclosures in any litigation or arbitration or in response to government inquires.
|
6.1 |
Severability. If any provision of this schedule is found to be invalid, illegal, or unenforceable, then, notwithstanding such provision, all other provisions of this schedule shall remain in full force or effect, and the terms of such provision shall be limited to the extent necessary to render the provision valid, legal, and enforceable.
|
6.2 |
Other Agreements. You hereby represent that your performance of all the terms of the Agreement and this Exhibit and the performance of your Duties as an employee of the Company does not and will not breach any agreement to keep in confidence proprietary information, knowledge or data acquired by you in confidence or in trust prior to your employment with the Company. You agree that you will not enter into any agreement or commitment or agree to any policy that would prevent or hinder your performance of duties and obligations under the Agreement. [Notwithstanding the foregoing, it is acknowledged that during your Employment, you may serve on the Board of Directors of TRG, and that following the termination of your employment, you may become an employee or officer of TRG, and as such, the Company, on behalf of itself, IBEX, and its Affiliates, hereby agrees that nothing in this Exhibit or the Agreement shall, except as set forth in Section 2 of the Agreement, impinge your ability to serve as a director or future employee or officer of TRG and/or its affiliates and render any duties associated therewith. In addition, while the Stockholder’s Agreement is in effect and not terminated, nothing in this Exhibit A or the Agreement shall preclude or otherwise in any way hinder your from also engaging in any commercial, employment, or other legal relationship with TRG, or otherwise directly or indirectly exercising, or assisting in the exercise of, any right granted to TRG pursuant to the Stockholders Agreement, unless such engagement by you violates any law, regulation, or order that is applicable to the Company or its Affiliates. As used herein, “Stockholders Agreement” means the Stockholder’s Agreement dated as of September 15, 2017 entered into between IBEX and The Resource Group International Limited].
|
6.3 |
Injunctive Relief and Specific Performance. You agree that a breach of any covenant set forth in this Exhibit may result in irreparable and continuing harm to the Company for which there is no adequate remedy at law. You agree that in the event of your actual, threatened, or intended breach of this schedule, the Company may have the right to seek injunctive relief or specific performance in a court of law without the posting of any bond. You agree that injunctive relief and specific shall be cumulative to any other remedy that the Company may seek for a breach of this Exhibit. You agree that injunctive relief and specific shall be cumulative to any other remedy that the Company may seek for a breach of this Exhibit. The periods for compliance set forth in Sections 5.1, 5.2, and 5.3 shall be extended by any period of time during which you are in breach of the covenants set forth therein.
|
6.4 |
Controlling law and Forum. In accordance with the Agreement, you agree that the provisions in this Exhibit shall be governed by the laws of the District of Columbia, regardless of conflict of law principles. The federal or state courts of the District of Columbia shall have exclusive jurisdiction over any disputes brought by the Company arising out of or relating to any provision in this Exhibit, and you accordingly submit to the exclusive jurisdiction of such courts for this limited purpose. With respect to any such court action, you hereto (a) submit to the personal jurisdiction of such courts; (b) consent to service of process by the means specified under Section 8(c) of the Agreement; and (c) waive any other requirement (whether imposed by statute, rule of court, or otherwise) with respect to personal jurisdiction, inconvenient forum, or service of process.
|
6.5 |
Employee Status. Nothing in this Exhibit shall be used to construe you as anything other than an at-will employee of the Company. You understand that your Employment with the Company may be terminated in accordance with the Agreement.
|
1. |
The parties understand and agree that their promises to arbitrate claims, rather than to litigate them before courts or other bodies, provide consideration for each other.
|
2. |
This Arbitration Agreement to arbitrate shall survive the termination of your Employment with the Company. It can only be revoked or modified in writing signed by the authorized representatives of the parties, which specifically states intent to revoke or modified this Arbitration Agreement. Only the Board of the Company can revoke or modify this Arbitration Agreement on behalf of the Company.
|
3. |
Notwithstanding anything to the contrary herein, to the extent that you seek to subpoena, or otherwise legally compel, a third party for information or testimony, and if such third party is an actual, past, or prospective customer of the Company or its affiliates, or is an employee, officer, or director of such customer, then no subpoena or other legal process may be issued to such third party unless:
|
i. |
the Company agrees in writing to the issuance of the subpoena or legal process; or
|
ii. |
upon written motion from you seeking to issue the subpoena or legal process, in which motion you shall have the burden of persuasion and the burden of proof, the Arbitrator finds good cause to issue such subpoena or legal process.
|
4. |
This Arbitration Agreement, together with the employment agreement to which it is attached, is the complete agreement of the parties on the subject of arbitration of disputes.
|
5. |
This Arbitration Agreement is not, and shall not be construed to create, any contract of employment, express or implied.
|
Name:
|
|
|
|
|
|
Title:
|
|
|
|
|
|
Name:
|
|
|
|
|
|
U.S. Securities and Exchange Commission
Office of the Chief Accountant
100 F Street N.E.
Washington, D.C. 20549
United States of America
|
|
Grant Thornton UK LLP
30 Finsbury Square
London EC2P 2YU
T +44 (0)20 7383 5100
F +44 (0)20 7184 4301
grantthornton.co.uk
|
|
|
|
|
KPMG LLP
Audit Arlington Business Park Theale Reading RG7 4SD United Kingdom |
Tel +44 (0) 441189642140
Fax +44 (0) 118 964 2222 DX 146800 (Theale) 2 |
|
Our ref jr/759
|
|
KPMG LLP, a UK limited liability partnership and a member firm of the
KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. |
Registered in England No OC301540
Registered office: 15 Canada Square, London, E14 5GL For full details of our professional regulation please refer to ‘Regulatory Information’ at www.kpmg.com/uk |
Legal Name of Subsidiary
|
Jurisdiction of Incorporation
|
|
IBEX Global Solutions Limited
|
England & Wales
|
|
Etelequote PLC
|
England & Wales
|
|
TRG Customer Solutions, Inc. (dba as IBEX Global Solutions, Inc.)
|
Delaware
|
|
Virtual World (Private) Limited
|
Pakistan
|
|
IBEX Philippines Inc.
|
Philippines
|
|
IBEX Global Solutions (Philippines) Inc.
|
Philippines
|
|
TRG Marketing Solutions Limited
|
England & Wales
|
|
IBEX Global Solutions (Private) Limited
|
Pakistan
|
|
IBEX Global Europe S.a.r.l.
|
Luxembourg
|
|
IBEX Global Bermuda Limited
|
Bermuda
|
|
IBEX Global Solutions France S.a.r.l.
|
France
|
|
iSky, Inc.
|
Delaware
|
|
e-TeleQuote Insurance Inc.
|
Florida
|
|
Digital Globe Services, Inc.
|
Delaware
|
|
DGS Worldwide Marketing Limited
|
Cyprus
|
|
DGS (Pvt.) Limited
|
Pakistan
|
|
DGS Worldwide BV
|
Netherlands
|
|
DGS EDU LLC
|
Delaware
|
|
7 Degrees LLC
|
Delaware
|
|
DGS Ltd.
|
Bermuda
|