UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.WASHINGTON, DC 20549

 

FORM 10-Q

(Mark One)

x

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended MarchMay 31, 20202022

OR

¨

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-39272

 

CC NEUBERGER PRINCIPAL HOLDINGS I

E2open Parent Holdings, Inc.

(Exact nameName of registrantRegistrant as specifiedSpecified in its charter)Charter)

 

Cayman Islands001-3927298-1526024

Delaware

86-1874570

(State or other jurisdiction of

incorporation or organization)

(Commission File Number)

(I.R.S. Employer

Identification Number)

No.)

200 Park Avenue, 58th Floor
New York, New York

9600 Great Hills Trail, Suite 300E

Austin, TX

78759

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (212) 355-5515(866) 432-6736

 

Not ApplicableSecurities registered pursuant to Section 12(b) of the Act:

(Former name or former address, if changed since last report)

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Class A Common Stock, par value $0.0001 per share

ETWO

New York Stock Exchange

Warrants to purchase one share of Class A Common Stock

 at an exercise price of $11.50

ETWO-WT

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesx No ¨

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yesx No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

¨

Accelerated filer

¨

Non-accelerated filer

x

Smaller reporting company

x

Emerging growth company

x

 

If an emerging growth company, 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 13(a) of the Exchange Act.¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes x No ¨

Securities registered pursuant to Section 12(b)There were 301,919,341 shares of the Act:

Title of each classTrading Symbol(s)Name of each exchange
on which registered
Units, each consisting of one Class A Ordinary Share,common stock, $0.0001 par value, and one-third of one redeemable warrantPCPL.UThe New York Stock Exchange
Class A Ordinary Shares included as part of the unitsPCPLThe New York Stock Exchange
Warrants included as part of the units, each whole warrant exercisable for one Class A Ordinary Share at an exercise price of $11.50PCPL WSThe New York Stock Exchange

As of June 5, 2020, 41,400,000 Class A ordinary shares, par value $0.0001 per share, and 15,350,000 Class B ordinary shares, par value $0.0001 per share, were issued and outstanding.outstanding as of July 7, 2022.

 


CC NEUBERGER PRINCIPAL HOLDINGS I

Quarterly Report on Form 10-Q

Table of Contents

 

Page No.
PART I. FINANCIAL INFORMATION

Page

Glossary

3

Item 1.Forward-Looking Statements

Financial Statements1

4

PART I.

5

Item 1.

Unaudited Condensed Balance Sheet as of March 31, 2020Financial Statements (Unaudited)

1

5

Condensed Consolidated Balance Sheets

5

Unaudited Condensed StatementConsolidated Statements of Operations for the period from January 14, 2020 (inception) through March 31, 2020

2

6

Condensed Consolidated Statements of Comprehensive Loss

7

Unaudited Condensed StatementConsolidated Statements of Changes in Shareholders’Stockholders’ Equity for the period from January 14, 2020 (inception) through March 31, 2020

3

8

Unaudited Condensed StatementConsolidated Statements of Cash Flows for the period from January 14, 2020 (inception) through March 31, 2020

4

9

Notes to Unaudited Condensed Consolidated Financial Statements

5

10

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

15

32

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

19

44

Item 4.

Controls and Procedures

19

44

PART II.

Other Information

44

PART II. OTHER INFORMATION

Item 1.

Legal Proceedings

44

Item 1A.

Risk Factors

45

Item 1.Legal Proceedings20
Item 1A.Risk Factors20

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

20

45

Item 6.

Exhibits

45

Item 3.Signatures

Defaults Upon Senior Securities

46

2


Glossary of Terms

21

Abbreviation

Term

Item 4.

ASC

Mine Safety Disclosures

21

Accounting Standards Codification

Item 5.

BluJay

Other Information

21

BluJay TopCo Limited, a private limited liability company registered in England and Wales which owns BluJay Solutions, a cloud-based logistics execution platform company

Item 6.

BluJay Sellers

Exhibits

21

BluJay and its subsidiaries

SIGNATURES

CC Capital

24

CC NB Sponsor 1 Holdings LLC

Class A Common Stock

Class A common stock, par value $0.0001 per share

Class V Common Stock

Class V common stock, par value $0.0001 per share

Common Units

common units representing limited liability company interests of E2open Holdings, LLC, which are non-voting, economic interests in E2open Holdings, LLC. Every economic common unit is tied to one voting share of Class V Common Stock of E2open Holdings Parent, Inc.

Forward Purchase Agreement

agreement dated as of April 28, 2020, by and between CCNB1 and Neuberger Berman Opportunistic Capital Solutions Master Fund LP

Forward Purchase Warrants

5,000,000 redeemable warrants purchased pursuant to the Forward Purchase Agreement

Insight Partners

entities affiliated with Insight Venture Management, LLC, including funds under management; controlling unitholder of E2open Holdings, LLC holding less than 50% voting interests

Investor Rights Agreement

agreement amended and restated on September 1, 2021 providing Insight Partners, CC Capital, Francisco Partners and Temasek the right to nominate members to the board of directors, requires parties to vote in favor of director nominees recommended by the board of directors, requires the registration of securities within 30 days of September 1, 2021 and limited the transfer of beneficially owned shares of common stock prior to February 28, 2022.

LIBOR

London Interbank Offered Rate

Logistyx

Logistyx Technologies, LLC, a private limited liability company headquartered in Chicago, Illinois, which connects top retailers, manufacturers and logistics providers to more than 550 in-network carriers with strategic parcel shipping and omni-channel fulfillment technology.

nm

not meaningful

NYSE

New York Stock Exchange

PIPE

private investment in public equity; financing from institutional investors

Purchase Agreement

Share Purchase Deed entered into on May 27, 2021 with BluJay

RCU

restricted common units representing Series 1 and Series 2 of E2open Holdings, LLC

SCM

omni-channel and supply chain management

SEC

U.S. Securities and Exchange Commission

Temasek

Temasek Holdings (Private) Limited

U.S. GAAP

generally accepted accounting principles in the United States

VWAP

daily per share volume-weighted average price of the Class A Common Stock on the NYSE as displayed on the Bloomberg page under the heading Bloomberg VWAP

 

3


Forward-Looking Statements

This Quarterly Report on Form 10-Q (Quarterly Report) contains “forward-looking statements” within the meaning of the federal securities law. These forward-looking statements give E2open Parent Holdings, Inc.'s (we, our, us, Company or E2open) current expectations and include projections of results of operations or financial condition or forecasts of future events. Words such as "may," "can," "should," "will," "estimate," "plan," "project," "forecast," "intend," "expect," "anticipate," "believe," "seek," "target" and similar expressions are used to identify forward-looking statements. Without limiting the generality of the forgoing, forward-looking statements contained in this document include our expectations regarding our future growth, operational and financial performance and business prospects and opportunities.

These forward-looking statements are based on information available as of the date of this Quarterly Report and management’s then current expectations, forecasts and assumptions, and involve a number of judgments, known and unknown risks and uncertainties and other factors, many of which are outside our control and our directors, officers and affiliates. Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date. We do not undertake any obligation to update, add or to otherwise correct any forward-looking statements contained herein to reflect events or circumstances after the date they were made, whether as a result of new information, future events, inaccuracies that become apparent after the date hereof or otherwise, except as may be required under applicable securities laws.

As a result of a number of known and unknown risks and uncertainties, our results or performance may be materially different from those expressed or implied by these forward-looking statements. Some factors that could cause actual results to differ include:

PART I. FINANCIAL INFORMATION

Item 1.Financial Statements

CC NEUBERGER PRINCIPAL HOLDINGS I

UNAUDITED CONDENSED BALANCE SHEET

MARCH 31, 2020

Assets    
Deferred offering costs associated with initial public offering $1,326,975 
Total Assets $1,326,975 
     
Liabilities and Shareholders' Equity    
Current liabilities:    
Accrued expenses $464,150 
Accounts payable  49,284 
Note payable-related party  53,649 
Total current liabilities  567,083 
Deferred legal fees  757,669 
Total Liabilities  1,324,752 
     
Commitments and Contingencies    
     
Shareholders' Equity:    
Preference shares, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding  - 
Class A ordinary shares, $0.0001 par value; 500,000,000 shares authorized; none issued and outstanding  - 
Class B ordinary shares, $0.0001 par value; 50,000,000 shares authorized; 15,350,000 shares issued and outstanding (1)(2)  1,535 
Additional paid-in capital  23,465 
Accumulated deficit  (22,777)
Total Shareholders' Equity  2,223 
Total Liabilities and Shareholders' Equity $1,326,975 

(1) This number included up to 1,350,000 Class B ordinary shares subject to forfeiture ifvolatile, negative or uncertain economic and political conditions, including the over-allotment option was not exercised in full or in partinvasion of Ukraine by Russia, the underwriters.  On April 24, 2020, the underwriters exercised their over-allotment option; thus, the Founder Shares were no longer subject to forfeiture.

(2) On March 6, 2020related sanctions and April 23, 2020, the Company effected share capitalizations resulting in an aggregate of 15,350,000 Class B ordinary shares outstanding. All shares and associated amountsother measures that have been retroactively restatedand continue to reflectbe imposed in response to the share capitalization, (see Note 5).

The accompanying notes are an integral partconflict, as well as the current inflationary environment and the effects of these unaudited condensedconditions on our clients' businesses and levels of business activity;

risks associated with our past and prospective acquisitions (including the BluJay and Logistyx acquisitions), including the failure to successfully integrate operations, personnel, systems and products of the acquired companies, adverse tax consequences of acquisitions, greater than expected liabilities of the acquired companies, charges to earnings from acquisitions, the ability of the combined company to grow and manage profitability, maintain relationships with clients and suppliers and retain its management and key employees, and the ability to recognize the anticipated benefits of the acquisition;
the inability to develop and maintain effective internal controls over financial statements.

reporting;

the inability to attract new clients or upsell/cross sell existing clients or the failure to renew existing client subscriptions on term favorable to us;
risks associated with our extensive and expanding international operations, including the risks created by geopolitical instability;
the inability to develop and market new and enhanced solutions;
the failure of the market for cloud-based SCM solutions to develop as quickly as we expect or failure to compete successfully in a fragmented and competitive SCM market;
the inability to adequately protect key intellectual property rights or proprietary technology;
the diversion of management’s attention and consumption of resources as a result of potential acquisitions of other companies;
failure to maintain adequate operational and financial resources or raise additional capital or generate sufficient cash flows;
cyber-attacks and security vulnerabilities; and
certain other factors discussed elsewhere in this Quarterly Report.

CC NEUBERGER PRINCIPAL HOLDINGS I

UNAUDITED CONDENSED STATEMENT OF OPERATIONS

FOR THE PERIOD FROM JANUARY 14, 2020 (INCEPTION) THROUGH MARCH 31, 2020

General and administrative expenses $22,777 
Net loss $(22,777)
     
Weighted average shares outstanding, basic and diluted(1)(2)  15,350,000 
     
Basic and diluted net loss per share $(0.00)

(1) This number included up to 1,350,000 Class B ordinary shares subject to forfeiture if the over-allotment option was not exercised in full or in part by the underwriters.  On April 24, 2020, the underwriters exercised their over-allotment option; thus, the Founder Shares were no longer subject to forfeiture.

(2) On March 6, 2020 and April 23, 2020, the Company effected share capitalizations resulting in an aggregate of 15,350,000 Class B ordinary shares outstanding. All shares and associated amounts have been retroactively restated to reflect the share capitalization, (see Note 5).

The accompanying notes are an integral partFor a further discussion of these unauditedand other factors that could impact our future results and performance, see Part I, Item 1A., Risk Factors in our Annual Report on Form 10-K for the fiscal year ended February 28, 2022, filed with the SEC on April 29, 2022 (2022 Form 10-K).

4


PART I—Financial Information

Item 1. Financial Statements.

E2open Parent Holdings, Inc.

Condensed Consolidated Balance Sheets

(In thousands, except share amounts)

 

May 31, 2022

 

 

February 28, 2022

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

129,191

 

 

$

155,481

 

Restricted cash

 

 

26,944

 

 

 

19,073

 

Accounts receivable - net of allowance of $4,189 and $3,055 as of May 31, 2022 and
    February 28, 2022, respectively

 

 

118,867

 

 

 

155,341

 

Prepaid expenses and other current assets

 

 

28,629

 

 

 

26,243

 

Total current assets

 

 

303,631

 

 

 

356,138

 

Long-term investments

 

 

199

 

 

 

208

 

Goodwill

 

 

3,847,094

 

 

 

3,756,871

 

Intangible assets, net

 

 

1,193,400

 

 

 

1,181,390

 

Property and equipment, net

 

 

72,893

 

 

 

65,937

 

Operating lease right-of-use assets

 

 

28,761

 

 

 

28,102

 

Other noncurrent assets

 

 

20,011

 

 

 

16,809

 

Total assets

 

$

5,465,989

 

 

$

5,405,455

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Accounts payable and accrued liabilities

 

$

123,100

 

 

$

131,246

 

Incentive program payable

 

 

26,944

 

 

 

19,073

 

Deferred revenue

 

 

178,122

 

 

 

190,992

 

Payable to Logistyx sellers

 

 

56,943

 

 

 

 

Current portion of notes payable

 

 

10,994

 

 

 

89,097

 

Current portion of operating lease obligations

 

 

8,240

 

 

 

7,652

 

Current portion of financing lease obligations

 

 

2,206

 

 

 

2,307

 

Total current liabilities

 

 

406,549

 

 

 

440,367

 

Long-term deferred revenue

 

 

1,562

 

 

 

1,141

 

Operating lease obligations

 

 

21,652

 

 

 

21,202

 

Financing lease obligations

 

 

1,882

 

 

 

1,950

 

Notes payable

 

 

1,048,156

 

 

 

863,577

 

Tax receivable agreement liability

 

 

68,260

 

 

 

66,590

 

Warrant liability

 

 

61,684

 

 

 

67,139

 

Contingent consideration

 

 

41,368

 

 

 

45,568

 

Deferred taxes

 

 

371,461

 

 

 

413,038

 

Other noncurrent liabilities

 

 

707

 

 

 

712

 

Total liabilities

 

 

2,023,281

 

 

 

1,921,284

 

Commitments and Contingencies (Note 26)

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

Class A common stock; $0.0001 par value, 2,500,000,000 shares authorized;
    
301,602,980 and 301,536,621 issued and 301,426,326 and 301,359,967 outstanding as of
    May 31, 2022 and February 28, 2022, respectively

 

 

31

 

 

 

31

 

Class V common stock; $0.0001 par value; 42,747,890 shares authorized; 33,535,839
    and
33,560,839 issued and outstanding as of May 31, 2022 and February 28, 2022,
    respectively

 

 

0

 

 

 

0

 

Series B-1 common stock; $0.0001 par value; 9,000,000 shares authorized; 94 shares
    issued and outstanding

 

 

0

 

 

 

0

 

Series B-2 common stock; $0.0001 par value; 4,000,000 shares authorized; 3,372,184 issued
    and outstanding

 

 

0

 

 

 

0

 

Additional paid-in capital

 

 

3,364,272

 

 

 

3,362,219

 

Accumulated other comprehensive loss

 

 

(49,719

)

 

 

(19,019

)

Accumulated deficit

 

 

(166,332

)

 

 

(154,976

)

Treasury stock, at cost: 176,654 shares

 

 

(2,473

)

 

 

(2,473

)

Total E2open Parent Holdings, Inc. equity

 

 

3,145,779

 

 

 

3,185,782

 

Noncontrolling interest

 

 

296,929

 

 

 

298,389

 

Total stockholders' equity

 

 

3,442,708

 

 

 

3,484,171

 

Total liabilities and stockholders' equity

 

$

5,465,989

 

 

$

5,405,455

 

See notes to condensed consolidated financial statements.

5


E2open Parent Holdings, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

Three Months Ended May 31,

 

(In thousands, except per share amounts)

 

2022

 

 

2021

 

Revenue

 

 

 

 

 

 

Subscriptions

 

$

129,547

 

 

$

51,034

 

Professional services and other

 

 

30,834

 

 

 

15,293

 

Total revenue

 

 

160,381

 

 

 

66,327

 

Cost of Revenue

 

 

 

 

 

 

Subscriptions

 

 

33,134

 

 

 

16,508

 

Professional services and other

 

 

20,646

 

 

 

10,140

 

Amortization of acquired intangible assets

 

 

24,901

 

 

 

11,511

 

Total cost of revenue

 

 

78,681

 

 

 

38,159

 

Gross Profit

 

 

81,700

 

 

 

28,168

 

Operating Expenses

 

 

 

 

 

 

Research and development

 

 

22,562

 

 

 

15,701

 

Sales and marketing

 

 

24,155

 

 

 

12,514

 

General and administrative

 

 

20,346

 

 

 

13,717

 

Acquisition-related expenses

 

 

6,764

 

 

 

9,778

 

Amortization of acquired intangible assets

 

 

21,535

 

 

 

3,830

 

Total operating expenses

 

 

95,362

 

 

 

55,540

 

Loss from operations

 

 

(13,662

)

 

 

(27,372

)

Other income (expense)

 

 

 

 

 

 

Interest and other expense, net

 

 

(15,413

)

 

 

(4,903

)

Change in tax receivable agreement liability

 

 

(1,670

)

 

 

(2,499

)

Gain (loss) from change in fair value of warrant liability

 

 

5,455

 

 

 

(59,943

)

Gain (loss) from change in fair value of contingent consideration

 

 

4,200

 

 

 

(73,260

)

Total other expenses

 

 

(7,428

)

 

 

(140,605

)

Loss before income tax provision

 

 

(21,090

)

 

 

(167,977

)

Income tax benefit (expense)

 

 

8,469

 

 

 

(1,378

)

Net loss

 

 

(12,621

)

 

 

(169,355

)

Less: Net loss attributable to noncontrolling interest

 

 

(1,265

)

 

 

(27,097

)

Net loss attributable to E2open Parent Holdings, Inc.

 

$

(11,356

)

 

$

(142,258

)

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

Basic

 

 

301,373

 

 

 

187,051

 

Diluted

 

 

301,373

 

 

 

187,051

 

Net loss attributable to E2open Parent Holdings,
    Inc. common shareholders per share:

 

 

 

 

 

 

Basic

 

$

(0.04

)

 

$

(0.76

)

Diluted

 

$

(0.04

)

 

$

(0.76

)

See notes to condensed consolidated financial statements.

6


E2open Parent Holdings, Inc.

Condensed Consolidated Statements of Comprehensive Loss

(Unaudited)

 

 

Three Months Ended May 31,

 

(In thousands)

 

2022

 

 

2021

 

Net loss

 

$

(12,621

)

 

$

(169,355

)

Other comprehensive (loss) income, net:

 

 

 

 

 

 

Net foreign currency translation (loss) income, net of tax of $19,379
    as of May 31, 2022

 

 

(30,700

)

 

 

1,475

 

Total other comprehensive (loss) income, net

 

 

(30,700

)

 

 

1,475

 

Comprehensive loss

 

 

(43,321

)

 

 

(167,880

)

Less: Comprehensive loss attributable to noncontrolling interest

 

 

(4,342

)

 

 

(26,861

)

Comprehensive loss attributable to E2open Parent Holdings, Inc.

 

$

(38,979

)

 

$

(141,019

)

See notes to condensed consolidated financial statements.

7


E2open Parent Holdings, Inc.

Condensed Consolidated Statements of Stockholders’ Equity

(Unaudited)

(In thousands)

 

Common
Stock

 

 

Additional
Paid-In
Capital

 

 

Accumulated
Other
Comprehensive
Income

 

 

Retained
Earnings
(Accumulated
Deficit)

 

 

Treasury Stock

 

 

Total
E2open
Equity

 

 

Noncontrolling
Interest

 

 

Total
Equity

 

Balance, February 28, 2021

 

$

19

 

 

$

2,071,206

 

 

$

2,388

 

 

$

10,800

 

 

$

 

 

$

2,084,413

 

 

$

392,945

 

 

$

2,477,358

 

Share-based compensation

 

 

 

 

 

2,043

 

 

 

 

 

 

 

 

 

 

 

 

2,043

 

 

 

 

 

 

2,043

 

Other comprehensive income

 

 

 

 

 

 

 

 

1,475

 

 

 

 

 

 

 

 

 

1,475

 

 

 

 

 

 

1,475

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(142,258

)

 

 

 

 

 

(142,258

)

 

 

(27,097

)

 

 

(169,355

)

Balance, May 31, 2021

 

$

19

 

 

$

2,073,249

 

 

$

3,863

 

 

$

(131,458

)

 

$

 

 

$

1,945,673

 

 

$

365,848

 

 

$

2,311,521

 

(In thousands)

 

Common
Stock

 

 

Additional
Paid-In
Capital

 

 

Accumulated
Other
Comprehensive
Loss

 

 

Accumulated
Deficit

 

 

Treasury Stock

 

 

Total
E2open
Equity

 

 

Noncontrolling
Interest

 

 

Total
Equity

 

Balance, February 28, 2022

 

$

31

 

 

$

3,362,219

 

 

$

(19,019

)

 

$

(154,976

)

 

$

(2,473

)

 

$

3,185,782

 

 

$

298,389

 

 

$

3,484,171

 

Share-based compensation

 

 

 

 

 

3,188

 

 

 

 

 

 

 

 

 

 

 

 

3,188

 

 

 

 

 

 

3,188

 

Conversion of Common
    Units to common
    stock

 

 

 

 

 

195

 

 

 

 

 

 

 

 

 

 

 

 

195

 

 

 

(195

)

 

 

 

Vesting of restricted stock
    awards, net of shares
    withheld for taxes

 

 

 

 

 

(1,330

)

 

 

 

 

 

 

 

 

 

 

 

(1,330

)

 

 

 

 

 

(1,330

)

Other comprehensive loss

 

 

 

 

 

 

 

 

(30,700

)

 

 

 

 

 

 

 

 

(30,700

)

 

 

 

 

 

(30,700

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

(11,356

)

 

 

 

 

 

(11,356

)

 

 

(1,265

)

 

 

(12,621

)

Balance, May 31, 2022

 

$

31

 

 

$

3,364,272

 

 

$

(49,719

)

 

$

(166,332

)

 

$

(2,473

)

 

$

3,145,779

 

 

$

296,929

 

 

$

3,442,708

 

See notes to condensed consolidated financial statements.

8


E2open Parent Holdings, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

Three Months Ended May 31,

 

(In thousands)

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss

 

$

(12,621

)

 

$

(169,355

)

Adjustments to reconcile net loss to net cash from operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

53,297

 

 

 

20,205

 

Amortization of deferred commissions

 

 

849

 

 

 

158

 

Provision for credit losses

 

 

146

 

 

 

245

 

Amortization of debt issuance costs

 

 

1,378

 

 

 

667

 

Amortization of operating lease right-of-use assets

 

 

3,175

 

 

 

1,372

 

Share-based compensation

 

 

3,188

 

 

 

2,043

 

Change in tax receivable agreement liability

 

 

1,670

 

 

 

2,499

 

(Gain) loss from change in fair value of warrant liability

 

 

(5,455

)

 

 

59,943

 

(Gain) loss from change in fair value of contingent consideration

 

 

(4,200

)

 

 

73,260

 

Gain on disposal of property and equipment

 

 

 

 

 

(187

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

41,661

 

 

 

51,771

 

Prepaid expenses and other current assets

 

 

864

 

 

 

552

 

Other noncurrent assets

 

 

(743

)

 

 

(1,399

)

Accounts payable and accrued liabilities

 

 

(8,079

)

 

 

(9,234

)

Incentive program payable

 

 

7,872

 

 

 

(1,010

)

Deferred revenue

 

 

(23,197

)

 

 

9,611

 

Changes in other liabilities

 

 

(34,925

)

 

 

(1,875

)

Net cash provided by operating activities

 

 

24,880

 

 

 

39,266

 

Cash flows from investing activities

 

 

 

 

 

 

Payments for acquisitions - net of cash acquired

 

 

(124,168

)

 

 

 

Capital expenditures

 

 

(19,279

)

 

 

(12,385

)

Minority investment in private firm

 

 

(3,000

)

 

 

 

Net cash used in investing activities

 

 

(146,447

)

 

 

(12,385

)

Cash flows from financing activities

 

 

 

 

 

 

Proceeds from indebtedness

 

 

190,000

 

 

 

 

Repayments of indebtedness

 

 

(82,756

)

 

 

(153

)

Repayments of financing lease obligations

 

 

(219

)

 

 

(546

)

Payments of debt issuance costs

 

 

(4,766

)

 

 

 

Net cash provided by (used in) financing activities

 

 

102,259

 

 

 

(699

)

Effect of exchange rate changes on cash and cash equivalents

 

 

889

 

 

 

(1,161

)

Net (decrease) increase in cash, cash equivalents and restricted cash

 

 

(18,419

)

 

 

25,021

 

Cash, cash equivalents and restricted cash at beginning of period

 

 

174,554

 

 

 

207,542

 

Cash, cash equivalents and restricted cash at end of period

 

$

156,135

 

 

$

232,563

 

 

 

 

 

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

 

 

 

 

 

 

Cash and cash equivalents

 

$

129,191

 

 

$

220,748

 

Restricted cash

 

 

26,944

 

 

 

11,815

 

Total cash, cash equivalents and restricted cash

 

$

156,135

 

 

$

232,563

 

See notes to condensed consolidated financial statements.

9


E2open Parent Holdings, Inc.

Notes to Unaudited Condensed Consolidated Financial Statements

2

1. Organization and Basis of Presentation

Organization and Description of Business

CC NEUBERGER PRINCIPAL HOLDINGS I

UNAUDITEDCONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

FOR THE PERIOD FROM JANUARY 14, 2020 (INCEPTION) THROUGH MARCH 31, 2020

  Ordinary Shares  Additional     Total 
  Class A  Class B  Paid-in  Accumulated  Shareholders' 
   Shares   Amount   Shares   Amount   Capital   Deficit   Equity 
Balance -  January 14, 2020 (Inception)  -  $-   -  $-  $-  $-  $- 
Issuance of Class B ordinary shares to Sponsor(1)(2)  -   -   15,350,000   1,535   23,465   -   25,000 
Net loss  -   -   -   -   -   (22,777)  (22,777)
Balance -  March 31, 2020 (unaudited)  -  $-   15,350,000  $1,535  $23,465  $(22,777) $2,223 

(1) This number included up to 1,350,000 Class B ordinary shares subject to forfeiture if the over-allotment option was not exercised in full or in part by the underwriters.  On April 24, 2020, the underwriters exercised their over-allotment option; thus, the Founder Shares were no longer subject to forfeiture.
(2) On March 6, 2020 and April 23, 2020, the Company effected share capitalizations resulting in an aggregate of 15,350,000 Class B ordinary shares outstanding. All shares and associated amounts have been retroactively restated to reflect the share capitalization, (see Note 5).

The accompanying notes are an integral part of these unaudited condensed financial statements.


CC NEUBERGER PRINCIPAL HOLDINGS I

UNAUDITED CONDENSED STATEMENT OF CASH FLOWS

Cash Flows from Operating Activities:   
Net loss $(22,777)
Adjustments to reconcile net income to net cash used in operating activities:    
General and administrative expenses paid by Sponsor pursuant to note payable  8,868 
Changes in operating assets and liabilities:    
Accounts payable  13,909 
Net cash used in operating activities  - 
     
Net increase in cash  - 
     
Cash - beginning of the period  - 
Cash - ending of the period $- 
     
Supplemental disclosure of noncash investing and financing activities:    
Deferred offering costs issued in exchange of Class B ordinary shares to Sponsor $25,000 
Deferred offering costs included in accrued expenses $464,150 
Deferred offering costs included in accounts payable $35,375 
Deferred offering costs included in note payable $44,781 
Deferred legal fees associated with initial public offering $757,669 

The accompanying notes are an integral part of these unaudited condensed financial statements.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

NOTE 1. DESCRIPTION OF ORGANIZATION, BUSINESS OPERATIONS AND BASIS OF PRESENTATION

CC Neuberger Principal Holdings I (the "Company") is(CCNB1) was a newly incorporated blank check company incorporated in the Cayman Islands on January 14, 2020. The Company was incorporated2020 for the purpose of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses that the Company has not yet identified ("Business Combination"). Although the Company is not limited to a particular industry or geographic region for purposes of consummating a Business Combination, the Company intends to focus in the financial, technology and business services sectors.

At March 31, 2020, the Company had not yet commenced operations. All activity for the period from January 14, 2020 (inception) through March 31, 2020 relates to the Company's formation and the Initial Public Offering, which is described below. The Company has selected December 31 as its fiscal year end.

The Company’sbusinesses. CCNB1’s sponsor iswas CC Neuberger Principal Holdings I Sponsor LLC, a Delaware limited liability company (the "Sponsor")(Sponsor). The registration statement for the Company’s Initial Public Offering was declared effectiveCCNB1 became a public company on April 23, 2020. On April 28, 2020 the Company consummatedthrough an initial public offering (IPO).

On February 4, 2021 (Closing Date), CCNB1 and E2open Holdings, LLC and its Initial Public Offering of 41,400,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units being offered, the “Public Shares”), including 5,400,000 additional Units to cover over-allotments (the “Over-Allotment Units”), at $10.00 per Unit, generating gross proceeds of $414.00 million, and incurring offering costs of approximately $24.53 million, inclusive of $14.49 million in deferred underwriting commissions and approximately $0.9 million in deferred legal fees (Note 6).

Simultaneously with the closing of the Initial Public Offering, the Company consummated the private placement (“Private Placement”) of 10,280,000 warrants (each,operating subsidiaries (E2open Holdings) completed a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant in a private placement to the Sponsor, generating gross proceeds of approximately $10.28 million (Note 4).

Upon the closing of the Initial Public Offering and the Private Placement, $414.0 million ($10.00 per Unit) of the net proceeds of the Initial Public Offering and certain of the proceeds of the Private Placement were placed in a trust account (the “Trust Account”) and invested in United States "government securities" within the meaning of Section 2(a)(16) of the Investment Company Act having a maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 promulgated under the Investment Company Act which invest only in direct U.S. government treasury obligations, as determinedbusiness combination (Business Combination) contemplated by the Company, until the earlier of: (i) the completion of adefinitive Business Combination and (ii) the distribution of the Trust Account as described below.

The Company's management has broad discretion with respect to the specific application of the net proceeds of its Initial Public Offering and the sale of Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. The Company's initial BusinessAgreement entered into on October 14, 2020 (Business Combination must be with one or more operating businesses or assets with a fair market value equal to at least 80% of the net assets held in the Trust Account (as defined below) (excluding the amount of any deferred underwriting discount held in trust and taxes payable on the income earned on the Trust Account) at the time the Company signs a definitive agreement in connection with the initial Business Combination. However, the Company will only complete a Business Combination if the post-transaction company owns or acquires 50% or more of the outstanding voting securities of the target or otherwise acquires a controlling interest in the target sufficient for it not to be required to register as an investment company under the Investment Company Act 1940, as amended, or the Investment Company Act.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

The Company will provide its public shareholders with the opportunity to redeem all or a portion of their Public Shares upon the completion of a Business Combination either (i) in connection with a shareholder meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek shareholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public shareholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account (initially anticipated to be $10.00 per share, plus any pro rata interest earned on the funds held in the Trust Account and not previously released to the Company to pay its tax obligations)Agreement). The per-share amount to be distributed to public shareholders who redeem their Public Shares will not be reduced by the deferred underwriting commissions the Company will pay to the underwriters (as discussed in Note 6). These Public Shares will be recorded at a redemption value and classified as temporary equity upon the completion of the Initial Public Offering, in accordance with Accounting Standards Codification ("ASC") Topic 480 "Distinguishing Liabilities from Equity." In such case, the Company will proceed with a Business Combination if the Company has net tangible assets of at least $5,000,001 upon such consummation of a Business Combination and a majority of the shares voted are voted in favor of the Business Combination. If a shareholder vote is not required by law and the Company does not decide to hold a shareholder vote for business or other legal reasons, the Company will, pursuant to the amended and restated memorandum and articles of association which will be adopted by the Company upon the consummation of the Initial Public Offering (the "Amended and Restated Memorandum and Articles of Association"), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (the "SEC"), and file tender offer documents with the SEC prior to completing a Business Combination. If, however, a shareholder approval of the transactions is required by law, or the Company decides to obtain shareholder approval for business or legal reasons, the Company will offer to redeem shares in conjunction with a proxy solicitation pursuant to the proxy rules and not pursuant to the tender offer rules. Additionally, each public shareholder may elect to redeem their Public Shares irrespective of whether they vote for or against the proposed transaction. If the Company seeks shareholder approval in connection with a Business Combination, the holders of our Founder Shares prior to this Initial Public Offering (the "Initial Shareholders") have agreed to vote their Founder Shares (as defined in Note 5) and any Public Shares purchased during or after the Initial Public Offering in favor of a Business Combination. In addition, the Initial Shareholders have agreed to waive their redemption rights with respect to their Founder Shares and Public Shares in connection with the completion of a Business Combination. In addition, the Company has agreed not to enter into a definitive agreement regarding an initial Business Combination without the prior consent of the Sponsor.

Notwithstanding the foregoing, the Company's Amended and Restated Memorandum and Articles of Association will provide that a public shareholder, together with any affiliate of such shareholder or any other person with whom such shareholder is acting in concert or as a "group" (as defined under Section 13 of the Securities Exchange Act of 1934, as amended (the "Exchange Act")), will be restricted from redeeming its shares with respect to more than an aggregate of 15% or more of the Class A ordinary shares sold in the Initial Public Offering, without the prior consent of the Company.

The Company's Sponsor, executive officers, directors and director nominees will have agreed not to propose an amendment to the Company's Amended and Restated Memorandum and Articles of Association that would affect the substance or timing of the Company's obligation to provide for the redemption of its Public Shares in connection with a Business Combination or to redeem 100% of its Public Shares if the Company does not complete a Business Combination, unless the Company provides the public shareholders with the opportunity to redeem their Class A ordinary shares in conjunction with any such amendment.

If the Company is unable to complete a Business Combination within 24 months from the closing of the Initial Public Offering, or April 28, 2022 (the "Combination Period"), the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than 10 business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest (less up to $100,000 of interest to pay dissolution expenses and net of taxes paid or payable), divided by the number of then outstanding Public Shares, which redemption will completely extinguish Public Shareholders' rights as shareholders (including the right to receive further liquidation distributions, if any) and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining shareholders and the Company's board of directors, liquidate and dissolve, subject in the case of clauses (ii) and (iii), to the Company's obligations under Cayman Islands law to provide for claims of creditors and in all cases subject to the other requirements of applicable law. The Company's Amended and Restated Memorandum and Articles of Association will provide that, if the Company winds up for any other reason prior to the consummation of the initial Business Combination, the Company will follow the foregoing procedures with respect to the liquidation of the Trust Account as promptly as reasonably possible but not more than 10 business days thereafter, subject to applicable Cayman Islands law.

In connection with the redemption of 100%finalization of the Company's outstanding Public Shares forBusiness Combination, CCNB1 changed its name to “E2open Parent Holdings, Inc.” (E2open) and changed its jurisdiction of incorporation from the Cayman Islands to the State of Delaware (Domestication).

Immediately following the Domestication, various entities merged with and into E2open, with E2open as the surviving company. Additionally, E2open Holdings became a portionsubsidiary of E2open with the fundsequity interests of E2open Holdings held by E2open and existing owners of E2open Holdings. The existing owners of E2open Holdings are considered noncontrolling interests in the Trust Account, each holder will receivecondensed consolidated financial statements.

We are headquartered in Austin, Texas. We are a full pro rata portionleading provider of the amount then in the Trust Account, plus any pro rata interest earned on the funds held in the Trust Accountcloud-based, end-to-end omni-channel and not previously released to the Company to pay the Company's taxes payable (less taxes payablesupply chain management software. Our software combines networks, data and up to $100,000 of interest to pay dissolution expenses).


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

The Initial Shareholders have agreed to waive their liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination within the Combination Period. However, if the Initial Shareholders should acquire Public Shares in or after the Initial Public Offering, they will be entitled to liquidating distributions from the Trust Account with respect to such Public Shares if the Company fails to complete a Business Combination within the Combination Period. The underwriters have agreed to waive their rights to their deferred underwriting commission (see Note 6) held in the Trust Account in the event the Company does not complete a Business Combination within the Combination Period and, in such event, such amounts will be included with the funds held in the Trust Account that will be available to fund the redemption of the Company's Public Shares. In the event of such distribution, it is possible that the per share value of the residual assets remaining available for distribution (including Trust Account assets) will be only $10.00 per share initially held in the Trust Account. In order to protect the amounts held in the Trust Account, the Sponsor has agreed that it will be liable to the Company if and to the extent any claims by a third party for services rendered or products sold to the Company, or a prospective target business with which the Company has entered into a written letter of intent, confidentiality or other similar agreement or business combination agreement, reduce the amount of funds in the Trust Account to below the lesser of (i) $10.00 per public share and (ii) the actual amount per public share held in the trust account as of the date of the liquidation of the Trust Account, if less than $10.00 per share due to reductions in the value of the trust assets, less taxes payable, provided that such liability will not apply to any claims by a third party or prospective target business who executed a waiver of any and all rights to the monies held in the Trust Account (whether or not such waiver is enforceable) nor will it apply to any claims under the Company's indemnity of the underwriters of the Initial Public Offering against certain liabilities, including liabilities under the Securities Act of 1933, as amended (the "Securities Act"). In the event that an executed waiver is deemed to be unenforceable against a third party, our Sponsor will not be responsible to the extent of any liability for such third-party claims. The Company will seek to reduce the possibility that our Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have vendors, service providers (except the Company's independent registered public accounting firm), prospective target businesses or other entities with which the Company does business, execute agreements with the Company waiving any right, title, interest or claim of any kind in or to monies held in the Trust Account.

Liquidity

As of March 31, 2020, the Company had no cash and working capital deficit of approximately $567,000.

The Company’s liquidity needs up to March 31, 2020 were satisfied through payment of $25,000 for offering costs made by the Sponsor on behalf of the Company in exchange for the issuance of the Founder Shares to the Sponsor, and the advancement of funds by the Sponsor of approximately $54,000 to the Company to cover for offering costs in connection with the Initial Public Offering. Subsequent to March 31, 2020, the Company’s liquidity has been satisfied through additional loans from the Sponsor, for a total outstanding amount of approximately $125,000 under the Note, and the proceeds from the consummation of the Private Placement not held in the Trust Account of approximately $2.0 million. On May 29, 2020, the Company repaid the Note to the Sponsor in full. In addition, in order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company’s officers and directors may, but are not obligatedapplications to provide a deeply embedded, mission-critical platform that allows clients to optimize their supply chain by accelerating growth, reducing costs, increasing visibility and driving improved resiliency. Given the Company Working Capital Loans (see Note 5). To date, there were no amounts outstanding under any Working Capital Loan.

Based on the foregoing, management determined that the Company has sufficient liquidity to meet its anticipated obligations until the earlierbusiness-critical nature of the consummationour solutions, we maintain deep, long-term relationships with our clients across a wide range of the initial Business Combination or liquidation.end-markets, including technology, consumer, industrial and transportation, among others.

Basis of presentationPresentation

The accompanyingThese unaudited interim condensed consolidated financial statements are presentedhave been prepared in accordance with U.S. dollars in conformity with accounting principles generally accepted in the United States of America (“GAAP”)GAAP for interim financial information and pursuantwith the instructions to the rulesForm 10-Q and regulationsArticle 10 of the SEC.Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP.U.S. GAAP for complete financial statements. Investments in other companies are carried at cost. See Note 10, Investments for additional information. All intercompany balances and transactions have been eliminated in consolidation. In the opinion of management, the unaudited condensed financial statements reflect all adjustments which include only(consisting of normal recurring adjustmentsaccruals) considered necessary for thea fair statement of the balances and results for the periods presented.presentation have been included. Operating results for the period for the three months ended MarchMay 31, 20202022 are not necessarily indicative of the results that may be expected through December 31, 2020.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

The accompanying unaudited condensed financial statements should be read in conjunction withfor the auditedfiscal year ending February 28, 2023. For further information, refer to the consolidated financial statements and notes thereto included in theour 2022 Form 8-K and the final prospectus filed by the Company with the SEC on May 4, 2020 and April 27, 2020, respectively. 10-K.

Emerging growth company

The Company is an "emerging growth company," as defined in Section 2(a) of the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the "JOBS Act"), and it 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, reduced disclosure obligations regarding executive compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved.

Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class of securities registered under the Exchange Act) are required to comply with the new or revised financial accounting standards. The JOBS Act provides that an emerging growth company can elect to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the Company's financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of estimatesEstimates

The preparation of our condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the condensed consolidated financial statements and the reported results of operations during the reporting period. Such management estimates include allowance for credit losses, goodwill and other long-lived assets, estimates of standalone selling price of performance obligations for revenue contracts with multiple performance obligations, share-based compensation, valuation allowances for deferred tax assets and uncertain tax positions, tax receivable agreement liability, warrants, contingent consideration and the accounting for business combinations. These estimates are based on information available as of the date of the condensed consolidated financial statements; therefore, actual results could differ from management’s estimates.

Seasonality

Our quarterly operating results have fluctuated in the past and are expected to fluctuate in the future due to a variety of factors, many of which are outside of our control, including seasonality in our business as a result of client budget cycles and customary European vacation schedules, with higher sales typically in the third and fourth fiscal quarters. As a result, our past results may not be indicative of our future performance and comparing our operating results on a period-to-period basis may not be meaningful.

10


2. Accounting Standards

Recent Accounting Guidance Not Yet Adopted

In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting to simplify the accounting for contract modifications made to replace LIBOR or other reference rates that are expected to be discontinued because of the reference rate reform. The guidance provides optional expediates and exceptions for applying U.S. GAAP to contracts, hedging relationships and other transactions affected by reference rate reform if certain criterion are met. The optional expedients and exceptions can be applied to contract modifications made until December 31, 2022. In January 2021, the FASB issued ASU 2021-01, Reference Rate Reform (Topic 848), which clarifies that certain optional expedients and exceptions in Topic 848 for contract modifications and hedge accounting apply to derivatives that are affected by the discounting transition. The amendments in ASU 2021-01 are elective and apply to our debt instruments that may be modified as a result of the reference rate reform. We are continuing to evaluate these standards, as well as the timing of the transition of various rates in our debt instruments affected by reference rate reform.

3. Acquisitions

Logistyx Acquisition

On March 2, 2022, E2open, LLC acquired all of the issued and outstanding membership interests of Logistyx for a purchase price of $185 million, with an estimated fair value of $183.4 million, including $90 million paid in cash at closing (Logistyx Acquisition). An additional $95 million, subject to standard working capital adjustments and other contractual provisions, will be paid in two installments on May 31, 2022 and August 29, 2022. We have the option to finance the remaining payments, at our discretion, through cash or a combination of cash and Class A Common Stock. The May 31, 2022 payment of $37.4 million was paid in cash. The August 29, 2022 payment shall consist of at least $26.1 million in cash with the total payment equal to $57.6 million, subject to standard working capital adjustments and other contractual provisions. The Logistyx Acquisition was accounted for as a business combination under ASC 805, Business Combinations.

The following summarizes the consideration paid for the Logistyx Acquisition.

($ in thousands)

 

Fair Value

 

Cash consideration to Logistyx at fair value

 

$

153,090

 

Cash repayment of debt

 

 

29,777

 

Cash paid for seller transaction costs

 

 

489

 

Estimated consideration paid for the Logistyx Acquisition

 

$

183,356

 

We recorded the preliminary allocation of the purchase price to the tangible and intangible assets acquired and liabilities assumed based on their fair values as of March 2, 2022. The preliminary purchase price allocation is as follows:

($ in thousands)

 

 

 

Preliminary Purchase Price Allocation

 

Cash and cash equivalents

 

 

 

$

1,563

 

Account receivable, net

 

 

 

 

5,332

 

Other current assets

 

 

 

 

3,335

 

Property and equipment, net

 

 

 

 

144

 

Intangible assets

 

 

 

 

67,200

 

Goodwill (1)

 

 

 

 

125,896

 

Non-current assets

 

 

 

 

619

 

Accounts payable

 

 

 

 

(5,897

)

Current liabilities

 

 

 

 

(3,931

)

Deferred revenue (2)

 

 

 

 

(10,747

)

Non-current liabilities

 

 

 

 

(158

)

Total assets acquired and liabilities assumed

 

 

 

$

183,356

 

(1)
Goodwill represents the excess of the purchase price over the estimated fair value of the identifiable net assets acquired in the Logistyx Acquisition. Goodwill associated with the Logistyx Acquisition is deductible for tax purposes at the U.S. entity level.
(2)
The deferred revenue was recorded under ASC 606 in accordance with ASU 2021-08, Business Combinations (Topic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers; therefore, a reduction in deferred revenues related to the estimated fair values of the acquired deferred revenues was not required.

11


The fair value of the intangible assets is as follows:

($ in thousands)

 

Useful Lives

 

Fair Value

 

Trade name

 

1

 

$

500

 

Developed technology (1)

 

6.4

 

 

33,600

 

Client relationships (2)

 

13

 

 

32,300

 

Backlog (3)

 

2.5

 

 

800

 

Total intangible assets

 

 

 

$

67,200

 

(1)
The developed technology represents technology developed by Logistyx and acquired by E2open, which was valued using the multi-period excess earnings method, a form of the income approach considering technology migration.
(2)
The client relationships represent the existing client relationships of Logistyx and acquired by E2open that was estimated by applying the with-and-without methodology, a form of the income approach.
(3)
The backlog represents the present value of future cash flows from contracts with clients where service has not been performed and billing has not occurred.

The preliminary allocation of the purchase price is based on preliminary valuations performed to determine the fair value of the net assets as of March 2, 2022. This allocation is subject to revision as the assessment is based on preliminary information subject to refinement.

We incurred $3.0 million ($0.7 million as of February 28, 2022) of expenses directly related to the Logistyx Acquisition through May 31, 2022 which are included in acquisition-related expense in the Condensed Consolidated Statements of Operations. Included in these expenses were $1.6 million acquisition-related advisory fees which were incurred on March 2, 2022. At the closing of the Logistyx Acquisition, we paid $0.5 million of acquisition-related advisory fees and other expenses related to the Logistyx Acquisition on behalf of Logistyx. These expenses were part of the purchase price consideration and not recognized as expense in our or Logistyx's Condensed Consolidated Statements of Operations.

BluJay Acquisition

On May 27, 2021, we entered into a Purchase Agreement with the BluJay Sellers to acquire all of the outstanding equity of BluJay. On September 1, 2021 (Acquisition Date), we completed the acquisition of BluJay (BluJay Acquisition). The BluJay Acquisition was accounted for as a business combination under ASC 805, Business Combinations.

The cash consideration in the BluJay Acquisition was provided by $380.0 million in proceeds from the issuance of an incremental term loan, $300.0 million in PIPE financing from institutional investors for the purchase of an aggregate of 28,909,022 shares of our Class A Common Stock and cash on hand.

The following summarizes the consideration paid for the BluJay Acquisition.

($ in thousands)

 

Fair Value

 

Equity consideration paid to BluJay (1)

 

$

730,854

 

Cash consideration to BluJay

 

 

350,658

 

Preference share consideration paid to BluJay (2)

 

 

86,190

 

Cash repayment of debt

 

 

334,483

 

Cash paid for seller transaction costs

 

 

26,686

 

Estimated consideration paid for the BluJay Acquisition

 

$

1,528,871

 

(1)
Equity consideration paid to BluJay equity holders consisted of the following:

(In thousands, except per share data)

 

Consideration

 

Common shares subject to sales restriction

 

 

72,383

 

Fair value per share

 

$

10.097

 

Equity consideration paid to BluJay

 

$

730,854

 

(2)
Represents the liability and dividends owed related to the BluJay preference shares at the date of the financial statementsacquisition.

12


We recorded the preliminary allocation of the purchase price to the tangible and intangible assets acquired and liabilities assumed based on their fair values as of the Acquisition Date. The preliminary purchase price allocation is as follows:

($ in thousands)

 

Preliminary Purchase Price Allocation

 

 

Adjustments (4)

 

 

Updated Preliminary Purchase Price Allocation

 

Cash and cash equivalents

 

$

23,773

 

 

$

 

 

$

23,773

 

Account receivable, net

 

 

33,834

 

 

 

(12

)

 

 

33,822

 

Other current assets

 

 

10,352

 

 

 

865

 

 

 

11,217

 

Property and equipment, net

 

 

6,503

 

 

 

 

 

 

6,503

 

Operating lease right-of-use assets

 

 

9,018

 

 

 

 

 

 

9,018

 

Intangible assets

 

 

484,800

 

 

 

 

 

 

484,800

 

Goodwill (1)

 

 

1,152,084

 

 

 

(2,218

)

 

 

1,149,866

 

Non-current assets

 

 

2,200

 

 

 

(2,016

)

 

 

184

 

Accounts payable

 

 

(11,773

)

 

 

143

 

 

 

(11,630

)

Current liabilities (2)

 

 

(33,530

)

 

 

10,652

 

 

 

(22,878

)

Deferred revenue (3)

 

 

(39,283

)

 

 

 

 

 

(39,283

)

Deferred taxes

 

 

(101,936

)

 

 

(7,414

)

 

 

(109,350

)

Non-current liabilities

 

 

(7,171

)

 

 

 

 

 

(7,171

)

Total assets acquired and liabilities assumed

 

$

1,528,871

 

 

$

 

 

$

1,528,871

 

(1)
Goodwill represents the excess of the purchase price over the estimated fair value of the identifiable net assets acquired in the BluJay Acquisition. Goodwill associated with the BluJay Acquisition is not deductible for tax purposes.
(2)
Current liabilities include a $2.7 million deferred acquisition liability that was acquired related to a prior acquisition by BluJay. The deferred acquisition liability was a fixed amount that was determined at the closing of the acquisition and payable after a certain period of time. The deferred acquisition liability was paid in December 2021.
(3)
The deferred revenue was recorded under ASC 606 in accordance with ASU 2021-08, Business Combinations (Topic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers; therefore, a reduction in deferred revenues related to the estimated fair values of the acquired deferred revenues was not required.
(4)
The adjustments primarily relate to the jurisdictional netting of income taxes, impact of a tax rate change on the deferred balance and the reported amountsreinstatement of revenues and expenses duringincome tax receivables along with the reporting period.

Making estimates requires management to exercise significant judgment. It is at least reasonably possible that the estimatetrue-up of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly, the actual results could differ significantly from those estimates.

accrued liabilities.

Concentration of credit risk

Financial instruments that potentially subject the Company to concentration of credit risk consist of a cash account in a financial institution which, at times may exceed the Federal depository insurance coverage of $250,000. At March 31, 2020, the Company had not experienced losses on this account and management believes the Company is not exposed to significant risks on such account.

Financial instruments

The fair value of the Company'sintangible assets is as follows:

($ in thousands)

 

Useful Lives

 

Fair Value

 

Trade name

 

1

 

$

3,800

 

Developed technology (1)

 

5.9

 

 

301,000

 

Client relationships (2)

 

3

 

 

180,000

 

Total intangible assets

 

 

 

$

484,800

 

(1)
The developed technology represents technology developed by BluJay and liabilities,acquired by E2open, which qualifywas valued using the multi-period excess earnings method, a form of the income approach considering technology migration.
(2)
The client relationships represent the existing client relationships of BluJay and acquired by E2open that was estimated by applying the with-and-without methodology, a form of the income approach.

The preliminary allocation of the purchase price is based on preliminary valuations performed to determine the fair value of the net assets as financial instruments underof September 1, 2021. This allocation is subject to revision as the FASB ASC 820, "Fair Value Measurements and Disclosures," approximates the carrying amounts represented in the balance sheet.assessment is based on preliminary information subject to refinement.

13



CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

Deferred Offering Costs Associated with the Initial Public Offering

Deferred offering costs consistedWe incurred $33.7 million of legal, accounting, underwriting fees and other costs incurred through the balance sheet date that areexpenses directly related to the Initial Public OfferingBluJay Acquisition during the year ended February 28, 2022, which are included in acquisition-related expense in the Condensed Consolidated Statements of Operations. Included in these expenses were $13.4 million acquisition-related advisory fees which were incurred on the Acquisition Date. In addition, we paid $10.4 million of debt issuance costs associated with the $380.0 million incremental term loan on the Acquisition Date which were capitalized and recorded as a reduction of the outstanding debt balances. At the closing of the BluJay Acquisition, we paid $7.1 million in fees related to the $300.0 million PIPE financing which were recorded as a reduction to the proceeds from the issuance of Class A Common Stock in the Condensed Consolidated Statements of Stockholders' Equity. Additionally, we paid $26.7 million of acquisition-related advisory fees and other expenses related to the BluJay Acquisition on behalf of BluJay. These expenses were part of the purchase price consideration and not recognized as expense in our or BluJay's Condensed Consolidated Statements of Operations.

Additionally, the Investor Rights Agreement was amended and restated to add certain of BluJay's existing stockholders as parties, including certain affiliates of Francisco Partners and Temasek, as well as include a six-month lock-up period from September 1, 2021 through February 28, 2022 for certain equity holders of E2open and BluJay.The Investor Rights Agreement also provides Francisco Partners and Temasek the right to nominate one member each to our board of directors. Mr. Deep Shah, nominated by Francisco Partners, and Mr. Martin Fichtner, nominated by Temasek, became new directors on September 1, 2021.

Unaudited Pro Forma Operating Results

The following unaudited pro forma combined financial information presents the results of operations as if the BluJay and Logistyx acquisitions happened as of March 1, 2021. The unaudited pro forma results may not necessarily reflect actual results of operations that would have been achieved, nor are they necessarily indicative of future results of operations. The unaudited pro forma results reflect the step-up amortization adjustments for the fair value of intangible assets acquired, the elimination of historical interest expense incurred by BluJay and Logistyx on its debt and the incurrence of interest expense related to the issuance of debt in connection with the BluJay and Logistyx acquisitions, transaction expenses, nonrecurring post-combination compensation expense and the related adjustment to the income tax provision.

 

 

Three Months Ended

 

($ in millions)

 

May 31, 2021

 

Total revenue

 

$

123.6

 

Net loss

 

 

(212.8

)

Less: Net loss attributable to noncontrolling interest

 

 

(23.4

)

Net loss attributable to E2open Parent Holdings, Inc.

 

$

(189.4

)

4. Liquidity and Capital Resources

We measure liquidity in terms of our ability to fund the cash requirements of our business operations, including working capital, capital expenditure needs, contractual obligations and other commitments, with cash flows from operations and other sources of funding. Current working capital needs relate mainly to employee compensation and benefits, as well as interest, debt repayments, capital expenditures and operating expenses. Our ability to expand and grow our business will depend on many factors, including working capital needs and the evolution of operating cash flows.

We had $129.2 million in cash and cash equivalents as of May 31, 2022. We believe our existing cash and cash equivalents, cash provided by operating activities, and, if necessary, the borrowing capacity of up to $155.0 million available under our 2021 Revolving Credit Facility (see Note 13, Notes Payable) will be sufficient to meet our working capital, debt repayment and capital expenditure requirements for at least the next twelve months.

In the future, we may enter into arrangements to acquire or invest in complementary businesses. To facilitate these acquisitions or investments, we may seek additional equity or debt financing.

5. Accounts Receivable

Accounts receivable, net consisted of the following:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Accounts receivable

 

$

107,214

 

 

$

143,799

 

Unbilled receivables

 

 

15,842

 

 

 

14,597

 

Less: Allowance for credit losses

 

 

(4,189

)

 

 

(3,055

)

Accounts receivable, net

 

$

118,867

 

 

$

155,341

 

14


Unbilled receivables represent revenue recognized for performance obligations that have been satisfied but for which amounts have not been billed, which we also refer to as contract assets.

The allowance for credit losses was comprised of the following:

($ in thousands)

Amount

Balance, February 28, 2021

$

(908

)

BluJay Acquisition

(1,779

)

Additions (1)

(1,917

)

Write-offs

1,549

Balance, February 28, 2022

(3,055

)

Logistyx Acquisition

(329

)

Additions (1)

(1,699

)

Write-offs

894

Balance, May 31, 2022

$

(4,189

)

(1)
Includes the provision for credit losses and the reduction to deferred revenue.

6. Prepaid and Other Current Assets

Prepaid expenses and other current assets consisted of the following:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Prepaid software and hardware license and maintenance fees

 

$

5,853

 

 

$

6,022

 

Income and other taxes receivable

 

 

4,401

 

 

 

4,544

 

Prepaid insurance

 

 

4,951

 

 

 

3,401

 

Deferred commissions

 

 

3,153

 

 

 

2,867

 

Prepaid marketing

 

 

1,911

 

 

 

1,124

 

Security deposits

 

 

1,722

 

 

 

1,044

 

Other prepaid expenses and other current assets

 

 

6,638

 

 

 

7,241

 

Total prepaid expenses and other current assets

 

$

28,629

 

 

$

26,243

 

Amortization of software licenses held under financing leases is included in cost of revenue and operating expenses. Prepaid maintenance, services and insurance are expensed over the term of the underlying agreements.

7. Goodwill

The following table presents the changes in goodwill:

($ in thousands)

 

Amount

 

Balance, February 28, 2021

 

$

2,628,646

 

Business Combination purchase price adjustment (1)

 

 

407

 

BluJay Acquisition (2)

 

 

1,155,321

 

Currency translation adjustment

 

 

(27,503

)

Balance, February 28, 2022

 

 

3,756,871

 

BluJay Acquisition adjustment (2)

 

 

(5,455

)

Logistyx Acquisition (3)

 

 

125,896

 

Currency translation adjustment

 

 

(30,218

)

Balance, May 31, 2022

 

$

3,847,094

 

(1)
Consists of the post-closing adjustment of consideration and associated tax adjustments required as part of the merger transaction pursuant to Section 3.5 of the Business Combination Agreement. On July 6, 2021, we issued additional Class A Common Stock and Common Units valued at $3.0 million in total pro rata to the various parties who received consideration in February 2021 at the closing of the Business Combination in the form of shares of Class A Common Stock, Common Units and cash. Additional tax adjustments were chargedrequired during the third quarter of fiscal year 2022.
(2)
Represents the goodwill acquired in the BluJay Acquisition as of September 1, 2021 and subsequent purchase price adjustments. See Note 3, Acquisitions for additional information.

15


(3)
Represents the goodwill acquired in the Logistyx Acquisition as of March 2, 2022. See Note 3, Acquisitions for additional information.

8. Intangible Assets, Net

Intangible assets, net consisted of the following:

 

 

May 31, 2022

 

($ in thousands)

 

Weighted Average
Useful Life

 

Cost

 

 

Accumulated
Amortized

 

 

Net

 

Indefinite-lived:

 

 

 

 

 

 

 

 

 

 

 

Trademark / Trade name

 

Indefinite

 

$

110,000

 

 

$

 

 

$

110,000

 

Definite-lived:

 

 

 

 

 

 

 

 

 

 

 

Client relationships

 

13.7

 

 

504,658

 

 

 

(63,736

)

 

 

440,922

 

Technology

 

7.3

 

 

693,779

 

 

 

(96,848

)

 

 

596,931

 

Content library

 

10.0

 

 

50,000

 

 

 

(6,622

)

 

 

43,378

 

Trade name

 

1.0

 

 

3,979

 

 

 

(2,530

)

 

 

1,449

 

Backlog

 

2.5

 

 

800

 

 

 

(80

)

 

 

720

 

Total definite-lived

 

 

 

 

1,253,216

 

 

 

(169,816

)

 

 

1,083,400

 

Total intangible assets

 

 

 

$

1,363,216

 

 

$

(169,816

)

 

$

1,193,400

 

 

 

February 28, 2022

 

($ in thousands)

 

Weighted Average
Useful Life

 

Cost

 

 

Accumulated
Amortized

 

 

Net

 

Indefinite-lived:

 

 

 

 

 

 

 

 

 

 

 

Trademark / Trade name

 

Indefinite

 

$

109,998

 

 

$

 

 

$

109,998

 

Definite-lived:

 

 

 

 

 

 

 

 

 

 

 

Client relationships

 

13.6

 

 

476,584

 

 

 

(45,467

)

 

 

431,117

 

Technology

 

7.3

 

 

666,160

 

 

 

(72,414

)

 

 

593,746

 

Content library

 

10.0

 

 

50,000

 

 

 

(5,372

)

 

 

44,628

 

Trade name

 

1.0

 

 

3,705

 

 

 

(1,804

)

 

 

1,901

 

Total definite-lived

 

 

 

 

1,196,449

 

 

 

(125,057

)

 

 

1,071,392

 

Total intangible assets

 

 

 

$

1,306,447

 

 

$

(125,057

)

 

$

1,181,390

 

The e2open trade name is indefinite-lived. Acquired trade names are definite-lived as over time we rebrand acquired products and services as e2open.

Amortization of intangible assets is recorded in cost of revenue and operating expenses in the Condensed Consolidated Statements of Operations. We recorded amortization expense related to shareholders’intangible assets of $46.4 million and $15.3 million for the three months ended May 31, 2022 and 2021, respectively.

9. Property and Equipment, Net

Property and equipment, net consisted of the following:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Computer equipment

 

$

39,854

 

 

$

33,228

 

Software

 

 

49,758

 

 

 

43,821

 

Furniture and fixtures

 

 

3,596

 

 

 

3,509

 

Leasehold improvements

 

 

10,338

 

 

 

9,067

 

Gross property and equipment

 

 

103,546

 

 

 

89,625

 

Less accumulated depreciation and amortization

 

 

(30,653

)

 

 

(23,688

)

Property and equipment, net

 

$

72,893

 

 

$

65,937

 

Computer equipment and software include assets held under financing leases. Amortization of assets held under financing leases is included in depreciation expense. See Note 24, Leases for additional information regarding our financing leases.

Depreciation expense was $6.9 million and $4.9 million for the three months ended May 31, 2022 and 2021, respectively.

16


We had capitalized software costs of $23.6 million and $20.9 million as of May 31, 2022 and February 28, 2022, respectively. We recognized $0.9 million and $0.7 million of amortized capitalized software development costs for the three months ended May 31, 2022 and 2021, respectively.

10. Investments

On February 4, 2022, we made a minority investment of $2.5 million in a private firm focused on supply chain financing. We made the required second investment of $2.5 million on May 5, 2022 along with $0.5 million of transaction fees.

This minority investment does not have a readily determinable fair value; therefore, we elected the measurement alternative for our minority investment. The investment is measured at cost, less impairment and adjusted for qualifying observable price changes and recorded in other noncurrent assets in the Condensed Consolidated Balance Sheets.

We regularly evaluate the carrying value of our investment for impairment and whether any events or circumstances are identified that would significantly harm the fair value of the investment. In the event a decline in fair value is less than the investment’s carrying value, we will record an impairment charge in other income (expense) in the Condensed Consolidated Statements of Operations. We have 0t recorded any impairment charges related to this minority investment.

11. Accounts Payable and Accrued Liabilities

Accounts payable and accrued liabilities consisted of the following:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Accrued compensation

 

$

32,511

 

 

$

63,101

 

Accrued severance and retention

 

 

1,502

 

 

 

1,909

 

Trade accounts payable

 

 

35,563

 

 

 

33,158

 

Accrued professional services

 

 

3,728

 

 

 

5,440

 

Restructuring liability

 

 

307

 

 

 

778

 

Taxes payable

 

 

24,533

 

 

 

2,702

 

Interest payable

 

 

3,940

 

 

 

2,398

 

Client deposits

 

 

2,322

 

 

 

2,214

 

Other

 

 

18,694

 

 

 

19,546

 

Total accounts payable and accrued liabilities

 

$

123,100

 

 

$

131,246

 

In the 2022 Form 10-K, $0.8 million of accrued expenses related to accrued severance and retention were reflected in accrued compensation. These amounts have been reclassified to accrued severance and retention to correspond to the current year presentation. See Note 17, Severance and Exit Costs for additional information.

12. Tax Receivable Agreement

E2open Holdings entered into a Tax Receivable Agreement with selling equity holders of E2open Holdings that requires us to pay 85% of the tax savings that are realized because of increases in the tax basis in E2open Holdings' assets. This increase is either from the sale Common Units or exchange of the Common Units for shares of Class A Common Stock and cash, as well as tax benefits attributable to payments under the Tax receivable Agreement. We will retain the benefit of the remaining 15% of these cash savings. The Tax Receivable Agreement will continue until all such tax benefits have been utilized or expired unless E2open Holdings exercises its right to terminate the Tax Receivable Agreement for an amount representing the present value of anticipated future tax benefits under the Tax Receivable Agreement or certain other accelerated events occur.

Quarterly tax distributions will be paid to the holders of Common Units on a pro rata basis based upon an agreed upon formula related to the taxable income of E2open Holdings allocable to holders of Common Units. Generally, these tax distributions will be computed based on the Company’s estimate of the taxable income of E2open Holdings allocable to each holder of Common Units (based on certain assumptions), multiplied by an assumed tax rate equal to the highest effective marginal combined U.S. federal, state and local income tax rate prescribed for a U.S. corporation organized under the laws of the State of Delaware, taking into account all jurisdictions in which the Company is required to file income tax returns together with the relevant apportionment information and the character of E2open Holdings’ income, subject to various adjustments.

17


Significant inputs and assumptions were used to preliminarily estimate the future expected payments including the timing of the realization of the tax benefits, a tax rate of 24.1% and an imputed interest rate of 7% based on our cost of debt plus an incremental premium. Changes in any of these or other factors are expected to impact the timing and amount of gross payments. The fair value of these obligations will be accreted to the amount of the gross expected obligation. In addition, if E2open Holdings were to exercise its right to terminate the Tax Receivable Agreement or certain other acceleration events occur, E2open Holdings will be required to make immediate cash payments. Such cash payments will be equal to the present value of the assumed future realized tax benefits based on a set of assumptions and using an agreed upon discount rate, as defined in the Tax Receivable Agreement. The early termination payment may be made significantly in advance of the actual realization, if any, of those future tax benefits. Such payments will be calculated based on certain assumptions, including that E2open Holdings has sufficient taxable income to utilize the full amount of any tax benefits subject to the Tax Receivable Agreement over the period specified therein. The payments that E2open Holdings will be required to make will generally reduce the amount of the overall cash flow that might have otherwise been available, but we expect the cash tax savings we will realize from the utilization of the related tax benefits will exceed the amount of any required payments.

Pursuant to ASC 805, Business Combination and relevant tax law, we have calculated the fair value of the tax receivable agreement payments related to the transaction at the acquisition date and identified the timing of the utilization of the tax attributes. Under ASC 805, the Tax Receivable Agreement liability, as of the acquisition date, will be revalued at the end of each reporting period with the gain or loss as well as the associated interest reflected in the change in tax receivable agreement liability in the Condensed Consolidated Statements of Operations in the period in which the event occurred. Interest will accrue on the tax receivable agreement liability at a rate of LIBOR plus 100 basis points. In addition, under ASC 450, Contingencies transactions with partnership unit holders after the acquisition date will result in additional Tax Receivable Agreement liabilities that are recorded on a gross undiscounted basis. The Tax Receivable Agreement liability was $68.3 million and $66.6 million as of May 31, 2022 and February 28, 2022, respectively. The discount rate used for the ASC 805 calculation was 8.9% and 8.2% as of May 31, 2022 and February 28, 2022, respectively, based on our cost of debt plus an incremental premium. During the three months ended May 31, 2022 and 2021, a loss of $1.7 million and $2.5 million, respectively, was recorded as a change in the tax receivable agreement liability on the Condensed Consolidated Statements of Operations related to the ASC 805 discounted liability. There was 0 adjustment recorded related to the ASC 450 liability during the three months ended May 31, 2022 and 2021.

13. Notes Payable

Notes payable outstanding were as follows:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

2021 Term Loan

 

$

1,086,422

 

 

$

899,163

 

2021 Revolving Credit Facility

 

 

0

 

 

 

80,000

 

Other notes payable

 

 

32

 

 

 

47

 

Total notes payable

 

 

1,086,454

 

 

 

979,210

 

Less unamortized debt issuance costs

 

 

(27,304

)

 

 

(26,536

)

Total notes payable, net

 

 

1,059,150

 

 

 

952,674

 

Less current portion

 

 

(10,994

)

 

 

(89,097

)

Notes payable, less current portion, net

 

$

1,048,156

 

 

$

863,577

 

2021 Term Loan and Revolving Credit Facility

On February 4, 2021, E2open, LLC, our subsidiary, entered into a credit agreement (Credit Agreement) that provided for $525.0 million in term loans (2021 Term Loan) and $75.0 million in commitments for revolving credit loans (2021 Revolving Credit Facility) with a $15.0 million letter of credit sublimit. On September 1, 2021, the 2021 Credit Agreement was amended to include a $380.0 million incremental term loan, an increase in the letter of credit sublimit from $15.0 million to $30.0 million and an increase in the 2021 Revolving Credit Facility from $75.0 million to $155.0 million. On April 6, 2022, the 2021 Credit Agreement was amended to include a $190.0 million incremental term loan.

The 2021 Revolving Credit Facility will mature on February 4, 2026. E2open, LLC can request increases in the revolving commitments and additional term loan facilities, in minimum amounts of $2.0 million for each facility. Principal payments are due on the Credit Agreement the last day of each February, May, August and November commencing August 2021. The Credit Agreement was payable in quarterly installments of $1.3 million beginning in August 2021; however, the payments were increased to $2.3 million with the addition of the incremental term loan beginning in November 2021. The payment increased to $2.7 million with the addition of the $190.0 million incremental term loan beginning in May 2022. The Credit Agreement is payable in full on February 4, 2028.

18


The proceeds from the $190.0 incremental term loan were used to repay the $80.0 million outstanding balance under the 2021 Revolving Credit Facility incurred to finance the initial payment for the Logistyx Acquisition. The additional cash was used to pay the $37.4 million payment due to Logistyx in May 2022 and may be used to pay the remaining $57.6 million payment due to Logistyx in August 2022, should we elect to pay in cash rather than a combination of cash and stock, and may be used for share repurchases or other general corporate purposes.

The Credit Agreement is guaranteed by E2open Intermediate, LLC, our subsidiary, and certain wholly owned subsidiaries of E2open, LLC, as guarantors, and is supported by a security interest in substantially all of the guarantors’ personal property and assets. The Credit Agreement contains certain customary events of default, representations and warranties as well as affirmative and negative covenants.

As of May 31, 2022 and February 28, 2022, the 2021 Term Loan had a variable interest rate of 4.83% and 4.00%, respectively. There were 0 outstanding borrowings, no letters of credit and $155.0 million available borrowing capacity under the 2021 Revolving Credit Facility as of May 31, 2022. There were $80.0 million borrowings outstanding at an interest rate of 5.25%, no letters of credit and $75.0 million available borrowing capacity under the 2021 Revolving Credit Facility as of February 28, 2022. We were in compliance with the First Lien Leverage Ratio for the Credit Agreement as of May 31, 2022 and February 28, 2022.

14. Contingent Consideration

Business Combination

The contingent consideration liability is due to the issuance of Series B-1 and B-2 common stock and Series 1 restricted common units (RCUs) and Series 2 RCUs of E2open Holdings as part of the Business Combination. These shares and units were issued on a proportional basis to each holder of Class A shares in CCNB1 and Common Units of E2open Holdings. These restricted shares and Common Units are treated as a contingent consideration liability under ASC 805 and valued at fair market value. The contingent consideration liability was recorded at fair value on the acquisition date and will be remeasured at each reporting date and adjusted if necessary. Any gain or loss recognized from the remeasurement will be recorded in gain (loss) from the change in fair value of contingent consideration on the Condensed Consolidated Statements of Operations as a nonoperating income (expense) as the change in fair value is not part of our core operating activities.

The contingent consideration liability was $41.4 million and $45.6 million as of May 31, 2022 and February 28, 2022, respectively. The fair value remeasurements resulted in a gain of $4.2 million and loss of $63.4 million for the three months ended May 31, 2022 and 2021, respectively.

The 8,120,367 shares of Series B-1 common stock, including the Sponsor Side Letter shares noted below, automatically convert into our Class A Common Stock on a one-to-one basis upon the completionoccurrence of the Initial Public Offering in April 2020.

Net lossfirst day on which the 5-day VWAP of our Class A Common Stock is equal to at least $13.50 per ordinary share

The Company complies with accounting and disclosure requirements of ASC Topic 260, "Earnings Per Share." Net lossshare; provided, however, that the reference to $13.50 per share is computed by dividing net lossshall be decreased by the weighted average numberaggregate per share amount of dividends actually paid in respect of a share of Class A Common Stock following the closing of the Business Combination.

As of June 8, 2021, the 5-day VWAP of our Class A Common Stock exceeded $13.50 per share which was the triggering event for the Series B-1 common stock to automatically convert into our Class A Common Stock on a one-to-one basis. As such, 8,120,273 shares of Series B-1 common stock converted into 8,120,273 shares of Class A Common Stock. There were 94 shares of Series B-1 common stock pending conversion as of May 31, 2022.

There were 3,372,184 shares of Series B-2 common stock outstanding as of May 31, 2022 and February 28, 2022, respectively. The Series B-2 common stock will automatically convert into our Class A Common Stock on a one-to-one basis upon the occurrence of the first day on which the 20-day VWAP is equal to at least $15.00 per share; provided, however, that the reference to $15.00 per share shall be decreased by the aggregate per share amount of dividends actually paid in respect of a share of Class A Common Stock following the closing of the Business Combination.

Similar to the Series B-1 common stock, the 4,379,557 shares of Series 1 RCUs vest and become Common Units of E2open Holdings at such time as the 5-day VWAP of the Class A Common Stock is at least $13.50 per share; however, the $13.50 per share threshold will be decreased by the aggregate amount of dividends per share paid following the closing of the Business Combination.

As of June 8, 2021, the 5-day VWAP of our Class A Common Stock exceeded $13.50 per share which was the triggering event for the Series 1 RCUs to vest and become Common Units of E2open Holdings. As such, 4,379,557 Series 1 RCUs became 4,379,557 Common Units of E2open Holdings along with entitling the holders of the newly vested common units to 4,379,557 shares of Class V Common Stock. Catch-Up Payments were not required as a result of the Series 1 RCU vesting.

19


There were 2,627,724 shares of Series 2 RCUs outstanding as of May 31, 2022 and February 28, 2022, respectively. Similar to the Series B-2 common stock, the Series 2 RCUs will vest (a) at such time as the 20-day VWAP of the Class A Common Stock is at least $15.00 per share; however, the $15.00 per share threshold will be decreased by the aggregate amount of dividends per share paid following the closing of the Business Combination; (b) upon the consummation of a qualifying change of control of us or the Sponsor and (c) upon the qualifying liquidation defined in the limited liability company agreement.

Upon the conversion of an RCU, the holder of such RCU will be entitled to receive a payment equal to the amount of ordinary distributions paid on an E2open Holdings unit from the Closing Date through (but not including) the date such RCU converts into an E2open Holdings unit. If any of the RCUs do not vest on or before the 10-year anniversary of the Closing Date, such units will be canceled for no consideration, and will not be entitled to receive any Catch-Up Payments.

We have not paid any dividends to date and do not expect to in the future.

Sponsor Side Letter

In connection with the execution of the Business Combination Agreement, the Sponsor, certain investors and CCNB1’s Independent Directors entered into the Sponsor Side Letter Agreement with CCNB1. Under the Sponsor Side Letter Agreement, 2,500,000 Class B ordinary shares outstanding duringof CCNB1 held by the period. At March 31, 2020, the Company did not have any dilutive securitiesSponsor and other contracts that could, potentially, be exercised orCCNB1’s Independent Directors automatically converted into ordinary2,500,000 shares and then share inof Series B-1 Common Stock, which, collectively, are referred to as the earningsRestricted Sponsor Shares. The vesting conditions of the Company. Asshares of Series B-1 Common Stock mirror the Series 1 RCUs.

These restricted shares were treated as a result, dilutedcontingent consideration liability under ASC 805 and valued at fair market value. The contingent consideration liability was recorded at fair value on the acquisition date and remeasured at each reporting date and adjusted if necessary. Any gain or loss per share isrecognized from the sameremeasurements was recorded in gain (loss) from the change in fair value of contingent consideration on the Condensed Consolidated Statements of Operations as basica nonoperating income (expense) as the change in fair value was not part of our core operating activities.

The fair value remeasurements resulted in a loss per shareof $9.9 million for the periods presented.three months ended May 31, 2021.

15. Fair Value Measurement

Income taxes

The Company complies withOur financial instruments include cash and cash equivalents; investments; accounts receivable, net; accounts payable; acquisition-related obligations; notes payable; and financing lease obligations. Accounts receivable, net; accounts payable; and acquisition-related obligations are stated at their carrying value, which approximates fair value, due to their short maturity. We measure our cash equivalents and investments at fair value, based on an exchange or exit price which represents the accounting and reporting requirements of ASC Topic 740, "Income Taxes," which requiresamount that would be received for an asset sale or an exit price, or paid to transfer a liability in an orderly transaction between knowledgeable and liability approachwilling market participants. We estimate the fair value for notes payable and financing lease obligations by discounting the future cash flows of the related note and lease payments. As of May 31, 2022 and February 28, 2022, the fair value of the cash and cash equivalents, restricted cash, notes payable and financing lease obligations approximates their recorded values.

The following tables set forth details about our investments:

($ in thousands)

 

Cost

 

 

Gross
Unrealized
Gains

 

 

Gross
Unrealized
Losses

 

 

Fair Value

 

May 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

$

162

 

 

$

37

 

 

$

 

 

$

199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

February 28, 2022

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

$

162

 

 

$

46

 

 

$

 

 

$

208

 

Observable inputs are based on market data obtained from independent sources. Unobservable inputs reflect our assessment of the assumptions market participants would use to value certain financial accountinginstruments. This hierarchy requires us to use observable market data, when available, and reporting for income taxes. Deferred income tax assets and liabilities are computed for differences betweento minimize the financial statement and tax basesuse of unobservable inputs when determining fair value.

20


Our assets and liabilities that are measured at fair value on a recurring basis, by level, within the fair value hierarchy are summarized as follows:

 

 

May 31, 2022

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

$

4

 

 

$

 

 

$

 

 

$

4

 

Total cash equivalents

 

 

4

 

 

 

 

 

 

 

 

 

4

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

 

 

 

 

199

 

 

 

 

 

 

199

 

Total investments

 

 

 

 

 

199

 

 

 

 

 

 

199

 

Total assets

 

$

4

 

 

$

199

 

 

$

 

 

$

203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Tax receivable agreement liability

 

$

 

 

$

 

 

$

51,938

 

 

$

51,938

 

Warrant liability

 

 

24,150

 

 

 

 

 

 

37,534

 

 

 

61,684

 

Contingent consideration

 

 

 

 

 

 

 

 

41,368

 

 

 

41,368

 

Total liabilities

 

$

24,150

 

 

$

 

 

$

130,840

 

 

$

154,990

 

 

 

February 28, 2022

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

Money market

 

$

4

 

 

$

 

 

$

 

 

$

4

 

Total cash equivalents

 

 

4

 

 

 

 

 

 

 

 

 

4

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Asset-backed securities

 

 

 

 

 

208

 

 

 

 

 

 

208

 

Total investments

 

 

 

 

 

208

 

 

 

 

 

 

208

 

Total assets

 

$

4

 

 

$

208

 

 

$

 

 

$

212

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Tax receivable agreement liability

 

$

 

 

$

 

 

$

50,268

 

 

$

50,268

 

Warrant liability

 

 

27,324

 

 

 

 

 

 

39,815

 

 

 

67,139

 

Contingent consideration

 

 

 

 

 

 

 

 

45,568

 

 

 

45,568

 

Total liabilities

 

$

27,324

 

 

$

 

 

$

135,651

 

 

$

162,975

 

Contingent Consideration

The following table provides a reconciliation of the beginning and ending balances of acquisition related accrued earn-outs and contingent consideration using significant unobservable inputs (Level 3) from March 1, 2022 through May 31, 2022 and March 1, 2021 through February 28, 2022:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Beginning of period

 

$

45,568

 

 

$

152,808

 

Conversion to Class A Common Stock

 

 

 

 

 

(175,000

)

Cash payments

 

 

 

 

 

(2,000

)

(Gain) loss from fair value of contingent consideration

 

 

(4,200

)

 

 

69,760

 

End of period

 

$

41,368

 

 

$

45,568

 

The change in the fair value of the earn-out is recorded in acquisition-related expenses while the change in the fair value of the contingent consideration is recorded in gain (loss) from change in fair value of contingent consideration in the Condensed Consolidated Statements of Operations.

21


Tax Receivable Agreement

Our tax receivable agreement liability is measured under both ASC 805 at fair value on a recurring basis using significant unobservable inputs (Level 3) and ASC 450 at book value. The following table provides a reconciliation of the portion of the tax receivable agreement liability measured at fair value under Level 3 from March 1, 2022 through May 31, 2022 and March 1, 2021 through February 28, 2022:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Beginning of period

 

$

50,268

 

 

$

50,114

 

Loss from fair value of tax receivable agreement liability

 

 

1,670

 

 

 

154

 

End of period

 

$

51,938

 

 

$

50,268

 

The change in the fair value of the tax receivable agreement liability is recorded in change in tax receivable agreement liability in the Condensed Consolidated Statements of Operations.

Warrants

Our warrant liability is measured at fair value on a recurring basis using active market quoted prices (Level 1) and significant unobservable inputs (Level 3). The following table provides a reconciliation of the warrant liability from March 1, 2022 through May 31, 2022 and March 1, 2021 through February 28, 2022:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Beginning of period

 

$

67,139

 

 

$

68,772

 

Gain from fair value of warrant liability

 

 

(5,455

)

 

 

(1,633

)

End of period

 

$

61,684

 

 

$

67,139

 

The change in the fair value of the warrant liability is recorded in gain (loss) from change in fair value of warrant liability in the Condensed Consolidated Statements of Operations.

The fair values of our Level 1 financial instruments, which are traded in active markets, are based on quoted market prices for identical instruments. The fair values of our Level 2 financial instruments are based on quoted market prices for comparable instruments or model-driven valuations using observable market data or inputs corroborated by observable market data.

Our earn-out liabilities and contingent consideration are valued using a Monte Carlo simulation model. The assumptions used in preparing these models include estimates such as volatility, contractual terms, discount rates, dividend yield and risk-free interest rates. These valuation models use unobservable market input, and therefore the liabilities are classified as Level 3.

Our public warrants are valued using active market quoted prices, which are Level 1 inputs. The private placement warrants are valued using a binomial pricing model when the warrants are subject to the make-whole table, or otherwise are valued using a Black-Scholes pricing model. The Forward Purchase Warrants are valued utilizing observable market prices for public shares and warrants, relative to the present value of contractual cash proceeds. The assumptions used in preparing these models include estimates such as volatility, contractual terms, discount rates, dividend yield, expiration dates and risk-free interest rates. These valuation models use unobservable market input, and therefore the liability is classified as both Level 1 and Level 3.

16. Revenue

We primarily generate revenue from the sale of subscriptions and professional services. We recognize revenue when the client contract and associated performance obligations have been identified, transaction price has been determined and allocated to the performance obligations in the contract, and performance obligations have been satisfied. We recognize revenue net of any taxes collected from clients, which are subsequently remitted to governmental authorities. Other revenue is recognized when the service is delivered to the client.

22


Total Revenue by Geographic Locations

Revenue by geographic regions consisted of the following:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Americas

 

$

134,835

 

 

$

63,318

 

Europe

 

 

19,944

 

 

 

1,324

 

Asia Pacific

 

 

5,602

 

 

 

1,685

 

Total revenue

 

$

160,381

 

 

$

66,327

 

Revenues by geography are determined based on the region of our contracting entity, which may be different than the region of the client. Americas revenue attributed to the United States was 83% and 95% during the three months ended May 31, 2022 and 2021, respectively. No other country represented more than 10% of total revenue during these periods.

During the three months ended May 31, 2022 and 2021, we recorded a $0.1 million and $22.5 million reduction to revenue to amortize the deferred revenue fair value adjustment that resulted from the purchase price allocation in the Business Combination, respectively. With the early adoption of ASU 2021-08, a fair value adjustment to deferred revenue is no longer required; therefore, an adjustment to deferred revenue was not made for the BluJay or Logistyx Acquisitions.

Remaining Performance Obligations

Revenue allocated to remaining performance obligations represents the transaction price allocated to the performance obligations that are unsatisfied, or partially unsatisfied. It includes unearned revenue and amounts that will resultbe invoiced and recognized as revenue in future taxableperiods and does not include contracts where the client is not committed. The client is not considered committed when they are able to terminate for convenience without payment of a substantive penalty under the contract. Additionally, as a practical expedient of ASC 606, Revenue from Contracts with Customers we have not disclosed the value of unsatisfied performance obligations for contracts with an original expected length of one year or deductibleless. As of May 31, 2022 and February 28, 2022, approximately $718.1 million and $767.9 million of revenue was expected to be recognized from remaining performance obligations, respectively. These amounts based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established,be recognized within the next five years.

Contract Assets and Liabilities

Contract assets primarily represent revenues recognized for performance obligations that have been satisfied but for which amounts have not been billed. Contract assets were $15.8 million and $14.6 million as of May 31, 2022 and February 28, 2022, respectively. Contract liabilities consist of deferred revenue which includes billings in excess of revenue recognized related to subscription contracts and professional services. Deferred revenue is recognized as revenue when necessary,we perform under the contract. Deferred revenue was $179.7 million and $192.1 million as of May 31, 2022 and February 28, 2022, respectively. Revenue recognized during the three months ended May 31, 2022, included in deferred revenue on the Condensed Consolidated Balance Sheets as of February 28, 2022, was $57.9 million.

As of February 4, 2021, a fair value adjustment of $60.7 million was recorded to reduce our deferred revenue to its fair value as part of the Business Combination. As deferred revenue is recognized, any fair value adjustment related to the deferred revenue is also recognized as a reduction to revenue. As of May 31, 2022 and February 28, 2022, the fair value adjustment to reduce deferred taxrevenue as part of the Business Combination was $0.3 million and $0.5 million, respectively. With the early adoption of ASU 2021-08, a fair value adjustment to deferred revenue is no longer required; therefore, an adjustment to deferred revenue was not made for the BluJay and Logistyx Acquisitions.

Sales Commissions

With the adoption of ASC 606 and ASC 340-40, Contracts with Customers as of March 1, 2019, we began deferring and amortizing sales commissions that are incremental and directly related to obtaining client contracts.

Amortization expense of $0.8 million and $0.2 million was recorded in sales and marketing expense in the Condensed Consolidated Statements of Operations for the three months ended May 31, 2022 and 2021, respectively. Certain sales commissions that would have an amortization period of less than a year are expensed as incurred in sales and marketing expense. As of May 31, 2022 and February 28, 2022, we had a total of $11.6 million and $12.2 million of capitalized sales commissions included in prepaid expenses and other current assets and other noncurrent assets in the Condensed Consolidated Balance Sheets, respectively.

23


17. Severance and Exit Costs

In connection with acquisitions, we conduct pre and post-acquisition related operational reviews to reallocate resources to strategic areas of the business. The operational reviews resulted in workforce reductions, lease obligations related to properties that were vacated and other expenses. Severance and exit costs included in acquisition-related expenses in the Condensed Consolidated Statements of Operations were as follows:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Severance

 

$

1,822

 

 

$

40

 

Lease exits

 

 

109

 

 

 

322

 

Total severance and exit costs

 

$

1,931

 

 

$

362

 

Included in accounts payable and accrued liabilities as of May 31, 2022 and February 28, 2022 was a restructuring liability balance, primarily consisting of lease related obligations, of $0.3 million and $0.8 million, respectively, and a restructuring severance liability of $1.5 million and $1.9 million, respectively. We expect these amounts to be substantially paid within the next 12 months.

The following table reflects the changes in the severance and exit cost accruals from March 1, 2022 through May 31, 2022 and March 1, 2021 through February 28, 2022:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Beginning of period

 

$

2,687

 

 

$

1,988

 

Payments

 

 

(2,434

)

 

 

(7,302

)

Impairment of right-of-use assets

 

 

(375

)

 

 

(580

)

Expenses

 

 

1,931

 

 

 

8,581

 

End of period

 

$

1,809

 

 

$

2,687

 

In the 2022 Form 10-K, $0.8 million of accrued expenses related to accrued severance and retention were reflected in accrued compensation. This amount has been reclassified to accrued severance and retention to correspond to the amount expectedcurrent year presentation.

18. Warrants

As of May 31, 2022 and February 28, 2022, there were an aggregate of 29,079,872 warrants outstanding, which include the public warrants, private placement warrants and Forward Purchase Warrants. Each warrant entitles its holders to be realized.purchase one share of Class A Common Stock at an exercise price of $11.50 per share. The private placement warrants became exercisable with the Domestication. The Forward Purchase Warrants became exercisable upon effectiveness of our Form S-1 which was initially filed on March 5, 2021 and deemed effective on March 29, 2021. The public warrants became exercisable on April 28, 2021. The public warrants, private placement warrants and Forward Purchase Warrants will expire five years after the Closing Date, or earlier upon redemption or liquidation. Once the warrants became exercisable, we have the option to redeem the outstanding warrants when various conditions are met, such as specific stock prices, as detailed in the specific warrant agreements. However, the 10,280,000 private placement warrants are nonredeemable so long as they are held by our Sponsor or its permitted transferees. The warrants are recorded as a liability in warrant liability on the Condensed Consolidated Balance Sheets with a balance of $61.7million and $67.1 million as of May 31, 2022 and February 28, 2022, respectively. During the three months ended May 31, 2022 and 2021, a gain of $5.5 million and loss of $59.9 million was recognized in gain (loss) from change in fair value of the warrant liability in the Condensed Consolidated Statements of Operations, respectively.

24


19. Stockholders’ Equity

Class A Common Stock

ASC Topic 740 prescribesWe are authorized to issue 2,500,000,000 Class A common stock with a recognition thresholdpar value of $0.0001 per share. Holders of our Class A Common Stock are entitled to 1 vote for each share. As of May 31, 2022 and February 28, 2022, there were 301,602,980 and 301,536,621 shares of Class A Common Stock issued, respectively, and 301,426,326 and 301,359,967 shares of Class A Common Stock outstanding, respectively.

Class V Common Stock

We were authorized to issue 40,000,000 Class V common stock with a measurement attributepar value of $0.0001 per share. As of August 19, 2021, the number of shares authorized for issuance was increased to 42,747,890 Class V common stock with a par value of $0.0001. These shares have no economic value but entitle the holder to one vote per share. As of May 31, 2022 and February 28, 2022, there were 33,535,839 and 33,560,839 shares of Class V Common Stock issued and outstanding, respectively, and 9,212,051 and 9,187,051 shares of Class V Common Stock held in treasury, respectively.

The holders of Common Units participate in net income or loss allocations and distributions of E2open Holdings. They are also entitled to Class V common stock on a one for one basis to their Common Units which in essence allows each holder one vote per Common Unit.

The following table reflects the changes in our outstanding stock:

 

 

Class A

 

 

Class V

 

 

Series B-1

 

 

Series B-2

 

Balance, February 28, 2022

 

 

301,359,967

 

 

 

33,560,839

 

 

 

94

 

 

 

3,372,184

 

Conversion of Common Units (1)

 

 

25,000

 

 

 

(25,000

)

 

 

 

 

 

 

Vesting of restricted awards, net of shares
    withheld for taxes
(2)

 

 

41,359

 

 

 

 

 

 

 

 

 

 

Balance, May 31, 2022

 

 

301,426,326

 

 

 

33,535,839

 

 

 

94

 

 

 

3,372,184

 

(1)
Class A Common Stock issued for the financial statement recognitionconversion of Common Units settled in stock. Class V Common Stock are retired on a one-for-one basis when Common Units are converted into Class A Common Stock.
(2)
The Class A Common Stock withheld for taxes revert back to the 2021 Incentive Plan, as defined below, and are used for future grants.

Share Repurchase Program

On January 20, 2022, the board of directors approved a $100.0 million share repurchase program (2022 Share Repurchase Program). Stock repurchases may be made from time to time in the open market, in privately negotiated transactions, pursuant to Rule 10b5-1 trading plans or other available means. The 2022 Share Repurchase Program is subject to market conditions and other factors, and does not obligate us to repurchase any dollar amount or number of our Class A Common Stock and the program may be extended, modified, suspended or discontinued at any time, without prior notice.

We will record all share repurchases based on the trade date. Shares of our Class A Common Stock repurchased under the 2022 Share Repurchase Program are typically recorded as treasury stock, at cost, but may from time to time be retired.

NaN shares of Class A Common Stock have been repurchased to date.

20. Noncontrolling Interests

Noncontrolling interest represents the portion of E2open Holdings that we control and consolidate but do not own. As of May 31, 2022 and February 28, 2022, the noncontrolling interests represent a 10.0% ownership in E2open Holdings.

Generally, Common Units participate in net income or loss allocations and distributions and entitle their holder to the right, subject to the terms set forth in the limited liability agreement, to require E2open Holdings to redeem all or a portion of the Common Units held by such participant. At our option, we may satisfy this redemption with cash or by exchanging Class V Common Stock for Class A Common Stock on a 1-for-1 basis.

25


During the three months ended May 31, 2022, 25,000 Common Units were converted into Class A Common Stock with a value of $0.2 million based off the 5-day VWAP. NaN Common Units were converted or settled in cash during the three months ended May 31, 2021. This activity resulted in a decrease to noncontrolling interests of $0.2 million during the three months ended May 31, 2022.

As of May 31, 2022 and February 28, 2022, there were a total of 33.5 million and 33.6 million Common Units held by participants of E2open Holdings, respectively.

We follow the guidance issued by the FASB regarding the classification and measurement of tax positions takenredeemable securities. Accordingly, we have determined that the Common Units meet the requirements to be classified as permanent equity.

21. Other Comprehensive Loss Income

We did not reclass any items to the Condensed Consolidated Statements of Operations from accumulated other comprehensive loss during the three months ended May 31, 2022 and 2021.

Accumulated other comprehensive loss in the equity section of our Condensed Consolidated Balance Sheets includes:

($ in thousands)

 

May 31, 2022

 

 

February 28, 2022

 

Foreign currency translation adjustment

 

$

(69,098

)

 

$

(31,004

)

Income tax effect

 

 

19,379

 

 

 

11,985

 

Accumulated other comprehensive loss, net of tax

 

$

(49,719

)

 

$

(19,019

)

Accumulated foreign currency translation adjustments are reclassified to net income (loss) when realized upon sale or upon complete, or substantially complete, liquidation of the investment in the foreign entity.

22. Earnings Per Share

Basic earnings per share is calculated as net loss divided by the average number of shares of common stock outstanding. Diluted earnings per share assumes, when dilutive, the issuance of the net incremental shares from options and restricted shares. The following is a reconciliation of the denominators of the basic and diluted per share computations for net loss:

 

 

Three Months Ended May 31,

 

(in thousands, except per share data)

 

2022

 

 

2021

 

Net loss per share:

 

 

 

 

 

 

Numerator - basic:

 

 

 

 

 

 

Net loss per share:

 

$

(12,621

)

 

$

(169,355

)

Less: Net loss attributable to noncontrolling interests

 

 

(1,265

)

 

 

(27,097

)

Net loss attributable to E2open Parent Holdings, Inc. - basic

 

$

(11,356

)

 

$

(142,258

)

 

 

 

 

 

 

 

Numerator - diluted:

 

 

 

 

 

 

Net loss attributable to E2open Parent Holdings, Inc. - basic

 

$

(11,356

)

 

$

(142,258

)

Add: Net loss and tax effect attributable to noncontrolling interests

 

 

 

 

 

 

Net loss attributable to E2open Parent Holdings, Inc. - diluted

 

$

(11,356

)

 

$

(142,258

)

 

 

 

 

 

 

 

Denominator - basic:

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

301,373

 

 

 

187,051

 

Net loss per share - basic

 

$

(0.04

)

 

$

(0.76

)

 

 

 

 

 

 

 

Denominator - diluted:

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

301,373

 

 

 

187,051

 

Weighted average effect of dilutive securities:

 

 

 

 

 

 

Shares related to Common Units

 

 

 

 

 

 

Weighted average shares outstanding - diluted

 

 

301,373

 

 

 

187,051

 

Diluted net loss per common share

 

$

(0.04

)

 

$

(0.76

)

Potential common shares issuable to employee or directors upon exercise or conversion of shares under our share-based compensation plans and upon exercise of warrants are excluded from the computation of diluted earnings per common share when the effect would be anti-dilutive. All potential common shares are anti-dilutive in periods of net loss available to common stockholders.

26


The following table summarizes the weighted-average potential common shares excluded from diluted loss per common share as their effect would be anti-dilutive:

 

 

Three Months Ended May 31,

 

 

 

2022

 

 

2021

 

Shares related to Series B-1 common stock

 

 

94

 

 

 

8,120,367

 

Shares related to Series B-2 common stock

 

 

3,372,184

 

 

 

3,372,184

 

Shares related to restricted common units Series 1

 

 

 

 

 

4,379,557

 

Shares related to restricted common units Series 2

 

 

2,627,724

 

 

 

2,627,724

 

Shares related to warrants (1)

 

 

29,079,872

 

 

 

29,079,972

 

Shares related to Common Units

 

 

33,559,480

 

 

 

35,636,680

 

Shares related to options

 

 

2,292,227

 

 

 

2,416,628

 

Share related to performance based restricted stock

 

 

1,809,676

 

 

 

111,311

 

Shares related to time based restricted stock

 

 

1,646,377

 

 

 

114,221

 

Units/Shares excluded from the dilution computation

 

 

74,387,634

 

 

 

85,858,644

 

(1)
The warrants include the public warrants, private placement warrants and Forward Purchase Warrants.

23. Share-Based Compensation

2021 Incentive Plan

The E2open Parent Holdings, Inc. 2021 Omnibus Incentive Plan (2021 Incentive Plan) became effective on the Closing Date with the approval of CCNB1’s shareholders and the board of directors. The 2021 Incentive Plan allows us to make equity and equity-based incentive awards to officers, employees, directors and consultants. There were 15,000,000 shares of Class A Common Stock reserved for issuance under the 2021 Incentive Plan as of February 28, 2022. The "evergreen" provision of the 2021 Incentive Plan provides for an annual automatic increase to the number of shares of Class A Common Stock available under the plan. As of March 1, 2022, an additional 4,849,684 shares have been reserved for issuance under the "evergreen " provision. Shares issued under the 2021 Incentive Plan can be granted as stock options, restricted stock awards, restricted stock units, performance stock awards, cash awards and other equity-based awards. No award may vest earlier than the first anniversary of the date of grant, expect under limited conditions.

Our board of directors have approved the grant of options and RSUs under the 2021 Incentive Plan.

The fiscal year 2022 options were performance based and measured based on obtaining an organic growth target over a one-year period with a quarter of the options vesting at the end of the performance period and the remaining options vesting equally over the following three years. The fiscal year 2023 options are performance based and measured based on obtaining an organic growth, adjusted EBITDA and net booking targets over a one-year period with a quarter of the options vesting at the end of the performance period and the remaining options vesting equally over the following three years. Our executive officers and senior management are granted these performance based options. The performance target is set at 100% at the grant date, and the probability of meeting the performance target is remeasured each quarter over the performance period and adjusted if needed. The performance target for the options granted during May 2021 was finalized in April 2022 above 100% and adjusted accordingly. As of May 31, 2022, there were 4,461,380 unvested performance based options.

The RSUs are either performance based or time based. The fiscal year 2022 performance based RSUs were measured based on obtaining an organic growth target over a one-year period with a quarter of the RSUs vesting at the end of the performance period and the remaining RSU's vesting equally over the following three years. The fiscal year 2023 performance based RSUs are measured based on obtaining an organic growth, adjusted EBITDA and net bookings target over a one-year period with a quarter of the RSUs vesting at the end of the performance period and the remaining RSU's vesting equally over the following three years. The performance target is set at 100% at the date of grant, and the probability of meeting the performance target is remeasured each quarter over the performance period and adjusted if needed. The performance target for the performance based RSUs granted during May 2021 was finalized in April 2022 above 100% and adjusted accordingly. The time based RSUs for executive officers, senior management and employees vest ratably over a three-year period while the time based RSUs for non-employee directors of our board of directors have a one-year vesting period. As of May 31, 2022, there were 2,551,623 performance based RSUs and 3,324,407 time based RSUs that were vested or expected to be takenvest with a total intrinsic value of $47.5 million. Performance based RSUs of 231,682 have vested but have not been released as of May 31, 2022. Time based RSUs of 369,189 have vested but have not been released as of May 31, 2022.

As of May 31, 2022, there were 9,038,402 shares of Class A Common Stock available for grant under the 2021 Incentive Plan.

27


Activity under the 2021 Incentive Plan related to options was as follows:

 

 

Number of Shares
(in thousands)

 

 

Weighted Average Exercise Price Per Share

 

 

Weighted Average Remaining Contractual Life (in years)

 

Balance, February 28, 2022

 

 

2,524

 

 

$

9.83

 

 

 

9.0

 

Granted

 

 

3,275

 

 

 

7.76

 

 

 

 

Forfeited

 

 

(875

)

 

 

9.82

 

 

 

 

Balance, May 31, 2022

 

 

4,924

 

 

$

8.46

 

 

 

9.6

 

 

 

Number of Shares
(in thousands)

 

 

Weighted Average Exercise Price Per Share

 

 

Weighted Average Remaining Contractual Life (in years)

 

Balance, February 28, 2021

 

 

 

 

$

 

 

 

 

Granted

 

 

2,583

 

 

 

9.86

 

 

 

 

Balance, May 31, 2021

 

 

2,583

 

 

$

9.86

 

 

 

9.8

 

As of May 31, 2022, there was $16.9 million of unrecognized compensation cost related to unvested options. The aggregate intrinsic value of outstanding stock option awards was $1.0 million as of May 31, 2022.

Activity under the 2021 Incentive Plan related to RSUs was as follows:

 

 

Number of Units
(in thousands)

 

 

Weighted Average Grant Date Fair Value Per Unit

 

 

Weighted Average Remaining Recognition Period (in years)

 

Balance, February 28, 2022

 

 

2,103

 

 

$

12.47

 

 

 

2.7

 

Granted

 

 

3,719

 

 

 

8.26

 

 

 

 

Added by performance factor

 

 

300

 

 

 

12.87

 

 

 

 

Released

 

 

(56

)

 

 

12.87

 

 

 

 

Canceled and forfeited

 

 

(190

)

 

 

11.43

 

 

 

 

Balance, May 31, 2022

 

 

5,876

 

 

$

9.85

 

 

 

2.9

 

 

 

Number of Units
(in thousands)

 

 

Weighted Average Grant Date Fair Value Per Unit

 

 

Weighted Average Remaining Recognition Period (in years)

 

Balance, February 28, 2021

 

 

0

 

 

$

0

 

 

 

 

Granted

 

 

2,075

 

 

 

12.87

 

 

 

 

Balance, May 31, 2021

 

 

2,075

 

 

$

12.87

 

 

 

3.4

 

As of May 31, 2022, there was $43.9 million of unrecognized compensation cost related to unvested RSUs. The aggregate intrinsic value of the RSUs was $47.5 million as of May 31, 2022 which is the outstanding RSUs valued at the closing price of our Class A Common Stock on May 31, 2022.

The estimated grant-date fair values of the options granted during the three months ended May 31, 2022 were calculated using the Black-Scholes option-pricing valuation model, based on the following assumptions:

Expected term (in years)

6.25

Expected equity price volatility

44.17%

Risk-free interest rate

2.91%

Expected dividend yield

0%

28


The table below sets forth the functional classification in the Condensed Consolidated Statements of Operations of our equity-based compensation expense:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Cost of revenue

 

$

221

 

 

$

200

 

Research and development

 

 

479

 

 

 

323

 

Sales and marketing

 

 

750

 

 

 

282

 

General and administrative

 

 

1,738

 

 

 

1,238

 

Total share-based compensation

 

$

3,188

 

 

$

2,043

 

24. Leases

We account for leases in accordance with ASC 842, Leases, which requires lessees to recognize lease liabilities and ROU assets on the balance sheet for most operating leases. We made the accounting policy election not to apply the recognition provisions of ASC 842 to short-term leases which are leases with a tax return. For those benefitslease term of 12 months or less. Instead, we recognize the lease payments for short-term leases on a straight-line basis over the lease term. We currently do not have any short-term leases.

Operating lease liabilities reflect our obligation to make future lease payments for real estate locations. Lease terms are comprised of contractual terms. Payments are discounted using the rate we would pay to borrow amounts equal to the lease payments over the lease term (our incremental borrowing rate). We do not separate lease and non-lease components for contracts in which we are the lessee. ROU assets are measured based on lease liabilities adjusted for incentives and timing differences between operating lease expense and payments, recognized on a straight-line basis over the lease term. Operating lease expense is recognized on a straight-line basis over the lease term, while variable lease payments are recognized as incurred. Common area maintenance and other executory costs are the main components of variable lease payments. Operating and variable lease expenses are recorded in general and administrative expense in the Condensed Consolidated Statements of Operations.

Real Estate Leases

We lease our primary office space under non-cancelable operating leases with various expiration dates through June 2030. Many of our leases have an option to be extended from two to five years, and several of the leases give us the right to cancel early with proper notification. Additionally, we have a sublease on one of our office leases.

Several of the operating lease agreements require us to provide security deposits. As of May 31, 2022, and February 28, 2022, lease deposits were $4.2 million and $3.6 million, respectively. The deposits are generally refundable at the expiration of the lease, assuming all obligations under the lease agreement have been met. Deposits are included in prepaid and other current assets and other noncurrent assets in the Condensed Consolidated Balance Sheets.

Vehicle Leases

We lease vehicles under non-cancelable operating lease arrangements which have various expiration dates through June 2025. We do not have the right to purchase the vehicles at the end of the lease term.

Equipment Leases

We purchase certain equipment under non-cancelable financing lease arrangements which are primarily related to software and computer equipment and which have various expiration dates through October 2023. We have the right to purchase the software and computer equipment anytime during the lease or upon lease completion.

Balance Sheet Presentation

The following tables presents the amounts and classifications of our estimated ROU assets, net and lease liabilities:

($ in thousands)

 

Balance Sheet Location

 

May 31, 2022

 

 

February 28, 2022

 

Operating lease right-of-use assets

 

Operating lease right-of-use assets

 

$

28,761

 

 

$

28,102

 

Finance lease right-of-use asset

 

Property and equipment, net

 

 

3,108

 

 

 

3,719

 

Total right-of-use assets

 

 

 

$

31,869

 

 

$

31,821

 

29


($ in thousands)

 

Balance Sheet Location

 

May 31, 2022

 

 

February 28, 2022

 

Operating lease liability - current

 

Current portion of operating lease obligations

 

$

8,240

 

 

$

7,652

 

Operating lease liability

 

Operating lease obligations

 

 

21,652

 

 

 

21,202

 

Finance lease liability - current

 

Current portion of finance lease obligations

 

 

2,206

 

 

 

2,307

 

Finance lease liability

 

Finance lease obligations

 

 

1,882

 

 

 

1,950

 

Total lease liabilities

 

 

 

$

33,980

 

 

$

33,111

 

Lease Cost and Cash Flows

The following table summarizes our total lease cost:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Finance lease cost:

 

 

 

 

 

 

Amortization of right-of-use asset

 

$

611

 

 

$

1,193

 

Interest on lease liability

 

 

70

 

 

 

130

 

Finance lease cost

 

 

681

 

 

 

1,323

 

Operating lease cost:

 

 

 

 

 

 

Operating lease cost

 

 

1,372

 

 

 

1,349

 

Variable lease cost

 

 

2,096

 

 

 

801

 

Sublease income

 

 

(228

)

 

 

(174

)

Operating net lease cost

 

 

3,240

 

 

 

1,976

 

Total net lease cost

 

$

3,921

 

 

$

3,299

 

We currently do not have any short-term leases.

Supplemental cash flow information related to leases was as follows:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

Operating cash outflows from operating leases

 

$

2,712

 

 

$

1,313

 

The following table presents the weighted-average remaining lease terms and discount rates of our leases:

 

 

Three Months Ended May 31,

 

 

 

2022

 

 

2021

 

Weighted-average remaining lease term (in years):

 

 

 

 

 

 

Finance lease

 

 

1.14

 

 

 

1.82

 

Operating lease

 

 

6.42

 

 

 

5.27

 

Weighted-average discount rate:

 

 

 

 

 

 

Finance lease

 

 

9.20

%

 

 

9.20

%

Operating lease

 

 

5.23

%

 

 

4.39

%

30


Lease Liability Maturity Analysis

The following table reflects the undiscounted future cash flows utilized in the calculation of the lease liabilities as of May 31, 2022:

($ in thousands)

 

Operating Leases

 

 

Finance Leases

 

June 2022 - February 2023

 

$

7,593

 

 

$

2,146

 

2024

 

 

8,520

 

 

 

2,105

 

2025

 

 

6,612

 

 

 

0

 

2026

 

 

4,386

 

 

 

0

 

2027

 

 

3,347

 

 

 

0

 

Thereafter

 

 

2,878

 

 

 

0

 

Total

 

 

33,336

 

 

 

4,251

 

Less: Present value discount

 

 

(3,444

)

 

 

(163

)

Lease liabilities

 

$

29,892

 

 

$

4,088

 

25. Income Taxes

We calculate the provision for income taxes during interim periods by applying an estimate of the forecasted annual effective tax rate for the full fiscal year to “ordinary” income or loss (pretax income or loss excluding discrete items) for the reporting period. Our provision for income taxes was a benefit of $8.5 million, or 40.2%, for the three months ended May 31, 2022 compared to expense of $1.4 million, or 0.8%, for the three months ended May 31, 2021. The current year-to-date loss before income taxes of $21.1 million resulted in an $8.5 million income tax benefit primarily due to the impact of losses from affiliates on the carrying amount of the partnership investment and changes in certain nondeductible equity and contingent liabilities.

The change in the provision for income taxes for the three months ended May 31, 2022 as compared to the three months ended May 31, 2021 was primarily due to year-over-year changes in book losses in certain jurisdictions for which no benefit can be recognized, achanges in the impact of book income and losses of affiliates on the carrying amount of our partnership investment and changes in the mark-to-market gains and losses on certain contingent liabilities.

As of May 31, 2022 and February 28, 2022, total gross unrecognized tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The Company's management determined that the Cayman Islands is the Company's only major tax jurisdiction. The Company recognizes accruedbenefits were $2.6 million. We recognize interest and penalties related to unrecognized tax benefits as a component of income tax expense. There were no unrecognized tax benefitsAs of May 31, 2022 and no amounts accrued for interest and penalties as of March 31, 2020. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position.

There is currently no taxation imposed on income by the Government of the Cayman Islands. In accordance with Cayman federal income tax regulations, income taxes are not levied on the Company. Consequently, income taxes are not reflected in the Company's financial statements. The Company's management does not expect thatFebruary 28, 2022, the total amount of unrecognized tax benefitsgross interest and penalties accrued was less than $0.1 million which is classified as other noncurrent liabilities in the Condensed Consolidated Balance Sheets.

26. Commitments and Contingencies

From time to time, we are subject to contingencies that arise in the ordinary course of business. We record an accrual for a contingency when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated. We do not currently believe the resolution of any such contingencies will materially change over the next twelve months.

Recent Accounting Pronouncements

Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material adverse effect on the Company's financial statements.upon our Condensed Consolidated Balance Sheets, Statements of Operations or Statements of Cash Flows.

27. Supplemental Cash Flow Information

Supplemental cash flow information and non-cash investing and financing activities are as follows:

 

 

 

Three Months Ended May 31,

 

(In thousands)

 

2022

 

 

2021

 

Supplemental cash flow information - Cash paid for:

 

 

 

 

 

 

Interest

 

$

9,805

 

 

$

5,192

 

Income taxes

 

 

1,971

 

 

 

463

 

Non-cash investing and financing activities:

 

 

 

 

 

 

Capital expenditures included in accounts payable and accrued liabilities

 

 

8,020

 

 

 

1,933

 

Right-of-use assets obtained in exchange for operating lease obligations

 

 

3,524

 

 

 

22,420

 

Shares withheld for taxes on vesting of restricted stock

 

 

1,330

 

 

 

 

Conversion of Common Units to Class A Common Stock

 

 

195

 

 

 

 

NOTE 3. INITIAL PUBLIC OFFERING

31


 

On April 28, 2020, the Company sold 41,400,000 Units,Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

This item contains a discussion of our business, including 5,400,000 Over-Allotment Units, at $10.00 per Unit, generating gross proceedsa general overview of $414.00 million, and incurring offering costs of approximately $24.53 million, inclusive of $14.49 million in deferred underwriting commissions and approximately $0.9 million in deferred legal fees.

Each Unit will consist of one Class A ordinary share and one-third of one redeemable warrant ("Public Warrant"). Each whole Public Warrant will entitle the holder to purchase one Class A ordinary share at an exercise price of $11.50 per share, subject to adjustment (see Note 7).


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

NOTE 4. PRIVATE PLACEMENT

Simultaneously with the closing of the Initial Public Offering, the Company consummated the Private Placement of 10,280,000 Private Placement Warrants at a price of $1.00 per Private Placement Warrant in a private placement to the Sponsor, generating gross proceeds of approximately $10.28 million.

Each Private Placement Warrant is exercisable to purchase one Class A ordinary share at $11.50 per share. Certain proceeds of the proceeds from the Private Placement Warrants was added to the proceeds from the Initial Public Offering held in the Trust Account. If the Company does not complete a Business Combination within the Combination Period, the Private Placement Warrants will expire worthless.

NOTE 5. RELATED PARTY TRANSACTIONS

Founder Shares

On January 16, 2020, the Company issued 2,875,000 Class B ordinary shares to the Sponsor (the "Founder Shares") in exchange for a payment of $25,000 for offering costs made by the Sponsor on behalf of the Company. On March 6, 2020, the Company effected a share capitalization resulting in the Sponsor holding an aggregate of 13,625,000 founder shares. On March 6, 2020, the Sponsor transferred 50,000 Founder Shares to each of Keith W. Abell and Eva F. Huston, the Company's independent director nominees. On April 23, 2020, the Company effected a share capitalization resulting in an aggregate of 15,350,000 Founder Shares issued and outstanding. The Sponsor currently owns an aggregate of 15,250,000 Class B ordinary shares and the independent directors, collectively, currently own an aggregate of 100,000 Class B ordinary shares. All shares and the associated amounts have been retroactively restated to reflect the aforementioned share capitalization. The holders of the Founder Shares have agreed to forfeit up to an aggregate of 1,350,000 Founder Shares, on a pro rata basis, to the extent that the option to purchase additional units is not exercised in full by the underwriters. The forfeiture will be adjusted to the extent that the option to purchase additional units is not exercised in full by the underwriters so that the Founder Shares will represent 20% of the Company's issued and outstanding shares after the Initial Public Offering plus the number of Class A ordinary shares to be sold pursuant to the Forward Purchase Agreement (as defined below). If the Company increases or decreases the size of the Initial Public Offering, the Company will effect a share capitalization or a share repurchase or redemption or other appropriate mechanism, as applicable, with respect to the Class B ordinary shares prior to the consummation of the Initial Public Offering in such amount as to maintain the number of Founder Shares at 20% of the Company's issued and outstanding ordinary shares upon the consummation of the Initial Public Offering plus the number of Class A ordinary shares to be sold pursuant to the Forward Purchase Agreement. On April 24, 2020, the underwriters exercised their over-allotment option; thus, the Founder Shares were no longer subject to forfeiture.

The Initial Shareholders have agreed not to transfer, assign or sell any of their Founder Shares until the earlier to occur of: (i) one year after the completion of the initial Business Combination or (ii) the date on which the Company completes a liquidation, merger, share exchange or other similar transaction after the initial Business Combination that results in all of the shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property. Any permitted transferees will be subject to the same restrictions and other agreements of the Initial Shareholders with respect to any Founder Shares. Notwithstanding the foregoing, if the closing price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the initial Business Combination, the Founder Shares will be released from the lock-up.

Related Party Loans

OnJanuary 16, 2020, the Sponsor agreed to loan the Company up to $300,000 to be used for the payment of costs related to the Initial Public Offering pursuant to a promissory note (the "Note"). The Note is non-interest bearing, unsecured and due upon the closing of the Initial Public Offering. As of March 31, 2020, the Company borrowed approximately $54,000 under the Note. Subsequent to March 31, 2020, the Company borrowed additional amount from the Sponsor, for a total outstanding amount of approximately $125,000 under the Note. On May 29, 2020, the Company repaid the Note to the Sponsor in full.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

In addition, in order to finance transaction costs in connection with a Business Combination, the Sponsor or an affiliate of the Sponsor, or certain of the Company's officers and directors may, but are not obligated to, loan the Company funds as may be required ("Working Capital Loans"). If the Company completes a Business Combination, the Company would repay the Working Capital Loans out of the proceeds of the Trust Account released to the Company. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a Business Combination does not close, the Company may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender's discretion, up to $2.5 million of such Working Capital Loans may be convertible into warrants of the post Business Combination entity at a price of $1.00 per warrant. The warrants would be identical to the Private Placement Warrants. To date, the Company has no borrowings under the Working Capital Loans.

Forward Purchase Agreement

In connection with the consummation of the Initial Public Offering, the Company entered into a forward purchase agreement (the "Forward Purchase Agreement") with Neuberger Berman Opportunistic Capital Solutions Master Fund LP ("NBOKS"), a member of the Sponsor, which provides for the purchase of up to $200,000,000 of units, with each unit consisting of one Class A ordinary share (the "Forward Purchase Shares") and one-fourth of one warrant to purchase one Class A ordinary share at $11.50 per share (the "Forward Purchase Warrants"), for a purchase price of $10.00 per unit, in a private placement to occur concurrently with the closing of the initial Business Combination. The Forward Purchase Agreement allows NBOKS to be excused from its purchase obligation in connection with a specificour business, combination if NBOKS does not have sufficient committed capital allocated to the Forward Purchase Agreement to fulfill its funding obligations under such Forward Purchase Agreement in respect of such business combination. Prior to an initial Business Combination, NBOKS intends to raise additional committed capital such that the condition described in the preceding sentence is met, but there can be no assurance that additional capital will be available. The obligations under the Forward Purchase Agreement do not depend on whether any Class A ordinary shares are redeemed by the public shareholders. The Forward Purchase Shares and Forward Purchase Warrants will be issued only in connection with the closing of the initial Business Combination. The proceeds from the sale of Forward Purchase Shares may be used as part of the consideration to the sellers in the initial Business Combination, expenses in connection with the initial Business Combination or for working capital in the post-transaction company.

NOTE 6. COMMITMENTS & CONTINGENCIES

Registration and Shareholder Rights

The holders of the Founder Shares, Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans) will be entitled to registration rights pursuant to a registration and shareholder rights agreement. The holders of these securities are entitled to make up to three demands, excluding short form demands, that the Company register such securities. In addition, the holders have certain "piggy-back" registration rights with respect to registration statements filed subsequent to the completion of the initial Business Combination. However, the registration and shareholder rights agreement provides that the Company will not permit any registration statement filed under the Securities Act to become effective until termination of the applicable lock-up period. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

Pursuant to the Forward Purchase Agreement, the Company has agreed to use its reasonable best efforts (i) to file within 30 days after the closing of a Business Combination a registration statement with the SEC for a secondary offering of the Forward Purchase Shares and the Forward Purchase Warrants (and underlying Class A ordinary shares), (ii) to cause such registration statement to be declared effective promptly thereafter but in no event later than sixty (60) days after the initial filing, (iii) to maintain the effectiveness of such registration statement until the earliest of (A) the date on which NBOKS or its assignees cease to hold the securities covered thereby and (B) the date all of the securities covered thereby can be sold publicly without restriction or limitation under Rule 144 under the Securities Act and (iv) after such registration statement is declared effective, cause us to conduct firm commitment underwritten offerings, subject to certain limitations. In addition, the Forward Purchase Agreement provides that these holders will have certain "piggy-back" registration rights to include their securities in other registration statements filed by the Company.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

Underwriting Agreement

The Company granted the underwriters a 45-day option from the date of the final prospectus to purchase up to 5,400,000 additional Units at the Initial Public Offering price less the underwriting discounts and commissions. On April 24, 2020, the underwriters fully exercised their over-allotment option.

The underwriters were entitled to an underwriting discount of $0.20 per unit, or $8.28 million, paid upon the closing of the Initial Public Offering. In addition, the underwriters will be entitled to a deferred underwriting commission of $0.35 per unit, or $14.49 million. The deferred fee will become payable to the underwriters from the amounts held in the Trust Account solely in the event that the Company completes a Business Combination, subject to the terms of the underwriting agreement.

Deferred Legal Fees

The Company obtained legal advisory services from two legal counsel firms in connection with the Initial Public Offering and agreed to pay their fees upon the consummation of the initial Business Combination. As of March 31, 2020, the Company recorded approximately $758,000 in deferred legal fees in connection with such agreements in the accompanying balance sheet.

Risks and Uncertainties

Management is currently evaluating the impact of the COVID-19 pandemic on the industry and has concluded that while it is reasonably possible that the virus could have a negative effect onthe Company’sfinancial position, results ofitsoperations, and/or search for a target company, the specific impact is not readily determinableliquidity and capital resources as of the date of these financial statements. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.well as quantitative and qualitative disclosures about market risk.

NOTE 7. SHAREHOLDERS’ EQUITY

Class A Ordinary Shares—The Company is authorized to issue 500,000,000 Class A ordinary shares with a par value of $0.0001 per share. Holders of the Company's Class A ordinary shares are entitled to one vote for each share.At March 31, 2020, there were no Class A ordinary shares issued or outstanding.

Class B Ordinary Shares—The Company is authorized to issue 50,000,000 Class B ordinary shares with a par value of $0.0001 per share. On January 16, 2020, 2,875,000 Class B ordinary shares were issued and outstanding. On March 6, 2020, the Company effected a share capitalization resulting in an aggregate of 13,625,000 Class B ordinary shares issued and outstanding. On April 23, 2020, the Company effected a share capitalization resulting in an aggregate of 15,350,000 of Class B ordinary shares issued and outstanding. All shares and the associated amounts have been retroactively restated to reflect the aforementioned share capitalization in the accompanying financial statements.

Holders of the Company's Class B ordinary shares are entitled to one vote for each share. The Class B ordinary shares and will automatically convert into Class A ordinary shares on the first business day following the consummation of the initial Business Combination, or earlier at the option of the holder thereof, on a one-for-one basis. However, if additional Class A ordinary shares or any other equity-linked securities are issued or deemed issued in connection with the initial Business Combination, the number of Class A ordinary shares issuable upon conversion of all Founder Shares will equal, in the aggregate, 20% of the sum of (i) the total number of ordinary shares outstanding upon completion of the Initial Public Offering plus (ii) the total number of Class A ordinary shares issued, or deemed issued or issuable upon conversion or exercise of any equity-linked securities or rights issued or deemed issued, by the Company in connection with or in relation to the consummation of the initial Business Combination, excluding any Class A ordinary shares or equity-linked securities exercisable for or convertible into Class A ordinary shares issued, or to be issued, to any seller in the initial Business Combination and any Private Placement Warrants issued to the Sponsor upon conversion of Working Capital Loans, provided that such conversion of Class B ordinary shares will never occur on a less than one-for-one basis. Any conversion of Class B ordinary shares described herein will take effect as a redemption of Class B ordinary shares and an issuance of Class A ordinary shares as a matter of Cayman Islands law.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

Preference Shares—The Company is authorized to issue 1,000,000 preference shares with a par value of $0.0001 per share. As ofMarch 31, 2020, there were no preference shares issued or outstanding.

Warrants—Public Warrants may only be exercised for a whole number of shares. No fractional Public Warrants will be issued upon separation of the Units and only whole Public Warrants will trade. The Public Warrants will become exercisable on the later of (a) 30 days after the completion of a Business Combination or (b) 12 months from the closing of the Initial Public Offering; provided in each case that the Company has an effective registration statement under the Securities Act covering the Class A ordinary shares issuable upon exercise of the Public Warrants and a current prospectus relating to them is available and such shares are registered, qualified or exempt from registration under the securities, or blue sky, laws of the state of residence of the holder (or the Company permit holders to exercise their warrants on a cashless basis under certain circumstances). The Company has agreed that as soon as practicable, but in no event later than 20 business days after the closing of the initial Business Combination, the Company will use commercially reasonable efforts to file with the SEC and have an effective registration statement covering the Class A ordinary shares issuable upon exercise of the warrants and to maintain a current prospectus relating to those Class A ordinary shares until the warrants expire or are redeemed, as specified in the warrant agreement. If a registration statement covering the Class A ordinary shares issuable upon exercise of the warrants is not effective by the 60th day after the closing of the initial Business Combination, warrant holders may, until such time as there is an effective registration statement and during any period when the Company will have failed to maintain an effective registration statement, exercise warrants on a "cashless basis" in accordance with Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the above, if the Class A ordinary shares are at the time of any exercise of a warrant not listed on a national securities exchange such that they satisfy the definition of a "covered security" under Section 18(b)(1) of the Securities Act, the Company may, at its option, require holders of Public Warrants who exercise their warrants to do so on a "cashless basis" and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement, and in the event the Company does not so elect, it will use commercially reasonable efforts to register or qualify the shares under applicable blue sky laws to the extent an exemption is not available. The Public Warrants will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation.

The Private Placement Warrants are identical to the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Private Placement Warrants and the Class A ordinary shares issuable upon exercise of the Private Placement Warrants will not be transferable, assignable or salable until 30 days after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants will be non-redeemable so long as they are held by the initial purchasers or such purchasers' permitted transferees. If the Private Placement Warrants are held by someone other than the Initial Shareholders or their permitted transferees, the Private Placement Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.

The Company may call the Public Warrants and the Forward Purchase Warrants for redemption:

·in whole and not in part;
·at a price of $0.01 per warrant;
·upon a minimum of 30 days' prior written notice of redemption; and
·if, and only if, the last reported sale price of the Class A ordinary shares equals or exceeds $18.00 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders.

If the Company calls the Public Warrants for redemption as described above, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a "cashless basis," as described in the warrant agreement.


CC NEUBERGER PRINCIPAL HOLDINGS I

NOTES TO UNAUDITED CONDENSED FINANCIAL STATEMENTS

Commencing 90 days after the Public Warrants become exercisable, the Company may redeem the outstanding Public Warrants and Forward Purchase Warrants:

·in whole and not in part;
·at $0.10 per warrant upon a minimum of 30 days' prior written notice of redemption provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the agreed table, based on the redemption date and the "fair market value" of the Class A ordinary shares;
·upon a minimum of 30 days' prior written notice of redemption; and
·if, and only if, the last reported sale price of the Class A ordinary shares equals or exceeds $10.00 per share (as adjusted per share splits, share dividends, reorganizations, recapitalizations and the like) on the trading day prior to the date on which the Company sends the notice of redemption to the warrant holders.

The "fair market value" of the Class A ordinary shares shall mean the average last reported sale price of the Class A ordinary shares for the 10 trading days ending on the third trading day prior to the date on which the notice of redemption is sent to the holders of warrants.

The exercise price and number of Class A ordinary shares issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a share capitalization, or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuance of Class A ordinary shares at a price below its exercise price. If the Company is unable to complete a Business Combination within the Combination Period and the Company liquidates the funds held in the Trust Account, holders of warrants will not receive any of such funds with respect to their warrants, nor will they receive any distribution from the Company's assets held outside of the Trust Account with the respect to such warrants. Accordingly, the warrants may expire worthless.

NOTE 8. SUBSEQUENT EVENTS

The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date financial statements were available to be issued. Based upon this review, the Company did not identify any additional subsequent events that would have required adjustment or disclosure in the financial statements which have not previously been disclosed within the financial statements.


Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations.

References to the “Company,” “CC Neuberger Principal Holdings I,” “our,” “us” or “we” refer to CC Neuberger Principal Holdings I. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with Part II, Item 7., Management’s Discussion and Analysis of Financial Condition and Results of Operations of our 2022 Form 10-K and the unaudited condensed financial statements and therelated notes thereto contained elsewhere in this report. Certain information contained in the discussion and analysis set forth below includes forward-lookingbeginning on page 5. This Item 2 contains “forward looking” statements that involve risks and uncertainties.

Cautionary Note Regarding See Forward-Looking Statements at the beginning of this Quarterly Report.

Overview

This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions. Factors that might cause or contribute to such a discrepancy include, but are not limited to, those described in our other U.S. Securities and Exchange Commission (“SEC”) filings.

Overview

We are a blank check company incorporated on January 14, 2020 (inception) asleading provider of cloud-based, end-to-end SCM software. Our platform spans many key strategic and operational areas including omni-channel, demand sensing, supply planning, global trade management, transportation and logistics and manufacturing and supply management. Our software combines networks, data and applications to provide a Cayman Islands exempted company fordeeply embedded, mission-critical platform that allows clients to optimize their channel and supply chains by accelerating growth, reducing costs, increasing visibility and driving improved resiliency. Given the purposemission-critical nature of effecting a merger, share exchange, asset acquisition, share purchase, reorganization or similar business combinationour solutions, we maintain long-term relationships with one or more businesses thatour clients, which is reflected by our high gross retention and long client tenure. In aggregate, we have not yet identified ("Business Combination"). Although we are not limited to a particular industry or geographic region for purposes of consummating a Business Combination, we intend to focusserve clients in all major countries in the financial,world across a wide range of end-markets, including consumer goods, food and beverage, manufacturing, retail, technology and business services sectors.Our sponsor is CC Neuberger Principal Holdings I Sponsor LLC, a Delaware limited liability company (the "Sponsor"). transportation, among others.

Recent Events

The registration statement for our Initial Public Offering was declared effective on April 23, 2020. On April 28, 2020, we consummated its Initial Public Offering of 41,400,000 units (the “Units” and, with respect to the Class A ordinary shares included in the Units being offered, the “Public Shares”), including 5,400,000 additional Units to cover over-allotments (the “Over-Allotment Units”), at $10.00 per Unit, generating gross proceeds of $414.00 million, and incurring offering costs of approximately $24.53 million, inclusive of $14.49 million in deferred underwriting commissions and approximately $0.9 million in deferred legal fees.

Simultaneously with the closing of the Initial Public Offering, we consummated the private placement (“Private Placement”) of 10,280,000 warrants (each, a “Private Placement Warrant” and collectively, the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant in a private placement to the Sponsor, generating gross proceeds of approximately $10.28 million.

Upon the closing of the Initial Public Offering and the Private Placement, $414.0 million ($10.00 per Unit) of the net proceeds of the Initial Public Offering and certain of the proceeds of the Private Placement were placed in a trust account (the “Trust Account”) and invested in United States "government securities" within the meaning of Section 2(a)(16) of the Investment Company Act having a maturity of 185 days or less or in money market funds meeting certain conditions under Rule 2a-7 promulgated under the Investment Company Act which invest only in direct U.S. government treasury obligations, as determined by us, until the earlier of: (i) the completion of a Business Combination and (ii) the distribution of the Trust Account as described below. Our management has broad discretion with respect to the specific application of the net proceeds of the initial public offering and the private placement, although substantially all of the net proceeds are intended to be applied toward identifying and consummating an initial Business Combination.


If we are unable to complete a Business Combination within 24 months from the closing of the Initial Public Offering, or April 28, 2022 (the "Combination Period"), we will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than 10 business days thereafter, redeem the Public Shares, at a per-share price, payable in cash, equal to the aggregate amount then on deposit in the Trust Account, including interest (less up to $100,000 of interest to pay dissolution expenses and net of taxes paid or payable), divided by the number of then outstanding Public Shares, which redemption will completely extinguish Public Shareholders' rights as shareholders (including the right to receive further liquidation distributions, if any) and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the remaining shareholders and our board of directors, liquidate and dissolve, subject in the case of clauses (ii) and (iii), to our obligations under Cayman Islands law to provide for claims of creditors and in all cases subject to the other requirements of applicable law. Our amended and restated memorandum and articles of association will provide that, if we wind up for any other reason prior to the consummation of the initial Business Combination, we will follow the foregoing procedures with respect to the liquidation of the Trust Account as promptly as reasonably possible but not more than 10 business days thereafter, subject to applicable Cayman Islands law.

Results of Operations

Our entire activity from January 14, 2020 (inception) through March 31, 2020, was in preparation for an Initial Public Offering, and since our Initial Public Offering, our activity has been limited to the search for a prospective initial business combination. We will not generate any operating revenues until the closing and completion of our initial business combination.

For the period from January 14, 2020 (inception) through March 31, 2020, we had loss of approximately $23,000, which consisted solely of general and administrative expenses.

Liquidity

As of March 31, 2020, we had no cash and working capital deficit of approximately $567,000.

Our liquidity needs up to March 31, 2020 were satisfied through a payment of $25,000 for offering costs made by our Sponsor on behalf of our company in exchange for the issuance of the Founder Shares to our Sponsor, and the advancement of funds by our Sponsor of approximately $54,000 to us to cover for offering costs in connection with the Initial Public Offering. Subsequent to March 31, 2020, our liquidity has been satisfied through additional loans from our Sponsor, for a total outstanding amount of approximately $125,000 under the Note, and the proceeds from the consummation of the Private Placement not held in the Trust Account of approximately $2.0 million. On May 29, 2020, we repaid the Note to the Sponsor in full. In addition, in order to finance transaction costs in connection with a Business Combination, our Sponsor or an affiliate of our Sponsor, or certain of our officers and directors may, but are not obligated to, provide us Working Capital Loans. To date, there were no amounts outstanding under any Working Capital Loan.

Based on the foregoing, management determined that we have sufficient liquidity to meet its anticipated obligations until the earlier of the consummation of the initial Business Combination or liquidation.

Related Party Transactions

Founder Shares

On January 16, 2020, we issued 2,875,000 Class B ordinary shares to our Sponsor (the "Founder Shares") in exchange for a payment of $25,000 for offering costs made by our Sponsor on behalf of our company. On March 6, 2020, we effected a share capitalization resulting in our Sponsor holding an aggregate of 13,625,000 founder shares. On March 6, 2020, our Sponsor transferred 50,000 Founder Shares to each of Keith W. Abell and Eva F. Huston, our independent director nominees. On April 23, 2020, we effected a share capitalization resulting in an aggregate of 15,350,000 Founder Shares issued and outstanding. Our Sponsor currently owns an aggregate of 15,250,000 Class B ordinary shares and the independent directors, collectively, currently own an aggregate of 100,000 Class B ordinary shares. All shares and the associated amounts have been retroactively restated to reflect the aforementioned share capitalization. The holders of the Founder Shares have agreed to forfeit up to an aggregate of 1,350,000 Founder Shares, on a pro rata basis, to the extent that the option to purchase additional units is not exercised in full by the underwriters. The forfeiture will be adjusted to the extent that the option to purchase additional units is not exercised in full by the underwriters so that the Founder Shares will represent 20% of our issued and outstanding shares after the Initial Public Offering plus the number of Class A ordinary shares to be sold pursuant to the Forward Purchase Agreement (as defined below). If we increase or decrease the size of the Initial Public Offering, we will effect a share capitalization or a share repurchase or redemption or other appropriate mechanism, as applicable, with respect to the Class B ordinary shares prior to the consummation of the Initial Public Offering in such amount as to maintain the number of Founder Shares at 20% of our issued and outstanding ordinary shares upon the consummation of the Initial Public Offering plus the number of Class A ordinary shares to be sold pursuant to the Forward Purchase Agreement. On April 24, 2020, the underwriters exercised their over-allotment option; thus, the Founder Shares were no longer subject to forfeiture.


The initial shareholders have agreed not to transfer, assign or sell any of their Founder Shares until the earlier to occur of: (i) one year after the completion of the initial Business Combination or (ii) the date on which we complete a liquidation, merger, share exchange or other similar transaction after the initial Business Combination that results in all of the shareholders having the right to exchange their Class A ordinary shares for cash, securities or other property. Any permitted transferees will be subject to the same restrictions and other agreements of the initial shareholders with respect to any Founder Shares. Notwithstanding the foregoing, if the closing price of the Class A ordinary shares equals or exceeds $12.00 per share (as adjusted for share splits, share capitalizations, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the initial Business Combination, the Founder Shares will be released from the lock-up.

Related Party Loans

OnJanuary 16, 2020, our Sponsor agreed to loan us up to $300,000 to be used for the payment of costs related to the Initial Public Offering pursuant to a promissory note (the "Note"). The Note is non-interest bearing, unsecured and due upon the closing of the Initial Public Offering. To date, there is approximately $125,000 outstanding under the Note.

In addition, in order to finance transaction costs in connection with a Business Combination, our Sponsor or an affiliate of our Sponsor, or certain of our officers and directors may, but are not obligated to, loan us funds as may be required ("Working Capital Loans"). If we complete a Business Combination, we would repay the Working Capital Loans out of the proceeds of the Trust Account released to us. Otherwise, the Working Capital Loans would be repaid only out of funds held outside the Trust Account. In the event that a Business Combination does not close, we may use a portion of proceeds held outside the Trust Account to repay the Working Capital Loans but no proceeds held in the Trust Account would be used to repay the Working Capital Loans. Except for the foregoing, the terms of such Working Capital Loans, if any, have not been determined and no written agreements exist with respect to such loans. The Working Capital Loans would either be repaid upon consummation of a Business Combination, without interest, or, at the lender's discretion, up to $2.5 million of such Working Capital Loans may be convertible into warrants of the post Business Combination entity at a price of $1.00 per warrant. The warrants would be identical to the Private Placement Warrants. To date, we had no borrowings under the Working Capital Loans.

Forward Purchase Agreement

In connection with the consummation of the Initial Public Offering, we entered into a forward purchase agreement (the "Forward Purchase Agreement") with Neuberger Berman Opportunistic Capital Solutions Master Fund LP ("NBOKS"), a member of the Sponsor, which provides for the purchase of up to $200,000,000 of units, with each unit consisting of one Class A ordinary share (the "Forward Purchase Shares") and one-fourth of one warrant to purchase one Class A ordinary share at $11.50 per share (the "Forward Purchase Warrants"),2, 2022, E2open, LLC acquired Logistyx Technologies, LLC (Logistyx) for a purchase price of $10.00 per$185 million, with an estimated fair value of $183.4 million, including $90 million paid in cash at closing. An additional $95 million will be paid in two installments on May 31, 2022 and August 29, 2022. We have the option to finance the remaining payments, at our discretion, through cash or a combination of cash and Class A Common Stock. The May 31, 2022 payment of $37.4 million was paid in cash. The August 29, 2022 payment shall consist of at least $26.1 million in cash with the total payment equal to $57.6 million, less adjustments for final net working capital.

On April 6, 2022, the 2021 Credit Agreement was amended to include a $190.0 million incremental term loan. The proceeds were used to repay the $80.0 million outstanding balance under the 2021 Revolving Credit Facility incurred to finance the initial purchase price payment for Logistyx. The additional cash was used to pay the $37.4 million payment due to Logistyx in May 2022 and may be used to pay the remaining $57.6 million payment due to Logistyx in August 2022, should we elect to pay in cash rather than a combination of cash and stock, and may also be used for share repurchases or other general corporate purposes.

32


Results of Operations

The following table is our Condensed Consolidated Statements of Operations for the periods indicated:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Revenue

 

$

160,381

 

 

$

66,327

 

Cost of revenue

 

 

(78,681

)

 

 

(38,159

)

Total gross profit

 

 

81,700

 

 

 

28,168

 

 

 

 

 

 

 

 

Operating Expenses

 

 

 

 

 

 

Research and development

 

 

22,562

 

 

 

15,701

 

Sales and marketing

 

 

24,155

 

 

 

12,514

 

General and administrative

 

 

20,346

 

 

 

13,717

 

Acquisition-related expenses

 

 

6,764

 

 

 

9,778

 

Amortization of acquired intangible assets

 

 

21,535

 

 

 

3,830

 

Total operating expenses

 

 

95,362

 

 

 

55,540

 

Loss from operations

 

 

(13,662

)

 

 

(27,372

)

Interest and other expense, net

 

 

(15,413

)

 

 

(4,903

)

Change in tax receivable agreement liability

 

 

(1,670

)

 

 

(2,499

)

Gain (loss) from change in fair value of warrant liability

 

 

5,455

 

 

 

(59,943

)

Gain (loss) from change in fair value of contingent consideration

 

 

4,200

 

 

 

(73,260

)

Total other expenses

 

 

(7,428

)

 

 

(140,605

)

Loss before income tax provision

 

 

(21,090

)

 

 

(167,977

)

Income tax benefit (expense)

 

 

8,469

 

 

 

(1,378

)

Net loss

 

 

(12,621

)

 

 

(169,355

)

Less: Net loss attributable to noncontrolling interest

 

 

(1,265

)

 

 

(27,097

)

Net loss attributable to E2open Parent Holdings, Inc.

 

$

(11,356

)

 

$

(142,258

)

Net loss attributable to E2open Parent Holdings, Inc.
    Class A common stockholders per share:

 

 

 

 

 

 

Basic

 

$

(0.04

)

 

$

(0.76

)

Diluted

 

$

(0.04

)

 

$

(0.76

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

Basic

 

 

301,373

 

 

 

187,051

 

Diluted

 

 

301,373

 

 

 

187,051

 

In the discussion of our results of operations, we may quantitatively disclose the impact of our acquired products and services to the extent they remain ascertainable. Revenue and expense contributions from our acquisitions for the respective period comparisons generally were not separately identifiable due to our strategy of rapid integration of these businesses into our existing operations.

Three Months Ended May 31, 2022 compared to Three Months Ended May 31, 2021

Revenue

 

 

Three Months Ended May 31,

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Subscriptions

 

$

129,547

 

 

$

51,034

 

 

$

78,513

 

 

nm

Professional services and other

 

 

30,834

 

 

 

15,293

 

 

 

15,541

 

 

nm

Total revenue

 

$

160,381

 

 

$

66,327

 

 

$

94,054

 

 

nm

Percentage of revenue:

 

 

 

 

 

 

 

 

 

 

 

Subscriptions

 

 

81

%

 

 

77

%

 

 

 

 

 

Professional services and other

 

 

19

%

 

 

23

%

 

 

 

 

 

Total

 

 

100

%

 

 

100

%

 

 

 

 

 

33


Subscriptions revenue was $129.5 million for the three months ended May 31, 2022, a $78.5 million increase compared to subscriptions revenue of $51.0 million for the three months ended May 31, 2021. The increase in subscriptions revenue was primarily due to the BluJay Acquisition, Logistyx Acquisition and new organic subscription sales predominantly driven by increases in products utilized across our current client portfolio, as well as the $22.5 million amortization of the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination in the first quarter of fiscal 2022. With the early adoption of ASU 2021-08, a fair value adjustment to deferred revenue for the BluJay and Logistyx acquisitions was not recorded; therefore, amortization of the fair value adjustment to deferred revenue similar to the Business Combination adjustment did not occur for the BluJay and Logistyx acquisitions.

Professional services revenue was $30.8 million for the three months ended May 31, 2022, a $15.5 million increase compared to $15.3 million for the three months ended May 31, 2021. The increase was primarily related to the BluJay Acquisition and Logistyx Acquisition.

Our subscriptions revenue as a percentage of total revenue increased to 81% for the first quarter of fiscal year 2023 compared to 77% for the first quarter of fiscal 2022. The first quarter of fiscal 2022 included $22.5 million amortization related to the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination, reducing subscription revenue as a percentage of total revenue for that period.

Cost of Revenue, Gross Profit and Gross Margin

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Subscriptions

 

$

33,134

 

 

$

16,508

 

 

$

16,626

 

 

nm

 

Professional services and other

 

 

20,646

 

 

 

10,140

 

 

 

10,506

 

 

nm

 

Amortization of acquired intangible assets

 

 

24,901

 

 

 

11,511

 

 

 

13,390

 

 

nm

 

Total cost of revenue

 

$

78,681

 

 

$

38,159

 

 

$

40,522

 

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

 

 

Subscriptions

 

$

71,512

 

 

$

23,015

 

 

$

48,497

 

 

nm

 

Professional services and other

 

 

10,188

 

 

 

5,153

 

 

 

5,035

 

 

 

98

%

Total gross profit

 

$

81,700

 

 

$

28,168

 

 

$

53,532

 

 

nm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

 

 

 

Subscriptions

 

 

55

%

 

 

45

%

 

 

 

 

 

 

Professional services and other

 

 

33

%

 

 

34

%

 

 

 

 

 

 

Total gross margin

 

 

51

%

 

 

42

%

 

 

 

 

 

 

Cost of subscriptions was $33.1 million for the three months ended May 31, 2022, a $16.6 million increase compared to $16.5 million for the three months ended May 31, 2021. This increase was primarily driven by $10.9 million related to the BluJay and Logistyx acquisitions and an increase in personnel costs for items such as salaries and incentive compensation.

Cost of professional services revenue was $20.6 million for the three months ended May 31, 2022, a $10.5 million increase compared to $10.1 million for the three months ended May 31, 2021. The BluJay Acquisition in fiscal year 2022, Logistyx Acquisition in fiscal year 2023 and increased personnel costs such as salaries and incentive compensation accounted for $10.2 million of the increase in cost of professional services revenue.

Amortization of acquired intangible assets was $24.9 million for the three months ended May 31, 2022, a $13.4 million increase compared to $11.5 million for the three months ended May 31, 2021, driven primarily by the BluJay Acquisition in September 2021 and the Logistyx Acquisition in March 2022.

Our subscriptions gross margin was 55% in the first quarter of fiscal 2023 as compared to 45% for the first quarter of fiscal 2022 primarily due to the amortization of the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination. With the early adoption of ASU 2021-08, the BluJay and Logistyx deferred revenue was recorded under ASC 606 and not at fair value at the acquisition date; therefore, amortization of the fair value adjustment to deferred revenue similar to the Business Combination adjustment did not occur for the BluJay or Logistyx acquisitions.

Our professional services gross margin was relatively flat year-over-year at 33% for first quarter of fiscal 2023 compared to 34% in the first quarter of fiscal 2022.

34


Research and Development

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Research and development

 

$

22,562

 

 

$

15,701

 

 

$

6,861

 

 

 

44

%

Percentage of revenue

 

 

14

%

 

 

24

%

 

 

 

 

 

 

Research and development expenses were $22.6 million for the three months ended May 31, 2022, a $6.9 million, or 44%, increase compared to $15.7 million in the prior year. The increase was primarily due to $6.1 million related to the BluJay and Logistyx acquisitions as well as major strategic partnership initiatives around product development efforts during fiscal year 2022, which resulted in net increased personnel costs such as salaries and incentive compensation and consulting expenses as compared to the prior year period.

Sales and Marketing

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Sales and marketing

 

$

24,155

 

 

$

12,514

 

 

$

11,641

 

 

 

93

%

Percentage of revenue

 

 

15

%

 

 

19

%

 

 

 

 

 

 

Sales and marketing expenses were $24.2 million for the three months ended May 31, 2022, an $11.6 million increase compared to $12.5 million in the prior year. The increase was primarily driven by the BluJay Acquisition in fiscal 2022 and Logistyx Acquisition in fiscal 2023 as well as additional expenses associated with creating a new logo sales team and corporate branding and hiring additional marketing resources.

General and Administrative

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

General and administrative

 

$

20,346

 

 

$

13,717

 

 

$

6,629

 

 

 

48

%

Percentage of revenue

 

 

13

%

 

 

21

%

 

 

 

 

 

 

General and administrative expenses were $20.3 million for the three months ended May 31, 2022, a $6.6 million increase compared to $13.7 million in the prior year. The increase was primarily attributable to the BluJay and Logistyx acquisitions.

Other Operating Expenses

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Acquisition and other related expenses

 

$

6,764

 

 

$

9,778

 

 

$

(3,014

)

 

 

-31

%

Amortization of acquired intangible assets

 

 

21,535

 

 

 

3,830

 

 

 

17,705

 

 

nm

 

Total other operating expenses

 

$

28,299

 

 

$

13,608

 

 

$

14,691

 

 

nm

 

Acquisition and other related expenses were $6.8 million for the three months ended May 31, 2022, a $3.0 million decrease compared to $9.8 million for the three months ended May 31, 2021. The decrease was mainly related to legal and consulting expenses associated with the BluJay Acquisition in fiscal 2022.

Amortization of acquired intangible assets were $21.5 million for the three months ended May 31, 2022, a $17.7 million increase, compared to $3.8 million for the three months ended May 31, 2021. The increase was a result of the BluJay Acquisition in September 2021 and Logistyx Acquisition in March 2022.

35


Interest and Other Expense, Net

 

 

Three Months Ended May 31,

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

Interest and other expense, net

 

$

(15,413

)

 

$

(4,903

)

 

$

(10,510

)

 

nm

Interest and other expense, net was $15.4 million for the three months ended May 31, 2022, a $10.5 million increase compared to $4.9 million in the prior year. The increase was primarily driven by the additional term loans used for the BluJay Acquisition in September 2021 and Logistyx Acquisition, as well as higher interest rates in fiscal year 2023.

Change in Tax Receivable Agreement

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Change in tax receivable agreement liability

 

$

(1,670

)

 

$

(2,499

)

 

$

829

 

 

 

-33

%

During the three months ended May 31, 2022, we recorded a $1.7 million expense related to the change in the fair value of the tax receivable agreement liability, including interest compared to $2.5 million during the three months ended May 31, 2021. Pursuant to ASC 805, Business Combination and relevant tax law, we calculated the fair value of the tax receivable agreement payments and identified the timing of the utilization of the tax attributes. The tax receivable agreement liability, related to exchanges as of the Business Combination date, is revalued at the end of each reporting period with the gain or loss as well as the associated interest reflected in change in tax receivable agreement liability in the Condensed Consolidated Statements of Operations in the period in which the event occurred.

In addition, under ASC 450, transactions with partnership unit holders after the acquisition date will result in additional Tax Receivable Agreement liabilities that are recorded on a gross undiscounted basis. There was no change in the Tax Receivable Agreement liability under ASC 450 for the three months ended May 31, 2022 or 2021.

Gain (Loss) from Change in Fair Value of Warrant Liability

 

 

Three Months Ended May 31,

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

Gain (loss) from change in fair value of
    warrant liability

 

$

5,455

 

 

$

(59,943

)

 

$

65,398

 

 

nm

We recorded a gain of $5.5 million during the three months ended May 31, 2022, a $65.4 million increase compared to a loss of $59.9 million in the prior year for the change in fair value on the revaluation of our warrant liability associated with our public, private placement and forward purchase warrants. We are required to occur concurrentlyrevalue the warrants at the end of each reporting period and reflect in the Condensed Consolidated Statements of Operations a gain or loss from the change in fair value of the warrant liability in the period in which the change occurred.

Gain (Loss) from Change in Fair Value of Contingent Consideration

 

 

Three Months Ended May 31,

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

Gain (loss) from change in fair value of
    contingent consideration

 

$

4,200

 

 

$

(73,260

)

 

$

77,460

 

 

nm

We recorded a gain of $4.2 million during the three months ended May 31, 2022, a $77.5 million increase compared to a loss of $73.3 million in the prior year for the change in fair value on the revaluation of our contingent consideration associated with our restricted B-2 common stock and Series 2 RCUs. We are required to revalue the contingent consideration at the end of each reporting period or upon conversion and reflect in the Condensed Consolidated Statements of Operations a gain or loss from the change in fair value of the contingent consideration in the period in which the change occurred.

36


Provision for Income Taxes

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Loss before income taxes

 

$

(21,090

)

 

$

(167,977

)

 

$

146,887

 

 

 

-87

%

Income tax benefit (expense)

 

 

8,469

 

 

 

(1,378

)

 

 

9,847

 

 

nm

 

Loss before income taxes was $21.1 million for the three months ended May 31, 2022, a $146.9 million decrease compared to $168.0 million for the three months ended May 31, 2021. This decrease is primarily related to a $53.5 million increase in gross profit due to the BluJay and Logistyx acquisitions along with a decrease in the amortization of the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination of $22.4 million. Additionally, the decrease was related to a $65.4 million change in the fair value adjustments for the warrant liability and a $77.5 million change associated with the closingfair value adjustments for the contingent consideration liability related to the restricted Series B-2 common stock and Series 2 RCUs. These increases in income were partially offset by $25.1 million of higher operating expenses, $10.5 million of higher interest expense and $17.7 million increase in the amortization of the initialintangible assets when compared to the prior year.

Income tax benefit was $8.5 million for the three months ended May 31, 2022 compared to an income tax expense of $1.4 million for the three months ended May 31, 2021. The change in our effective tax rate between periods is primarily due to year-over-year changes in book losses in certain jurisdictions for which no benefit can be recognized, changes in the impact of book income and losses of affiliates on the carrying amount of our partnership investment and changes in the mark-to-market gains and losses on certain contingent liabilities.

Non-GAAP Financial Measures

This document includes Non-GAAP revenue, Non-GAAP subscriptions revenue, Non-GAAP gross profit, Non-GAAP gross margin, EBITDA and Adjusted EBITDA, which are non-GAAP performance measures that we use to supplement our results presented in accordance with U.S. GAAP. We believe these non-GAAP measures are useful in evaluating our operating performance, as they are similar to measures reported by our public competitors and are regularly used by security analysts, institutional investors and other interested parties in analyzing operating performance and prospects. These non-GAAP measures are not intended to be a substitute for any U.S. GAAP financial measure and, as calculated, may not be comparable to other similarly titled measures of performance of other companies in other industries or within the same industry.

We calculate and define Non-GAAP revenue and Non-GAAP subscriptions revenue as revenue excluding the impact of the deferred revenue fair value adjustment related to the purchase price allocation in the Business Combination. The Forward Purchase Agreement allows NBOKS to be excusedWe calculate and define Non-GAAP gross profit as gross profit excluding amortization of the deferred revenue fair value adjustment, depreciation and amortization, share-based compensation and certain other non-cash and non-recurring items. We define and calculate EBITDA as net income or losses excluding interest income or expense, income tax expense or benefit, depreciation and amortization and Adjusted EBITDA as further adjusted for the following items: amortization of the deferred revenue fair value adjustment, transaction-related costs, changes in the tax receivable agreement liability, (gain) loss from its purchase obligationchanges in connection with a specific business combination if NBOKS does not have sufficient committed capital allocated to the Forward Purchase Agreement to fulfill its funding obligations under such Forward Purchase Agreement in respectfair value of such business combination. Prior to an initial Business Combination, NBOKS intends to raise additional committed capital such that the conditionwarrant liability and contingent consideration, share-based compensation and certain other non-cash and non-recurring items as described in the preceding sentence is met, but there can be no assurancereconciliation below. We also report Non-GAAP gross profit and Adjusted EBITDA as a percentage of Non-GAAP revenue as additional measures to evaluate financial performance.

We include these non-GAAP financial measures because they are used by management to evaluate our core operating performance and trends and to make strategic decisions regarding the allocation of capital and new investments. These non-GAAP measures exclude certain expenses that additional capital will be available. The obligations underare required in accordance with U.S. GAAP because they are non-recurring (for example, in the Forward Purchase Agreement do not depend on whether any Class A ordinary shares are redeemed by the public shareholders. The Forward Purchase Sharescase of transaction-related costs and Forward Purchase Warrants will be issued only in connection with the closingamortization of the initialdeferred revenue fair value adjustment), non-cash (for example, in the case of depreciation, amortization, changes in the tax receivable agreement liability, (gain) loss from changes in the fair value of the warrant liability and contingent consideration, share-based compensation and amortization of the deferred revenue fair value adjustment) or are not related to our underlying business performance (for example, in the case of interest income and expense). There are limitations to non-GAAP financial measures because they exclude charges and credits that are required to be included in the U.S. GAAP financial presentation. The items excluded from U.S. GAAP financial measures such as net income or loss to arrive at non-GAAP financial measures are significant components for understanding and assessing our financial performance. As a result, non-GAAP financial measures should be considered together with, and not alternatives to, financial measures prepared in accordance with U.S. GAAP.

37


The table below presents our Non-GAAP revenue reconciled to our reported revenue, the closest U.S. GAAP measure, for the periods indicated:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Subscriptions revenue

 

$

129,547

 

 

$

51,034

 

Business Combination adjustment (1)

 

 

 

 

 

22,502

 

Non-GAAP subscriptions revenue

 

 

129,547

 

 

 

73,536

 

Professional services and other revenue

 

 

30,834

 

 

 

15,293

 

Non-GAAP revenue

 

$

160,381

 

 

$

88,829

 

(1)
Includes the amortization of the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination. The proceeds fromAs of February 28, 2022, the sale of Forward Purchase Shares may be used as partremaining balance of the considerationdeferred revenue purchase price adjustment was $0.5 million which results in an immaterial quarterly amortized amount reported in the Condensed Consolidated Statements of Operations; therefore, an amount will not be presented for fiscal 2023.

The table below presents our Non-GAAP gross profit reconciled to our reported gross profit, the closest U.S. GAAP measure, for the periods indicated:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Gross profit

 

 

 

 

 

 

Reported gross profit

 

$

81,700

 

 

$

28,168

 

Business Combination adjustment (1)

 

 

 

 

 

22,502

 

Depreciation and amortization

 

 

28,421

 

 

 

14,109

 

Non-recurring/non-operating costs (2)

 

 

900

 

 

 

342

 

Share-based compensation (3)

 

 

230

 

 

 

320

 

Non-GAAP gross profit

 

$

111,251

 

 

$

65,441

 

Gross margin

 

 

50.9

%

 

 

42.5

%

Non-GAAP gross margin

 

 

69.4

%

 

 

73.7

%

(1)
Includes the fair value adjustment to deferred revenue related to the sellerspurchase price allocation in the initial Business Combination, expensesCombination. As of February 28, 2022, the remaining balance of the deferred revenue purchase price adjustment was $0.5 million which results in connection with the initial Business Combination or for working capitalan immaterial quarterly amortized amount reported in the post-transaction company.Condensed Consolidated Statements of Operations; therefore, an amount will not be presented for fiscal 2023.
(2)
Primarily includes other non-recurring expenses such as systems integrations and consulting and advisory fees.
(3)
Reflects non-cash, long-term share-based compensation expense, primarily related to senior management.

The table below presents our Adjusted EBITDA reconciled to our net loss, the closest U.S. GAAP measure, for the periods indicated:

 

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Net loss

 

$

(12,621

)

 

$

(169,355

)

Adjustments:

 

 

 

 

 

 

Interest expense, net

 

 

15,582

 

 

 

6,137

 

Income tax (benefit) expense

 

 

(8,469

)

 

 

1,378

 

Depreciation and amortization

 

 

53,297

 

 

 

20,205

 

EBITDA

 

 

47,789

 

 

 

(141,635

)

EBITDA Margin

 

 

29.8

%

 

 

-213.5

%

Business Combination adjustment (1)

 

 

 

 

 

22,502

 

Acquisition-related adjustments (2)

 

 

6,764

 

 

 

9,778

 

Change in tax receivable agreement liability (3)

 

 

1,670

 

 

 

2,499

 

(Gain) loss from change in fair value of warrant liability (4)

 

 

(5,455

)

 

 

59,943

 

(Gain) loss from change in fair value of contingent consideration (5)

 

 

(4,200

)

 

 

73,260

 

Non-recurring/non-operating costs (6)

 

 

1,626

 

 

 

447

 

Share-based compensation (7)

 

 

3,206

 

 

 

2,397

 

Adjusted EBITDA

 

$

51,400

 

 

$

29,191

 

Adjusted EBITDA Margin

 

 

32.0

%

 

 

32.9

%

38


17

(1)

Other Contractual Obligations

Registration and Shareholder Rights

The holdersIncludes the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination. As of February 28, 2022, the remaining balance of the Founder Shares, Private Placement Warrants and warrants that may be issued upon conversiondeferred revenue purchase price adjustment was $0.5 million which results in an immaterial quarterly amortized amount reported in the Condensed Consolidated Statements of Working Capital Loans (and any Class A ordinary shares issuable upon the exercise of the Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans) will be entitled to registration rights pursuant to a registration and shareholder rights agreement. The holders of these securities are entitled to make up to three demands, excluding short form demands, that we register such securities. In addition, the holders have certain "piggy-back" registration rights with respect to registration statements filed subsequent to the completion of the initial Business Combination. However, the registration and shareholder rights agreement provides that weOperations; therefore, an amount will not permit any registration statement filed under the Securities Act to become effective until termination of the applicable lock-up period. We will bear thebe presented for fiscal 2023.

(2)
Primarily includes advisory, consulting, accounting and legal expenses incurred in connection with the filing of any such registration statements.

Pursuantmergers and acquisitions activities including costs related to the Forward Purchase Agreement, we have agreed to use our reasonable best efforts (i) to file within 30 days after the closing of a Business Combination, a registration statementBluJay Acquisition and Logistyx Acquisition.

(3)
Represents the fair value adjustment at each balance sheet date for the Tax Receivable Agreement along with the SEC for a secondary offering ofassociated interest.
(4)
Represents the Forward Purchase Shares and the Forward Purchase Warrants (and underlying Class A ordinary shares), (ii) to cause such registration statement to be declared effective promptly thereafter but in no event later than sixty (60) days after the initial filing, (iii) to maintain the effectiveness of such registration statement until the earliest of (A) the date on which NBOKS or its assignees cease to hold the securities covered thereby and (B) the date all of the securities covered thereby can be sold publicly without restriction or limitation under Rule 144 under the Securities Act and (iv) after such registration statement is declared effective, cause us to conduct firm commitment underwritten offerings, subject to certain limitations. In addition, the Forward Purchase Agreement provides that these holders will have certain "piggy-back" registration rights to include their securities in other registration statements filed by the Company.

Underwriting Agreement

We granted the underwriters a 45-day option from thefair value adjustment at each balance sheet date of the final prospectuswarrant liability related to the public, private placement and forward purchase up to 5,400,000 additional Unitswarrants.

(5)
Represents the fair value adjustment at the Initial Public Offering price less the underwriting discounts and commissions. On April 24, 2020, the underwriters fully exercised their over-allotment option.

The underwriters were entitled to an underwriting discount of $0.20 per unit, or $8.28 million, paid upon the closingeach balance sheet date of the Initial Public Offering. In addition, the underwriters will be entitled to a deferred underwriting commission of $0.35 per unit, or $14.49 million. The deferred fee will become payablecontingent consideration liability related to the underwriters fromrestricted Series B-1 and B-2 common stock, Sponsor Side Letter and Series 1 and 2 RCUs. The Series B-1 common stock, Sponsor Side Letter and Series 1 RCUs were automatically converted into our Class A Common Stock on a one-to-one basis as of June 8, 2021.

(6)
Primarily includes non-recurring expenses such as systems integrations, legal entity rationalization and consulting and advisory fees.
(7)
Reflects non-cash, long-term share-based compensation expense, primarily related to senior management. For the amounts held in the Trust Account solely in the event that we complete a Business Combination, subjectthree months ended May 31, 2022 and 2021, share-based compensation included less than $0.1 million and $0.4 million expense, respectively, attributable to the terms of the underwriting agreement.

Deferred Legal Fees

We obtained legal advisory services from two legal counsel firmscertain unit-based awards in connection with the Initial Public OfferingAmber Road, Inc. acquisition in 2019.

Three Months Ended May 31, 2022 compared to Three Months Ended May 31, 2021

Non-GAAP Subscriptions Revenue

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Non-GAAP subscriptions revenue

 

$

129,547

 

 

$

73,536

 

 

$

56,011

 

 

 

76

%

Percentage of Non-GAAP revenue

 

 

81

%

 

 

83

%

 

 

 

 

 

 

Non-GAAP subscriptions revenue was $129.5 million for the three months ended May 31, 2022, a $56.0 million increase compared to $73.5 million for the three months ended May 31, 2021. The increase in Non-GAAP subscriptions revenue relates to the BluJay and agreedLogistyx acquisitions and new organic subscription sales predominately driven by increases in products utilized across our client portfolio.

Non-GAAP Revenue

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Non-GAAP revenue

 

$

160,381

 

 

$

88,829

 

 

$

71,552

 

 

 

81

%

Non-GAAP revenue was $160.4 million for the three months ended May 31, 2022, a $71.6 million increase compared to $88.8 million for the three months ended May 31, 2021. The increase in Non-GAAP revenue was mainly due to the $56.0 million increase in our subscriptions revenue related to the BluJay and Logistyx acquisitions and new organic sales driven by increases in products utilized across our current client portfolio. Additionally, $15.5 million of the increase was due to an increase in our professional services revenue primarily related to the BluJay and Logistyx acquisitions.

39


Gross Profit

 

 

Three Months Ended May 31,

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

Gross profit

 

$

81,700

 

 

$

28,168

 

 

$

53,532

 

 

nm

Gross margin

 

 

50.9

%

 

 

42.5

%

 

 

 

 

 

Gross profit was $81.7 million for the three months ended May 31, 2022, a $53.5 million increase compared to $28.2 million for three months ended May 31, 2021. The increase in gross profit was primarily due to the BluJay and Logistyx acquisitions as well as by the decrease in the amortization of the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination of $22.4 million. Gross margin was 51% for the first quarter of fiscal 2023 compared to 43% for the first quarter of fiscal 2022.

Non-GAAP Gross Profit

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Non-GAAP gross profit

 

$

111,251

 

 

$

65,441

 

 

$

45,810

 

 

 

70

%

Non-GAAP gross margin

 

 

69.4

%

 

 

73.7

%

 

 

 

 

 

 

Non-GAAP gross profit was $111.3 million for the three months ended May 31, 2022, a $45.8 million increase compared to $65.4 million for the three months ended May 31, 2021. The increase in adjusted gross profit was primarily due to the BluJay and Logistyx acquisitions. The Non-GAAP gross margin decreased in the first quarter of fiscal 2023 to 69% compared to 74% in the first quarter of fiscal 2022.

EBITDA

 

 

Three Months Ended May 31,

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

EBITDA

 

$

47,789

 

 

$

(141,635

)

 

$

189,424

 

 

nm

EBITDA margin

 

 

29.8

%

 

 

-213.5

%

 

 

 

 

 

EBITDA was $47.8 million for the three months ended May 31, 2022, a $189.4 million increase compared to a loss of $141.6 million for three months ended May 31, 2021. EBITDA margins increased to 30% for the first quarter of fiscal 2023 compared to a negative 214% in the prior year. The increase in EBITDA and EBITDA margin was primarily related to the decrease of $22.4 million in the amortization of the fair value adjustment to deferred revenue related to the purchase price allocation in the Business Combination, the change of $65.4 million for the fair value adjustment for the warrant liability and change of $77.5 million associated with the fair value adjustment for the contingent consideration liability related to the restricted Series B-2 common stock, partially offset by the decrease of $3.0 million of acquisition related expenses and higher revenues in fiscal 2023.

Adjusted EBITDA

 

 

Three Months Ended May 31,

 

 

 

 

 

 

 

($ in thousands)

 

2022

 

 

2021

 

 

$ Change

 

 

% Change

 

Adjusted EBITDA

 

$

51,400

 

 

$

29,191

 

 

$

22,209

 

 

 

76

%

Adjusted EBITDA margin

 

 

32.0

%

 

 

32.9

%

 

 

 

 

 

 

Adjusted EBITDA was $51.4 million for the three months ended May 31, 2022, a $22.2 million increase compared to $29.2 million for the three months ended May 31, 2021. Adjusted EBITDA margin was 32% for the first quarter of fiscal 2023 compared to 33% for the first quarter of fiscal 2022.

Liquidity and Capital Resources

We measure liquidity in terms of our ability to fund the cash requirements of our business operations, including working capital, capital expenditure needs, contractual obligations and other commitments, with cash flows from operations and other sources of funding. Current working capital needs relate mainly to employee compensation and benefits, as well as interest and debt. Our ability to expand and grow our business will depend on many factors, including working capital needs and the evolution of our operating cash flows.

40


We had $129.2 million in cash and cash equivalents and $155.0 million of unused borrowing capacity under our 2021 Revolving Credit Facility as of May 31, 2022. See Note 13, Notes Payable to the Notes to the Unaudited Condensed Consolidated Financial Statements. We believe our existing cash and cash equivalents, cash provided by operating activities and, if necessary, the borrowing capacity under our 2021 Revolving Credit Facility will be sufficient to meet our working capital, debt repayment, capital expenditure requirements and share repurchases for at least the next twelve months.

In the future, we may enter into arrangements to acquire or invest in complementary businesses. To facilitate these acquisitions or investments, we may seek additional equity or debt financing.

Share Repurchase Program

On January 20, 2022, our board of directors approved the 2022 Share Repurchase Program. Share repurchases may be made from time to time in the open market, in privately negotiated transactions, pursuant to other Rule 10b5-1 trading plans or other available means. The 2022 Share Repurchase Program is subject to market conditions and other factors, and does not obligate us to repurchase any dollar amount or number of Class A Common Stock and the program may be extended, modified, suspended or discontinued at any time, without prior notice. We plan to fund this program with cash on hand.

No shares of Class A Common Stock have been repurchased to date.

Debt

2021 Term Loan and Revolving Credit Facility

On February 4, 2021, E2open, LLC, our subsidiary, entered into the Credit Agreement which provided for the 2021 Term Loan in the amount of $525.0 million and the 2021 Revolving Credit Facility for $75.0 million. On September 1, 2021, the Credit Agreement was amended to include a $380.0 million incremental term loan, an increase in the letter of credit sublimit from $15.0 million to $30.0 million and an increase in the 2021 Revolving Credit Facility from $75.0 million to $155.0 million. On April 6, 2022, the Credit Agreement was amended to include a $190.0 million incremental term loan.

The 2021 Revolving Credit Facility will mature on February 4, 2026. E2open, LLC can request increases in the revolving commitments and additional term loan facilities, in minimum amounts of $2.0 million for each facility. Principal payments are due on Credit Agreement the last day of each February, May, August and November commencing August 2021. The Credit Agreement was payable in quarterly installments of $1.3 million beginning in August 2021; however, the payments were increased to $2.3 million with the addition of the incremental term loan beginning in November 2021. The payment increased to $2.7 million with the addition of the $190.0 million incremental term loan beginning in May 2022. The Credit Agreement is payable in full on February 4, 2028.

The 2021 Term Loan has a variable interest rate which was 4.83% and 4.00% as of May 31, 2022 and February 28, 2022, respectively. As of May 31, 2022 and February 28, 2022, the 2021 Term Loan had a principal balance outstanding of $1,086.4 million and $899.2 million, respectively. There were no outstanding borrowings, no letters of credit and $155.0 million available borrowing capacity under the 2021 Revolving Credit Facility as of May 31, 2022. There were $80.0 million of borrowings outstanding at an interest rate of 5.25%, no outstanding letters of credit and $75.0 million available borrowing capacity under the 2021 Revolving Credit Facility as of February 28, 2022.

Cash Flows

The following table presents net cash from operating, investing and financing activities:

 

 

Three Months Ended May 31,

 

($ in thousands)

 

2022

 

 

2021

 

Net cash provided by operating activities

 

$

24,880

 

 

$

39,266

 

Net cash used in investing activities

 

 

(146,447

)

 

 

(12,385

)

Net cash provided by (used in) financing activities

 

 

102,259

 

 

 

(699

)

Effect of exchange rate changes on cash and cash equivalents

 

 

889

 

 

 

(1,161

)

Net (decrease) increase in cash, cash equivalents and restricted cash

 

 

(18,419

)

 

 

25,021

 

Cash, cash equivalents and restricted cash at beginning of period

 

 

174,554

 

 

 

207,542

 

Cash, cash equivalents and restricted cash at end of period

 

$

156,135

 

 

$

232,563

 

41


Three Months Ended May 31, 2022 compared to Three Months Ended May 31, 2021

As of May 31, 2022, our consolidated cash, cash equivalents and restricted cash was $156.1 million, a $18.4 million decrease from our balance of $174.6 million as of February 28, 2022.

Net cash provided by operating activities for the three months ended May 31, 2022 was $24.9 million compared to $39.3 million for the three months ended May 31, 2021. The $14.4 million decrease in cash was primarily driven by the use of $65.0 million of cash for working capital items such as the increase in other liabilities and the recognition of deferred revenue in the first quarter of fiscal 2023 compared to the first quarter of fiscal 2022. This decrease in cash was partially offset by the additional gross profits contributed by BluJay and Logistyx as well as organic growth.

Net cash used in investing activities was $146.4 million and $12.4 million for the three months ended May 31, 2022 and 2021, respectively. During fiscal year 2023, net cash of $124.2 million was used for the Logistyx Acquisition. Additionally, we made a $3.0 million minority investment in a private firm during the first quarter of fiscal 2023. During the three months of fiscal 2023 and 2022, $19.3 million and $12.4 million were used for the acquisition of property and software related to our data centers, respectively.

Net cash provided by financing activities for the three months ended May 31, 2022 was $102.3 million compared to net cash used of $0.7 million for three months ended May 31, 2021. The increase in cash provided by financing activities was mainly due to the $190.0 million incremental term loan that was used to repay the $80.0 million outstanding revolver balance and first deferred payment for the Logistyx Acquisition. Additionally, we paid $4.8 million in debt issuance costs related to the $190.0 million term loan during fiscal 2023 and repaid $2.7 million on the 2021 Term Loan.

Tax Receivable Agreement

Concurrently with the completion of the Business Combination, we entered into the Tax Receivable Agreement with certain selling equity holders of E2open Holdings that requires us to pay their fees upon the consummation85% of the initial Business Combination. tax savings that are realized because of increases in the tax basis of E2open Holdings' assets. This increase is either from the sale of Common Units or exchange of Common Units for shares of Class A Common Stock and cash, as well as tax benefits attributable to payments under the Tax Receivable Agreement, We will retain the benefit of the remaining 15% of these cash savings. The term of the Tax Receivable Agreement will continue until all such tax benefits have been utilized or expired unless we exercise our right to terminate the Tax Receivable Agreement for an amount representing the present value of anticipated future tax benefits under the Tax Receivable Agreement or certain other acceleration events occur.

Amounts payable under the Tax Receivable Agreement will be contingent upon, among other things, our generation of taxable income over the term of the Tax Receivable Agreement. If we do not generate sufficient taxable income in the aggregate over the term of the Tax Receivable Agreement to utilize the tax benefits subject to the Tax Receivable Agreement, we would not be required to make the related payments under the Tax Receivable Agreement. Although the amount of any payments required to be made under the Tax Receivable Agreement may be significant, the timing of these payments will vary and will generally be limited to one payment per member per year.

The liability related to the Tax Receivable Agreement was $68.3 million and $66.6 million as of May 31, 2022 and February 28, 2022, respectively, assuming (1) a constant corporate tax rate of 24.1%, (2) no dispositions of corporate subsidiaries, (3) no material changes in tax law and (4) we do not elect an early termination of the Tax Receivable Agreement. However, due to the uncertainty of various factors, including: (a) the timing and value of future exchanges, (b) the amount and timing of our future taxable income, (c) changes in our tax rate, (d) no future dispositions of any corporate stock and (e) changes in the tax law and (f) changes in the discount rate, the likely tax savings we will realize and the resulting amounts we are likely to pay to the selling equity holders of E2open Holdings pursuant to the Tax Receivable Agreement are uncertain. Additionally, interest will accrue on the portion of the Tax Receivable Agreement liability recorded under ASC 805 at a rate of LIBOR plus 100 basis points. The portion of the Tax Receivable Agreement liability under ASC 450 is recorded on a gross undiscounted basis.

The liability recorded on the balance sheet does not include an estimate of the amount of payments to be made if certain sellers exchanged their remaining interests in E2open Holdings for our common stock, as this amount is not readily determinable and is dependent on several future variables, including timing of future exchanges, stock price at date of exchange, tax attributes of the individual parties to the exchange and changes in future applicable federal and state tax rates.

42


In addition, if we exercise our right to terminate the Tax Receivable Agreement or certain other acceleration events occur, we will be required to make immediate cash payments. Such cash payments will be equal to the present value of the assumed future realized tax benefits based on a set of assumptions and using an agreed upon discount rate, as defined in the Tax Receivable Agreement. The early termination payment may be made significantly in advance of the actual realization, if any, of those future tax benefits. Such payments will be calculated based on certain assumptions, including that we have sufficient taxable income to utilize the full amount of any tax benefits subject to the Tax Receivable Agreement over the period specified therein. The payments that we would be required to make will generally reduce the amount of the overall cash flow that might have otherwise been available to us, but we expect the cash tax savings we will realize from the utilization of the related tax benefits will exceed the amount of any required payments.

We are entitled to receive quarterly tax distributions from E2open Holdings, subject to limitations imposed by applicable law and contractual restrictions. The cash received from such tax distributions will first be used to satisfy any tax liability and then make any payments required under the Tax Receivable Agreement. We expect that such tax distributions will be sufficient to fund both our tax liability and the required payments under the Tax Receivable Agreement.

Contingent Consideration

The contingent consideration liability was $41.4 million and $45.6 million as of May 31, 2022 and February 28, 2022, respectively. The fair value remeasurements resulted in a gain of $4.2 million and loss of $73.3 million for the three months ended May 31, 2022 and 2021, respectively. The contingent liability represents the Series B-1 common stock, Series B-2 common stock, Series 1 RCUs and Series 2 RCUs.

As of March 31, 2020, we recorded approximately $758,000 in deferred legal fees in connection with such agreementsJune 8, 2021, the Series B-1 common stock and Series 1 RCUs were no longer reflected as a contingent consideration liability as the 5-day VWAP of our Class A Common Stock exceeded $13.50 per share. This triggering event resulted in the accompanying8,120,273 Series B-1 common stock converting into Class A Common Stock and 4,379,557 Series 1 RCUs becoming 4,379,557 Common Units of E2open Holdings along with entitling the holders of the newly vested common units to 4,379,557 shares of Class V Common Stock.

Logistyx Acquisition

On March 2, 2022, E2open, LLC acquired Logistyx Technologies, LLC for a purchase price of $185 million, and at an estimated fair value of $183.4 million, including $90 million paid in cash at closing. An additional $95 million will be paid in two installments on May 31, 2022 and August 29, 2022. We have the option to finance the remaining payments, at our discretion, through cash or a combination of cash and Class A Common Stock. The May 31, 2022 payment of $37.4 million was paid with cash. The August 29, 2022 payment shall consist of at least $26.1 million in cash with the total payment equal to $57.6 million, subject to standard working capital adjustments and other contractual provisions.

Leases

We account for leases in accordance with ASC 842, Leases, which requires lessees to recognize lease liabilities and ROU assets on the balance sheet.sheet for contracts that provide lessees with the right to control the use of identified assets for periods of greater than 12 months.

Our non-cancelable operating leases for our office spaces and vehicles have various expiration dates through August 2029. Under these leases, our undiscounted future cash flows utilized in the calculation of the lease liabilities as of May 31, 2022 were: $7.6million for June 1, 2022 through February 28, 2023, $8.5 million for fiscal 2024, $6.6 million for fiscal 2025, $4.4 million for fiscal 2026, $3.3 million for fiscal 2027 and $2.9 million thereafter. These numbers include interest of $3.4 million.

Our non-cancelable financing lease arrangements relate to software and computer equipment and have various expiration dates through August 2024. We have the right to purchase the software and computer equipment anytime during the lease or upon lease completion. Under these leases, our undiscounted future cash flows utilized in the calculation of the lease liabilities as of May 31, 2022 were: $2.1 million for June 1, 2022 through February 28, 2023 and $2.1 million for fiscal 2024. These numbers include interest of $0.2 million.

43


Critical Accounting Policies and Estimates

This management’s discussion and analysis of our financial condition and results of operations is based on our unauditedOur condensed consolidated financial statements which have been prepared in accordance with U.S. GAAP. The preparationPreparation of thesethe financial statements requires usmanagement to make judgments, estimates and judgmentsassumptions that affectimpact the reported amountsamount of assets, liabilities, revenuesrevenue and expenses, assets and liabilities and the disclosure of contingent assets and liabilitiesliabilities. We consider an accounting judgment, estimate or assumption to be critical when (1) the estimate or assumption is complex in nature or requires a high degree of judgment and (2) the use of different judgments, estimates and assumptions could have a material impact on our condensed consolidated financial statements. Our significant accounting policies are described in Note 2, Summary of Significant Accounting Policies to the Notes to the Consolidated Financial Statements in our financial statements. On an ongoing basis, we evaluate our estimates and judgments, including those related to fair value of financial instruments and accrued expenses. We base our estimates on historical experience, known trends and events and various other factors that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. We believe there2022 Form 10-K.

There have been no significant changes into our critical accounting policies as discussedand estimates during the three months ended May 31, 2022 from those previously disclosed inthe Form 8-K Part II, Item 7, Management's Discussion and the final prospectus filed by us with the SEC on May 4, 2020Analysis of Financial Condition and April 27, 2020, respectively.Results of Operations in our 2022 Annual Report.


Off-Balance Sheet Arrangements

As of March 31, 2020, we did not have any off-balance sheet arrangements as defined in Item 303(a)(4)(ii) of Regulation S-K and did not have any commitments or contractual obligations.

JOBS Act

On April 5, 2012, the JOBS Act was signed into law. The JOBS Act contains provisions that, among other things, relax certain reporting requirements for qualifying public companies. We will qualify as an “emerging growth company” and under the JOBS Act will be allowed to comply with new or revised accounting pronouncements based on the effective date for private (not publicly traded) companies. We are electing to delay the adoption of new or revised accounting standards, and as a result, we may not comply with new or revised accounting standards on the relevant dates on which adoption of such standards is required for non-emerging growth companies. As such, our financial statements may not be comparable to companies that comply with public company effective dates.

Recent Accounting Pronouncements

Recently issued and adopted accounting pronouncement are described in Note 2, Accounting Standards to the Notes to the Condensed Consolidated Financial Statements.

Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, wouldItem 3. Quantitative and Qualitative Disclosures About Market Risk.

There have abeen no material effect onchanges in the Company’s financial statements.

Item 3.Quantitative and Qualitative Disclosures About Market Risk

As of Marchmarket risks during the three months ended May 31, 2020, we were not subject to any market or interest rate risk.  Following the consummation 2022 from those previously disclosed in Part II, Item 7A., Quantitative and Qualitative Disclosures About Market Risk of our Initial Public Offering, the net proceeds of our Initial Public Offering, including amounts in the Trust Account, were invested in U.S. government treasury bills, notes or bonds or in certain money market funds that invest solely in direct U.S. government treasury obligations. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate risk.2022 Form 10-K.

Item 4. Controls and Procedures.

We have not engaged in any hedging activities since our inception and we do not expect to engage in any hedging activities with respect to the market risk to which we are exposed.

Item 4.Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our principal executive officer and principal financial and accounting officer, we conducted an evaluation of the effectiveness of ourWe have disclosure controls and procedures as of the end of the fiscal quarter ended March 31, 2020, as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Based on this evaluation, our principal executive officer and principal financial and accounting officer has concluded that during the period covered by this report, our disclosure controls and procedures were effective.

Disclosure controls and procedures are designedplace to ensure that information required to be disclosed by us in our reports filed or submitted under the Securities and Exchange Act reportsof 1934, as amended (Exchange Act) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms,forms. These controls and that such information isprocedures are accumulated and communicated to our management, including our principal executive officerChief Executive Officer and principal financial officer or persons performing similar functions, as appropriateChief Financial Officer, to allow timely decisions regarding required disclosure.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we performed an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by the Quarterly Report. In designing and evaluating these disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating and implementing possible controls and procedures. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Quarterly Report, our disclosure controls and procedures were effective.

Changes in Internal Control over Financial Reporting

There was no changehave not been any changes in our internal controlcontrols over financial reporting that occurred during the fiscal quarter ended MarchMay 31, 2020 covered by this Quarterly Report on Form 10-Q2022 that hashave materially affected, or isare reasonably likely to materially affect, our internal control over financial reporting. We review our disclosure controls and procedures, which may include internal controls over financial reporting, on an ongoing basis. From time to time, management makes changes to enhance the effectiveness of these controls and ensure that they continue to meet the needs of our business over time.



PART II—OTHER INFORMATION
Other Information

Item 1.Legal Proceedings

Item 1. Legal Proceedings.

None.

Item 1A.Risk Factors

AsFrom time to time, we are subject to contingencies that arise in the ordinary course of business. We record an accrual for a contingency when it is both probable that a liability has been incurred and the amount of the dateloss can be reasonably estimated. We do not currently believe the resolution of this Quarterly Report on Form 10-Q, thereany such contingencies will have a material adverse effect upon our Condensed Consolidated Balance Sheets, Statements of Operations or Statements of Cash Flows.

44


Item 1A. Risk Factors.

There have been no material changes toin our risk factors during the three months ended May 31, 2022 from those previously disclosed in Part I, Item 1A., Risk Factors of our 2022 Form 10-K. You should carefully consider the risk factors discloseddiscussed in our final prospectus filed with the SEC on April 27, 2020.2022 Form 10-K, which could materially affect our business, financial condition or future results. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may also materially adversely affect our business, financial condition or future results.

Item 2.Item 2. Unregistered Sales of Equity Securities and Use of Proceeds from Registered Securities

Unregistered Sales

On January 16, 2020, we issued to our sponsor an aggregate of 2,875,000 founder shares in exchange for a payment of $25,000 for offering costs made by the sponsor on behalf of the company or approximately $0.009 per share. On March 6, 2020, we effected a share capitalization resulting in our sponsor holding an aggregate of 13,625,000 founder shares. On March 6, 2020, our sponsor transferred 50,000 founder shares to each of Keith W. Abell and Eva F. Huston, our independent director nominees. On April 23, 2020, we effected a share capitalization resulting in an aggregate of 15,350,000 founder shares issued and outstanding. Such securities were issued in connection with the Company’s organization pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”).

On April 23, 2020, the Sponsor purchased 10,280,000 Private Placement Warrants, each exercisable to purchase one ordinary share at $11.50 per share, at a price of $1.00 per warrant ($10,280,000 in the aggregate), in a private placement that closed simultaneously with the closing of the Initial Public Offering. This issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

No underwriting discounts or commissions were paid with respect to such sales.

Use of Proceeds

In connection withOn January 20, 2022, the Initial Public Offering, we incurred offering costsboard of approximately $24.53directors approved a $100.0 million ($14.49 millionshare repurchase program (2022 Share Repurchase Program). Stock repurchases may be made from time to time in deferred underwriting commissionsthe open market, in privately negotiated transactions, pursuant to Rule 10b5-1 trading plans or other available means. The 2022 Share Repurchase Program is subject to market conditions and approximately $0.9 million in deferred legal fees). Other incurred offering costs consisted principally preparation fees relatedother factors, and does not obligate us to the Initial Public Offering. After deducting the underwriting discounts and commissions (excluding the deferred portion, whichrepurchase any dollar amount will be payable upon consummationor number of the Initial Business Combination, if consummated)our Class A Common Stock and the Initial Public Offering expenses, $414.0 millionprogram may be extended, modified, suspended or discontinued at any time, without prior notice.

No shares of Class A Common Stock have been repurchased to date.

Item 6. Exhibits.

Furnish the net proceeds from our Initial Public Offering and certainexhibits required by Item 601 of the proceeds from the private placementRegulation S-K (§ 229.601 of the Private Placement Warrants (or $10.00 per Unit sold in the Initial Public Offering) was placed in the Trust Account. The net proceeds of the Initial Public Offering and certain proceeds from the sale of the Private Placement Warrants are held in the Trust Account and invested as described elsewhere in this Quarterly Report on Form 10-Q.

There has been no material change in the planned use of the proceeds from the Initial Public Offering and Private Placement as is described in the Company’s final prospectus related to the Initial Public Offering.


Item 3.Defaults Upon Senior Securities

None.

chapter).

Item 4.Mine Safety Disclosures

None.

Item 5.Other Information

None.

Item 6.Exhibits.

Exhibit
Number
Description

Exhibit

Number

Description

31.1*

2.1†

Membership Interest Purchase Agreement dated March 2, 2022 by and among E2open Parent Holdings, Inc., E2open, LLC, Logistyx Technologies, LLC and Logistyx Holdings, LLC (incorporated by reference to Exhibit 2.1 of E2open Parent Holdings, Inc.'s Form 8-K (File No. 001-39272) filed with the SEC on March 4, 2022).

3.1

Certificate of Incorporation of the E2open Parent Holdings, Inc. (incorporated by reference to Exhibit 3.2 of E2open Parent Holdings, Inc.’s Form 8-K (File No. 001-39272) filed with the SEC on February 10, 2021).

3.2

Amendment to the Certificate of Incorporation of E2open Parent Holdings, Inc. (incorporated by reference to Exhibit 3.3 of E2open Parent Holdings, Inc.'s Form S-1 (File No. 333-259562) filed with the SEC on September 15, 2021).

3.3

Bylaws of the E2open Parent Holdings, Inc. (incorporated by reference to Exhibit 3.3 of E2open Parent Holdings, Inc.’s Form 8-K (File 001-39272) filed with the SEC of February 10, 2021).

10.1

Registration Rights Agreement dated March 2, 2022 by and among E2open Parent Holdings, Inc. and Logistyx Holdings, LLC (included as Exhibit B to the Membership Purchase Agreement filed as Exhibit 2.1 of E2open Parent Holdings, Inc.'s Form 8-K (File No. 001-39272) filed with the SEC on March 4, 2022).

31.1*

Certification of Chief Executive Officer Pursuant to Rules  13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

31.2*

Certification of Chief Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1*

32.1*

Certification of PrincipalChief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 20022002.

32.2*

 32.2*

Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 20022002.

101.INS

101.INS

Inline XBRL Instance Document

101.SCH

101.SCH

Inline XBRL Taxonomy Extension Schema Document

101.CAL

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File

 

*These certifications are furnished to the SEC pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

* Filed herewith.

21

† Schedules to this exhibit have been omitted pursuant to Item 601(b)(2) of Registration S-K. The Registrant hereby agrees to furnish a copy of any omitted schedules to the Commission upon request

SIGNATURE45


Signatures

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereuntothereunto duly authorized.

 

Date: June 5, 2020By:/s/ Chinh E. Chu

Name:

Chinh E. Chu

E2open Parent Holdings, Inc.

Title:

Date: July 11, 2022

By:

/s/ Michael A. Farlekas

Michael A. Farlekas

Chief Executive Officer

Date: July 11, 2022

By:

/s/ Marje Armstrong

Marje Armstrong

Chief Financial Officer

 

46

22