Bermuda | | | 7389 | | | Not Applicable |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (I.R.S. Employer Identification No.) |
Christopher C. Paci, Esq. Stephen P. Alicanti, 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 |
Title of Each Class of Securities to be Registered | | | Amount to be Registered(1) | | | Proposed Maximum Offering Price per Share(2) | | | Proposed Maximum Aggregate Offering Price(1)(2) | | | Amount of Registration Fee(3) |
Common Shares, par value $0.000111650536 per share | | | 5,476,190 | | | $22.00 | | | $120,476,190 | | | $15,638 |
(1) | Includes 714,285 common shares subject to the underwriters’ option to purchase additional shares. |
(2) | Estimated solely for the purpose of calculating the registration fee in accordance with Rule 457(a) under the Securities Act of 1933, as amended. |
(3) | Pursuant to Rule 457(p) under the Securities Act, the Registrant is offsetting $9,338 against the amount of the registration fee payable with respect to this registration statement. The offsetting amount was originally paid by the Registrant in connection with the registration statement on Form F-1 filed by the Registrant on February 23, 2018 (File No. 333-223184), which was subsequently withdrawn by the Registrant. The Registrant has not sold any securities pursuant to the registration statement No. 333-223184. Accordingly, the amount of $9,338 is being offset against the total registration fee of $15,638 due for this registration statement, the registrant previously paid $3,642 in connection with the filing of this registration statement on July 10, 2020, with the remaining $2,658 paid herewith. |
| | | Per Share | | | Total | | |
| Initial public offering price | | | $ | | | $ | |
| Underwriting discounts and commissions(1) | | | $ | | | $ | |
| Proceeds to us, before expenses | | | $ | | | $ | |
| Proceeds to the selling shareholder, before expenses | | | $ | | | $ | |
(1) | We have agreed to reimburse the underwriters for certain FINRA-related expenses. See “Underwriting.” |
Citigroup | RBC Capital Markets | Baird |
SunTrust Robinson Humphrey | Piper Sandler |
| | | Page | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
• | services that span the full customer lifecycle, ranging from customer acquisition to customer engagement to managing and measuring the customer experience; |
• | technology tools that enhance agent performance and drive unique client insights; |
• | multiple channels of engagement, ranging from voice to fast-growing digital channels such as chat and email; |
• | differentiated global delivery centers, where we have been successful in offering clients lower costs while maintaining high levels of quality; and |
• | unique, highly engaged culture that is overseen by a highly experienced management team that is flexible and moves at the speed of the client. |
| Our CLX Suite of Solutions | | ||||||
| Connect (Customer Engagement) “Engage customers.” | | | Digital (Digital Marketing) “Add customers.” | | | CX (Feedback Analytics) “Grow relationships.” | |
| Customer Service | | | Digital Marketing | | | Multi-Channel Digital Surveys | |
| Billing Support | | | Lead Generation | | | Real-Time Issue Resolution | |
| Technical Support | | | Online Sales | | | Analytics & Business Intelligence | |
| Up-Sell/Cross-Sell | | | Optimization | | | | |
| Text / Sentiment Analytics | | | Retention / Renewals | | | | |
| Win-backs | | | Lead Conversion | | | |
• | Customer Engagement (ibex Connect) – The largest portion of our addressable market is the customer care segment within the Business Process Outsourcing (“BPO”) industry, which makes up the largest portion of our revenue. International Data Corporation (“IDC”), a leading information technology research firm, estimates that the worldwide business process outsourcing services revenue in 2020 was $203.3 billion and expected to grow to $231 billion in 2024. Within this market, the customer care segment is the largest horizontal market, with approximately $77 billion of revenues in 2020 and expected to grow at a CAGR of 3.6% to $88.6 billion in revenues by 2024. Within the United States, customer care BPO spend accounted for $45 billion in 2020 and is expected to grow to $51.6 billion by 2024. |
• | Customer Acquisition (ibex Digital) – Our customer acquisition solution is enabled primarily by digital marketing which is one of the fastest growing segments of the media advertising industry. According to eMarketer, a leading market research company, digital marketing will make up 43% of all advertising spending in 2020. A significant portion of this fast-growing market consists of outsourced customer acquisition specialists, who have 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. Also according to eMarketer, in 2020 $28 billion is expected to be spent annually on paid search in North America, our primary digital marketing channel, and will grow at a 10% CAGR from 2020 to 2023. The market is projected to continue to grow in the near term and is rapidly evolving due to increased expectations for BPO vendors to innovate and constantly improve service quality. |
• | Customer Experience Management and Analytics (ibex CX) – With unprecedented access to technology, data and choices, consumers have elevated expectations about being heard, as well as how companies take action and respond in real time. 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 harness insights yielded by advanced analytics performed on those data to provide customized customer experiences. Markets and Markets, a leading B2B market research firm, estimates that the global customer experience management market will grow at a 13.3% CAGR, from $7.8 billion in 2019 to $14.5 billion in 2024, with North America representing approximately $2.9 billion of market share in 2019. Similarly, Market Research Future estimates that the global market for customer experience analytics will increase to $12 billion by 2023. |
• | A Dramatic Prioritization of CX – As brands recognize that digital feedback mechanisms, such as social media, can rapidly impact brand perception in a positive or negative manner, the importance of delivering an exceptional customer experience has become a top priority for companies. |
• | Consumer Centricity & Customer Lifetime Value (LTV) – Customer expectations and behaviors are changing dramatically. Enabled by immediate feedback channels, consumers expect that enterprises will meet their |
• | Outsourcing Across the Operational Value Chain – Enterprises are more frequently relying on outsourced providers to address their needs across the entire customer lifecycle. Many companies, especially in the healthcare, financial services, and utilities space, are beginning to increasingly rely on the expertise of external vendors to deliver cost savings, ensure compliance, drive performance enhancements, and offer technology suites that serve to improve overall CX while allowing the brand to focus on their core products and competencies. Mature companies seek to digitally transform their current operations to meet the demands of the digital economy and diversify their capabilities. Companies in emerging sectors outsource due to their limited experience and/ or resources to manage increasing volumes of customer interactions, and in order to drive new customer demand, scale operations, optimize costs, protect their brand investment, and accelerate profitability. |
• | Rise of Omni-Channel to Drive Consumer Centricity – Customer expectations and behaviors are changing dramatically with the evolution of technology such as smart phones, tablets and social media. This has accelerated the speed of consumer interaction with the brands. Consumers expect the brands to meet their needs and preferences instantaneously in return for brand loyalty and a greater share of customer spend. To address this trend, brands are focused on providing a seamless experience via integration of all contact channels (chat, email, SMS, voice, etc.) to deliver customer-centric solutions in an omni-channel manner that maximize customer lifetime value. |
• | Seeking Integrated, End-to-End Partners – We believe clients are increasingly looking to utilize outsourcing partners who can provide unified solutions for a variety of touchpoints along the customer interaction value chain, from digital marketing to customer sales and support to CX and surveys. Vendors with integrated offerings will command a larger share of wallet from their clients, drive a great degree of insight and performance, and become more ‘sticky’ with their clients for longer-lasting relationships. |
• | Bestshore, Flexible Delivery Model – Clients are increasingly differentiating between providers based on their ability to provide a flexible, turnkey delivery model that can offer a mix of onshore, nearshore, offshore, and remote working capabilities. In light of recent global events, clients have indicated a heightened importance on the ability of providers to shift their delivery rapidly between various location models. |
• | Data Protection & Security – With the rise of the digital economy has come a rise in both the concern toward, and vulnerability of, consumer data. Both mature and new economy brands are placing a higher degree of focus on the technology that underpins the data security & fraud systems deployed by their partners; having an advanced and secure system architecture along with data center redundancy and advanced security technologies are becoming increasingly important, understanding that any security breach can result in a devastating impact to a client’s brand and a consumer’s loyalty. |
• | Data and Analytics – Enterprises are increasingly demanding that their providers of customer interaction solutions integrate data analysis & insight into their core service offerings, in order to drive continuous performance and superior outcomes. These business intelligence tools can yield actionable insights across every customer touchpoint enabling 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-rich ways of servicing their customers. |
• | Artificial Intelligence to Enhance Service Delivery – With the increasing applicability of AI in enhancing business processes, the customer care industry is starting to integrate AI into its range of solutions. |
• | 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 that include multi-channel delivery, self-serve options and automation. Such solutions allow them 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, new economy companies have generally not focused on developing large-scale insourced customer operations; therefore, they rely on external partners that can deliver customer service, engagement and support while maintaining the quality of their brands. Most of these companies source their customer interaction needs from lower-cost locations outside their home markets. |
• | Differentiated as a Nimble, Disruptive Provider – We believe that we have a distinct organizational culture that embraces technological disruption and is characterized by innovation, speed and structural 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. With mature clients, this culture plays to our advantage by showcasing the inflexibility of larger incumbents. With high-growth clients, which we refer to as New Economy clients, we believe that our entrepreneurial approach is in line with their own culture. |
• | Technology Solutions & Continuous Innovation – ibex Wave X is the hub of our technology development and innovation effort to drive value-added technology development that improves agent interactions, client CX, and overall performance benchmarks. Our CLX platform combines our proprietary technology with our service delivery model to provide our clients with customized solutions at a large scale. We are integrating artificial intelligence into each stage of the customer lifecycle, from customer acquisition, to engagement, to surveys & analytics. 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 delivery model. |
• | Provider of Customizable Sets of Customer Lifecycle Experience Solutions – The customer lifecycle, from acquisition to retention, has become more challenging, complex and competitive for enterprises to manage. We designed a differentiated suite of digital and operational solutions that seamlessly manages interactions throughout all phases of the customer lifecycle, across multiple channels, customized to a client’s specific needs. |
• | 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 and cable 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. |
• | World-Class Global Delivery with Nearshore & Offshore Diversification – Our global delivery model is built on onshore, nearshore and offshore delivery centers, and includes our ability to also support work-at-home capabilities. We seek to operate state-of-the-art ‘highly-branded’ sites 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. Our highly-branded centers enable us to create a differentiated connection to our clients’ brands and customers. In addition, with a broad network of 27 contact centers spread across multiple geographies, we provide much needed geographic diversity for our clients. In particular, significant investments made in nearshore sites, such as Jamaica and Nicaragua, enable us to offer untapped talent pools for high quality service, proximity to home (US) operations and competitive price points, and often an existing brand affinity. |
• | Innovative and Entrepreneurial Culture – We believe we have established a strong, unique corporate culture that is critical to our ability to recruit, engage, motivate, manage and retain our talented global workforce of over 22,500 employees. A culture which we actively foster through events including, employee galas, VIP events, talent shows, community outreach to engage, reward, and support our agents. At ibex, we ensure our employees are extensions of our clients’ brand identities, delivering passionate and industry-leading results |
• | Client Satisfaction and Retention – Our ability to build deep and trusted relationships with our clients is core to who we are. Since the end of fiscal year 2018, we have successfully retained all of our top 25 clients, which represented over 95% of our revenue in fiscal year 2018. Additionally, we monitor customer satisfaction in the form of a net promoter score (NPS) which is tracked through our ibex annual Client Satisfaction Survey. Based on ibex’s 2019 Client Satisfaction Survey, we scored a NPS of 68 which indicates strong, mutually-beneficial relationships with our clients built on the value clients place in our services and solutions and level of service we consistently deliver. We believe that our success with client retention is driven by our ability to perform at or above our client expectations and our competitors as well as our investment in building deep relationships with our clients at multiple levels within their businesses. |
• | Continue Winning Blue Chip Clients – We’ve been able to win marquee blue chip brands that are looking to transform their customer engagement strategy through a more innovative and outcome-oriented focus. For these customers, our value proposition is primarily focused on acting as a partner to drive digital transformation in their existing operations. The imperative of engaging digitally with a new type of consumer is all the more urgent as these companies increasingly face-off against emerging new economy players. ibex has increasingly gained share in these relationships, often displacing existing incumbent vendor(s). |
• | Continue Winning New Clients with New Economy – Our New Economy initiative combines our Customer Engagement, Customer Acquisition and Customer Experience solutions into an integrated solution set that is focused on the needs of high-growth emerging technology markets. Our success in our New Economy vertical can be traced to its inception in 2014, when we began servicing a new client in the emerging technology space. We launched our New Economy initiative in the summer of 2018 to help similar clients attain and support their high-growth objectives. We believe we are among the top tier of providers of outsourced customer interaction solutions that can address the unique needs of such clients. In addition, New Economy customers are generally higher margin as a result of lower customer acquisition costs and a greater portion of non-voice revenue, which is delivered with greater efficiency. |
• | Grow Strategic Verticals with Specific Domain Strategies – Our ibex Financial, ibex Health, and ibex Utilities sub-brands are structured to accelerate growth using a highly targeted and performance-driven approach. Within ibex Financial, we intend to build on recent wins we have had with payments companies. Within ibex Health, we see significant opportunity to provide revenue cycle management as well as medical coding and billing services. Finally, within ibex Utilities, we see the opportunity to acting as the “utility mover” for our clients’, by facilitating our clients’ customers’ moves in the form of targeted offers and services that could be of interest at the time certain customers are undergoing a physical move or changing utility provider. |
• | Expand Service & Lines of Business (LOBs) with Current Clients (“Expand”) – The breadth of our solutions over the full customer lifecycle creates the ability to cross-sell each solution throughout our client base. Our client base has many large, global brands that have multiple lines of business across multiple geographies. Our typical model is to provide a launch in one center with one CLX service such as Customer Engagement. Our goal is then to “expand” with additional CLX services or new geographies where we operate for our clients. We believe that the success of our initial launches has enabled our client teams to broaden our scope of engagement with these clients to include additional solutions within our suite of offerings. |
• | 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. |
• | The COVID-19 pandemic has adversely impacted our business and results of operations. The ultimate impact of COVID-19 on our business, financial condition and results of operations will depend on future developments which are highly uncertain and cannot be predicted at this time, including the scope and duration of the pandemic and actions taken by federal, state and local governmental authorities in the United States, local governmental authorities in our international sites and our clients in response to the pandemic; |
• | Frontier, our largest client as of March 31, 2020, has filed a voluntary petition for relief under Chapter 11 of the United States Bankruptcy Code, which could have a material adverse effect on our business, financial conditions, results of operations and cash flows; |
• | Our business is dependent on key clients, and the loss of a key client could have an adverse effect on 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 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; |
• | Natural events, health epidemics (including the outbreak of a novel strain of coronavirus (COVID-19)), wars, widespread civil unrest, 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. |
• | 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 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 and long implementation cycles, which require significant resources and working capital; |
• | Our business relies heavily on technology, telephone 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 Nicaragua, 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; |
• | If we are unable to implement and maintain effective internal control over financial reporting, 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; and |
• | 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. |
• | the last day of the fiscal year in which we have more than $1.07 billion in annual revenues; |
• | 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); |
• | the date on which we have issued, in any three-year period, more than $1.0 billion in non-convertible debt securities; and |
• | the last day of the fiscal year ending after the fifth anniversary of the completion of this offering. |
• | Series A Convertible Preferred Share (“Series A preferred share”) – 1 Series A preferred share is authorized, issued and outstanding, and it is held by our parent company, The Resource Group International Limited. |
• | Series B Convertible Preferred Shares (“Series B preferred shares”) – The maximum authorized number of Series B preferred shares is 12,512,994.4665, of which 11,083,691.3814 were issued and outstanding and are held by our parent company, The Resource Group International Limited (10,764,317.9358 Series B preferred shares), and Mr. Jeffrey Cox, one of our executive officers (319,373.4456 Series B preferred shares). |
• | Series C Convertible Preferred (“Series C preferred shares”, and together with the Series A preferred shares and the Series B preferred shares, the “preferred shares”) – The maximum authorized number of Series C preferred shares is 12,639,389.35, of which 111,986.4786 were issued and outstanding and are held by our parent company, The Resource Group International Limited (108,730.4842 Series C preferred shares), and Mr. Cox (3,225.9944 Series C preferred shares). |
• | Class A Common Shares (“Class A common shares”) – The maximum authorized number of Class A common shares is 79,766,504.249454, of which none are issued and outstanding. |
• | Class B Common Shares (“Class B common shares”) – The maximum authorized number of Class B common shares is 2,559,323.13, of which 1,851,788 were issued subject to vesting restrictions pursuant to awards made to our directors, executive officers and other senior management personnel. |
• | The Series A preferred share will convert into one Series C preferred share; |
• | Each Series B preferred share will convert into Series C preferred shares on a one-for-one basis; |
• | Each Series C preferred share (including those issued as a result of the conversions of Series A preferred shares and Series B preferred shares into Series C preferred shares) will convert into a number of Class A common shares that will be determined in accordance with a formula that is set forth in the certificate of designations pursuant to which the Series C preferred shares were authorized and issued on December 21, 2018, which number of Class A common shares will vary depending on the initial public offering price per share in this offering and the number of preferred shares outstanding immediately prior to the pricing of this offering; |
• | Each Class B common share will convert into Class A common shares on a one-for-one basis; and |
• | Each Class A common share will be redesignated as a common share. |
• | an initial public offering price of $21.00 per share, the midpoint of the estimated price range set forth on the cover page of this prospectus; |
• | the automatic conversion, upon the completion of this offering, of one Series A preferred share, 11,083,691.3814 Series B preferred shares, 111,986.4786 Series C preferred shares and 1,138,215 Class B common shares into an aggregate of 13,949,405 common shares; and |
• | no exercise of the underwriters’ option to purchase up to 714,285 additional common shares. |
• | 713,573 common shares issuable in respect of Class B common shares that have been issued under the 2018 Restricted Share Plan and remain subject to vesting conditions; |
• | 707,535 common shares available for future issuance as of March 31, 2020 under the 2018 Restricted Share Plan (all of which were transferred to the IBEX Limited 2020 Long Term Incentive Plan (the “2020 LTIP”), which was approved and adopted on May 20, 2020, and included in a total of 1,287,326.13 common shares issuable thereunder as of May 20, 2020 and under which we intend to grant options to purchase 309,594 common shares, assuming an initial public offering price of $21.00 per share (the midpoint of the estimated price range set forth on the cover page of this prospectus)); and |
• | up to 1,443,740.49 common shares issuable upon exercise of the warrant that we issued to Amazon.com NV Investment Holdings LLC, or Amazon, on November 13, 2017, as subsequently amended (the “Amazon Warrant”). |
| | | Three months ended June 30, | | | Year ended June 30, | | |||||||||||||
| | | 2020 | | | 2019 | | | 2020 | | | 2019 | | |||||||
| | | estimated and unaudited | | | | | estimated and unaudited | | | | |||||||||
| (‘000) | | | Low | | | High | | | | | Low | | | High | | | | ||
| Statement of operations data | | | | | | | | | | | | | | ||||||
| Revenue | | | 97,000 | | | 100,000 | | | 87,915 | | | 401,255 | | | 404,255 | | | 368,380 | |
| Net income for the period, continuing operations | | | (5,475) | | | (3,974) | | | (4,648) | | | 6,099 | | | 7,601 | | | (4,519) | |
| | | | | | | | | | | | | | |||||||
| Other Financial Data | | | | | | | | | | | | | | ||||||
| Adjusted EBITDA from continuing operations | | | 11,500 | | | 13,400 | | | 7,385 | | | 52,122 | | | 54,021 | | | 36,295 | |
| | | | | | | | | | | | | | |||||||
| Reconciliation of Adjusted EBITDA to Net Income, continuing operations | | | | | | | | | | | | | | ||||||
| Net income for the period, continuing operations | | | (5,475) | | | (3,974) | | | (4,648) | | | 6,099 | | | 7,601 | | | (4,519) | |
| Finance expense | | | 2,239 | | | 2,239 | | | 2,252 | | | 9,429 | | | 9,429 | | | 7,709 | |
| Income tax expense | | | 100 | | | 498 | | | 119 | | | 1,582 | | | 1,980 | | | 3,615 | |
| Depreciation and amortization | | | 6,006 | | | 6,006 | | | 5,203 | | | 24,466 | | | 24,466 | | | 20,895 | |
| EBITDA from continuing operations | | | 2,869 | | | 4,769 | | | 2,925 | | | 41,576 | | | 43,476 | | | 27,700 | |
| Non-recurring expenses | | | 5,880 | | | 5,880 | | | 4,239 | | | 7,278 | | | 7,278 | | | 4,239 | |
| Other income | | | (227) | | | (227) | | | (176) | | | (745) | | | (745) | | | (641) | |
| Fair value adjustment | | | 1,673 | | | 1,673 | | | 1 | | | 2,305 | | | 2,305 | | | (364) | |
| Share-based payments | | | 1,424 | | | 1,424 | | | 48 | | | 1,306 | | | 1,306 | | | 4,087 | |
| Foreign exchange losses | | | (120) | | | (120) | | | 349 | | | 402 | | | 402 | | | 1,274 | |
| Adjusted EBITDA from continuing operations | | | 11,500 | | | 13,400 | | | 7,385 | | | 52,122 | | | 54,021 | | | 36,295 | |
| | | Nine Months Ended March 31, | | | Fiscal Year Ended June 30, | | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | |
| | | (unaudited) | | | | | | ||||||
| | | (in thousands, except share and per share amounts) | | ||||||||||
| Statements of Profit or Loss and Other Comprehensive Income Data: | | | | | | | | | | ||||
| Revenue(1) | | | $304,255 | | | $280,465 | | | $368,380 | | | $342,200 | |
| Payroll and related costs | | | (207,246) | | | (191,494) | | | (254,592) | | | (252,925) | |
| Share-based payments | | | 119 | | | (4,039) | | | (4,087) | | | (8,386) | |
| Reseller commission and lead expenses | | | (13,604) | | | (23,038) | | | (27,877) | | | (28,059) | |
| Depreciation and amortization | | | (18,460) | | | (15,692) | | | (20,895) | | | (12,182) | |
| Other operating expenses | | | (44,817) | | | (37,120) | | | (54,124) | | | (58,425) | |
| Income/(loss)/income from operations | | | 20,247 | | | 9,082 | | | 6,805 | | | (17,777) | |
| Finance expenses | | | (7,190) | | | (5,458) | | | (7,709) | | | (3,093) | |
| Income/(loss) before taxation | | | 13,057 | | | 3,624 | | | (904) | | | (20,870) | |
| Income tax (expense)/ benefit | | | (1,482) | | | (3,496) | | | (3,615) | | | 108 | |
| Net income/(loss) for the period, continuing operations | | | 11,575 | | | 128 | | | (4,519) | | | (20,762) | |
| Net income on discontinued operation, net of tax | | | — | | | 11,085 | | | 15,484 | | | 4,881 | |
| Net income/(loss) for the period | | | $11,575 | | | $11,213 | | | $10,965 | | | $(15,881) | |
| | | Nine Months Ended March 31, | | | Fiscal Year Ended June 30, | | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | |
| | | (unaudited) | | | | | | ||||||
| | | (in thousands, except share and per share amounts) | | ||||||||||
| Loss per share from continuing operations attributable to the ordinary equity ordinary holders of the parent | | | | | | | | | | ||||
| Basic earnings/(loss) per share | | | $— | | | $— | | | $— | | | $— | |
| Diluted earnings/(loss) per share | | | $— | | | $— | | | $(0.36) | | | $(1.85) | |
| Loss per share attributable to ordinary equity holders of the parent - diluted(2) | | | | | | | | | | ||||
| Basic earnings loss per share | | | $— | | | $— | | | $— | | | $— | |
| Diluted earnings/(loss) per share | | | $— | | | $— | | | $— | | | $(1.42) | |
| Weighted average number of shares outstanding – basic | | | 1,138,140 | | | 849,541 | | | 956,835 | | | — | |
| Weighted average number of shares outstanding – diluted | | | 12,822,570 | | | 12,327,625 | | | 12,461,182 | | | 11,195,649 | |
| | | | | | | | | | |||||
| Statements of Financial Position Data: | | | | | | | | | | ||||
| Cash and cash equivalents | | | 15,471 | | | 13,437 | | | 8,873 | | | 13,519 | |
| Total assets | | | 196,187 | | | 246,631 | | | 188,302 | | | 157,081 | |
| Borrowings current | | | 32,457 | | | 41,344 | | | 41,835 | | | 51,876 | |
| Due to related parties | | | 6,106 | | | 5,899 | | | 6,169 | | | 11,546 | |
| Borrowings non-current | | | 4,865 | | | 41,695 | | | 7,184 | | | 9,880 | |
| Total non-current liabilities | | | 74,749 | | | 97,273 | | | 68,293 | | | 12,894 | |
| Total liabilities | | | 176,063 | | | 210,250 | | | 179,674 | | | 129,128 | |
| Total equity | | | 20,124 | | | 36,381 | | | 8,628 | | | 27,953 | |
| | | | | | | | | | |||||
| Statements of Cash Flows Data: | | | | | | | | | | ||||
| Net cash (outflow)/inflow from operating activities | | | $33,653 | | | $(3,820) | | | $2,202 | | | $(5,747) | |
| Net cash used in investing activities | | | $(4,195) | | | $(2,795) | | | $(9,084) | | | $(5,439) | |
| Net cash inflow/(outflow) from financing activities | | | $(22,822) | | | $6,789 | | | $2,552 | | | $3,187 | |
| | | | | | | | | | |||||
| Other Financial and Operating Data: | | | | | | | | | | ||||
| Adjusted EBITDA from continuing operations (unaudited)(3) | | | $40,622 | | | $28,909 | | | $36,295 | | | $4,296 | |
| Adjusted EBITDA from continuing operations margin (unaudited)(4) | | | 13.4% | | | 10.3% | | | 9.9% | | | 1.3% | |
| Adjusted EBITDA from continuing operations excluding IFRS 15 & 16 (unaudited)(6) | | | N/A | | | N/A | | | $23,650 | | | $4,296 | |
| Adjusted EBITDA from continuing operations margin excluding IFRS 15 & 16 (unaudited)(6) | | | N/A | | | N/A | | | 6.4% | | | 1.3% | |
| Net Debt (unaudited)(5) | | | $101,391 | | | $128,125 | | | $109,380 | | | $49,437 | |
| Net Debt excluding IFRS 16 (unaudited)(6) | | | $29,222 | | | $70,822 | | | $42,466 | | | $49,437 | |
| Net Debt, continuing operations, excluding IFRS 16 (unaudited)(6) | | | $29,222 | | | $40,951 | | | $42,466 | | | $38,657 | |
(1) | Historically, we conducted our business in two reporting segments, Customer Acquisition and Customer Management. Effective July 1, 2019, we began reporting our results on a single segment basis. The audited consolidated financial statements as of June 30, 2019 and 2018 and for the fiscal years then ended has been re-presented on the single segment basis. |
(2) | See Note 20 to our audited consolidated financial statements and Note 14 to our 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. |
(3) | We define “EBITDA from continuing operations” as net (loss)/income less discontinued operation, net of tax before finance costs, finance costs related to right-of-use of leased assets, depreciation and amortization, depreciation of right-of-use of leased assets, and income tax (credit)/expense. |
We define “Adjusted EBITDA from continuing operations” as EBITDA from continuing operations before the effect of the following items: litigation and settlement expenses, foreign exchange losses, goodwill impairment, other income, share-based payments and certain non-cash and non-recurring charges that we believe are not reflective of our long-term performance.” We use Adjusted EBITDA from continuing operations 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 from continuing operations 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. We also believe that Adjusted EBITDA from continuing operations is widely used by investors, securities analysts and other interested parties as a supplemental measure of performance and liquidity. |
Adjusted EBITDA from continuing operations 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 from continuing operations does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; |
• | Adjusted EBITDA from continuing operations 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; and |
• | other companies, including companies in our industry, may calculate Adjusted EBITDA from continuing operations or similarly titled measures differently, which reduces its usefulness as a comparative measure. |
Because of these and other limitations, you should consider Adjusted EBITDA from continuing operations along with other IFRS-based financial performance measures, including cash flows from operating activities, investing activities and financing activities, net (loss)/income and our other IFRS financial results. |
The following table provides a reconciliation of Adjusted EBITDA from continuing operations from our net (loss)/income for the periods presented: |
| | | Nine Months Ended March 31, | | | Fiscal Year Ended June 30, | | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | |
| | | (unaudited) | | ||||||||||
| | | ($ in thousands) | | ||||||||||
| Reconciliation of Adjusted EBITDA from Continuing Operations from Net (Loss)/Income | | | | | | | | | | ||||
| Net income/(loss) for the period | | | $11,575 | | | $11,213 | | | $10,965 | | | $(15,881) | |
| Net income on discontinued operation, net of tax | | | — | | | (11,085) | | | (15,484) | | | (4,881) | |
| Net loss, from continuing operations | | | $11,575 | | | $128 | | | (4,519) | | | (20,762) | |
| Finance expenses | | | 7,190 | | | 5,458 | | | 7,709 | | | 3,093 | |
| Income tax (benefit)/expense | | | 1,482 | | | 3,496 | | | 3,615 | | | (108) | |
| Depreciation and amortization | | | 18,460 | | | 15,692 | | | 20,895 | | | 12,182 | |
| EBITDA from continuing operations(a) | | | $38,707 | | | $24,774 | | | $27,700 | | | $(5,595) | |
| Non-recurring expenses(b) | | | $ 1,397 | | | $— | | | $4,239 | | | $4,112 | |
| Foreign exchange losses | | | 523 | | | 925 | | | 1,274 | | | 1,266 | |
| Other income(c) | | | (518) | | | (464) | | | (641) | | | (547) | |
| Fair value adjustment(d) | | | 632 | | | (365) | | | (364) | | | (3,326) | |
| Share-based payments(e) | | | (119) | | | 4,039 | | | 4,087 | | | 8,386 | |
| Adjusted EBITDA from continuing operations | | | $40,622 | | | $28,909 | | | $36,295 | | | $4,296 | |
(4) | We calculate “Adjusted EBITDA from continuing operations margin” as Adjusted EBITDA divided by revenue. |
(a) | EBITDA from continuing operations includes the impact of the adoption of IFRS 16 in the nine months ended March 31, 2020 and 2019, and fiscal year ended June 30, 2019. |
(b) | For the nine months ended March 31, 2020, we incurred non-recurring expenses of $1.4 million related to COVID-19, net expenses (expenses net of customer reimbursements) of $0.7 million, legal settlement of $0.1 million and listing expenses of $0.6 million. The COVID-19 expenses primarily include the additional hoteling and transportation expenses incurred due to the Pandemic. |
(c) | For the nine months ended March 31, 2020, other income represented deferred income of $0.5 million and for the nine months ended March 31, 2019, other income represented the proceeds from the sale of DGS EDU LLC of $0.2 million and deferred income of $0.3 million. |
(d) | For the nine months ended March 31, 2020 and 2019, we recorded a revaluation associated with the Amazon Warrant (see Note 20 to our unaudited condensed consolidated interim financial statements included elsewhere in this prospectus). |
(e) | For the nine months ended March 31, 2020, this amount represents share-based payment expenses and, for the nine months ended March 31, 2019, this amount includes the cancellation of the 2017 IBEX Stock Plan (“2017 IBEX Plan”) and the phantom stock plans ($3.3 million) partially offset by the elimination of the liability associated with the phantom stock plans ($1.0 million). |
(5) | The following table provides a reconciliation of Net Debt, Net Debt excluding IFRS Impact, and Net Debt, continuing operations, excluding IFRS 16 from total debt: |
| | | Nine Months Ended March 31, | | | Fiscal Year Ended June 30, | | |||||||
| | | 2020 | | | 2019 | | | 2019 | | | 2018 | | |
| | | (unaudited) | | ||||||||||
| | | ($ in thousands) | | ||||||||||
| Net Debt Reconciliation | | | | | | | | | | ||||
| Borrowings – non current | | | $4,865 | | | $41,695 | | | $7,184 | | | $9,880 | |
| Lease liabilities – non current(a) | | | $66,851 | | | $48,681 | | | 58,602 | | | — | |
| Borrowings – current | | | $32,457 | | | $41,344 | | | 41,835 | | | 51,876 | |
| Lease liabilities – current(a) | | | $12,689 | | | $9,842 | | | 10,632 | | | | |
| Convertible loan note – related party | | | — | | | — | | | — | | | 1,200 | |
| Total Debt | | | $116,862 | | | $141,562 | | | $118,253 | | | $62,956 | |
| Less: Cash and cash equivalents | | | 15,471 | | | 13,437 | | | 8,873 | | | 13,519 | |
| Net Debt | | | $101,391 | | | $128,125 | | | $109,380 | | | $49,437 | |
| IFRS 16 Impact(a) | | | 72,169 | | | 57,303 | | | 66,914 | | | — | |
| Net Debt excluding IFRS 16 Impact(a) | | | 29,222 | | | 70,822 | | | 42,466 | | | 49,437 | |
| Net Debt in discontinued operations | | | — | | | (29,871) | | | — | | | (10,780) | |
| Net Debt, continuing operations, excluding IFRS 16 | | | 29,222 | | | 40,951 | | | 42,466 | | | 38,657 | |
(a) | Total Debt includes non-current lease liabilities of $58.6 million and current lease liabilities of $10.6 million ($69.2 million in total) as of June 30, 2019. Net debt, excluding IFRS 16, excludes the impact of lease liabilities of $66.9 million which, in 2018, were treated as operating leases. The remaining balance of $2.3 million relates to items previously accounted for as obligations under finance leases. |
(6) | For additional detail on the impact of the adoption of IFRS 15 and IFRS 16 and the treatment of Etelequote Limited as a discontinued operation and their impact on the comparability of our financial position at June 30, 2019 and 2018 and our results of operations for the years then ended, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Factors Affecting Comparability of Financial Position and Results of Operations.” |
• | 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. |
• | political unrest; |
• | social unrest; |
• | terrorism or war; |
• | health epidemics (including the outbreak of COVID-19); |
• | failure of power grids in certain of the countries in which we operate, which are 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. |
• | 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; and |
• | 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. |
• | 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. |
• | 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. |
• | issue additional equity securities that would dilute our shareholders; |
• | use cash that we may need in the future to operate our business; |
• | 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. |
• | 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. |
• | 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 and modification of certain equity compensation plans and issuances of common shares. |
• | 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. |
• | variations in our operating performance and the performance of our competitors; |
• | actual or anticipated fluctuations in our quarterly or annual operating results; |
• | 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; |
• | health pandemics (including COVID-19); |
• | 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. |
• | 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. |
• | The developments relating to COVID-19, including the scope and duration of the pandemic and actions taken by federal, state and local governmental authorities in the United States, local governmental authorities in our international sites and our clients in response to the pandemic and the effect on our operations, operating budgets, cash flows and liquidity. |
• | The effect on our business, financial conditions, results of operations and cash flows in connection with the Frontier restructuring and its proceedings under Chapter 11 of the United States Bankruptcy Code. |
• | 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 and Nicaragua. |
• | Our ability to comply with applicable laws and regulations, including those regarding privacy, data protection and information security. |
• | Our ability to manage the inelasticity of our labor costs relative to short-term movements in client demand. |
• | Our ability to realize the anticipated strategic and financial benefits of our relationship with Amazon. |
• | Our ability to recruit, engage, motivate, manage and retain our global workforce. |
• | Our ability to anticipate, develop and implement information technology solutions that keep pace with evolving industry standards and changing client demands. |
• | Our ability to maintain and enhance our reputation and brand. |
• | on an actual basis; |
• | on a pro forma as adjusted basis to give effect to (i) our issuance and sale of our common shares in this offering at an assumed initial offering price of $21.00 per share, which is the midpoint of the price range set forth on the cover page of this prospectus, and (ii) the receipt of $68.1 million of the net proceeds therefrom, after deducting underwriting discounts and commissions and estimated offering expenses payable by us. |
| | | As of March 31, 2020 | | ||||
| | | Actual | | | Proforma as Adjusted(1) | | |
| | | (unaudited) ($ in thousands) | | ||||
| Cash and cash equivalents(2) | | | $15,471 | | | 83,570 | |
| Current loans and financing: | | | | | | ||
| Lease liabilities | | | 12,689 | | | 12,689 | |
| Borrowings | | | 32,457 | | | 32,457 | |
| Total current loans and financing | | | 45,146 | | | 45,146 | |
| Non-current loans and financing: | | | | | | ||
| Lease liabilities | | | 66,851 | | | 66,851 | |
| Borrowings | | | 4,865 | | | 4,865 | |
| Total non-current loans and financing | | | 71,716 | | | 71,716 | |
| Total loans and financing | | | 116,862 | | | 116,862 | |
| Total equity | | | 20,124 | | | 88,223 | |
| Total capitalization | | | $136,986 | | | 205,085 | |
(1) | Each $1.00 increase (decrease) in the assumed initial public offering price of $21.00 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 $3.3 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 $21.00 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 $19.5 million. |
(2) | Cash and cash equivalents does not reflect a reduction in cash as a result of the recent one-time dividend to TRGI in the amount of $4.0 million. |
• | 713,573 common shares issuable in respect of Class B common shares that have been issued under the 2018 Restricted Share Plan and remain subject to vesting conditions; |
• | 707,535 common shares available for future issuance as of March 31, 2020 under the 2018 Restricted Share Plan (all of which were transferred to the 2020 LTIP, which was approved and adopted on May 20, 2020, and included in a total of 1,287,326.13 common shares issuable thereunder as of May 20, 2020 and under which we intend to grant options to purchase 309,594 common shares, assuming an initial public offering price of $21.00 per share (the midpoint of the estimated price range set forth on the cover page of this prospectus)); and |
• | up to 1,443,740.49 common shares issuable upon exercise of the Amazon Warrant. |
| Assumed initial public offering price per common share | | | $21.0 | |
| Historical net tangible book value per common share as of March 31, 2020 | | | $4.4 | |
| Decrease in net tangible book value per share as of March 31, 2020 attributable to the conversion of Series A preferred share, Series B preferred shares, Series C preferred shares and Class B common shares | | | $(4.0) | |
| Pro forma net tangible book value per common share as of March 31, 2020 before giving effect to this offering | | | $0.3 | |
| Increase in pro forma net tangible book value per common share attributable to new investors in this offering | | | $3.6 | |
| Pro forma as adjusted net tangible book value per common share as of March 31, 2020 after giving effect to this offering | | | $3.9 | |
| Dilution per share to new investors in this offering | | | $17.1 | |