PART I -– FINANCIAL INFORMATION

ITEM 1. UNAUDITED FINANCIAL STATEMENTS.

SKILLSOFT CORP.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(IN THOUSANDS, EXCEPT NUMBER OF SHARES)

~~Item 1. Interim Financial Statements.~~

~~CHURCHILL CAPITAL CORP II~~

~~CONDENSED BALANCE SHEET~~


	Successor		Successor
	July 31, 2022		January 31, 2022
ASSETS
Current assets:
Cash and cash equivalents	$	43,344	$	138,176
Restricted cash		5,300		14,015
Accounts receivable, less reserves of approximately $136 and $125 as of July 31, 2022 and January 31, 2022 respectively		98,522		173,876
Prepaid expenses and other current assets		45,355		37,082
Assets held for sale, current portion		44,079		64,074
Total current assets		236,600		427,223
Property and equipment, net		12,583		11,475
Goodwill		1,032,706		795,811
Intangible assets, net		826,511		793,859
Right of use assets		16,310		17,988
Other assets		11,284		10,780
Assets held for sale, long-term portion		156,043		164,812
Total assets	$	2,292,037	$	2,221,948
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current maturities of long-term debt	$	37,795	$	4,800
Borrowings under accounts receivable facility		35,477		74,629
Accounts payable		22,412		24,159
Accrued compensation		19,710		40,822
Accrued expenses and other current liabilities		48,799		47,757
Lease liabilities		5,036		6,387
Deferred revenue		214,482		259,701
Liabilities held for sale, current portion		74,734		87,467
Total current liabilities		458,445		545,722

Long-term debt		583,975		462,185
Warrant liabilities		11,247		28,199
Fair value of hedge instruments		15,065		—
Deferred tax liabilities		83,474		99,395
Long term lease liabilities		13,505		11,750
Deferred revenue - non-current		1,280		1,248
Other long-term liabilities		11,638		11,125
Liabilities held for sale, long-term portion		2,092		2,426
Total long-term liabilities		722,276		616,328
Commitments and contingencies		—		—
Shareholders’ equity:
Shareholders’ common stock - Class A common shares, $0.0001 par value: 375,000,000 shares authorized and 164,308,000 shares issued and outstanding at July 31, 2022 and 133,258,027 shares issued and outstanding at January 31, 2022		14		11
Additional paid-in capital		1,504,428		1,306,146
Accumulated deficit		(390,371)		(247,229)
Accumulated other comprehensive (loss) income		(2,755)		970
Total shareholders’ equity		1,111,316		1,059,898
Total liabilities and shareholders’ equity	$	2,292,037	$	2,221,948

~~JUNE 30, 2019~~

~~(UNAUDITED)~~

ASSETS
Current asset – cash $ 7,872
Deferred offering costs 317,110
Total Assets $ 324,982

LIABILITIES AND STOCKHOLDER’S EQUITY
Current liabilities:
Accrued expenses $ 1,000
Accrued offering costs 99,982
Promissory note – related party 200,000
Total Current Liabilities 300,982

Commitments

Stockholder’s Equity
Preferred stock, $0.0001 par value; 1,000,000 authorized; none issued and outstanding —
Class A Common stock, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding —
Class B Common stock, $0.0001 par value; 20,000,000 shares authorized; 17,250,000 shares issued and outstanding⁽¹⁾ 1,725
Additional paid-in capital 23,275
Accumulated deficit (1,000 )
Total Stockholder’s Equity 24,000
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY $ 324,982

~~(1)~~

~~Included an aggregate of 2,250,000 shares that were subject to forfeiture if the over-allotment option was not exercised in full or in part by the underwriters (see Note 5).~~

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

Table of Contents

~~CHURCHILL CAPITAL CORP II~~

SKILLSOFT CORP.

UNAUDITED CONDENSED ~~STATEMENT~~CONSOLIDATED STATEMENTS OF OPERATIONS

~~FOR THE PERIOD FROM APRIL 11, 2019 (INCEPTION) THROUGH JUNE 30, 2019~~(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

~~(UNAUDITED)~~


	Quarter to Date Results
	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Three Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Revenues:
Total revenues	$	140,574	$	75,466	$	34,814
Operating expenses:
Costs of revenues		34,998		22,290		6,949
Content and software development		19,693		6,208		4,510
Selling and marketing		41,848		19,650		10,905
General and administrative		26,367		16,824		4,652
Amortization of intangible assets		45,200		18,493		14,575
Impairment of goodwill and intangible assets		70,475		—		—
Recapitalization and acquisition-related costs		8,452		9,900		4,927
Restructuring		4,323		287		(910)
Total operating expenses		251,356		93,652		45,608
Operating loss		(110,782)		(18,186)		(10,794)
Other income (expense), net		80		(992)		304
Fair value adjustment of warrants		6,846		17,115		800
Fair value adjustment of hedge instruments		(15,065)		—		—
Interest income		10		9		53
Interest expense		(11,470)		(9,265)		(5,354)
Loss before benefit from income taxes		(130,381)		(11,319)		(14,991)
Benefit from income taxes		(3,065)		(1,996)		(464)
Loss from continuing operations		(127,316)		(9,323)		(14,527)
Income (loss) from discontinued operations, net of tax		5,817		(2,531)		2,668
Net loss	$	(121,499)	$	(11,854)	$	(11,859)

Gain (loss) per share:
Class A and B – Basic and Diluted (SLH) - continuing operations		*		*		(3.63)
Class A and B – Basic and Diluted (SLH) - discontinued operations		*		*		0.67
Class A and B – Basic and Diluted (SLH)		*		*		(2.96)
Ordinary – Basic and Diluted (Successor) - continuing operations		(0.78)		(0.07)		*
Ordinary – Basic and Diluted (Successor) - discontinued operations		0.04		(0.02)		*
Ordinary – Basic and Diluted (Successor)		(0.74)		(0.09)		*
Weighted average common share outstanding:
Class A and B – Basic and Diluted (SLH)		*		*		4,000
Ordinary – Basic and Diluted (Successor)		164,089		133,059		*

*Not applicable

Formation costs $ 1,000
Net Loss $ (1,000 )

Weighted average shares outstanding, basic and diluted⁽¹⁾ 15,000,000

Basic and diluted net loss per common share $ (0.00 )

~~(1)~~

~~Excluded an aggregate of up to 2,250,000 shares that were subject to forfeiture if the over-allotment option was not exercised in full or in part by the underwriters (see Note 5).~~

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

~~CHURCHILL CAPITAL CORP II~~Table of Contents

SKILLSOFT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

~~CONDENSED STATEMENT OF CHANGES~~ (IN ~~STOCKHOLDER’S EQUITY~~THOUSANDS, EXCEPT PER SHARE AMOUNTS)

~~FOR THE PERIOD FROM APRIL 11, 2019 (INCEPTION) THROUGH JUNE 30, 2019~~


	Year to Date Results
	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Six Months		From		From
	Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Revenues:
Total revenues	$	275,413	$	75,466	$	102,494
Operating expenses:
Costs of revenues		73,008		22,290		22,043
Content and software development		36,026		6,208		15,012
Selling and marketing		81,410		19,650		34,401
General and administrative		55,711		16,824		16,471
Amortization of intangible assets		84,758		18,493		46,492
Impairment of goodwill and intangible assets		70,475		—		—
Recapitalization and acquisition-related costs		21,764		9,900		6,641
Restructuring		8,279		287		(576)
Total operating expenses		431,431		93,652		140,484
Operating loss		(156,018)		(18,186)		(37,990)
Other income (expense), net		1,132		(992)		(167)
Fair value adjustment of warrants		16,952		17,115		900
Fair value adjustment of hedge instruments		(15,065)		—		—
Interest income		170		9		60
Interest expense		(23,007)		(9,265)		(16,763)
Loss before benefit from income taxes		(175,836)		(11,319)		(53,960)
Benefit from income taxes		(25,402)		(1,996)		(3,521)
Loss from continuing operations		(150,434)		(9,323)		(50,439)
Income (loss) from discontinued operations, net of tax		7,292		(2,531)		1,175
Net loss	$	(143,142)	$	(11,854)	$	(49,264)

Income (loss) per share:
Class A and B – Basic and Diluted (SLH) - Continuing operations		*		*		(12.61)
Class A and B – Basic and Diluted (SLH) - Discontinued operations		*		*		0.29
Class A and B – Basic and Diluted (SLH)		*		*	$	(12.32)
Ordinary – Basic and Diluted (Successor) - Continuing operations		(0.98)		(0.07)		*
Ordinary – Basic and Diluted (Successor) - Discontinued operations		0.05		(0.02)		*
Ordinary – Basic and Diluted (Successor)	$	(0.93)	$	(0.09)		*
Weighted average common share outstanding:
Class A and B – Basic and Diluted (SLH)		*		*		4,000
Ordinary – Basic and Diluted (Successor)		153,442		133,059		*

*Not applicable

~~(UNAUDITED)~~

Common Stock⁽¹⁾ Additional Paid Accumulated Total Stockholder’s
Shares Amount in Capital Deficit Equity
Balance – April 11, 2019 (inception) — $ — $ — $ — $ —

Issuance of Class B common stock to Sponsor⁽¹⁾ 17,250,000 1,725 23,275 — 25,000

Net loss — — — (1,000 ) (1,000 )

Balance – June 30, 2019 17,250,000 $ 1,725 $ 23,275 $ (1,000 ) $ 24,000

~~(1)~~

~~Included an aggregate of 2,250,000 shares that were subject to forfeiture if the over-allotment option was not exercised in full or in part by the underwriters (see Note 5).~~

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

~~CHURCHILL CAPITAL CORP II~~

Table of Contents

SKILLSOFT CORP.

UNAUDITED CONDENSED ~~STATEMENT~~CONSOLIDATED STATEMENTS OF ~~CASH FLOWS~~COMPREHENSIVE LOSS

~~FOR THE PERIOD FROM APRIL 11, 2019 (INCEPTION) THROUGH JUNE 30, 2019~~(IN THOUSANDS)

~~(UNAUDITED)~~


	Quarter to Date Results
	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Three Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Comprehensive loss:
Net loss	$	(121,499)	$	(11,854)	$	(11,859)
Other comprehensive (loss) income — Foreign currency adjustment, net of tax		(1,477)		906		(202)
Comprehensive loss	$	(122,976)	$	(10,948)	$	(12,061)

Cash Flows from Operating Activities:
Net loss $ (1,000 )
Changes in operating assets and liabilities:
Accrued expenses 1,000
Net cash used in operating activities —

Cash Flows from Financing Activities:
Proceeds from issuance of Class B common stock to Sponsor 25,000
Proceeds from promissory note – related party 200,000
Payment of offering costs (217,128 )
Net cash provided by financing activities 7,872

Net Change in Cash 7,872
Cash – Beginning of period —
Cash – End of period $ 7,872

Non-Cash investing and financing activities:
Deferred offering costs included in accrued offering costs $ 99,982


	Year to Date Results
	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Six Months		From		From
	Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Comprehensive loss:
Net loss	$	(143,142)	$	(11,854)	$	(49,264)
Other comprehensive (loss) income — Foreign currency adjustment, net of tax		(3,725)		906		(430)
Comprehensive loss	$	(146,867)	$	(10,948)	$	(49,694)

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

Table of Contents

SKILLSOFT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

~~CHURCHILL CAPITAL CORP II~~(IN THOUSANDS, EXCEPT NUMBER OF SHARES)



	Ordinary Shares
								Accumulated Other
	Number of			Additional Paid-		Accumulated		Comprehensive			Total Shareholders'
	Shares	Par Value		In Capital		Deficit		Loss		Equity
Balance January 31, 2021 (Predecessor (SLH))	4,000,000	$	40	$	674,333	$	(93,722)	$	(682)	$	579,969
Translation adjustment	—		—		—		—		(228)		(228)
Net loss	—		—		—		(37,405)		—		(37,405)
Balance April 30, 2021 (Predecessor (SLH))	4,000,000		40		674,333		(131,127)		(910)		542,336
Translation adjustment	—		—		—		—		(202)		(202)
Net loss	—		—		—		(11,859)		—		(11,859)
Balance June 11, 2021 (Predecessor (SLH))	4,000,000		40		674,333		(142,986)		(1,112)		530,275

Balance June 12, 2021 (Successor)	51,559,021		3		305,447		(200,423)		—		105,027
Issuance of shares, PIPE Investment	53,000,000		5		608,161		—		—		608,166
Issuance of shares, Skillsoft Merger consideration	28,500,000		3		306,372		—		—		306,375
Issuance of shares, Global Knowledge acquisition	—		—		14,000		—		—		14,000
Reclassify Public Warrants to equity	—		—		56,120		—		—		56,120
Reclassify Private Placement Warrants - CEO to equity	—		—		2,800		—		—		2,800
Cash payout for fractional shares	—		—		(1)		—		—		(1)
Share-based compensation	—		—		4,817		—		—		4,817
Translation adjustment	—		—		—		—		906		906
Net loss	—		—		—		(11,854)		—		(11,854)
Balance July 31, 2021 (Successor)	133,059,021	$	11	$	1,297,716	$	(212,277)	$	906	$	1,086,356

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

Table of Contents

SKILLSOFT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

(IN THOUSANDS, EXCEPT NUMBER OF SHARES)


	Ordinary Shares
								Accumulated Other		Total
	Number of			Additional Paid-		Accumulated		Comprehensive		Shareholders'
	Shares	Par Value		In Capital		Deficit		Income		Equity
Balance January 31, 2022 (Successor)	133,258,027	$	11	$	1,306,146	$	(247,229)	$	970	$	1,059,898
Share-based compensation	—		—		6,898		—		—		6,898
Common stock issued	179,167		—		—		—		—		—
Shares repurchased for tax withholding upon vesting of restricted stock-based awards	(51,316)		—		(309)		—		—		(309)
Common stock issued in conjunction with Codecademy acquisition	30,374,427		3		182,547		—		—		182,550
Fair value adjustment for equity awards attributed to Codecademy acquisition	—		—		538		—		—		538
Translation adjustment	—		—		—		—		(2,248)		(2,248)
Net loss	—		—		—		(21,643)		—		(21,643)
Balance April 30, 2022 (Successor)	163,760,305		14		1,495,820		(268,872)		(1,278)		1,225,684
Share-based compensation	—		—		10,017		—		—		10,017
Common stock issued	828,831		—		—		—		—		—
Shares repurchased for tax withholding upon vesting of restricted stock-based awards	(281,136)		—		(1,409)		—		—		(1,409)
Translation adjustment	—		—		—		—		(1,477)		(1,477)
Net loss	—		—		—		(121,499)		—		(121,499)
Balance July 31, 2022 (Successor)	164,308,000	$	14	$	1,504,428	$	(390,371)	$	(2,755)	$	1,111,316

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

Table of Contents

SKILLSOFT CORP.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)


	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Six Months		From		From
	Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Cash flows from operating activities:
Net loss	$	(143,142)	$	(11,854)	$	(49,264)
Adjustments to reconcile net loss to net cash provided by operating activities:
Share-based compensation		16,915		4,817		—
Depreciation and amortization		3,897		1,705		3,572
Amortization of intangible assets		91,103		20,023		50,902
Change in bad debt reserve		113		(170)		(174)
(Benefit from) provision for income taxes – non-cash		(36,535)		1,239		(5,886)
Non-cash interest expense		1,053		434		487
Fair value adjustment to warrants		(16,952)		(17,115)		(900)
Right-of-use asset		1,977		1,445		748
Impairment of goodwill		70,475		—		—
Unrealized loss on derivative instrument		15,065		—		—
Changes in current assets and liabilities, net of effects from acquisitions:
Accounts receivable		82,783		6,963		88,622
Prepaid expenses and other current assets		(7,492)		(13,065)		3,379
Accounts payable		(2,559)		5,175		(6,417)
Accrued expenses, including long-term		(23,066)		18,026		(18,592)
Lease liability		96		(1,690)		(1,301)
Deferred revenue		(66,734)		(15,195)		(31,365)
Net cash (used in) provided by operating activities		(13,003)		738		33,811
Cash flows from investing activities:
Purchase of property and equipment		(3,528)		(75)		(641)
Internally developed software - capitalized costs		(5,721)		(881)		(2,350)
Acquisition of Codecademy, net of cash acquired		(198,633)		—		—
Acquisition of Global Knowledge, net of cash received		—		(156,926)		—
Acquisition of Skillsoft, net of cash received		—		(386,035)		—
Acquisition of Pluma, net of cash received		—		(18,646)		—
Net cash used in investing activities		(207,882)		(562,563)		(2,991)
Cash flows from financing activities:
Shares repurchased for tax withholding upon vesting of restricted stock-based awarded		(1,718)		—		—
Proceeds from equity investment (PIPE)		—		530,000		—
Proceeds from issuance of term loans, net of fees		157,088		464,290		—
Principal payments on capital lease obligation		—		(137)		(370)
Proceeds from accounts receivable facility, net of borrowings		(39,154)		(9,456)		16,577
Principal payments on term loans		(3,202)		—		—
Repayment of First and Second Out loans		—		(605,591)		(1,300)
Net cash provided by financing activities		113,014		379,106		14,907
Effect of exchange rate changes on cash and cash equivalents		(4,646)		(250)		203
Net (decrease) increase in cash, cash equivalents and restricted cash		(112,517)		(182,969)		45,930
Cash, cash equivalents and restricted cash, beginning of period		168,923		288,483		74,443
Cash, cash equivalents and restricted cash, end of period	$	56,406	$	105,514	$	120,373
Supplemental disclosure of cash flow information:
Cash and cash equivalents	$	43,344	$	90,772	$	117,299
Restricted cash		5,300		14,742		3,074
Cash attributed to discontinued operations		7,762		—		—
Cash, cash equivalents and restricted cash, end of period	$	56,406	$	105,514	$	120,373

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

Table of Contents

SKILLSOFT CORP.

UNAUDITED SUPPLEMENTAL DISCLOSURES OF CASH FLOWS INFORMATION

(IN THOUSANDS)


	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Six Months		From		From
	Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Supplemental disclosure of cash flow information and non-cash investing and financing activities:
Cash paid for interest	$	21,347	$	5,030	$	16,439
Cash paid for income taxes, net of refunds	$	1,256	$	272	$	1,161
Unpaid capital expenditures	$	57	$	335	$	39
Fair value of shares issued in connection with Codecademy acquisition	$	182,550	$	—	$	—
Share issued in connection with business combinations	$	—	$	306,375	$
PIPE subscription liability and warrants reclassified to equity	$	—	$	134,286	$	—
Debt issued in connection with business combinations	$	—	$	90,000	$	—
Warrants issued in connection with business combinations	$	—	$	14,000	$	—

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

Table of Contents

SKILLSOFT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

~~JUNE 30, 2019~~

~~(Unaudited)~~

~~Note 1 —~~(1) Organization and Description of ~~Organization~~Business

The Company

Skillsoft Corp. (“Successor”)

On October 12, 2020, Software Luxembourg Holding S.A. (“Software Luxembourg” or “Predecessor (SLH)”) and ~~Business Operations~~

Churchill Capital Corp II, a Delaware corporation (“Churchill”), entered into an Agreement and Plan of Merger (the ~~“Company”~~“Skillsoft Merger Agreement”). Pursuant to the terms of the Skillsoft Merger Agreement, a business combination between Churchill and Software Luxembourg was effected through the merger of Software Luxembourg with and into Churchill (the “Skillsoft Merger”), with Churchill being the surviving company. At the effective time of the Skillsoft Merger (the “Effective Time”), (a) each Class A share of Software Luxembourg (“SLH Class A Shares”) outstanding immediately prior to the Effective Time, was automatically canceled and Churchill issued as consideration therefor (i) such number of shares of Churchill’s Class A common stock, par value $0.0001 per share (the “Churchill Class A common stock”) as would be transferred pursuant to the Class A First Lien Exchange Ratio (as defined in the Skillsoft Merger Agreement), and (ii) Churchill’s Class C common stock, par value $0.0001 per share (the “Churchill Class C common stock”), as would be transferred pursuant to the Class C Exchange Ratio (as defined in the Skillsoft Merger Agreement), and (b) each Class B share of Software Luxembourg was automatically canceled and Churchill issued as consideration therefor such number of shares of Churchill Class A common stock equal to the Per Class B Share Merger Consideration (as defined in the Skillsoft Merger Agreement). Immediately following the Effective Time, Churchill redeemed all of the shares of Class C common stock issued to the holders of SLH Class A Shares for an aggregate redemption price of (i) $505,000,000 in cash and (ii) indebtedness under the Existing Second Out Credit Agreement (as defined in the Skillsoft Merger Agreement), as amended by the Existing Second Out Credit Agreement Amendment (as defined in the Skillsoft Merger Agreement), in the aggregate principal amount equal to $20,000,000.

As part of the closing of the Skillsoft Merger, the Company (as defined below) consummated PIPE investments and issued 53,000,000 shares of its Class A common stock and warrants to purchase 16,666,667 shares of its Class A common Stock for aggregate gross proceeds of $530 million. In connection with the consummation of these investments, the Company reclassified amounts recorded for stock subscriptions and warrants which previously had been accounted for as liabilities of $78.2 million as additional paid in capital.

On June 11, 2021 (“acquisition date”), Churchill completed its acquisition of Software Luxembourg, and changed its corporate name from Churchill to Skillsoft Corp. (“Skillsoft”). In addition, the Company changed its fiscal year end from December 31 to January 31. Also on June 11, 2021, the Company completed the acquisition of Albert DE Holdings Inc. (“Global Knowledge” or “GK” and such acquisition, the “Global Knowledge Merger”), a worldwide leader in IT and professional skills development.

Software Luxembourg Holding (“Predecessor (SLH)”)

Software Luxembourg, a public limited liability company incorporated ~~in Delaware~~and organized under the laws of the Grand Duchy of Luxembourg, was established on ~~April 11, 2019. The Company was formed~~August 27, 2020 for the purpose of ~~effecting~~acquiring the ownership interest in Pointwell Limited (“Pointwell”), an Irish private limited company, through a ~~merger, capital stock exchange, asset acquisition, stock purchase,~~plan of reorganization ~~or similar~~under Chapter 11 subsequent to August 27, 2020.

Successor and Predecessor Periods

The Skillsoft Merger was considered a business combination ~~with one~~under ASC 805, Business Combinations and is accounted for using the acquisition method of accounting, whereby Churchill was determined to be the accounting acquirer and Software Luxembourg Holding was determined to be the predecessor for financial reporting purposes. References to “Successor” or ~~more businesses (the “Business Combination”)~~“Successor Company” relate to the condensed consolidated financial position and results of operations of Skillsoft subsequent to June 11, 2021, the date when the acquisitions of Predecessor (SLH) and Global Knowledge were completed. References to “Predecessor (SLH)” relate to the condensed consolidated financial position and results of operations of Software Luxembourg Holding S.A. between August 28, 2020 and June 11, 2021 (its last date of operations prior to the merger). Operating results for the acquired business on June 11, 2021 were credited to the Predecessor (SLH) in the accompanying condensed consolidated statement of operations. The ~~Company has selected December 31 as its fiscal year end.~~funds received from the PIPE investments and transferred for the business combinations closing on June 11, 2021 were recorded in the Successor period of the condensed consolidated statement of cash flows.

Table of Contents

In the accompanying footnotes references to “the Company” relate to Successor and Predecessor (SLH) for the same periods.

Description of Business

The Company ~~is an early stage~~provides, through its Skillsoft, Global Knowledge, and ~~emerging growth company~~Codecademy brands, enterprise learning solutions designed to prepare organizations for the future of work, overcome critical skill gaps, drive demonstrable behavior-change, and ~~as such,~~unlock the ~~Company is subject to all~~potential in their people. Skillsoft offers a comprehensive suite of premium, original, and authorized partner content, featuring one of the ~~risks associated with early stage~~broadest and ~~emerging growth companies.~~deepest libraries of leadership & business, technology & developer, and compliance curricula. With access to a broad spectrum of learning options (including video, audio, books, bootcamps, live events, and practice labs), organizations can meaningfully increase learner engagement and retention. Skillsoft’s offerings are delivered primarily through Percipio, the Company’s award-winning, AI-driven, immersive learning platform purpose built to make learning easier, more accessible, and more effective.

~~As of June 30, 2019,~~References in the ~~Company had not commenced any operations. All activity for the period from April 11, 2019 (inception) through June 30, 2019 relates~~accompanying footnotes to the Company’s formation and the initial public offering (“Initial Public Offering”), which is described below. The Company will not generate any operating revenues until after the completion of its initial Business Combination, at the earliest. The Company will generate non-operating income in the form of interest income from the proceeds derived from the Initial Public Offering.

The registration statement for the Company’s Initial Public Offering was declared effective on June 26, 2019 2019. On July 1, 2019, the Company consummated the Initial Public Offering of 69,000,000 units (the “Units” and, with respectfiscal year refer to the ~~shares~~fiscal year ended January 31 of ~~Class A common stock included in~~that year (e.g. fiscal 2022 is the Units sold, the “Public Shares”), which includes the full exercise by the underwriter of the over-allotment option to purchase an additional 9,000,000 Units, at $10.00 per Unit, generating gross proceeds of $690,000,000, which is described in Note 3.

Simultaneously with the closing of the Initial Public Offering, the Company consummated the sale of 15,800,000 warrants (the “Private Placement Warrants”) at a price of $1.00 per Private Placement Warrant in a private placement to Churchill Sponsor II LLC, a Delaware limited liability company (the “Sponsor”), generating gross proceeds of $15,800,000, which is described in Note 4.

Transaction costs amounted to $34,319,807 consisting of $12,212,000 of underwriting discount, $21,371,000 of deferred underwriting discount and $736,807 of other offering costs. In addition, $2,633,175 of cash was held outside of the Trust Account (as defined below) and is available for working capital purposes.

Following the closing of the Initial Public Offering on July 1, 2019, an amount of $690,000,000 ($10.00 per Unit) from the net proceeds of the sale of the Units in the Initial Public Offering and the sale of the Private Placement Warrants was placed in a trust account (the “Trust Account”) which will be invested in U.S. government securities, within the meaning set forth in Section 2(a)(16) of the Investment Company Act, with a maturity of 185 days or less or in any open-ended investment company that holds itself out as a money market fund selected by the Company meeting the conditions of Rule 2a-7 of the Investment Company Act, as determined by the Company, until the earlier of: (i) the completion of a Business Combination or (ii) the distribution of the Trust Account, as described below, except that interest earned on the Trust Account can be released to the Company to fund working capital requirements, subject to an annual limit of $250,000 and to pay its tax obligations.

The Company’s management has broad discretion with respect to the specific application of the net proceeds of the Initial Public Offering and the sale of the Private Placement Warrants, although substantially all of the net proceeds are intended to be applied generally toward consummating a Business Combination. There is no assurance that the Company will be able to complete a Business Combination successfully. The Company must complete an initial Business Combination having an aggregate fair market value of at least 80% of the assets held in the Trust Account (excluding the deferred underwriting commissions and taxes payable) at the time of the agreement to enter into the initial Business Combination. 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 of 1940, as amended (the “Investment Company Act”fiscal year ended January 31, 2022).

The Company will provide its holders of the outstanding Public Shares (the “public stockholders”) 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 stockholder meeting called to approve the Business Combination or (ii) by means of a tender offer. The decision as to whether the Company will seek stockholder approval of a Business Combination or conduct a tender offer will be made by the Company, solely in its discretion. The public stockholders will be entitled to redeem their Public Shares for a pro rata portion of the amount then in the Trust Account ($10.00 per Public Share, plus any pro rata interest, net of amounts withdrawn for working capital requirements, subject to an annual limit of $250,000 and to pay its taxes (“permitted withdrawals”)). The per-share amount to be distributed to public stockholders 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). There will be no redemption rights upon the completion of a Business Combination with respect to the Company’s warrants.

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, if the Company seeks stockholder approval, a majority of the shares voted are voted in favor of the Business Combination. If a stockholder vote is not required by law or stock exchange requirements and the Company does not decide to hold a stockholder vote for business or other legal reasons, the Company will, pursuant to its Amended and Restated Certificate of Incorporation (the “Amended and Restated Certificate of Incorporation”), conduct the redemptions pursuant to the tender offer rules of the U.S. Securities and Exchange Commission (“SEC”) and file tender offer documents with the SEC prior to completing a Business Combination. If, however, stockholder approval of the transaction is required by law, or the Company decides to obtain stockholder 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. If the Company seeks stockholder approval in connection with a Business Combination, the Company’s Sponsor and its permitted transferees 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 approving a Business Combination. Additionally, each public stockholder may elect to redeem their Public Shares irrespective of whether they vote for or against the proposed transaction.

~~CHURCHILL CAPITAL CORP II~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~JUNE 30, 2019~~

~~(Unaudited)~~

If the Company seeks stockholder approval of a Business Combination and it does not conduct redemptions pursuant to the tender offer rules, the Amended and Restated Certificate of Incorporation provides that a public stockholder, together with any affiliate of such stockholder or any other person with whom such stockholder 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 Public Shares, without the prior consent of the Company.

The Sponsor has agreed (a) to waive its redemption rights with respect to its Founder Shares and Public Shares held by it in connection with the completion of a Business Combination, (b) to waive its rights to liquidating distributions from the Trust Account with respect to its Founder Shares if the Company fails to consummate a Business Combination within the Combination Window (as defined below) and (c) not to propose an amendment to the Company’s Amended and Restated Certificate of Incorporation that would affect the substance or timing of the Company’s obligation to redeem 100% of its Public Shares if the Company does not complete a Business Combination, unless the Company provides the public stockholders with the opportunity to redeem their shares in conjunction with any such amendment.

If the Company is unable to complete a Business Combination by July 1, 2021 (or October 1, 2021 if the Company has an executed letter of intent, agreement in principle or definitive agreement for a Business Combination by July 1, 2021) (the “Combination Window”), the Company will (i) cease all operations except for the purpose of winding up, (ii) as promptly as reasonably possible but not more than ten 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 (net of permitted withdrawals and up to $100,000 of interest to pay dissolution expenses), divided by the number of then outstanding Public Shares, which redemption will completely extinguish public stockholders’ rights as stockholders (including the right to receive further liquidating distributions, if any), subject to applicable law, and (iii) as promptly as reasonably possible following such redemption, subject to the approval of the Company’s remaining stockholders and the Company’s board of directors, dissolve and liquidate, subject in each case to the Company’s obligations under Delaware law to provide for claims of creditors and the requirements of other applicable law. There will be no redemption rights or liquidating distributions with respect to the Company’s warrants, which will expire worthless if the Company fails to complete a Business Combination within the Combination Window.

The Sponsor has agreed to waive its liquidation rights with respect to the Founder Shares if the Company fails to complete a Business Combination within the Combination Window. However, if the Sponsor acquires Public Shares in or after the Initial Public Offering, such Public Shares will be entitled to liquidating distributions from the Trust Account if the Company fails to complete a Business Combination within the Combination Window. 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 Window and, in such event, such amounts will be included with the other funds held in the Trust Account that will be available to fund the redemption of the Public Shares. In the event of such distribution, it is possible that the per share value of the assets remaining available for distribution will be less than the Initial Public Offering price per Unit ($10.00).

In order to protect the amounts held in the Trust Account, the Sponsor has agreed to be liable to the Company if and to the extent any claims by a third party (other than the Company’s independent registered public accounting firm) 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 similar agreement, reduce the amount of funds in the Trust Account to below (i) $10.00 per Public Share or (ii) the amount per Public Share held in the Trust Account as of the liquidation of the Trust Account, if less than $10.00 per Public Shares due to reductions in the value of the trust assets, in each case net of permitted withdrawals. This liability will not apply with respect to any claims by a third party who executed a waiver of any and all rights to seek access to the Trust Account or 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”). Moreover, in the event that an executed waiver is deemed to be unenforceable against a third party, the 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 the Sponsor will have to indemnify the Trust Account due to claims of creditors by endeavoring to have all vendors, service providers, 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.

~~CHURCHILL CAPITAL CORP II~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~JUNE 30, 2019~~

~~(Unaudited)~~

~~Note 2 — Summary of Significant Accounting Policies~~

Basis of ~~Presentation~~Financial Statement Preparation

The accompanying condensed consolidated financial statements include the accounts of Skillsoft (Successor) and Software Luxembourg (Predecessor (SLH)) and their wholly owned subsidiaries. These financial statements are unaudited. However, in the opinion of management, the condensed consolidated financial statements reflect all normal and recurring adjustments necessary for their fair statement. Interim results are not necessarily indicative of results expected for any other interim period or a full year. We prepared the accompanying unaudited condensed consolidated financial statements ~~have been prepared~~ in accordance with the instructions for Form 10-Q and Article 8 of Regulation S-X and, therefore, include all information and footnotes necessary for a complete presentation of operations, comprehensive income (loss), financial position, changes in stockholders’ equity (deficit) and cash flows in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”) ~~for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in~~. The financial statements ~~prepared~~contained in ~~accordance with GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for~~these interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed financial statements include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position, operating results and cash flows for the periods presented.

~~The accompanying unaudited condensed~~ financial statements should be read in conjunction with the ~~Company’s prospectus for its Initial Public Offering as filed with~~audited consolidated financial statements and the ~~SEC on June 28, 2019, as well as~~notes thereto included in the Company’s ~~Current Reports~~Annual Report on Form ~~8-K, as filed with the SEC on July 2, 2019 and July 8, 2019. The interim results~~10-K for the ~~period from April 11, 2019 (inception) through June 30, 2019 are not necessarily indicative of the results to be expected for the period from April 11, 2019 (inception) through December~~fiscal year ended January 31, ~~2019 or for any future periods.~~

~~Emerging Growth Company~~

2022.

The Company is an “emerging growth company,” as defined in Section 2(a) of the Securities Act of 1933, as amended, as modified by the Jumpstart Our Business Startups Act of 2012 (the ~~“JOBS Act”)~~“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 independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, 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 stockholder approval of any golden parachute payments not previously approved.

Principles of Consolidation

~~Further, Section 102(b)(1)~~

The accompanying condensed consolidated financial statements include the accounts 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~~Company and its wholly owned subsidiaries. All material intercompany transactions and balances 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 a 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 differencesbeen eliminated in ~~accounting standards used.~~consolidation.

Use of Estimates

The preparation of ~~the~~condensed consolidated financial statements in conformity with U.S. GAAP requires ~~the Company’s~~ management to make estimates and assumptions that affect the reported amounts of assets and liabilities and ~~disclosure~~disclosures of contingent assets and liabilities at the ~~date~~dates of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the ~~reporting period.~~reported periods. Actual results could differ from our estimates.

(2) Summary of Significant Accounting Policies

~~Making estimates~~The Company’s significant accounting policies are discussed in Note 2—Summary of Significant Accounting Policies to the financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended January 31, 2022. There have been no changes to these policies during the six months ended July 31, 2022.

Table of Contents

Recently Adopted Accounting Guidance

On October 28, 2021, the Financial Accounting Standards Boards (“FASB”) issued ASU 2021-08 – Business Combinations (Topic 805):Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”). ASU 2021-08 requires an acquirer in a business combination to recognize and measure deferred revenue from acquired contracts using the revenue recognition guidance in Accounting Standards Codification Topic 606, rather than the prior requirement to record deferred revenue at fair value. ASU 2021-08 allows for immediate adoption on a retrospective basis for all business combinations that have occurred since the beginning of the annual period that includes the interim period of adoption. The Company elected to adopt ASU 2021-08 early on a retrospective basis, effective at the beginning of the Successor period on June 11, 2021.

The adoption of ASU 2021-08 also resulted in the increase of goodwill by $123.5 million attributable to the acquisitions of Software Luxembourg, Global Knowledge and Pluma Inc. during the period ended July 31, 2021, as a result of the revised measurement of deferred revenue for acquisitions.

(3) Business Combinations

(a) Software Luxembourg Holdings S.A. (“Predecessor (SLH)”)

On June 11, 2021, Software Luxembourg Holding S.A. merged with and into Churchill Capital Corp II which subsequently changed its name to Skillsoft Corp.

The Skillsoft Merger was considered a business combination under ASC 805, Business Combinations and was accounted for using the acquisition method of accounting, whereby Churchill was determined to be the accounting acquirer based on its rights to nominate six members of the initial Board of Directors, the size of its voting interest and its rights to appoint the Chief Executive Officer of Skillsoft Corp. and other members of management of the combined company prior to ~~exercise significant judgment. It~~closing.

Under the acquisition method, the acquisition date fair value of the consideration paid by the Company was allocated to the assets acquired and the liabilities assumed based on their estimated fair values.

The following summarizes the purchase consideration (in thousands):


Description	Amount
Class A common stock issued	$	258,000
Class B common stock issued*		48,375
Cash payments		505,000
Second Out Term Loan		20,000
Cash settlement of seller transaction costs		1,308
Total Purchase Price	$	832,683

^*Shares of Class B common stock were converted into Successor Class A common stock at the time of the Skillsoft Merger.

Table of Contents

The Company recorded the fair value of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed as follows (in thousands):



					Updated
	Preliminary Purchase				Preliminary Purchase
Description	Price Allocation		Adjustments ⁽¹⁾⁽²⁾		Price Allocation
Cash, cash equivalents and restricted cash	$	120,273	$	—	$	120,273
Current assets		118,847		706		119,553
Property and equipment		10,825		1,632		12,457
Intangible assets		769,799		(4,701)		765,098
Long term assets		18,629		—		18,629
Total assets acquired		1,038,373		(2,363)		1,036,010
Current liabilities		(49,056)		(350)		(49,406)
Debt, including accounts receivable facility		(552,977)		—		(552,977)
Deferred revenue		(123,300)		(113,917)		(237,217)
Deferred and other tax liabilities		(99,699)		15,920		(83,779)
Long term liabilities		(18,325)		1		(18,324)
Total liabilities assumed		(843,357)		(98,346)		(941,703)
Net assets acquired		195,016		(100,709)		94,307
Goodwill		637,667		100,709		738,376
Total purchase price	$	832,683	$	—	$	832,683

(1)

The increase in deferred revenue (and the corresponding increase to Goodwill by the same amount) is the result of the adoption of ASU 2021-08 in the quarter ended October 31, 2021.

(2)

All other changes represent measurement period adjustments attributable to the Company’s review of inputs and assumptions utilized in valuation models and additional information being obtained on preacquisition liabilities, since the initial purchase price allocation. The measurement period adjustments did not have a significant impact on the Company’s results of operations in prior periods.

The values allocated to identifiable intangible assets and their estimated useful lives are as follows (in thousands):


Description	Amount		Life
Trademark/tradename – Skillsoft	$	84,700	indefinite
Trademark/tradename – SumTotal		5,800	9.6	years
Courseware		186,600	5	years
Proprietary delivery and development software		114,598	2.5-7.6	years
Publishing Rights		41,100	5	years
Customer relationships		271,400	12.6	years
Backlog		60,900	4.6	years
Total	$	765,098

Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer relationships and backlog were valued using the income approach. The trade names were valued using the relief from royalty method. The content and software were valued using the replacement cost approach.

Goodwill represents the excess of the purchase price over the net identifiable tangible and intangible assets acquired. The Company determined that the acquisition of the Predecessor (SLH) resulted in the recognition of goodwill primarily because the acquisition is expected to help the Company to meet its long-term operating profitability objectives through achievement of synergies. The majority of goodwill is not deductible for tax purposes.

The acquired intangible assets and goodwill are subject to review for impairment if indicators of impairment develop and, in the case of goodwill and indefinite-lived intangible assets, at least ~~reasonably possible~~annually.

Table of Contents

The Company incurred $9.8 million in acquisition-related expenses, which primarily consisted of transaction fees and legal, accounting and other professional services that are included in “Recapitalization and acquisition-related costs” in the audited consolidated statement of operations for the year ended January 31, 2022 and the related notes included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on April 18, 2022. Approximately $4.3 million was reported in the period from February 1, 2021 to June 11, 2021 (Predecessor (SLH)) and $5.5 million was reported in the period from June 12, 2021 to January 31, 2022 (Successor).

(b) Albert DE Holdings, Inc. (“Global Knowledge” or “GK”)

On June 11, 2021, GK and its subsidiaries were acquired by Skillsoft, in conjunction with, and just subsequent to, its merger with Churchill Capital Corp II (then becoming the merged Company).

The acquisition was accounted for as a business combination under ASC 805, Business Combinations, utilizing the acquisition method. Under the acquisition method, the acquisition date fair value of the consideration paid by the Company was allocated to the assets acquired and the liabilities assumed based on their estimated fair values.

The following summarized the purchase consideration (in thousands):


Description	Amount
Cash consideration	$	170,199
Warrants Issued		14,000
Joinder Term Loans		70,000
Cash settlement of seller transaction costs		4,251
Total Purchase Price	$	258,450

The Company recorded the fair value of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed as follows (in thousands):




	Preliminary Purchase				Updated Purchase
Description	Price Allocation		Adjustments ⁽¹⁾⁽²⁾		Price Allocation
Cash, cash equivalents	$	17,524	$	157	$	17,681
Current assets		47,849		(2,378)		45,471
Property and equipment		5,531		1,625		7,156
Intangible assets		185,800		200		186,000
Long term assets		12,401		(3,106)		9,295
Total assets acquired		269,105		(3,502)		265,603
Current liabilities		(74,463)		10,952		(63,511)
Deferred revenue		(23,018)		(8,191)		(31,209)
Deferred and other tax liabilities		(16,934)		(8,875)		(25,809)
Long term liabilities		(4,248)		2,177		(2,071)
Total liabilities assumed		(118,663)		(3,937)		(122,600)
Net assets acquired		150,442		(7,439)		143,003
Goodwill		108,008		7,439		115,447
Total Purchase Price	$	258,450	$	—	$	258,450

(1)

The increase in deferred revenue (and the corresponding increase to Goodwill by the same amount) is the result of the adoption of ASU 2021-08 in the quarter ended October 31, 2021.

(2)

Table of Contents

The values allocated to identifiable intangible assets and their estimated useful lives are as follows (in thousands):


Description	Amount		Life
Trademark/tradename	$	25,400	17.6	years
Courseware		1,500	3	years
Proprietary delivery and development software		2,500	0.6	years
Vendor relationships		43,900	2.6	years
Customer relationships		112,700	10.6	years
Total	$	186,000

Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer relationships and vendor relationships were valued using the income approach. The trade name was valued using the relief from royalty method. The courseware and proprietary delivery software were valued using the replacement cost approach.

Goodwill represents the excess of the purchase price over the net identifiable tangible and intangible assets acquired. The Company determined that the ~~estimate~~acquisition of GK resulted in the recognition of goodwill primarily because the acquisition is expected to help the Company to meet its long-term operating profitability objectives through achievement of synergies. The majority of goodwill is not deductible for tax purposes.

The acquired intangible assets and goodwill are subject to review for impairment if indicators of impairment develop and otherwise at least annually.

The Company incurred $1.0 million in acquisition-related expenses, which primarily consisted of transaction fees and legal, accounting and other professional services that are included in “Recapitalization and acquisition-related costs” in the audited consolidated statement of operations for the year ended January 31, 2022 and the related notes included in the Company’s Annual Report on Form 10-K filed with the SEC on April 18, 2022. Approximately $1.0 million was reported in the period from June 12, 2021 to January 31, 2021 (Successor). The Company incurred an additional $1.5 million in GK integration related expenses in the three months and six months ended July 31, 2022, which is included in “Recapitalization and acquisition-related costs” in the accompanying condensed consolidated statement of operations.

On April 4, 2022, the Company acquired Ryzac, Inc (“Codecademy”). Codecademy is a learning platform providing high-demand technical skills to approximately 40 million registered learners in nearly every country worldwide. The platform offers interactive, self-paced courses and hands-on learning in 14 programming languages across multiple domains such as application development, data science, cloud and cybersecurity.

The acquisition was accounted for as a business combination under ASC 805, Business Combinations, utilizing the acquisition method. Under the acquisition method, the acquisition date fair value of the ~~effect~~consideration paid by the Company was allocated to the assets acquired and the liabilities assumed based on their estimated fair values.

The following summarizes the purchase consideration (in thousands):


Description	Amount
Cash payments	$	202,119
Class A common stock issued		182,550
Cash settlement of seller transaction costs and other		1,315
Total Purchase Price	$	385,984

Table of Contents

The Company preliminarily recorded the fair value of the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed as follows (in thousands):



	Preliminary Purchase			Updated Purchase
Description	Price Allocation		Adjustments	Price Allocation
Cash, cash equivalents and restricted cash	$	4,262		$	4,262
Current assets		3,671			3,671
Property and equipment		385			385
Intangible assets		112,000			112,000
Total assets acquired		120,318	—		120,318
Current liabilities		(4,290)			(4,290)
Deferred revenue		(18,396)			(18,396)
Deferred tax liabilities		(21,615)	1,019		(20,596)
Total liabilities assumed		(44,301)	1,019		(43,282)
Net assets acquired		76,017	1,019		77,036
Goodwill		309,967	(1,019)		308,948
Total purchase price	$	385,984	—	$	385,984

The preliminary values allocated to identifiable intangible assets and their estimated useful lives are as follows (in thousands):


Description	Amount		Life
Tradename	$	44,000	13.8	years
Developed Technology		40,000	5	years
Content		18,000	5	years
Customer relationships		10,000	5.8	years
Total	$	112,000

Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a ~~condition, situation~~market participant. The customer relationships were valued using the income approach. The trade name was valued using the relief from royalty method. The courseware and proprietary delivery software were valued using the replacement cost approach.

Goodwill represents the excess of the purchase price over the net identifiable tangible and intangible assets acquired. The Company determined that the acquisition of Codecademy resulted in the recognition of goodwill primarily because the acquisition is expected to help the Company to meet its long-term operating profitability objectives through achievement of synergies. The goodwill is not deductible for tax purposes.

The acquired intangible assets and goodwill are subject to review for impairment if indicators of impairment develop and otherwise at least annually.

The Company incurred $10.2 million in acquisition-related expenses, which primarily consisted of transaction fees and legal, accounting and other professional services that are included in “Recapitalization and acquisition-related expenses” in the accompanying condensed consolidated statement of operations. Approximately $2.5 million and $7.7 million was reporting in the three and six months ended July 31, 2022 (Successor), respectively.

Table of Contents

Unaudited Pro Forma Financial Information

The following unaudited pro forma financial information summarizes the results of operations for the Company as though the acquisitions of Skillsoft, Global Knowledge and Codecademy had occurred on February 1, 2021 (in thousands):


Unaudited Pro Forma Statement of Operations
	Three months		Three months		Six months		Six months
	ended		ended		ended		ended
	July 31, 2022		July 31, 2021		July 31, 2022		July 31, 2021
Revenue	$	140,574	$	154,892	$	283,471	$	292,457
Net loss		(116,984)		(46,614)		(161,375)		(69,961)

The unaudited pro forma financial information does not assume any impacts from revenue, cost or ~~set~~other operating synergies that could be generated as a result of the acquisitions. The unaudited pro forma financial information is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved had the acquisitions been consummated on February 1, 2021.

Other Acquisitions

On June 30, 2021, the Company acquired Pluma, Inc. The acquisition enhances the Company’s leadership development offerings, adds a new modality to its blended learning model, and allows the Company to now offer a premium individualized coaching experience. Cash paid for Pluma in the Successor period was lower than the agreed upon purchase price of Pluma for $22 million due to a contractual holdback and working capital adjustment. The fair value of the net assets acquired included $17.8 million of goodwill and $8.7 million of identified intangible assets, which had a weighted average life of 7.4 years. The goodwill is not deductible for tax purposes. The business is reported as part of the Company’s Skillsoft reportable segment. Pro forma information and acquisition expenses have not been presented because such information is not material to the financial statements.

Measurement Period

The preliminary purchase price allocation for the Codecademy acquisition described above are based on initial estimates and provisional amounts. In accordance with ASC 805-10-25-13, if the initial accounting for a business combination is incomplete by the end of the reporting period in which the combination occurs, the acquirer shall report in its financial statements provisional amounts for the items for which the accounting is incomplete. During the measurement period, the acquirer shall adjust the provisional amounts recognized at the acquisition date to reflect new information obtained about facts and circumstances that existed as of the acquisition date that, if known, would have affected the measurement of the amounts recognized as of that date. For the Codecademy acquisition, which occurred in the three months ended April 30, 2022, the Company is still evaluating and refining inputs and estimates inherent in (i) the valuation of intangible assets, (ii) deferred income taxes, (iii) valuation of tangible assets and (iv) the accuracy and completeness of liabilities.

(4) Discontinued Operations

On June 12, 2022, Skillsoft entered into a Stock Purchase Agreement (the “Purchase Agreement”), by and among Skillsoft, Skillsoft (US) Corporation (“Seller”), Amber Holding Inc. (“SumTotal”), and Cornerstone OnDemand, Inc. (“Buyer”), pursuant to which, subject to the certain terms and conditions contained therein, Seller agreed to sell, and Buyer agreed to purchase, all of Seller’s right, title and interest in and to one hundred percent (100%) of the outstanding shares of capital stock of SumTotal. The Transaction closed on August 15, 2022.

At the closing of the Transaction, Skillsoft received net proceeds of $176.7 million, subject to customary adjustments as set forth in the Purchase Agreement, including adjustments based on the working capital, cash and indebtedness of SumTotal and its direct and indirect subsidiaries as of the closing date.

In connection with the closing of the Transaction, the parties to the Purchase Agreement entered into certain other agreements, including a transition services agreement pursuant to which each of Seller and Buyer agreed to provide the other party with certain transition services for a limited period following the closing.

Table of Contents

The Company determined that the Transaction met the criteria to be classified as discontinued operations, and its assets and liabilities held for sale, as of June 12, 2022. Accordingly, the Company classified the assets and liabilities of the discontinued operations as held for sale in our consolidated balance sheets at the ~~date~~lower of carrying amount or fair value less cost to sell. Classification for the assets and liabilities in comparative periods retained their previous classification as current or long-term. No losses were recognized upon classification of the discontinued operations assets and liabilities as held for sale. Depreciation and amortization ceased on assets classified as held for sale. The operating results of SumTotal are reported as discontinued operations, for all periods presented, as the disposition reflects a strategic shift that has, or will have, a major effect on our operations and financial ~~statements, which management considered~~results.

The financial results of SumTotal are presented as Income from discontinued operations, net of tax on our condensed consolidated Statement of Operations. The following table presents financial results of SumTotal for all periods presented in ~~formulating its estimate, could change in~~our condensed consolidated Statement of Operations (in thousands):


	Quarter to Date Results
	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Three Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Revenues:
Total revenues	$	27,453	$	15,546	$	13,121
Operating expenses:
Costs of revenues		8,152		5,716		4,411
Content and software development		4,849		3,670		2,967
Selling and marketing		5,385		2,584		2,533
General and administrative		289		249		203
Amortization of intangible assets		2,049		1,530		1,384
Recapitalization and acquisition-related costs		422		95		79
Restructuring		172		29		(330)
Total operating expenses		21,318		13,873		11,247
Operating income from discontinued operations		6,135		1,673		1,874
Other income (expense), net		507		295		(345)
Interest income		6		3		1
Interest expense		(576)		(591)		(17)
Income from discontinued operations before income taxes		6,072		1,380		1,513
Provision for income taxes		255		3,911		(1,155)
Net income from discontinued operations	$	5,817	$	(2,531)	$	2,668

Table of Contents


	Year to Date Results
	Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)
	Six Months		From		From
	Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021
Revenues:
Total revenues	$	56,528	$	15,546	$	37,142
Operating expenses:
Costs of revenues		17,776		5,716		13,838
Content and software development		11,289		3,670		9,072
Selling and marketing		10,707		2,584		7,539
General and administrative		663		249		746
Amortization of intangible assets		6,345		1,530		4,410
Recapitalization and acquisition-related costs		553		95		297
Restructuring		201		29		(127)
Total operating expenses		47,534		13,873		35,775
Operating income from discontinued operations		8,994		1,673		1,367
Other income (expense), net		458		295		(326)
Interest income		12		3		4
Interest expense		(1,320)		(591)		(57)
Income from discontinued operations before income taxes		8,144		1,380		988
Provision for (benefit from) income taxes		852		3,911		(187)
Net income from discontinued operations	$	7,292	$	(2,531)	$	1,175

The following table presents the ~~near term due to one or more future confirming events. Accordingly,~~aggregate carrying amounts of the ~~actual results could differ significantly from those estimates.~~classes of assets and liabilities of discontinued operations of SumTotal (in thousands):


	Successor		Successor
	July 31, 2022		January 31, 2022
Carrying amount of assets included as part of discontinued operations
Cash and cash equivalents	$	7,527	$	16,496
Restricted cash		235		236
Accounts receivable		26,890		38,587
Prepaid expenses and other current assets		9,427		8,755
Current assets of discontinued operations		44,079		64,074
Property and equipment, net		5,162		6,609
Goodwill		75,217		75,693
Intangible assets, net		69,624		75,628
Right of use assets		1,638		1,937
Other assets		4,402		4,945
Long-term assets of discontinued operations		156,043		164,812
Total assets classified as discontinued operations in the condensed consolidated balance sheet	$	200,122	$	228,886

Carrying amounts of liabilities included as part of discontinued operations:
Accounts payable	$	1,152	$	1,502
Accrued compensation		6,681		10,293
Accrued expenses and other current liabilities		3,186		3,260
Lease liabilities		534		508
Deferred revenue		63,181		71,904
Current liabilities of discontinued operations		74,734		87,467
Deferred tax liabilities		568		516
Long term lease liabilities		1,270		1,605
Other long-term liabilities		254		305
Current liabilities of discontinued operations		2,092		2,426
Total liabilities classified as discontinued operations in the condensed consolidated balance sheet	$	76,826	$	89,893

~~Deferred offering costs~~

Table of Contents

~~Offering costs consist~~

(5) Intangible Assets

Intangible assets consisted of ~~legal, accounting, underwriting fees and other costs incurred through~~ the ~~balance sheet date that are directly~~following (in thousands):


	July 31, 2022 (Successor)						January 31, 2022 (Predecessor (SLH))
	Gross				Net		Gross				Net
	Carrying		Accumulated		Carrying		Carrying		Accumulated		Carrying
	Amount		Amortization		Amount		Amount		Amortization		Amount
Developed software/ courseware	$	367,511	$	83,581	$	283,930	$	300,771	$	43,687	$	257,084
Customer contracts/ relationships		342,300		26,843		315,457		332,300		10,436		321,864
Vendor relationships		43,900		29,765		14,135		43,900		21,219		22,681
Trademarks and trade names		45,500		1,675		43,825		3,900		373		3,527
Publishing rights		41,100		9,339		31,761		41,100		5,229		35,871
Backlog		49,700		18,843		30,857		49,700		4,906		44,794
Skillsoft trademark		84,700		—		84,700		84,700		—		84,700
Global Knowledge trademark		25,400		3,554		21,846		25,400		2,062		23,338
Total	$	1,000,111	$	173,600	$	826,511	$	881,771	$	87,912	$	793,859

Amortization expense related to the ~~Initial Public Offering. Offering costs amounting~~existing finite-lived intangible assets is expected to ~~$34,319,807~~be as follows (in thousands):


Fiscal Year	Amortization Expense
2023 (remaining 6 months)	$	86,728
2024		151,255
2025		130,557
2026		126,571
2027		80,867
Thereafter		165,833
Total	$	741,811

Amortization expense related to intangible assets in the aggregate was $45.2 million and $84.8 million for the three and six months ended July 31, 2022 (Successor) and $18.5 million, $14.6 million and $46.5 million for the period from June 12, 2021 through July 31, 2021 (Successor), May 1, 2021 through June 11, 2021 (Predecessor (SLH)) and February 1, 2021 through June 11, 2021 (Predecessor (SLH)), respectively.

Fresh-start Reporting for Intangible Assets (Predecessor (SLH))

In accordance with ASC 852, with the application of fresh-start reporting, the Company allocated its reorganization value to its individual assets based on their estimated fair values in conformity with ASC 805, including those of intangible assets.

Intangible assets were ~~charged to stockholders’ equity~~measured based upon ~~the completion~~estimates of the ~~Initial Public Offering.~~future performance and cash from the Successor Company at emergence. Values and useful lives assigned to intangible assets were based on estimated value and use of these assets by a market participant. The customer contracts/relationships and backlog were valued using the income approach. The trademarks and trade names were valued using the relief from royalty method. The income approach determines fair value by estimating the after-tax cash flows attributable to an identified asset over its useful life (Level 3 inputs) and then discounting these after-tax cash flows back to a present value. The developed software/courseware and publishing rights were valued using the replacement cost approach. The cost approach determines fair value by estimating the cost to replace or reproduce an asset at current prices and is reduced for functional and economic obsolescence.

Impairment of Goodwill and Intangible Assets

~~CHURCHILL CAPITAL CORP II~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~Goodwill represents the excess of the purchase price in a business combination over the fair value of net tangible and intangible assets acquired. Goodwill in fresh-start accounting results when the reorganization value of the emerging entity exceeds what can be attributed to specific tangible or identified intangible assets. The Company tests goodwill for impairment during the fourth quarter every year in

Table of Contents

~~JUNE 30, 2019~~

~~(Unaudited)~~

accordance with ASC 350, Intangibles — Goodwill (“ASC 350”). In connection with the impairment evaluation, the Company may first consider qualitative factors to determine whether the existence of events or circumstances indicates that it is more likely than not (i.e., a likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount. Performing a quantitative goodwill impairment test is not necessary if an entity determines based on this assessment that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount. If the Company fails or elects to bypass the qualitative assessment, the goodwill impairment test must be performed. This test requires a comparison of the carrying value of the reporting unit to its estimated fair value. If the carrying value of a reporting unit’s goodwill exceeds its implied fair value, an impairment loss equal to the difference is recorded, not to exceed the amount of goodwill allocated to the reporting unit. In determining reporting units, the Company first identifies its operating segments, and then assesses whether any components of these segments constitute a business for which discrete financial information is available and where segment management regularly reviews the operating results of that component.

~~Income Taxes~~Intangible assets arising from business combinations are generally recorded based upon estimates of the future performance and cash flows from the acquired business. The Company uses an income approach to determine the estimated fair value of certain identifiable intangible assets including customer relationships and trade names and uses a cost approach for other identifiable intangible assets, including developed software/courseware. The income approach determines fair value by estimating the after-tax cash flows attributable to an identified asset over its useful life (Level 3 inputs) and then discounting these after-tax cash flows back to a present value. The cost approach determines fair value by estimating the cost to replace or reproduce an asset at current prices and is reduced for functional and economic obsolescence. Developed technology represents patented and unpatented technology and know-how. Customer contracts and relationships represents established relationships with customers, which provide a ready channel for the sale of additional content and services. Trademarks and tradenames represent acquired product names and marks that the Company intends to continue to utilize.

The Company ~~follows~~reviews intangible assets subject to amortization at least annually to determine if any adverse conditions exist or a change in circumstances has occurred that would indicate impairment or a change in remaining useful life. Conditions that would indicate impairment and trigger a more frequent impairment assessment include, but are not limited to, a significant adverse change in legal factors or business climate that could affect the value of an asset, or an adverse action or assessment by a regulator. The Company reviews indefinite-lived intangible assets, including goodwill and ~~liability method~~certain trademarks, during the fourth quarter of ~~accounting~~each year for ~~income taxes under~~impairment, or more frequently if certain indicators are present or changes in circumstances suggest that impairment may exist and reassesses their classification as indefinite-lived assets.

During the three months ended July 31, 2022, the Company’s Global Knowledge instructor led training (“ILT”) business experienced a significant decline in bookings and GAAP revenue compared to the corresponding period in the prior year. Management believes the poor performance is due to a variety of factors, including (i) reduced corporate spending as customers brace for the potential of a recessionary environment, (ii) difficulty maintaining adequate sales capacity in a challenging labor market for employers and (iii) evolving customer preferences with respect to training and ILT in a post COVID environment.

In light of the circumstances and indicators of impairment described above, management first considered whether any impairment was present for the Global Knowledge long-lived assets group, concluding that no such impairments were present after conducting an undiscounted cash flow recoverability test.

In accordance with ASC ~~740, “Income Taxes.” Deferred~~350, management next considered whether there were any indicators of impairment for Global Knowledge goodwill, concluding that triggering events had occurred, necessitating an interim goodwill impairment test as of July 31, 2022. In comparing the estimated fair value of the Global Knowledge reporting unit to its carrying value, the Company considered the results of both a discounted cash flow (“DCF”) analysis and a market multiples approach. The results of the impairment test performed indicated that the carrying value of the Global Knowledge reporting unit exceeded its estimated fair value. Based on the results of the goodwill impairment testing procedures, the Company recorded a $70.5 million goodwill impairment for the three and six months ended July 31, 2022. The Company believes that its procedures for estimating gross future cash flows for each intangible asset are reasonable and consistent with current market conditions for each of the dates when impairment testing was performed.

Table of Contents

A roll forward of goodwill is as follows:


Description	Skillsoft		GK		Consolidated
Goodwill, net January 31, 2022 (Successor)	$	680,500	$	115,311	$	795,811
Foreign currency translation adjustment		(102)		(730)		(832)
Acquisition of Codecademy		309,967		—		309,967
Measurement period adjustments		—		(614)		(614)
Goodwill, net April 30, 2022 (Successor)	$	990,365	$	113,967	$	1,104,332
Foreign currency translation adjustment		(36)		(422)		(458)
Impairment of goodwill		—		(70,475)		(70,475)
Measurement period adjustments		(819)		126		(693)
Goodwill, net July 31, 2022 (Successor)	$	989,510	$	43,196	$	1,032,706

As of July 31, 2022 and January 31, 2022, there were $70.5 million and $0.0 million, respectively, of accumulated impairment losses for the Global Knowledge segment.

As of July 31, 2022 and January 31, 2022, there were no accumulated impairment losses for the Skillsoft segment.

(6) Taxes

For the three months and six months ended July 31, 2022 (Successor), the Company recorded a tax benefit on continuing operations of $3.1 million and $25.4 million, respectively on pretax loss of $130.4 million and $175.8 million, respectively. The tax benefit reflects the impact of non-deductible items, current period changes in the Company’s valuation allowance on its deferred tax assets and the impact of foreign rate differential.

For the successor period from June 12, 2021 through July 31, 2021, the Company recorded a tax benefit on continuing operations of $2.0 million on pretax loss of $11.3 million. The tax benefit reflects the impact of non-deductible items, current period changes in the Company’s valuation allowance on its deferred tax assets and the impact of foreign rate differential.

For the predecessor period from May 1, 2021 through June 11, 2021 the Company recorded a tax benefit of $0.5 million on pretax loss of $15.0 million. For the processor period from February 1, 2021 through June 11, 2021, the Company recorded a tax benefit of $3.5 million on pretax loss of $54.0 million. The tax benefit for these periods reflected the impact of non-deductible items, current period changes in the Company’s valuation allowance on its deferred tax assets and the impact of foreign rate differential.

(7) Restructuring

In connection with the Company’s acquisition integration process and workplace flexibility policy, it has continued its initiatives and commitment to reduce its costs and better align operating expenses with existing economic conditions and its operating model. During the three and six months ended July 31, 2022 (Successor), the Company recorded restructuring charges of $4.3 million and $8.3 million, respectively, for the severance costs and the abandonment of right-of-use assets.

In January 2021, the Company committed to a restructuring plan that encompassed a series of measures intended to improve its operating efficiency, competitiveness and business profitability. These included workforce reductions and consolidation of facilities as it is adopting new work arrangements for certain locations. The Company recorded restructuring charges of $0.3 million and recoveries of $0.6 million during the period of June 12, 2021 to July 31, 2021 (Successor) and the period of February 1, 2021 to June 11, 2021 (Predecessor (SLH)), respectively, as a result of severance cost estimate changes.

(8) Leases, Commitments and Contingencies

Leases

The Company measured Skillsoft and Global Knowledge’s legacy lease agreements as if the leases were new at the acquisition date and applied the provisions of Topic 842. This resulted in the recognition of right-of-use (ROU) assets and lease liabilities of $16.3 million and $18.5 million, respectively, as of July 31, 2022. All leases are classified as operating leases.

Table of Contents

The Company’s lease portfolio includes office space, training centers, and vehicles to support its research and development activities, sales operations and other corporate and administrative functions in North America, Europe and Asia. The Company’s leases have remaining terms of one year to twelve years. Some of the Company’s leases include options to extend or terminate the lease prior to the end of the agreed upon lease term. For purposes of calculating lease liabilities, lease terms include options to extend or terminate the lease when it is reasonably certain that the Company will exercise such options.

Operating lease ROU assets and liabilities are recognized based on the present value of the future minimum lease payments over the expected lease term. As the Company’s operating leases generally do not provide an implicit rate, the Company uses an estimated incremental borrowing rate in determining the present value of future payments. The Company elected the package of practical expedients permitted under the transition guidance which were applied consistently to all of the Company’s leases that commenced before the acquisition date. The Company also elected the short-term lease recognition exemption for ~~the estimated future tax consequences attributable to differences between the financial statements carrying amounts of existing~~all qualifying leases, where ROU assets and ~~liabilities and their respective tax bases. Deferred tax assets and~~lease liabilities are ~~measured using enacted tax rates expected to apply to taxable income~~not recognized for leases with the remaining terms of less than one year.

The operating leases are included in the ~~years in which those temporary differences are expected to be recovered or settled. The effect~~caption “Right of use assets”, “Lease Liabilities”, and “Long-term lease liabilities” on ~~deferred tax assets and liabilities of a change in tax rates is recognized in income in~~ the ~~period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.~~

ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statements recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and no amounts accrued for interest and penaltiesCompany’s condensed consolidated balance sheets as of ~~June 30, 2019.~~July 31, 2022. The ~~Company~~weighted-average remaining lease term of the Company’s operating leases is ~~currently not aware~~5.9 years as of ~~any issues under review that could result in significant~~July 31, 2022. Lease costs for minimum lease payments ~~accruals or material deviation from its position.~~are recognized on a straight-line basis over the lease term. The ~~Company is subject to income tax examinations by major taxing authorities since inception.~~

~~The provision for income taxes was deemed to be immaterial~~lease costs were $1.1 million and related cash payments were $2.3 million for the period from ~~April~~February 1, 2021 to June 11, ~~2019 (inception) through June 30, 2019.~~

~~Net Loss Per Common Share~~

Net loss per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period, excluding shares of common stock subject to forfeiture. Weighted average shares2021 (Predecessor (SLH)). The lease costs were ~~reduced for the effect of an aggregate of 2,250,000 shares of common stock that~~$1.1 million and related cash payments were subject to forfeiture if the over-allotment option was not exercised by the underwriters (see Note 7). At June 30, 2019, the Company did not have any dilutive securities and other contracts that could, potentially, be exercised or converted into shares of common stock and then share in the earnings of the Company. As a result, diluted loss per share is the same as basic loss per share$1.7 million for the period ~~presented.~~from June 12, 2021 to July 31, 2021 (Successor). The lease costs were $3.7 million and related cash payments were $4.2 million for the six months ended July 31, 2022 (Successor). Lease costs are included within content and software development, selling and marketing, and general and administrative lines on the condensed consolidated statements of operations, and the operating leases related cash payments were included in the operating cash flows on the condensed consolidated statements of cash flows. Short-term lease costs and variable lease costs are not material.

The table below reconciles the undiscounted future minimum lease payments under non-cancellable leases to the total lease liabilities recognized on the condensed consolidated balance sheets as of July 31, 2022 (Successor):

~~Concentration of Credit Risk~~


Fiscal Year Ended January 31 (in thousands):	Operating Leases
2023 (excluding 6 months ended July 31, 2022)	$	3,165
2024		4,832
2025		3,393
2026		2,069
2027		2,191
Thereafter		4,924
Total future minimum lease payments		20,574
Less effects of discounting		(2,033)
Total lease liabilities	$	18,541

Reported as of July 31, 2022
Lease liabilities	$	5,036
Long-term lease liabilities		13,505
Total lease liabilities	$	18,541

Litigation

~~Financial instruments that potentially subject~~

From time to time, the Company is a party to ~~concentrations~~or may be threatened with litigation in the ordinary course of ~~credit risk consist~~its business. The Company regularly analyzes current information, including, as applicable, the Company’s defense and insurance coverage and, as necessary, provides accruals for probable and estimable liabilities for the eventual disposition of these matters.

On March 14, 2022, a ~~cash account~~putative Company stockholder filed a complaint in ~~a financial institution, which, at times, may exceed~~ the ~~Federal Depository Insurance Coverage~~United States District Court for the Eastern District of ~~$250,000. At June 30, 2019,~~New York, captioned Newton v. Skillsoft Corp., et al., No. 1:22-cv-01383 (E.D.N.Y.), against the Company and the members of its Board of Directors. On May 29, 2022, this case was dismissed. The complaint generally alleged that the definitive proxy statement filed

Table of Contents

by the Company with the SEC in connection with the Codecademy acquisition contained misstatements and omissions in violation of Section 14(a) of the Securities Exchange Act of 1934 and Rule 14a-9 promulgated thereunder by the SEC.

The items noted above, and any potential liability, do not currently meet the accounting criteria of probable and estimable. Therefore the Company has not ~~experienced losses on this account~~accrued any related liability as of July 31, 2022.

Guarantees

The Company’s software license arrangements and ~~management believes~~hosting services are typically warranted to perform in a manner consistent with general industry standards that are reasonably applicable and substantially in accordance with the Company’s product documentation under normal use and circumstances. The Company’s arrangements also include certain provisions for indemnifying customers against liabilities if its products or services infringe a third party’s intellectual property right.

The Company has entered into service level agreements with some of its hosted application customers warranting certain levels of uptime reliability and such agreements permit those customers to receive credits against monthly hosting fees or terminate their agreements in the event that the Company isfails to meet those levels for an agreed upon period of time.

To date, the Company has not ~~exposed~~incurred any material costs as a result of such indemnifications or commitments and has not accrued any liabilities related to ~~significant risks on~~ such ~~account.~~

~~Fair Value of Financial Instruments~~

The fair value of the Company’s assets and liabilities, which qualify as financial instruments under ASC 820, “Fair Value Measurements and Disclosures,” approximates the carrying amounts representedobligations in the accompanying ~~balance sheet, primarily due to their short-term nature.~~

~~Recent Accounting Pronouncements~~

~~Management does not believe that any recently issued, but not yet effective, accounting pronouncements, if currently adopted, would have a material effect on the Company’s~~ condensed consolidated financial statements.

(9) Long-Term Debt

~~Note 3 — Public Offering~~Debt consisted of the following (in thousands):


	Successor		Successor
	July 31, 2022		January 31, 2022
Term Loan - current portion	$	6,404	$	4,800
Term Loan - mandatory prepayment from SumTotal sale		31,391		—
Current maturities of long-term debt	$	37,795	$	4,800

Term Loan - long-term portion		597,803		474,000
Less: Original Issue Discount - long-term portion		(8,962)		(6,724)
Less: Deferred Financing Costs - long-term portion		(4,866)		(5,091)
Long-term debt	$	583,975	$	462,185

~~Pursuant~~Term Loan (Successor)

On July 16, 2021, Skillsoft Finance II, Inc. (“Skillsoft Finance II”), a subsidiary of Skillsoft Corp., entered into a Credit Agreement (the “Credit Agreement”), by and among Skillsoft Finance II, as borrower, Skillsoft Finance I, Inc. (“Holdings”), the lenders party thereto and Citibank, N.A., as administrative agent and collateral agent, pursuant to which the ~~Initial Public Offering,~~lenders provided a $480 million term loan facility (the “Term Loan Facility”) to Skillsoft Finance II, the ~~Company sold 69,000,000 Units at a purchase price~~proceeds of ~~$10.00 per Unit,~~ which, ~~includes the full exercise by the underwriter of its option~~together with cash on hand, were used to purchase an additional 9,000,000 Units at $10.00 per Unit. Each Unit consists of one share of Class A common stock and one-third of one redeemable warrant (“Public Warrant”). Each whole Public Warrant entitles the holderrefinance existing debt. The Term Loan Facility is scheduled to ~~purchase one share of Class A common stock at a price of $11.50 per share, subject to adjustment (see Note 7).~~mature on July 16, 2028.

~~Note 4 — Private Placement~~

~~Simultaneously~~In connection with the closing of the Codecademy acquisition, Skillsoft Finance II entered into Amendment No. 1 to the Credit Agreement, dated as of April 4, 2022 (the “First Amendment”), among Skillsoft Finance II, Holdings, certain subsidiaries of Skillsoft Finance II, as guarantors, Citibank N.A., as administrative agent, and the financial institutions parties thereto as Term B-1 Lenders, which amended the Credit Agreement, as amended by the First Amendment, the “Amended Credit Agreement”.

The First Amendment provides for the incurrence of up to $160 million of Term B-1 Loans (the “Term B-1 Loans”) under the Amended Credit Agreement. In addition, the First Amendment, among other things, (a) provides for early opt-in to Secured Overnight Financing Rate (SOFR )for the existing term loans under the Credit Agreement (such existing term loans together with the Term B-1 Loans, the “Initial Term Loans”) and (b) provides for the applicable margin for the Initial ~~Public Offering,~~Term Loans at 4.25% with respect to base rate borrowings and 5.25% with respect to SOFR borrowings.

Table of Contents

The Company received $153.2 million of net proceeds (net of $4.0 million of financing costs and $2.8 million of original issuance discounts) from the ~~Sponsor purchased~~Term Loan Facility on April 4, 2022. The Company used the net proceeds and cash on hand for the closing of the Codecademy acquisition on April 4, 2022.

The refinancing was accounted for as a modification for certain lenders and an ~~aggregate~~extinguishment for other lenders and debt issuance costs and lender fees were accounted for in proportion to whether the related principal balance was considered modified or extinguishments. Accordingly, both newly incurred and deferred financing costs and original issuance discounts of ~~15,800,000 Private Placement Warrants at~~$0.1 million and $2.8 million, respectively, will be amortized as additional interest expense over the term of the Term Loan. Furthermore, $3.9 million of third-party costs incurred were recognized as interest expenses in the accompanying statement of operations for the six months ended July 31, 2022.

Prior to the maturity thereof, the Initial Term Loans will be subject to quarterly amortization payments of 0.25% of the principal amount. The Amended Credit Agreement requires that any prepayment of the Initial Term Loans in connection with a ~~price~~repricing transaction shall be subject to (i) a 2.00% premium on the amount of ~~$1.00 per Private Placement Warrant, for an aggregate purchase price~~Initial Term Loans prepaid if such prepayment occurs prior to July 16, 2022 and (ii) a 1.00% premium on the amount of ~~$15,800,000. Each Private Placement Warrant is exercisable~~Initial Term Loans prepaid in connection with a Repricing Transaction (as defined in the Amended Credit Agreement), if such prepayment occurs on or after July 16, 2022 but on or prior to ~~purchase one share of Class A common stock at a price of $11.50 per share.~~January 16, 2023. The proceeds ~~from~~of the Term B-1 Loans were used by the Company to finance, in part, the Codecademy acquisition, and to pay costs, fees, and expenses related thereto.

On August 15, 2022, pursuant to the Purchase Agreement entered on June 12, 2022 by Skillsoft Corp. (the “Company” or “Seller”) and Cornerstone OnDemand, Inc. (“Buyer”), the Company completed the sale of the Private Placement Warrants were 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 Window, the proceeds from the sale of the Private Placement Warrants will be used to fund the redemption of the Public Shares (subject to the requirements of applicable law) and the Private Placement Warrants will expire worthless. There will be no redemption rights or liquidating distributions from the Trust Account with respect to the Private Placement Warrants.

~~CHURCHILL CAPITAL CORP II~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~JUNE 30, 2019~~

~~(Unaudited)~~

~~Note 5 — Related Party Transactions~~

~~Founder Shares~~

~~In May 2019, the Sponsor purchased 8,625,000 shares (the “Founder Shares”~~one hundred percent (100%) of the outstanding shares of capital stock of Amber Holding Inc. (“SumTotal”) to Buyer. As a result of the asset sale, the Company is obligated to make a mandatory prepayment of $31.4 million to the lenders.

All obligations under the Amended Credit Agreement, and the guarantees of those obligations (as well as certain cash management obligations and interest rate hedging or other swap agreements), are secured by substantially all of Skillsoft Finance II’s personal property as well as those assets of each subsidiary guarantor.

Loan Parties are subject to various affirmative and negative covenants and reporting obligations under the Term Loan Facility. These include, among others, limitations on indebtedness, liens, sale and leaseback transactions, investments, fundamental changes, assets sales, restricted payments, affiliate transactions, and restricted debt payments. Events of default under the Term Loan Facility include non-payment of amounts due to the lenders, violation of covenants, materially incorrect representations, defaults under other material indebtedness, judgments and specified insolvency-related events, certain ERISA events, and invalidity of loan or collateral documents, subject to, in certain instances, specified thresholds, cure periods and exceptions. As of July 31, 2022, the Company is in compliance with all covenants.

The Company’s ~~Class B common stock~~debt outstanding as of July 31, 2022 matures as shown below (in thousands):


Fiscal year ended January 31:
2023 (exclude six months ended July 31, 2022)	$	34,593
2024		6,404
2025		6,404
2026		6,404
2027		6,404
Thereafter		575,389
Total payments		635,598
Less: Current portion		(37,795)
Less: Unamortized original issue discount and issuance costs		(13,828)
Long-term portion	$	583,975

Accounts Receivable Facility (Predecessor and Successor)

On December 20, 2018, the Company entered into a $75.0 million receivables credit agreement, with a termination date of the earliest of 5 years from closing or 45 days before the revolving credit facility maturity or 180 days before the maturity of any term indebtedness greater than $75 million. There are four classes of available receivables for ~~an aggregate price~~sale with advance rates between 50.0% and 85.0%. The

Table of ~~$25,000.~~ Contents

lenders require the Company to deposit receipts from sold receivables to a restricted concentration account. Receivables that have been sold to the lenders must be transferred to the restricted concentration account within two business days of being collected by the Company. The Company accounts for these transactions as borrowings, as the assets being transferred contain the rights to future revenues. Under these agreements, the Company receives the net present value of the accounts receivable balances being transferred. The interest rate on borrowings outstanding under these agreements was 4.6% at July 31, 2022. Borrowings and repayments under these agreements are presented as cash flows from financing activities in the accompanying condensed consolidated statements of cash flows.

On ~~June 7,~~September 19, 2019, the Company ~~effected a stock dividend at one-third~~amended the receivables credit agreement to include Class “B” lending. This increased the facility borrowing capacity to up to $90.0 million. In conjunction with this, it increased the advance rate to 95% across the four classes of ~~one share of Class B common stock for each outstanding share of Class B common stock, resulting in an aggregate of 11,500,000 Founder Shares outstanding.~~ available receivables. All other terms and conditions remained materially the same.

On ~~June 26, 2019,~~August 27, 2020, the Company ~~effected~~amended its accounts receivable facility. In connection with the amendment, additional capacity under the previous accounts receivable facility which had been extended by the private equity sponsor of the Company’s prior owner was eliminated, reducing the maximum capacity of the facility from $90 million to $75 million. The maturity date for the remaining $75 million facility was extended to the earlier of (i) December 2024 or (ii) 90 days prior to the maturity of any corporate debt. The Company submits a ~~further stock dividend~~monthly reconciliation on each month’s settlement date detailing what was collected from the prior months borrowing base and what receivables are being sold during the new borrowing base period to replenish them. If additional receivables are sold to replenish receipts, the funds from the concentration account will be returned to the Company from the restricted concentration account by the administration agent. The reserve balances were $4.3 million at July 31, 2022 and are classified as restricted cash on the balance sheet.

(10) Shareholders’ Equity

Skillsoft Corp. (Successor)

Capitalization

As of ~~one-half~~July 31, 2022, the Company’s authorized share capital consisted of a share of Class B common stock for each outstanding share of Class B common stock, resulting in the Sponsor holding an aggregate of 17,250,000 Founder Shares. All share and per-share amounts have been retroactively restated to reflect the stock dividend. The Founder Shares will automatically convert into375,000,000 shares of Class A common stock, ~~upon consummation of a Business Combination on a one-for-one basis, subject to certain adjustments, as described in Note 7.~~

The Founder Shares included an aggregate of up to 2,250,000 shares subject to forfeiture to the extent that the underwriters’ over-allotment option was not exercised in full or in part, so that the Sponsor would own, on an as-converted basis, 20% of the Company’s issued and outstanding shares after the Initial Public Offering (assuming the Sponsor does not purchase any Units in the Initial Public Offering). As a result of the underwriters’ election to fully exercise their over-allotment option, 2,250,000 Founder Shares are no longer subject to forfeiture.

The Sponsor has agreed, subject to limited exceptions, not to transfer, assign or sell any of its Founder Shares until the earlier to occur of: (A) one year after the completion of a Business Combination or (B) the date on which the Company completes a liquidation, merger, stock exchange, reorganization or similar transaction after a Business Combination that results in all of the Company’s stockholders having the right to exchange their shares of common stock for cash, securities or other property. Notwithstanding the foregoing, if the closing price of the Class A common stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after a Business Combination, the Founder Shares will be released form the lock-up.

~~Promissory Note — Related Party~~

On April 29, 2019, the Sponsor agreed to loan the Company an aggregate of up to $300,000 to cover expenses related to the Initial Public Offering pursuant to a promissory note (the “Promissory Note”). The Promissory Note was non-interest bearing and payable on the earlier of December 31, 2019 or the completion of the Initial Public Offering. At June 30, 2019, borrowings outstanding under the Promissory Note amounted to $200,000. The Promissory Note was repaid in full upon the consummation of the Initial Public Offering on July 1, 2019.

~~Administrative Support Agreement~~

The Company entered into an agreement whereby, commencing on June 26, 2019 through the earlier of the Company’s consummation of a Business Combination and its liquidation, the Company will pay an affiliate of the Sponsor a total of $20,000 per month for office space, administrative and support services.

~~Advisory Fee~~

The Company may engage M. Klein and Company, LLC, an affiliate of the Sponsor, or another affiliate of the Sponsor, as its lead financial advisor in connection with a Business Combination and may pay such affiliate a customary financial advisory fee in an amount that constitutes a market standard financial advisory fee for comparable transactions.

~~Related Party Loans~~

In order to finance transaction costs in connection with a Business Combination, the Sponsor, an affiliate of the Sponsor, or 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. 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 $1,500,000 of such Working Capital Loans may be convertible into warrants at a price of $1.00 per warrant. The warrants would be identical to the Private Placement Warrants.

~~CHURCHILL CAPITAL CORP II~~

~~NOTES TO CONDENSED FINANCIAL STATEMENTS~~

~~JUNE 30, 2019~~

~~(Unaudited)~~

~~Note 6 — Commitments~~

~~Registration Rights~~

Pursuant to a registration rights agreement entered into on June 26, 2019, the holders of the Founder Shares, Private Placement Warrants and warrants that may be issued upon conversion of Working Capital Loans (and any3,840,000 shares of Class AC common stock ~~issuable upon the exercise of the Private Placement Warrants or warrants that may be issued upon conversion of Working Capital Loans~~ and upon conversion of the Founder Shares) will be entitled to registration rights requiring the Company to register such securities for resale (in the case of the Founder Shares, only after conversion to Class A common stock). The holders of these securities will be 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 a Business Combination and rights to require the Company to register for resale such securities pursuant to Rule 415 under the Securities Act. The Company will bear the expenses incurred in connection with the filing of any such registration statements.

~~Underwriting Agreement~~

The Company granted the underwriters a 45-day option to purchase up to 9,000,000 additional Units to cover over-allotments at the Initial Public Offering price, less the underwriting discounts and commissions. On July 1, 2019, the underwriters elected to fully exercise their over-allotment option to purchase 9,000,000 Units at a purchase price of $10.00 per Unit.

The underwriters are entitled to a deferred fee of $21,371,000 in the aggregate. The deferred fee will be waived by the underwriters in the event that the Company does not complete a Business Combination, subject to the terms of the underwriting agreement. On July 1, 2019, the underwriters agreed to waive the upfront and deferred underwriting discount on 7,940,000 units, resulting in a reduction of the upfront and deferred underwriting discount of $1,588,000 and $2,779,000, respectively.

~~Note 7 — Stockholder’s Equity~~

~~Preferred Stock~~ ~~— The Company is authorized to issue 1,000,000~~10,000,000 shares of preferred stock, with a par value of $0.0001 ~~per share with such designations, voting and other rights and preferences as may be determined from time to time by the Company’s board~~each. As of ~~directors. At June 30, 2019, there were no shares of preferred stock issued or outstanding.~~

~~Common Stock~~

~~Class A Common Stock~~ ~~— The Company is authorized to issue 200,000,000~~July 31, 2022, 164,308,000 shares of Class A common stock ~~with a par value of $0.0001 per share. Holders of Class A common stock are entitled to one vote for each share. At June 30, 2019, there~~ were ~~no shares of Class A common stock~~ issued ~~or outstanding.~~

~~Class B Common Stock~~ — The Company is authorized to issue 20,000,000 shares of Class B common stock with a par value of $0.0001 per share. Holders of Class B common stock are entitled to one vote for each share. At June 30, 2019, there were 17,250,000 shares of Class B common stock issued and outstanding.

~~Holders~~The number of Class B common stock will have the right to elect all of the Company’s directors prior to a Business Combination. Holders of Class A common stock and Class B common stock will vote together as a single class on all other matters submitted to a vote of stockholders except as required by law.

The shares of Class B common stock will automatically convert into shares of Class A common stock at the time of a Business Combination on a one-for-one basis, subject to adjustment. In the case that additionalauthorized shares of Class A common stock or ~~equity-linked securities, are issued or deemed issued in excess~~preferred stock authorized for issuance may be increased by the affirmative vote of the ~~amounts offered in the Initial Public Offering and related to the closing~~holders of a ~~Business Combination,~~majority in voting power of the ~~ratio at which shares~~Company’s capital stock entitled to vote thereon. Except as required by law, holders of share of Class BC common stock ~~shall convert into shares~~are not entitled to vote any such shares.

Subject to applicable law, the Company may declare dividends to be paid ratably to holders of Class A common stock ~~will~~out of the Company’s assets that are legally available to be ~~adjusted (unless~~distributed as dividends in the discretion of the Company’s board of directors. Holders of Class C common stock are generally not entitled to dividends.

Warrants

In connection with the formation of the Company and subsequent acquisitions of Software Luxembourg and Global Knowledge, warrants to purchase common stock were issued to investors, sellers of Global Knowledge and an executive of the Company. Warrants that are not subject to ASC 718, Stock Compensation and (i) contained features that could cause the warrant to be puttable to the Company for cash or (ii) had terms that prevented the conversion of the warrant from being fixed in all circumstances, are classified as a liability on the Company’s balance sheet and measured at fair value, with changes in fair value being recorded in the income statement, whereas all other warrants meet the equity scope exception and are classified as equity and not remeasured.

A summary of liability classified warrants is as follows (in thousands, except per share amounts):

Underlying

Common

Strike

Redemption

Expiration

Fair Value at

Type

Shares

Price

Date

July 31, 2022

Private Placement Warrants – Sponsor

16,300

11.50

None

6/11/26

11,247

Table of Contents

A summary of equity classified warrants is as follows (in thousands, except per share amounts):


	Underlying
	Common	Strike		Redemption		Expiration
Type	Shares	Price		Price		Date
Public Warrants	23,000	$	11.50	$	18.00	6/11/26
Private Placement Warrants (PIPE)	16,667	$	11.50	$	18.00	6/11/26
Private Placement Warrants (Global Knowledge)	5,000	$	11.50		None	10/12/25
Private Placement Warrants (CEO)	1,000	$	11.50		None	6/11/26
Total	45,667

Software Luxembourg Holding S.A. (Predecessor (SLH))

Reorganization

On August 27, 2020 Pointwell (which had been a direct wholly owned subsidiary of Evergreen Skills Lux S.à r.l.), and certain of its subsidiaries, completed a reorganization. As a result of the reorganization, ownership of Pointwell was transferred to the Company’s lenders and no consideration or right to future consideration was provided to the former equity holders of Pointwell. In addition, the shared-based compensation plans of Pointwell were cancelled with no consideration provided.

In Settlement of Predecessor’s first and second lien debt obligations, the holders of the Predecessors first lien received a ~~majority~~total of 3,840,000 Class A common shares. The Predecessor’s second lien holders received a total of 160,000 Class B common shares and a total of 705,882 warrants to purchase additional common shares. The predecessor warrants were valued using a probability-based approach that considered management’s estimate of the ~~outstanding shares~~probability of (i) a sale of the company that met certain conditions that caused the warrants to be cancelled for no consideration, (ii) a sale of the company that did not meet certain conditions that caused the warrants to be cancelled for no consideration and (iii) warrants being held to maturity, with the last two scenarios utilizing a Black-Scholes model to estimate fair value.

The warrants included a provision whereby, in the event of a sale of the Predecessor meeting certain conditions (“Favored Sale”), the warrants would be cancelled for no consideration, however, in such an event, the holders of Class B shares would receive a higher share of any consideration paid in the form of common stock ~~agree~~by the acquiring company. The conditions of the Favored Sale were established in anticipation of a Churchill merger and mirror the ultimate agreement executed on October 12, 2020. The Board of Directors and required level of warrant holders amended the warrants such that the deadline for a Favored Sale to ~~waive such adjustment~~occur was extended to October 12, 2020. An amendment to extend the date by which a Favored Sale could occur represented a modification to both the warrants and the participation right held by the Class B holders. Management measured the impact of the modification to both the freestanding warrants and the participation right held by the Class B holders by comparing their fair values immediately before and after the modification. The net impact of the increase in the value of the participation right held by Class B stockholders, of $13.3 million, and the decrease in the value of the warrants, of $7.4 million, is reflected as a decrease of $5.9 million in earnings attributable to Class A common stockholders and an increase to $5.9 million earnings attributable to Class B common stockholders for earnings per share purposes. The $7.4 million decrease in the value of warrants is reflected as a capital contribution and is reflected as an increase to additional-paid-in-capital in the period from August 28, 2020 through October 31, 2020 (Predecessor SLH).

As a result of the Skillsoft Merger, the warrants were terminated for no consideration on June 11, 2021.

Share Capital

As of January 31, 2021 the Predecessor’s authorized share capital consisted of 1,000,000,000 common shares with ~~respect~~a par value $0.01 each. This consists of 800,000,000 Class A shares and 200,000,000 Class B shares. As of January 31, 2021, 4,000,000 common shares were issued and outstanding. This consists of 3,840,000 Class A shares and 160,000 Class B shares.

Table of Contents

(11) Stock-based compensation

Equity Incentive Plans

In June 2021, Skillsoft Corp adopted the 2020 Omnibus Incentive Plan (“2020 Plan”) and issued Stock Options, RSUs and PSUs to ~~any such issuance or deemed issuance) so that~~employees. The 2020 Plan provides for the grant of Incentive Stock Options, Nonqualified Stock Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units, Other Equity-Based Award and Cash-Based Incentive Awards to employees, directors, and consultants of the Company. Under the 2020 Plan, 13,105,902 shares were initially made available for issuance. The 2020 Plan includes an annual increase on January 1 each year beginning on January 1, 2022, in an amount equal to 5.0% of the total number of shares of common stock outstanding on December 31 of the preceding calendar year. The Compensation Committee may act prior to January 1 of a given year to provide that there will be no January 1 increase for such year or that the increase for such year will be a lesser number of shares of common stock than 5.0% of the total number of shares of common stock outstanding on December 31 of the preceding calendar year. As of July 31, 2022 a total of 4,315,596 shares of common stock were available for issuance under the 2020 Plan.

Stock Options

Under the 2020 Plan all employees, directors and consultants are eligible to receive incentive share options or non-statutory share options. The options generally vest over four years and have a term of ten years. Vested options under the plan generally expire not later than 90 days following termination of employment or service or twelve months following an optionees’ death or disability. The fair value of stock options is determined on the grant date and amortized over the vesting period on a straight-line basis.

The following table summarizes the stock option activity for the six months ended July 31, 2022:


				Weighted
		Weighted		Average
		Average		Remaining	Aggregate
		Exercise		Contractual	Intrinsic Value
	Shares	Price		Term (Years)	(In thousands)
Outstanding, January 31, 2022	2,825,752	$	10.76	9.4
Granted	—		—	—
Exercised	—		—	—
Forfeited	—		—	—
Expired	—		—	—
Outstanding, July 31, 2022	2,825,752	$	10.76	8.9	$	—
Vested and Exercisable, July 31, 2022	549,500	$	10.75		$	—

The total unrecognized equity-based compensation costs related to the stock options was $7.0 million, which is expected to be recognized over a weighted-average period of 2.9 years.

The grant date fair value of the stock options was determined using the Black Scholes model with the following assumptions:


	Six Months Ended
	July 31, 2022
Risk-free interest rates		1.0	%
Expected dividend yield		—
Volatility factor		30 - 31	%
Expected lives (years)		6.1
Weighted average fair value of options granted	$	3.36

Restricted Stock Units

Restricted stock units (“RSUs”) represent a right to receive one share of the Company’s common stock that is both non-transferable and forfeitable unless and until certain conditions are satisfied. Restricted stock units vest over a two, three or four-year period, subject to continued employment through each anniversary. In addition, RSUs granted to the board of directors vest on the earlier of the anniversary of the date of grant or the date of the Company’s next annual stockholders meeting following the grant date, subject to continued service

Table of Contents

with the Company. The fair value of restricted stock units is determined on the grant date and is amortized over the vesting period on a straight-line basis.

The following table summarizes the RSU activity for the six months ended July 31, 2022:


		Weighted-		Aggregate
		Average Grant		Intrinsic Value
	Shares	Date Fair Value		(in thousands)
Unvested balance, January 31, 2022	5,091,852	$	10.26
Granted	8,748,204		5.91
Vested	(1,078,727)		8.74
Forfeited	(784,667)		7.88
Unvested balance, July 31, 2022	11,976,662	$	7.38	$	45,990

The total unrecognized stock-based compensation costs related to RSUs was $80.2 million, which is expected to be recognized over a weighted-average period of 2.9 years.

Market-based Restricted Stock Units

Market-based restricted stock units (“MBRSUs”) vest over a three-year or four-year performance period, subject to continued employment through each anniversary and achievement of market conditions, specifically the Company's stock price and an objective relative total shareholder return. The fair value of MBRSUs that include vesting based on market conditions are estimated using the Monte Carlo valuation method. Compensation cost for these awards is recognized based on the grant date fair value which is recognized over the vesting period using the accelerated attribution method.

The following table summarizes the MBRSU activity for the six months ended July 31, 2022:


		Weighted-		Aggregate
		Average Grant		Intrinsic Value
	Shares	Date Fair Value		(in thousands)
Unvested balance, January 31, 2022	1,095,978	$	8.43
Granted	1,463,385		7.26
Vested	—		—
Forfeited	(127,628)		7.33
Unvested balance, July 31, 2022	2,431,735	$	7.79	$	9,338

The total unrecognized stock-based compensation costs related to MBRSUs was $13.3 million, which is expected to be recognized over a weighted-average period of 1.5 years.

Performance-based Restricted Stock Units

The Company issued 49,876 performance-based restricted stock units that have a grant-date fair value of $0.5 million during the period from June 12, 2021 to January 31, 2022. Of the 49,876 performance-based restricted stock units, 12,500 shares were vested and 12,500 shares were canceled on January 31, 2022. The remaining 24,876 shares were vested when the specified corporate goals were achieved in June 2022. The stock-based compensation expenses for the 24,876 shares were recognized in the three months ended July 31, 2022.

Table of Contents

Stock-based Compensation Expense

The following summarizes the classification of stock-based compensation in the condensed consolidated statements of operations (in thousands):


	Quarter to Date Results						Year to Date Results
	Fiscal 2023		Fiscal 2022				Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)		Successor		Successor		Predecessor (SLH)
	Three Months		From		From		Six Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to		Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021		July 31, 2022		July 31, 2021		June 11, 2021
Cost of revenues	$	37	$	—	$	—	$	51	$	—	$	—
Content and software development		2,849		254		—		4,424		254		—
Selling and marketing		1,541		326		—		3,018		326		—
General and administrative		5,590		4,237		—		11,017		4,237		—
Total	$	10,017	$	4,817	$	—	$	18,510	$	4,817	$	—

The stock-based compensation for the six months ended July 31, 2022 includes $1.6 million of fair value adjustment for the cash consideration exceeded the fair value of the legacy Codecademy options, which is classified as a post-combination expense.

(12) Revenue

Disaggregated Revenue and Geography Information

The following is a summary of revenues by type for the three and six months ended July 31, 2022 (Successor) and for the periods from June 12, 2021 through July 31, 2021 (Successor), May 1, 2021 through June 11, 2021 (Predecessor (SLH)) and February 1, 2021 (Predecessor (SLH)) through June 11, 2021 (Predecessor (SLH)) (in thousands):



	Quarter to Date Results						Year to Date Results
	Fiscal 2023		Fiscal 2022				Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)		Successor		Successor		Predecessor (SLH)
	Three Months		From		From		Six Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to		Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021		July 31, 2022		July 31, 2021		June 11, 2021
SaaS subscription services	$	94,247	$	44,240	$	33,045	$	179,316	$	44,240	$	97,406
Professional services		4,281		1,985		1,769		8,812		1,985		5,088
Software licenses and other		225		—		—		411		—		—
Instructor led training		41,821		29,241		—		86,874		29,241		—
Total net revenues	$	140,574	$	75,466	$	34,814	$	275,413	$	75,466	$	102,494

Table of Contents

The following table sets forth our revenues by geographic region for the three and six months ended July 31, 2022 (Successor) and for the periods from June 12, 2021 through July 31, 2021 (Successor), May 1, 2021 through June 11, 2021 (Predecessor (SLH)) and February 1, 2021 (Predecessor (SLH)) through June 11, 2021 (Predecessor (SLH)) (in thousands):


	Quarter to Date Results						Year to Date Results
	Fiscal 2023		Fiscal 2022				Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)		Successor		Successor		Predecessor (SLH)
	Three Months		From		From		Six Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to		Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021		July 31, 2022		July 31, 2021		June 11, 2021
Revenue:
United States	$	92,603	$	47,363	$	26,345	$	176,039	$	47,363	$	77,489
Other Americas		7,419		5,522		1,813		15,976		5,522		5,197
Europe, Middle East and Africa		35,775		20,079		4,755		74,416		20,079		14,283
Asia-Pacific		4,777		2,502		1,901		8,982		2,502		5,525
Total net revenues	$	140,574	$	75,466	$	34,814	$	275,413	$	75,466	$	102,494

Other than the United States, no single country accounted for more than 10% of revenue for all periods presented.

Deferred Revenue

Deferred revenue activity for the three and six months ended July 31, 2022 was as follows (in thousands):


Deferred revenue at January 31, 2022 (Successor)	$	260,949
Billings deferred		92,106
Recognition of prior deferred revenue		(134,839)
Acquisition of Codecademy		18,396
Deferred revenue at April 30, 2022 (Successor)	$	236,612
Billings deferred		119,724
Recognition of prior deferred revenue		(140,574)
Deferred revenue at July 31, 2022 (Successor)	$	215,762

Deferred revenue performance obligations relate predominately to time-based SaaS subscription services that are billed in advance of services being rendered.

Deferred Contract Acquisition Costs

Deferred contract acquisition cost activity for the three and six months ended July 31, 2022 was as follows (in thousands):


Deferred contract acquisition costs at January 31, 2022 (Predecessor (SLH))	$	13,248
Contract acquisition costs		4,265
Recognition of contract acquisition costs		(3,733)
Deferred contract acquisition costs at April 30, 2022 (Successor)	$	13,780
Contract acquisition costs		3,964
Recognition of contract acquisition costs		(3,742)
Deferred contract acquisition costs at July 31, 2022 (Successor)	$	14,002

(13) Fair Value Measurements

FASB ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”) establishes a fair value hierarchy that prioritizes the inputs used to measure fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs are inputs that reflect the assumptions that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions

Table of Contents

about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances.

The three levels of the fair value hierarchy established by ASC 820 in order of priority are as follows:

●

Level 1: Quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis.

●

Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.

●

Level 3: Unobservable inputs that reflect the Company’s estimates of assumptions that market participants would use in pricing the asset or liability.

The following table summarizes the Company’s liabilities that are measured at fair value on a recurring basis as of July 31, 2022 and are categorized using the fair value hierarchy (in thousands):


	Level 2		Level 3
Description	Measurements		Measurements		Total
Interest rate swaps	$	15,065	$	—	$	15,065
Liability classified warrants		—		11,247		11,247
Total liabilities recorded at fair value	$	15,065	$	11,247	$	26,312

Successor Company Warrants

A summary of liability classified warrants is as follows (in thousands, except per share amounts):

Underlying

Common

Strike

Redemption

Expiration

Fair Value at

Type

Shares

Price

Date

July 31, 2022

Private Placement Warrants – Sponsor

16,300

11.50

None

6/11/26

11,247

The Company classifies certain Private Placement Warrants as liabilities in accordance with ASC Topic 815. The Company estimates the fair value of the Private Placement Warrants using a Black-Scholes option pricing model. The fair value of the Private Placement Warrants utilized Level 3 inputs as it is based on significant inputs not observable in the market. The fair value of the Private Placement Warrants classified as liabilities were estimated at July 31, 2022 using a Black-Scholes options pricing model and the following assumptions:


	July 31, 2022
Risk-free interest rates		2.75	%
Expected dividend yield		—
Volatility factor		58	%
Expected lives (years)		3.9
Value per unit	$	0.69

Table of Contents

Predecessor Company (SLH) Warrants

At each relevant measurement date, the Predecessor warrants were valued using a probability-based approach that considered management’s estimate of the probability of (i) a sale of the company that met certain conditions that caused the warrants to be cancelled for no consideration, (ii) a sale of the company that did not meet certain conditions that caused the warrants to be cancelled for no consideration and (iii) warrants being held to maturity, with the last two scenarios utilizing a Black-Scholes model to estimate fair value. As a result of the Skillsoft Merger, the Predecessor warrants were terminated for no consideration on June 11, 2021.


	Total		(Level 3)

Private Placement Warrants – Sponsor	$	11,247	11,247
Total liabilities recorded at fair value	$	11,247	11,247

The following tables reconcile Level 3 instruments for which significant unobservable inputs were used to determine fair value:


	For the Three
	Months Ended
	July 31, 2022
Balance as of April 30, 2022 (Successor)	$	18,093
Unrealized gains recognized as other income		(6,846)
Balance as of July 31, 2022 (Successor)	$	11,247

	For the Six
	Months Ended
	July 31, 2022
Balance as of January 31, 2022 (Successor)	$	28,199
Unrealized losses recognized as other income		(16,952)
Balance as of July 31, 2022 (Successor)	$	11,247

Interest Rate Swap

On June 17, 2022, the Company entered into two fixed-rate interest rate swap agreements to change the SOFR-based component of the interest rate on a portion of the Company’s variable rate debt to a fixed rate (the “Interest Rate Swaps”). The Interest Rate Swaps have a notional amount of $300.0 million and a maturity date of June 5, 2027. The objective of the Interest Rate Swaps is to eliminate the variability of cash flows in interest payments on the first $300.0 million of variable rate debt attributable to changes in benchmark one-month SOFR interest rates. The hedged risk is the interest rate risk exposure to changes in interest payments, attributable to changes in benchmark SOFR interest rates over the interest rate swap term. The changes in cash flows of the interest rate swap are expected to offset changes in cash flows of the variable rate debt. The Interest Rate Swaps are not designated as a cash flow hedge and changes in the fair value of the interest rate swaps are recorded in earnings each period. For the three months ended July 31, 2022, the Company recognized a loss of $15.1 million attributable to the Interest Rate Swaps.

The inputs for determining fair value of the interest rate swaps are classified as Level 2 inputs. Level 2 fair value is based on estimates using standard pricing models. These standard pricing models use inputs which are derived from or corroborated by observable market data such as interest rate yield curves, index forward curves, discount curves, and volatility surfaces. Counterparty to this derivative contract is a highly rated financial institution which we believe carries only a minimal risk of nonperformance.

Other Fair Value Instruments

The Company currently invests excess cash balances primarily in cash deposits held at major banks. The carrying amounts of cash deposits, trade receivables, trade payables and accrued liabilities, as reported on the condensed consolidated balance sheet as of July 31, 2022, approximate their fair value because of the short maturity of those instruments.

Table of Contents

The Company considered the fair value of its external borrowings and believes their carrying values approximate fair value at July 31, 2022 based on the recent issuance of additional term loans on April 4, 2022 near par and the fact that the borrowing have variable rates.

(14) Segment Information

ASC 280, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company’s chief operating decision maker (CODM) is its Chief Executive Officer. The Company’s CODM evaluates results using the operating segment structure as the primary basis for which the allocation of resources and financial results are assessed.

The Company has organized its business into three segments: Skillsoft content, SumTotal and Global Knowledge. All of the Company’s businesses market and sell their offerings globally to businesses of many sizes, government agencies, educational institutions and resellers with a worldwide sales force positioned to offer the combinations that best meet customer needs. The CODM primarily uses revenues and operating income as measures used to evaluate financial results and allocation of resources. The Company allocates certain operating expenses to the reportable segments, including general and administrative costs based on the usage and relative contribution provided to the segments. There are no intercompany revenue transactions reported between the Company’s reportable segments.

The Skillsoft business engages in the sale, marketing and delivery of its content learning solutions, in areas such as Leadership and Business, Technology and Developer and Compliance. This includes technical skill areas assumed in the Codecademy acquisition. In addition, Skillsoft offers Percipio, an intelligent online learning experience platform that delivers an immersive learning experience. It leverages its highly engaging content, curated into nearly 700 learning paths (channels) that are continuously updated to ensure customers always have access to the latest information.

The SumTotal business provides a unified, comprehensive and configurable solution that allows organizations to attract, develop and retain talent. SumTotal’s solution impacts a company’s workforce throughout the entire employee lifecycle and helps companies succeed in an evolving business climate. SumTotal’s primary solutions are Talent Acquisition, Learning Management, Talent Management and Workforce Management.

The Global Knowledge business offers training solutions covering information technology and business skills for corporations and their employees. Global Knowledge guides its customers throughout their lifelong technology learning journey by offering relevant and up-to-date skills training through instructor-led (in-person “classroom” or online “virtual”) and self-paced (“on-demand”), vendor certified, and other proprietary offerings. Global Knowledge offers a wide breadth of training topics and delivery modalities (classroom, virtual, on-demand) both on a transactional and subscription basis.

On June 12, 2022, Skillsoft entered into a Purchase Agreement with Cornerstone OnDemand, Inc. to sell SumTotal. The Company determined that the Transaction met the criteria to be classified as discontinued operations, and its assets and liabilities held for sale. As a result, the financial operations of SumTotal are excluded from the segment disclosure. The related operations of SumTotal are now presented as discontinued operations and its assets presented as held for sale.

The following table presents summary results for each of the businesses for the three months and six months ended July 31, 2022 (Successor) and the period from June 12, 2021 through July 31, 2021 (Successor), May 1, 2021 through June 11, 2021 (Predecessor (SLH)) and February 1, 2021 through June 11, 2021 (Predecessor (SLH)), (in thousands):

Table of Contents


	Quarter to Date Results						Year to Date Results
	Fiscal 2023		Fiscal 2022				Fiscal 2023		Fiscal 2022
	Successor		Successor		Predecessor (SLH)		Successor		Successor		Predecessor (SLH)
	Three Months		From		From		Six Months		From		From
	Ended		June 12, 2021 to		May 1, 2021 to		Ended		June 12, 2021 to		February 1, 2021 to
	July 31, 2022		July 31, 2021		June 11, 2021		July 31, 2022		July 31, 2021		June 11, 2021
Skillsoft Content
Revenues	$	98,753	$	50,806	$	34,814	$	188,539	$	50,806	$	102,494
Operating expenses		136,602		61,396		45,608		265,024		61,396		140,484
Operating income (loss)		(37,849)		(10,590)		(10,794)		(76,485)		(10,590)		(37,990)
Global Knowledge
Revenues		41,821		24,660		—		86,874		24,660		—
Operating expenses		114,754		32,256		—		166,407		32,256		—
Operating income (loss)		(72,933)		(7,596)		—		(79,533)		(7,596)		—
Consolidated
Revenues		140,574		75,466		34,814		275,413		75,466		102,494
Operating expenses		251,356		93,652		45,608		431,431		93,652		140,484
Operating income (loss)		(110,782)		(18,186)		(10,794)		(156,018)		(18,186)		(37,990)
Non-operating (expense) income		80		(992)		304		1,132		(992)		(167)
Fair value adjustment of warrants		6,846		17,115		800		16,952		17,115		900
Fair value adjustment of hedge instruments		(15,065)		—		—		(15,065)		—		—
Interest expense, net		(11,460)		(9,256)		(5,301)		(22,837)		(9,256)		(16,703)
Benefits from (provision for) income taxes		3,065		1,996		464		25,402		1,996		3,521
Net loss from continuing operations		(127,316)		(9,323)		(14,527)		(150,434)		(9,323)		(50,439)
Income from discontinued operations, net of tax		5,817		(2,531)		2,668		7,292		(2,531)		1,175
Net (loss) income	$	(121,499)	$	(11,854)	$	(11,859)	$	(143,142)	$	(11,854)	$	(49,264)

Skillsoft content segment depreciation for the three months and six months ended July 31, 2022 (Successor) was $0.9 million and $1.8 million, respectively.

Skillsoft content segment depreciation for the period from June 12, 2021 through July 31, 2021 (Successor), May 1, 2021 through June 11, 2021 (Predecessor (SLH)) and February 1, 2021 through June 11, 2021 (Predecessor (SLH)) was $0.6 million, $0.2 million, and $1.8 million, respectively.

Global Knowledge segment depreciation for the three and six months ended July 31, 2022 (Successor) was $0.3 million and $0.9 million, respectively.

Global Knowledge segment depreciation for the period from June 12, 2021 through July 31, 2021 (Successor) was $0.4 million.

Table of Contents

The Company’s segment assets primarily consist of cash and cash equivalents, accounts receivable, prepaid expenses, deferred taxes, property and equipment, goodwill and intangible assets. The following table sets forth the Company’s segment assets as of July 31, 2022 and January 31, 2022 (in thousands):



	July 31, 2022		January 31, 2022

Skillsoft	$	1,848,821	$	1,648,160
Global Knowledge		243,094		344,902
Total assets classified as discontinued operations		200,122		228,886
Consolidated	$	2,292,037	$	2,221,948

The following table sets forth the Company’s long-lived tangible assets by geographic region as of July 31, 2022 and January 31, 2022 (in thousands):



	July 31, 2022		January 31, 2022

United States	$	10,721	$	9,482
Ireland		236		313
Rest of world		1,626		1,680
Total	$	12,583	$	11,475

(15) Net Loss Per Share

Basic earnings per share is computed by dividing net income for the period by the weighted-average number of common shares outstanding during the period. Diluted earnings per share is computed by dividing net income for the period by the weighted-average number of common shares outstanding during the period, plus the dilutive effect of outstanding restricted stock-based awards, stock options, and shares issuable under the employee stock purchase plan using the treasury stock method.

Table of Contents

The following tables set forth the computation of basic and diluted earnings per share (in thousands, except number of shares and per share data):

Quarter to Date Results

Fiscal 2023

Fiscal 2022

Successor

Predecessor (SLH)

Three Months

From

Ended July 31,

June 12, 2021 to

May 1, 2021 to

2022

July 31, 2021

June 11, 2021

Net loss from continuing operations

(127,316)

(9,323)

(14,527)

Net income from discontinued operations

5,817

(2,531)

2,668

Net loss

(121,499)

(11,854)

(11,859)

Weighted average common shares outstanding:

Basic and diluted:

Class A and B – (Predecessor (SLH))

4,000

Ordinary - (Successor)

164,089

133,059

Net loss per share:

Basic and diluted:

Class A and B – (Predecessor (SLH)) - Continuing operations

(3.63)

Class A and B – (Predecessor (SLH)) - Discontinued operations

0.67

Class A and B – (Predecessor (SLH))

(2.96)

Ordinary – (Successor) - Continuing operations

(0.78)

(0.07)

Ordinary – (Successor) - Discontinued operations

0.04

(0.02)

Ordinary – (Successor)

(0.74)

(0.09)

Year to Date Results

Fiscal 2023

Fiscal 2022

Successor

Predecessor (SLH)

Six Months

From

Ended July 31,

June 12, 2021 to

February 1, 2021 to

2022

July 31, 2021

June 11, 2021

Net loss from continuing operations

(150,434)

(9,323)

(50,439)

Net income from discontinued operations

7,292

(2,531)

1,175

Net loss

(143,142)

(11,854)

(49,264)

Weighted average common shares outstanding:

Basic and diluted:

Class A and B – (Predecessor (SLH))

4,000

Ordinary - (Successor)

153,442

133,059

Net loss per share:

Basic and diluted:

Class A and B – (Predecessor (SLH)) - Continuing operations

(12.61)

Class A and B – (Predecessor (SLH)) - Discontinued operations

0.29

Class A and B – (Predecessor (SLH))

(12.32)

Ordinary – (Successor) - Continuing operations

(0.98)

(0.07)

Ordinary – (Successor) - Discontinued operations

0.05

(0.02)

Ordinary – (Successor)

(0.93)

(0.09)

* Not Applicable

Table of Contents

Warrants to purchase 705,882 common shares have been excluded from the Predecessor (SLH) period since, for periods of losses, the impact would be anti-dilutive and, for periods of income, no shares would be added to diluted earnings per share under the treasury stock method as the strike price of these awards are above the fair market value of underlying shares for all periods presented.

During the six months ended July 31, 2022 (Successor) and July 31, 2021 (Predecessor (SLH)), the Company incurred net losses and, therefore, the effect of the Company’s potentially dilutive securities was not included in the calculation of diluted loss per share as the effect would be anti-dilutive. The following table contains share/unit totals with a potentially dilutive impact (in thousands):



	Successor	Successor	Predecessor (SLH)
	Six Months	From	From
	Ended	June 12, 2021 to	February 1, 2021 to
	July 31, 2022	July 31, 2021	June 11, 2021
Warrants to purchase common shares	61,967	61,967	706
Stock Options	2,826	2,198	—
RSUs	14,408	3,465	—
Total	79,201	67,630	706

(16) Related Party Transactions

Predecessor (SLH) Related Party Transactions

Upon emergence from Chapter 11 on August 27, 2020, the Company’s exit credit facility consisting of $110 million of First Out Term Loans and $410 million of Second Out Term Loans was financed in whole by the Company’s Class A shareholders. Class A shareholders had the ability to trade their debt positions independently from their equity positions, however, the substantial majority of First Out and Second Out term loans were held by Class A shareholders. In connection with the Company’s refinancing on July 16, 2021, the First and Second Out terms loans were repaid in full.

Successor Related Party Transactions

Strategic Support Agreement

In connection with the closing of the Skillsoft Merger on June 11, 2021, the Company entered into a strategic support agreement with its largest shareholder, pursuant to which the shareholder agreed to provide certain business development and investor relations support to the Company for one year after closing of the transaction. The strategic support agreement terminated on June 11, 2022 and will not be renewed.

Agreements with Affiliated Entities

Our largest shareholder has a broad portfolio of investments, within and outside of Ed-tech, where it controls or exerts influence over such investments through ownership and in some cases board seats.

On December 10, 2022, Skillsoft entered into a distribution and resale agreement with a company that is majority-owned by our largest shareholder and its affiliates. On February 18, 2022, SumTotal (now divested) entered into a reseller agreement with a portfolio company of our largest shareholder that also has a common board member. No consideration was due to either party for the fiscal year ended January 31, 2022 and the six months ended July 31, 2022.

The Company also entered into an agreement for a technical partnership with a portfolio company of our largest shareholder that also has a common board member that includes a collaboration for an interface between Percipio and its products. Neither party is due any consideration under this agreement.

Agreements with Largest Shareholder

In December 2021, Skillsoft entered into a commercial agreement to provide off-the-shelf Skillsoft products to the Company’s largest shareholder and its affiliates for $0.7 million over three years.

Table of Contents

Codecademy Transaction

Our largest shareholder also owned an interest in Codecademy which we acquired on April 4, 2022, as discussed in Note 3 and elsewhere.

Consulting Services

In December 2021, Skillsoft engaged The Klein Group, LLC (the “Klein Group”) to act as a consultant to advise the Company in connection with the transaction with Codecademy, to assist management in its evaluation of the business opportunity and structuring and negotiation of a potential transaction. Pursuant to this engagement, Skillsoft paid the Klein Group a transaction fee equal to $2.0 million in connection with the Codecademy acquisition. Michael Klein, a member of our Board, is the Chief Executive Officer of the Klein Group and the Klein Group is closely affiliated with our second largest shareholder.

(17) Subsequent Events

The Company has completed an evaluation of all subsequent events after the balance sheet date of July 31, 2022 through the date this Quarterly Report on Form 10-Q was filed with the SEC, to ensure that this filing includes appropriate disclosure of events both recognized in the financial statements as of July 31, 2022, and events which occurred subsequently but were not recognized in the financial statements. The Company notes the following.

Share Repurchase Authorization

On September 7, 2022, the Board of Directors authorized Skillsoft to repurchase up to $30 million of its Class A common stock. Under the program, Skillsoft may purchase shares in the open market, in private negotiated transactions, or by other means from time to time. The timing and amount of any shares purchased will be based upon a variety of factors, including the share price of Class A common stock, issuable upon conversion of all shares of Class B common stock will equal, in the aggregate, on an as-converted basis, 20% of the sum of the total number of all shares of common stock outstanding upon the completion of the Initial Public Offering plus all shares of Class A common stockgeneral market conditions, alternative uses for capital, Skillsoft’s financial performance, and ~~equity-linked securities issued or deemed issued in connection with a Business Combination (net of the~~other considerations. The share repurchase program does not obligate Skillsoft to purchase any minimum number of shares, ~~of Class A common stock redeemed in connection with a Business Combination), excluding~~and the program may be suspended, modified, or discontinued at any shares or equity-linked securities issued, or to be issued, to any seller in a Business Combination, any private placement-equivalent warrants issued, or to be issued, to any seller in a Business Combination.time without prior notice.

Table of Contents

~~CHURCHILL CAPITAL CORP II~~

~~NOTES TO CONDENSED~~

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL ~~STATEMENTS~~CONDITION AND RESULTS OF OPERATIONS

~~JUNE 30, 2019~~

~~(Unaudited)~~

~~Warrants~~ — Public Warrants may only be exercised for a whole number of shares. No fractional warrants will be issued upon separation of the Units and only whole 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. The Public Warrants will expire five years after the completion of a Business Combination or earlier upon redemption or liquidation.

The Company will not be obligated to deliver any shares of Class A common stock pursuant to the exercise of a warrant and will have no obligation to settle such warrant exercise unless a registration statement under the Securities Act covering the issuance of the shares of Class A common issuable upon exercise of the warrants is then effective and a current prospectus relating to those shares of Class A common stock is available, subject to the Company satisfying its obligations with respect to registration. No warrant will be exercisable for cash or on a cashless basis, and the Company will not be obligated to issue any shares to holders seeking to exercise their warrants, unless the issuance of the shares upon such exercise is registered or qualified under the securities laws of the state of the exercising holder, or an exemption from registration is available.

The Company has agreed that as soon as practicable, but in no event later than 15 business days after the closing of a Business Combination, the Company will use its best efforts to file with the SEC, and within 60 business days following a Business Combination to have declared effective, a registration statement covering the issuance of the shares of Class A common stock issuable upon exercise of the warrants and to maintain a current prospectus relating to those shares of Class A common stock until the warrants expire or are redeemed. Notwithstanding the above, if the Class A common stock is at the time of any exercise of a warrant not listed on a national securities exchange such that it satisfies 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” in accordance with Section 3(a)(9) of the Securities Act and, in the event the Company so elects, the Company will not be required to file or maintain in effect a registration statement, but will use its reasonable best efforts to qualify the shares under applicable blue sky laws to the extent an exemption is not available.

~~Once the warrants become exercisable, the Company may redeem the Public Warrants:~~

	•	~~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, or the 30-day redemption period, to each warrant holder; and~~
	•	if, and only if, the closing price of the Company’s Class A common stock equals or exceeds $18.00 per share for any 20 trading days within a 30-trading day period ending on the third trading day prior to the date on which we send the notice of redemption to the warrant holders.

If and when the warrants become redeemable by the Company, the Company may exercise its redemption right even if it is unable to register or qualify the underlying securities for sale under all applicable state securities laws.

If the Company calls the Public Warrants for redemption, 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. The exercise price and number of shares of Class A common stock issuable upon exercise of the warrants may be adjusted in certain circumstances including in the event of a stock dividend, or recapitalization, reorganization, merger or consolidation. However, the warrants will not be adjusted for issuance of Class A common stock at a price below its exercise price. Additionally, in no event will the Company be required to net cash settle the warrants. If the Company is unable to complete a Business Combination within the Combination Window 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.

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 common stock issuable upon the 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 exercisable on a cashless basis and be non-redeemable so long as they are held by the initial purchasers or their permitted transferees. If the Private Placement Warrants are held by someone other than the initial purchasers 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.

~~Note 8 — Subsequent Events~~

The Company evaluated subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statement was issued. Other than as described in these financial statements in relation to the Company’s Initial Public Offering and related transactions, the Company did not identify any subsequent events that would have required adjustment or disclosure in the financial statements.

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

References in this report (the “Quarterly Report”) to “we,” “us” or the “Company” refer to Churchill Capital Corp II. References to our “management” or our “management team” refer to our officers and directors, and references to the “Sponsor” refer to Churchill Sponsor II LLC. The following discussion ~~and analysis~~ of the ~~Company’s~~ financial condition and results of operations of Skillsoft (as defined below) is a supplement to and should be read in conjunction with ~~the~~Skillsoft’s condensed consolidated financial statements and ~~the~~related notes ~~thereto contained~~appearing elsewhere in this Quarterly ~~Report. Certain information contained in~~Report and with Skillsoft’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on April 18, 2022. This discussion ~~and analysis set forth below includes~~may contain forward-looking statements based upon current expectations that involve risks and uncertainties.

~~Special Note Regarding Forward-Looking Statements~~

This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act that are not historical facts, and involve risks and uncertainties that could cause Skillsoft’s actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this Quarterly Report including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. For information identifying important factors that could cause actual results tomay differ materially from those anticipated in ~~the~~these forward-looking statements please refer to the Risk Factors section of the Registration Statement on Form S-1 (Registration No. 333-232057) filed with the SEC. The Company’s securities filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of ~~new information, future events or otherwise.~~various factors, including those set forth under “Risk Factors” in Part II, Item 1A of this report. Unless otherwise noted, amounts referenced in this discussion, other than in reference to share numbers, are in thousands.

Completion of the Business Combinations

~~Overview~~

~~We are~~On June 11, 2021, Churchill Capital Corp II and Software Luxembourg Holding S.A., a ~~blank check~~global leader in digital learning and talent management solutions, completed a business combination and subsequent acquisition of Albert DE Holdings Inc. (“Global Knowledge” and such acquisition, the “Global Knowledge Merger”), a worldwide leader in IT and professional skills development. The combined company ~~formed~~operates as Skillsoft Corp. (“Skillsoft”, “we”, “us”, “our” and the “Company”) and is listed on the New York Stock Exchange under the ~~laws~~ticker symbol “SKIL” beginning on June 14, 2021.

On December 22, 2021, the Company announced a definitive agreement to acquire Codecademy, a leading online learning platform for technical skills. Codecademy is an innovative and popular learning platform providing high-demand technical skills to approximately 40 million registered learners in nearly every country worldwide. The platform offers interactive, self-paced courses and hands-on learning in 14 programming languages across multiple domains such as application development, data science, cloud and cybersecurity. The Codecademy acquisition closed on April 4, 2022 for total consideration of approximately $386.0 million, consisting of the ~~State~~issuance of ~~Delaware on April 11, 2019~~30,374,427 common shares and a net cash payment of $198.6 million.

Company’s Business following the Business Combinations

Skillsoft is a global leader in corporate digital learning, serving more than 70% of the Fortune 1000, customers in nearly 200 countries, and a community of learners of more than 80 million globally. Skillsoft’s primary learning solutions include: (i) Percipio, an intelligent and immersive digital learning platform; (ii) Global Knowledge, a global provider of authorized information technology & development training and professional skills; (iii) Codecademy, an online learning platform for technical skills that uses an innovative, scalable approach to online coding education; and (iv) Pluma, a digital platform that provides individualized executive-quality coaching that is personal yet scalable.

The Company provides enterprise learning solutions designed to prepare organizations for the future of work, enable them to overcome critical skill gaps, drive demonstrable behavior-change, and unlock the potential in one of their most important assets: their people. The Company’s award-winning, AI-driven, immersive learning platform, Percipio, is purpose built to make learning easier, more accessible, and more effective. Percipio is an open, modern and extensible platform designed to meet the needs of ~~effecting~~the enterprise customer. Skillsoft offers a ~~merger, capital stock exchange, asset~~comprehensive suite of premium, original, and authorized partner content, including one of the broadest and deepest libraries of leadership & business, technology & developer, and compliance curricula. With access to a broad spectrum of learning options (including video, audio, books, bootcamps, live events, practice labs and individualized coaching), organizations can meaningfully increase learner engagement and retention. In addition, we believe our recent acquisition ~~stock purchase, reorganization~~of Codecademy will further strengthen our content library, enhance the Percipio platform, broaden our customer reach and create significant cross selling opportunities, positioning us for faster growth.

The corporate digital learning industry is rapidly growing, driven by significant tailwinds as organizations focus on upskilling, reskilling, and future-proofing their workforces and the accelerated shift from in-person training to digital training due, in part, to the significant and likely permanent shift to largely remote and distributed workforces triggered by the COVID-19 pandemic and increased emphasis on talent driven by the “great resignation.” The war for talent, labor shortages, wage inflation, hybrid work, early retirements, and burnout among those who stay behind all contribute to this growing demand. According to a January 2021 report by McKinsey, 87% of companies worldwide either currently have skills gaps or ~~other similar Business Combination with~~believe they will within the next few years, and core skills are changing at an unprecedented pace. In a recent survey conducted by Deloitte, the vast majority of CEO’s cited labor and skills shortages as the number one ~~or more businesses.~~threat to their business in the coming year – ahead of the pandemic, supply chain disruption, inflation and market instability,

Table of Contents

cybersecurity, and political instability. According to the Organization for Economic Co-operation and Development, technology will radically transform 1.1 billion jobs by 2030. CEOs, Chief People Officers, and the companies they and their teams lead need to transform their current workforce into one adapted for tomorrow’s demands. We ~~intend~~believe these factors present a significant market opportunity for our solutions.

Discontinued Operations

On June 12, 2022, we entered into the Purchase Agreement to ~~effectuate~~sell our ~~Business Combination using~~SumTotal business to a third party for $200 million in cash, subject to adjustments as set forth in the Purchase Agreement. The sale was completed on August 15, 2022. Skillsoft received net proceeds of $176.7 million on August 15, 2022, pending final closing adjustments. The disposal of SumTotal assets met the criteria to be reported as held for sale and discontinued operations as of July 31, 2022. As a result, SumTotal’s assets and liabilities are reported as held for sale and the results of operations are presented, net of tax, separate from the ~~proceeds~~results of ~~the Initial Public Offering and the~~continuing operations for all periods presented.

The sale of ~~the Private Placement Warrants,~~SumTotal business will enable us to sharpen our ~~capital stock, debt or a combination of cash, stock~~focus on accelerating growth in our core business, providing customers with transformative learning experiences that propel organizations and ~~debt.~~

~~The issuance of additional shares of our stock in a Business Combination:~~

	•	may significantly dilute the equity interest of investors, which dilution would increase if the anti-dilution provisions in the Class B common stock resulted in the issuance of Class A shares on a greater than one-to-one basis upon conversion of the Class B common stock;
	•	~~may subordinate the rights of holders of common stock if preferred stock is issued with rights senior to those afforded our common stock;~~
	•	could cause a change of control if a substantial number of shares of our common stock are issued, which may affect, among other things, our ability to use our net operating loss carry forwards, if any, and could result in the resignation or removal of our present officers and directors;
	•	~~may have the effect of delaying or preventing a change of control of us by diluting the stock ownership or voting rights of a person seeking to obtain control of us; and~~
	•	~~may adversely affect prevailing market prices for our Class A common stock and/or warrants.~~

~~Similarly, if we issue debt securities or otherwise incur significant indebtedness, it could result in:~~

	•	~~default and foreclosure on our assets if our operating revenues after a Business Combination are insufficient to repay our debt obligations;~~
	•	acceleration of our obligations to repay the indebtedness even if we make all principal and interest payments when due if we breach certain covenants that require the maintenance of certain financial ratios or reserves without a waiver or renegotiation of that covenant;
	•	~~our immediate payment of all principal and accrued interest, if any, if the debt is payable on demand;~~
	•	~~our inability to obtain necessary additional financing if the debt contains covenants restricting our ability to obtain such financing while the debt is outstanding;~~
	•	~~our inability to pay dividends on our common stock;~~
	•	using a substantial portion of our cash flow to pay principal and interest on our debt, which will reduce the funds available for dividends on our common stock if declared, expenses, capital expenditures, acquisitions and other general corporate purposes;
	•	~~limitations on our flexibility in planning for and reacting to changes in our business and in the industry in which we operate;~~
	•	~~increased vulnerability to adverse changes in general economic, industry and competitive conditions and adverse changes in government regulation; and~~
	•	limitations on our ability to borrow additional amounts for expenses, capital expenditures, acquisitions, debt service requirements, execution of our strategy and other purposes and other disadvantages compared to our competitors who have less debt.

people to grow together.

Results of Operations

Our financial results for the three and six months ended July 31, 2022, and the period of June 12, 2021 to July 31, 2021 are referred to as those of the “Successor” periods. Our financial results for the periods of May 1, 2021 to June 11, 2021 and February 1, 2021 to June 11, 2021 are referred to as those of the “Predecessor (SLH)” periods. Our results of operations as reported in our Condensed Consolidated Financial Statements for these periods are prepared in accordance with GAAP. Although we are required by GAAP to report on our results for the Successor and Predecessor (SLH) periods separately, we do not believe that reviewing the results of the periods in isolation would be useful in identifying trends in or reaching conclusions regarding our overall operating performance.

The table below presents the results for the three months ended July 31, 2021, which are the sum of the reported amounts for the Predecessor (SLH) period from May 1, 2021 through June 11, 2021 and the Successor period from June 12, 2021 through July 31, 2021, and the results for the six months ended July 31, 2021, which are the sum of the reported amounts for the Predecessor (SLH) period from February 1, 2021 through June 11, 2021 and the Successor period from June 12, 2021 through July 31, 2021. These combined results are not considered to be prepared in accordance with GAAP and have not been prepared as pro forma results per applicable regulations. The combined operating results do not reflect the actual results we would have achieved absent the business combination and may not be indicative of future results.

Table of Contents



							Non-GAAP		Non-GAAP
	Successor		Predecessor (SLH)		Predecessor (SLH)		Combined		Combined
	From		From		From		Three Months		Six Months
	June 12, 2021 to		May 1, 2021 to		February 1, 2021 to		Ended		Ended
(In thousands)	July 31, 2021		June 11, 2021		June 11, 2021		July 31, 2021		July 31, 2021
Revenues:
Total revenues	$	75,466	$	34,814	$	102,494	$	110,280	$	177,960
Operating expenses:
Costs of revenues		22,290		6,949		22,043		29,239		44,333
Content and software development		6,208		4,510		15,012		10,718		21,220
Selling and marketing		19,650		10,905		34,401		30,555		54,051
General and administrative		16,824		4,652		16,471		21,476		33,295
Amortization of intangible assets		18,493		14,575		46,492		33,068		64,985
Recapitalization and acquisition-related costs		9,900		4,927		6,641		14,827		16,541
Restructuring		287		(910)		(576)		(623)		(289)
Total operating expenses		93,652		45,608		140,484		139,260		234,136
Operating loss		(18,186)		(10,794)		(37,990)		(28,980)		(56,176)
Interest and other expense, net		(10,248)		(4,997)		(16,870)		(15,245)		(27,118)
Fair value adjustment to warrants		17,115		800		900		17,915		18,015
Loss before provision for (benefit from) income taxes		(11,319)		(14,991)		(53,960)		(26,310)		(65,279)
Provision for (benefit from) income taxes		(1,996)		(464)		(3,521)		(2,460)		(5,517)
Loss from continuing operations		(9,323)		(14,527)		(50,439)		(23,850)		(59,762)
Income from discontinued operations, net of tax		(2,531)		2,668		1,175		137		(1,356)
Net loss	$	(11,854)	$	(11,859)	$	(49,264)	$	(23,713)	$	(61,118)

The table below presents the comparison of our historical results of operations for the periods presented:


			Non-GAAP				Non-GAAP
			Combined				Combined
	Three Months		Three Months		Six Months		Six Months
	Ended		Ended		Ended		Ended
(In thousands)	July 31, 2022		July 31, 2021		July 31, 2022		July 31, 2021
Revenues:				��
Total revenues	$	140,574	$	110,280	$	275,413	$	177,960
Operating expenses:
Costs of revenues		34,998		29,239		73,008		44,333
Content and software development		19,693		10,718		36,026		21,220
Selling and marketing		41,848		30,555		81,410		54,051
General and administrative		26,367		21,476		55,711		33,295
Amortization of intangible assets		45,200		33,068		84,758		64,985
Impairment of goodwill and intangible assets		70,475		—		70,475		—
Recapitalization and acquisition-related costs		8,452		14,827		21,764		16,541
Restructuring		4,323		(623)		8,279		(289)
Total operating expenses		251,356		139,260		431,431		234,136
Operating loss		(110,782)		(28,980)		(156,018)		(56,176)
Interest and other expense, net		(11,380)		(15,245)		(21,705)		(27,118)
Fair value adjustment to warrants		6,846		17,915		16,952		18,015
Fair value adjustments on hedge instruments		(15,065)		—		(15,065)		—
Loss before (benefit from) provision for income taxes		(130,381)		(26,310)		(175,836)		(65,279)
(Benefit from) provision for income taxes		(3,065)		(2,460)		(25,402)		(5,517)
Loss from continuing operations		(127,316)		(23,850)		(150,434)		(59,762)
Income from discontinued operations, net of tax		5,817		137		7,292		(1,356)
Net loss	$	(121,499)	$	(23,713)	$	(143,142)	$	(61,118)

Table of Contents

The following table sets forth certain items from our condensed consolidated statements of operations as a percentage of total revenues for the periods indicated:


		Non-GAAP		Non-GAAP
		Combined		Combined
	Three Months	Three Months	Six Months	Six Months
	Ended	Ended	Ended	Ended
	July 31, 2022	July 31, 2021	July 31, 2022	July 31, 2021
Revenues:
Total revenues	100.0%	100.0%	100.0%	100.0%
Operating expenses:
Costs of revenues	24.9%	26.5%	26.5%	24.9%
Content and software development	14.0%	9.7%	13.1%	11.9%
Selling and marketing	29.8%	27.7%	29.6%	30.4%
General and administrative	18.8%	19.5%	20.2%	18.7%
Amortization of intangible assets	32.2%	30.0%	30.8%	36.5%
Impairment of goodwill and intangible assets	50.1%	0.0%	25.6%	0.0%
Recapitalization and acquisition-related costs	6.0%	13.4%	7.9%	9.3%
Restructuring	3.1%	(0.6)%	3.0%	(0.2)%
Total operating expenses	178.8%	126.3%	156.6%	131.6%
Operating loss	(78.8)%	(26.3)%	(56.6)%	(31.6)%
Interest and other expense, net	(8.1)%	(13.8)%	(7.9)%	(15.2)%
Fair value adjustment to warrants	4.9%	16.2%	6.2%	10.1%
Fair value adjustments on hedge instruments	(10.7)%	0.0%	(5.5)%	0.0%
Loss before provision for (benefit from) income taxes	(92.7)%	(23.9)%	(63.8)%	(36.7)%
(Benefit from) provision for income taxes	(2.2)%	(2.2)%	(9.2)%	(3.1)%
Loss from continuing operations	(90.6)%	(21.6)%	(54.6)%	(33.6)%
Income from discontinued operations, net of tax	4.1%	0.1%	2.6%	(0.8)%
Net loss	(86.4)%	(21.5)%	(52.0)%	(34.3)%

Revenues

We provide, through our Skillsoft, Global Knowledge, and Codecademy brands, enterprise learning solutions designed to prepare organizations for the future of work, overcome critical skill gaps, drive demonstrable behavior-change, and unlock the potential in their people.

Skillsoft generates revenues from its comprehensive suite of premium, original, and authorized partner content, featuring one of the deepest libraries of leadership & business, technology & development, and compliance curricula. With access to a broad spectrum of learning options (including video, audio, books, bootcamps, live events, and practice labs), organizations can meaningfully increase learner engagement and retention. Skillsoft’s content offerings are predominately delivered through Percipio, our award-winning, AI-driven, immersive learning platform purpose built to make learning easier, more accessible, and more effective. In addition, we also have ~~neither engaged~~proprietary platforms used for our Codecademy and Pluma offerings. Our learning solutions are typically sold on a subscription basis for a fixed term.

Global Knowledge generates revenues from virtual, in-classroom, and on-demand training solutions in ~~any~~information technology geared at foundational, practitioner and expert information technology professionals. Global Knowledge’s digital and in-classroom learning solutions provide enterprises, government agencies, educational institutions, and individual customers a broad selection of customizable courses to meet their technology and development needs.

Table of Contents

The following table sets forth the percentage of our revenues from continuing operations ~~nor~~attributable to geographic regions for the periods indicated:


		Non-GAAP		Non-GAAP
		Combined		Combined
	Three Months	Three Months	Six Months	Six Months
	Ended	Ended	Ended	Ended
	July 31, 2022	July 31, 2021	July 31, 2022	July 31, 2021
Revenues:
United States	65.9%	66.8%	63.9%	70.2%
Other Americas	5.3%	6.7%	5.8%	6.0%
Europe, Middle East and Africa	25.4%	22.5%	27.0%	19.3%
Asia-Pacific	3.4%	4.0%	3.3%	4.5%
Total revenues	100.0%	100.0%	100.0%	100.0%

Subscription and Non-Subscription Revenue

SaaS Subscription Revenue.Represents revenue generated ~~any~~from contracts specifying a minimum fixed fee for services delivered over the life of the contract. The initial term of enterprise contracts is generally one to five years and is generally non-cancellable for the term of the subscription. The fixed fee is generally paid upfront. These contracts typically consist of subscriptions to our various offerings which provide continuous access to our SaaS platforms and associated content over the contract term. Subscription revenue is usually recognized ratably over the contract term.

Non-Subscription Revenue.Primarily represents the sale of Global Knowledge instructor led training offerings, which consist of both in-person and virtual environments. Instructor led training, including virtual offerings, are first scheduled, then delivered later, with revenue realized on the delivery date. Non-subscription revenue also includes professional services related to implementation of our offerings and subsequent, ongoing consulting engagements. Our non-subscription services complement our subscription business in creating strong and comprehensive customer relationships.

The following table sets forth (i) SaaS subscription and (ii) non-subscription revenue for our business units for the periods indicated:


			Non-GAAP				Non-GAAP
			Combined				Combined
	Three Months		Three Months		Six Months		Six Months
	Ended		Ended		Ended		Ended
(In thousands)	July 31, 2022		July 31, 2021		July 31, 2022		July 31, 2021
SaaS subscription revenues:
Content	$	94,247	$	77,285	$	179,316	$	141,646
Total subscription revenues		94,247		77,285		179,316		141,646
Non-subscription revenues:
Content		4,506		3,754		9,223		7,073
Global Knowledge		41,821		29,241		86,874		29,241
Total non-subscription revenues		46,327		32,995		96,097		36,314
Total revenues	$	140,574	$	110,280	$	275,413	$	177,960

Table of Contents

Revenue by Product and Service Type

The following is a summary of our revenues by product and service type for the periods indicated:



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Revenues:
SaaS subscription services	$	94,247	$	77,285	$	16,962	21.9%
Professional services		4,281		3,754		527	14.0%
Software licenses and other		225		—		225	100.0%
Instructor led training		41,821		29,241		12,580	43.0%
Total revenues	$	140,574	$	110,280	$	30,294	27.5%


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Revenues:
SaaS subscription services	$	179,316	$	141,646	$	37,670	26.6%
Professional services		8,812		7,073		1,739	24.6%
Software licenses and other		411		—		411	100.0%
Instructor led training		86,874		29,241		57,633	197.1%
Total revenues	$	275,413	$	177,960	$	97,453	54.8%

Revenues increased $30.3 million, or 27.5%, for the three months ended July 31, 2022, and increased $97.5 million, or 54.8%, for the six months ended July 31, 2022, compared to ~~date. Our only activities~~the same periods in 2021. The primary reason for the increase in GAAP revenue is due to the inclusion of Global Knowledge revenue for the period subsequent to its acquisition on June 11, 2021, which resulted in an increase of $17.2 million and $62.2 million for the three and six months ended July 31, 2022, respectively. Revenues for the three and six months ended July 31, 2021 were also lower due to the application of fresh-start reporting in August 2020, which required deferred revenue as of August 28, 2020 to be reduced to its estimated fair value, which is derived from ~~April~~the estimated costs to fulfill contractual obligations at the time of a change in control rather than the value of contractual billings to customers. The application of fresh-start reporting resulted in a decrease in GAAP revenue of approximately $5.9 million and $25.8 million in the three and six month combined periods ended July 31, 2021, respectively. We adopted ASU 2021-08 – Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers (“ASU 2021-08”), effective at the beginning of the Successor period on June 11, ~~2019 (inception) through~~2021. ASU 2021-08 requires an acquirer in a business combination to recognize and measure deferred revenue from acquired contracts using the revenue recognition guidance in Topic 606, rather than the prior requirement to record deferred revenue at a lower fair value. As a result of the adoption of ASU 2021-08, we did not experience a decline in revenue subsequent to June 11, 2021 attributable to a fair value adjustment as we did with the application of fresh-start reporting in the prior year.

After normalizing for the impact of the acquisition of Global Knowledge and fresh-start reporting, revenues were higher due to (i) the inclusion of Pluma revenue and four months of Codecademy revenue due to their acquisitions on June 30, ~~2019~~2021 and April 3, 2022, respectively, and (ii) organic growth due to higher bookings in the prior year, as revenue from our subscription offerings is typically recognized over the twelve months that follow a booking.

Table of Contents

Operating expenses



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Cost of revenues	$	34,998	$	29,239	$	5,759	19.7%
Content and software development		19,693		10,718		8,975	83.7%
Selling and marketing		41,848		30,555		11,293	37.0%
General and administrative		26,367		21,476		4,891	22.8%
Amortization of intangible assets		45,200		33,068		12,132	36.7%
Impairment of goodwill and intangible assets		70,475		—		70,475	100.0%
Recapitalization and acquisition-related costs		8,452		14,827		(6,375)	(43.0)%
Restructuring		4,323		(623)		4,946	(793.9)%
Total operating expenses	$	251,356	$	139,260	$	112,096	80.5%


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Cost of revenues	$	73,008	$	44,333	$	28,675	64.7%
Content and software development		36,026		21,220		14,806	69.8%
Selling and marketing		81,410		54,051		27,359	50.6%
General and administrative		55,711		33,295		22,416	67.3%
Amortization of intangible assets		84,758		64,985		19,773	30.4%
Impairment of goodwill and intangible assets		70,475		—		70,475	100.0%
Recapitalization and acquisition-related costs		21,764		16,541		5,223	31.6%
Restructuring		8,279		(289)		8,568	(2964.7)%
Total operating expenses	$	431,431	$	234,136	$	197,295	84.3%

Cost of revenues

Cost of revenues consists primarily of employee salaries and benefits for hosting operations, professional service and customer support personnel; royalties; hosting and software maintenance services; facilities and utilities costs; consulting services; and instructor fees, course materials, logistics costs and overhead costs associated with virtual, in-classroom, and on-demand training solutions. The table below provides details regarding the changes in components of cost of revenues.



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	12,927	$	10,483	$	2,444	23.3%
Courseware, reseller fees and outside services		17,395		15,094		2,301	15.2%
Hosting and software maintenance		2,377		1,655		722	43.6%
Facilities and utilities		2,062		1,917		145	7.6%
Other		237		90		147	163.3%
Total cost of revenues	$	34,998	$	29,239	$	5,759	19.7%

Table of Contents


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	27,057	$	17,555	$	9,502	54.1%
Courseware, reseller fees and outside services		36,336		20,293		16,043	79.1%
Hosting and software maintenance		4,535		3,386		1,149	33.9%
Facilities and utilities		4,896		2,989		1,907	63.8%
Other		184		110		74	67.3%
Total cost of revenues	$	73,008	$	44,333	$	28,675	64.7%

The increases in compensation and benefits, courseware, reseller fees and outside services, and facilities and utilities for the three and six months ended July 31, 2022, compared to the same periods in 2021, were ~~organizational activities, those necessary~~primarily the result of the inclusion of Global Knowledge’s expenses incurred subsequent to ~~prepare~~its acquisition on June 11, 2021. The increases in hosting and software for the three and six months ended July 31, 2022, compared to the same periods in 2021, were the result of the inclusion of Codecademy’s hosting expenses incurred subsequent to its acquisition on April 4, 2022.

Content and software development

Content and software development expenses include costs associated with the development of new products and the enhancement of existing products, consisting primarily of employee salaries and benefits; development-related professional services; facilities costs; depreciation; and software maintenance costs. The table below provides details regarding the changes in components of content and software development expenses.



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	14,244	$	7,010	$	7,234	103.2%
Consulting and outside services		4,139		2,740		1,399	51.1%
Facilities and utilities		693		708		(15)	(2.1)%
Software Maintenance		562		206		356	172.8%
Other		55		54		1	1.9%
Total content and software development expenses	$	19,693	$	10,718	$	8,975	83.7%


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	25,523	$	12,918	$	12,605	97.6%
Consulting and outside services		8,108		6,213		1,895	30.5%
Facilities and utilities		1,393		1,495		(102)	(6.8)%
Software Maintenance		972		531		441	83.1%
Other		30		63		(33)	(52.4)%
Total content and software development expenses	$	36,026	$	21,220	$	14,806	69.8%

The increases in compensation and benefits for the ~~Initial Public Offering, described~~three and six months ended July 31, 2022, compared to the same periods in 2021, were primarily due to increased headcount within our content development team in 2022, and the inclusion of Codecademy’s compensation expenses incurred subsequent to its acquisition on April 4, 2022. Also contributing to the increase in compensation and benefits expenses for the three and six months ended July 31, 2022 was the stock-based compensation related to the stock options and restricted stock units granted to key employees. The increases in consulting and outside services expenses for the three and six months

Table of Contents

ended July 31, 2022, compared to the same periods in 2021, were due to the increased third party software development costs and outsourced content development costs.

Selling and marketing

Selling and marketing, or S&M, expenses consist primarily of employee salaries and benefits for selling, marketing and pre-sales support personnel; commissions; travel expenses; advertising and promotional expenses; consulting and outside services; facilities costs; depreciation; and software maintenance costs. The table below provides details regarding the changes in components of S&M expenses.



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	25,678	$	22,735	$	2,943	12.9%
Advertising and promotions		7,759		4,348		3,411	78.4%
Facilities and utilities		1,143		1,402		(259)	(18.5)%
Consulting and outside services		1,908		1,084		824	76.0%
Travel		3,756		74		3,682	4975.7%
Software Maintenance		1,469		907		562	62.0%
Other		135		5		130	2600.0%
Total S&M expenses	$	41,848	$	30,555	$	11,293	37.0%


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	52,226	$	39,534	$	12,692	32.1%
Advertising and promotions		15,519		7,801		7,718	98.9%
Facilities and utilities		2,401		2,773		(372)	(13.4)%
Consulting and outside services		3,822		2,102		1,720	81.8%
Travel		4,733		90		4,643	5158.9%
Software Maintenance		2,592		1,766		826	46.8%
Other		117		(15)		132	(880.0)%
Total S&M expenses	$	81,410	$	54,051	$	27,359	50.6%

The increases in compensation and ~~after our Initial Public Offering, identifying a target company~~benefits and consulting and outside services expenses for ~~a Business Combination. We do not expect~~the three and six months ended July 31, 2022, compared to ~~generate any operating revenues until~~the same periods in 2021, were primarily the result of the inclusion of Global Knowledge’s S&M expenses incurred subsequent to its acquisition on June 11, 2021. The increases in advertising and promotion and software maintenance expenses for the three and six months ended July 31, 2022, compared to the same periods in 2021, were primarily due to the inclusion of Codecademy’s marketing expenses and software tools related expenses incurred subsequent to its acquisition on April 4, 2022. The increases in travel expenses for the three and six months ended July 31, 2022, compared to the same periods in 2021, resulted from the timing of an annual event which was held earlier in the year as compared to the prior year.

Table of Contents

General and administrative

General and administrative, or G&A, expenses consist primarily of employee salaries and benefits for executive, finance, administrative, and legal personnel; audit, legal and consulting fees; insurance; franchise, sales and property taxes; facilities costs; and depreciation. The table below provides details regarding the changes in components of G&A expenses.



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	14,858	$	14,499	$	359	2.5%
Consulting and outside services		7,268		3,548		3,720	104.8%
Facilities and utilities		1,544		1,326		218	16.4%
Franchise, sales, and property tax		427		33		394	1193.9%
Insurance		1,473		1,556		(83)	(5.3)%
Software Maintenance		400		190		210	110.5%
Other		397		324		73	22.5%
Total G&A expenses	$	26,367	$	21,476	$	4,891	22.8%


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Compensation and benefits	$	32,845	$	22,166	$	10,679	48.2%
Consulting and outside services		13,700		6,064		7,636	125.9%
Facilities and utilities		3,427		2,023		1,404	69.4%
Franchise, sales, and property tax		1,128		482		646	134.0%
Insurance		3,407		1,921		1,486	77.4%
Software Maintenance		824		263		561	213.3%
Other		380		376		4	1.1%
Total G&A expenses	$	55,711	$	33,295	$	22,416	67.3%

The increases in compensation and benefits, facilities and utilities, and software maintenance expenses for the three and six months ended July 31, 2022, compared to the same periods in 2021, were primarily the result of the inclusion of Global Knowledge’s G&A expenses incurred subsequent to its acquisition on June 11, 2021. Also contributing to the increase in compensation and benefits expenses for the three and six months ended July 31, 2022 was the stock-based compensation related to the stock options and restricted stock units granted to key employees. The increase in compensation and benefits expenses for the three months ended July 31, 2022 was partially offset by lower incentive-based compensation compared to the prior year. The increases in consulting and outside services expenses for the three and six months ended July 31, 2022, compared to the same periods in 2021, were primarily due to increased professional services as well as integration-related costs after the ~~completion~~combination of Skillsoft, Global Knowledge and Codecademy. The increase in insurance expenses for the six months ended July 31, 2022, compared to the same period in 2021, was due to the higher directors and officers insurance policies attributable to the Company following the June 2021 business combinations.

Amortization of intangible assets

Intangible assets arising from business combinations are developed technology, customer-related intangibles, trade names and other identifiable intangible assets with finite lives. These intangible assets are amortized over the estimated useful lives of such assets. We also capitalize certain internal use software development costs related to our ~~Business Combination. We expect~~SaaS platform incurred during the application development stage. The internal use software is amortized on a straight-line basis over its estimated useful life.

Table of Contents

The increases in amortization of intangible assets of $12.1 million and $19.8 million for the three and six months ended July 31, 2022, respectively, compared to ~~generate non-operating income~~the same periods in 2021, were primarily due to the intangible assets that arose from the business combinations completed in June 2021 and April 2022.

Impairment of goodwill and intangible assets

During the three months ended July 31, 2022, our Global Knowledge instructor led training (“ILT”) business experienced a significant decline in bookings and GAAP revenue compared to the corresponding period in the ~~form~~prior year. In light of ~~interest income~~the circumstances and indicators of impairment, we first considered whether any impairment was present for the Global Knowledge long-lived assets group, concluding that no such impairments were present after conducting an undiscounted cash flow recoverability test. In accordance with ASC 350, we next considered whether there were any indicators of impairment for Global Knowledge goodwill, concluding that triggering events had occurred, necessitating an interim goodwill impairment test as of July 31, 2022. In comparing the estimated fair value of the Global Knowledge reporting unit to its carrying value, we considered the results of both a discounted cash flow analysis and a market multiples approach. The results of the impairment test performed indicated that the carrying value of the Global Knowledge reporting unit exceeded its estimated fair value. Based on ~~marketable securities held after~~ the ~~Initial Public Offering. We incur~~results of the goodwill impairment testing procedures, we recorded a $70.5 million goodwill impairment for the three and six months ended July 31, 2022.

Recapitalization and acquisition-related costs

Recapitalization and acquisition-related costs consist of professional fees for legal, investment banking and other advisor costs incurred in connection with our business combination completed in June 2021, and subsequent acquisition related activities driven by the Codecademy acquisition and related debt issuance. The recapitalization and acquisition-related costs decreased $6.4 million and increased $5.2 million for the three and six months ended July 31, 2022, respectively, compared to the same periods in 2021. The changes were primarily due to the timing of the acquisitions related activities.

Restructuring

In connection with the acquisition integration process and our workplace flexibility policy, we continued our initiatives and commitment to reduce our costs and better align operating expenses with existing economic conditions and our operating model. During the three and six months ended July 31, 2022, we recorded restructuring charges of $4.3 million and $8.3 million, respectively, for the severance costs and the abandonment of right-of-use assets.

In January 2021, we committed to a restructuring plan that encompassed a series of measures intended to improve our operating efficiency, competitiveness and business profitability. These included workforce reductions and consolidation of facilities as we are adopting new work arrangements for certain locations. During the three and six months ended July 31, 2021, we recorded restructuring recoveries of $0.6 million and $0.3 million, respectively, as a result of severance cost estimate changes.

Interest and other expense

Interest and other expense, net, consists of gain and loss on derivative instruments, interest income, interest expense, and other expense and income.



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		(Increase)/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		Decrease		Change
Other income (expense), net	$	80	$	(688)	$	(768)	(111.6)%
Interest income		10		62		52	83.9%
Interest expense, net		(11,470)		(14,619)		3,149	21.5%
Interest and other expense, net	$	(11,380)	$	(15,245)	$	3,865	25.4%

Table of Contents


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		(Increase)/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		Decrease		Change
Other income (expense), net	$	1,132	$	(1,159)	$	(2,291)	(197.7)%
Interest income		170		69		(101)	(146.4)%
Interest expense, net		(23,007)		(26,028)		3,021	11.6%
Interest and other expense, net	$	(21,705)	$	(27,118)	$	5,413	20.0%

The net other income (expense) was primarily the foreign exchange gains and losses (specifically, resulting from foreign currency denominated transactions and the revaluation of foreign currency denominated assets and liabilities) recognized during the three and six months ended July 31, 2022 and 2021, which fluctuate as the U.S. dollar appreciates or depreciates against other currencies. The decreases in interest expense for the three and six months ended July 31, 2022, compared to the same periods in 2021, were due to the higher term loan interest rate and average outstanding principal under the exit credit facility of the Predecessor prior to the refinancing in July of 2021. As a result of the interest rate swaps we executed on June 17, 2022, we have fixed the cash interest rate on $300 million of our outstanding term loans at 8.94% going forward.

Fair value adjustments to warrants

The gains attributable to warrants for the three and six months ended July 31, 2022 are due to a decline in the value of our common stock during the periods, which decreased the fair value of our liability classified warrants that are marked to market at each balance sheet date, with gains and losses being recorded in current period earnings.

Fair value adjustments of hedge instruments

We entered into two fixed-rate interest rate swap agreements on June 17, 2022 for a ~~public company (for legal, financial reporting,~~notional amount of $300 million and a maturity date of June 5, 2027. The objective of the interest rate swaps is to eliminate the variability of cash flows in interest payments on the first $300 million of variable rate debt attributable to changes in benchmark one-month Secured Overnight Financing Rate (SOFR) interest rates. The interest rate swaps are not designated for hedge accounting and ~~auditing compliance),~~are carried on the statement of financial position at their fair value. Unrealized gains and losses from changes in fair value of the interest rate swaps are included in the income statement as ~~well~~they occur.

Benefit from income taxes



			Non-GAAP
			Combined
	Three Months		Three Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Benefit from income taxes	$	(3,065)	$	(2,460)	$	605	24.6%
Effective income tax rate		2.4%		9.4%


			Non-GAAP
			Combined
	Six Months		Six Months		Dollar
	Ended		Ended		Increase/		Percent
(In thousands, except percentages)	July 31, 2022		July 31, 2021		(Decrease)		Change
Benefit from income taxes	$	(25,402)	$	(5,517)	$	19,885	360.4%
Effective income tax rate		14.4%		8.5%

The effective income tax rate for the three and six months ended July 31, 2022, differed from the United States federal statutory rate of 21.0% due primarily to the impact of non-deductible items, foreign rate differential, and changes in the valuation allowance on the Company’s deferred tax assets. Due to the acquisition of Codecademy on April 4, 2022 the Company analyzed the realizability of its existing deferred tax assets with the addition of the Codecademy assets and liabilities. Based on this analysis the Company determined

Table of Contents

that a valuation allowance release of $20.7 million was required and recorded in full as a discrete income tax benefit for the six months ended July 31, 2022.

The effective income tax rate for the three and six months ended July 31, 2021, differed from the United States federal statutory rate of 21.0% due ~~diligence expenses.~~primarily to the impact of non-deductible items, current period changes in the Company’s valuation allowance on its deferred tax assets and the impact of foreign rate differential.

~~For the period from April 11, 2019 (inception) through June 30, 2019, we had a net loss of $1,000, which consisted of formation costs.~~

Liquidity and Capital Resources

Liquidity and Sources of Cash

As of ~~June 30, 2019,~~July 31, 2022, we had $48.6 million of cash and cash equivalents on hand. We have funded operations primarily through the use of ~~$7,872. Until~~cash collected from our customers and the ~~consummation~~proceeds received from the Term Loan Facility (described below), supplemented from time to time with borrowings under our accounts receivable facility (described below). Our cash requirements vary depending on factors such as the growth of the ~~Initial Public Offering,~~business, changes in working capital and capital expenditures. We expect to operate the ~~Company’s only source~~business and execute our strategic initiatives principally with funds generated from operations and supplemented from borrowings up to a maximum of $75.0 million under our accounts receivable facility. We anticipate that we will have sufficient internal and external sources of liquidity ~~was an initial purchase~~to fund operations and anticipated working capital and other expected cash needs for at least the next 12 months as well as for the foreseeable future with capital sources currently available.

Term Loan

On July 16, 2021, Skillsoft Finance II, Inc. (“Skillsoft Finance II”), a subsidiary of ~~common stock~~Skillsoft Corp., entered into a Credit Agreement (the “Credit Agreement”), by and among Skillsoft Finance II, as borrower, Skillsoft Finance I, Inc. (“Holdings”), the ~~Sponsor~~lenders party thereto and ~~loans from our Sponsor.~~

~~Subsequent~~Citibank, N.A., as administrative agent and collateral agent, pursuant to which the ~~quarterly period covered by this Quarterly Report,~~lenders provided a $480 million term loan facility (the “Term Loan Facility”) to Skillsoft Finance II, the proceeds of which, together with cash on hand, were used to refinance existing debt. The Term Loan Facility is scheduled to mature on July 1, 2019, we consummated the Initial Public Offering of 69,000,000 Units at a price of $10.00 per Unit, which includes the full exercise by the underwriters of the over-allotment option, at $10.00 per Unit, generating gross proceeds of $690,000,000. Simultaneously16, 2028.

In connection with the closing of the Codecademy acquisition, Skillsoft Finance II entered into Amendment No. 1 to the Credit Agreement, dated as of April 4, 2022 (the “First Amendment”), among Skillsoft Finance II, Holdings, certain subsidiaries of Skillsoft Finance II, as guarantors, Citibank N.A., as administrative agent, and the financial institutions parties thereto as Term B-1 Lenders, which amended the Credit Agreement (as amended by the First Amendment, the “Amended Credit Agreement”).

The First Amendment provides for the incurrence of up to $160 million of Term B-1 Loans (the “Term B-1 Loans”) under the Amended Credit Agreement. In addition, the First Amendment, among other things, (a) provides for early opt-in to the Secured Overnight Financing Rate (SOFR) for the existing term loans under the Credit Agreement (such existing term loans together with the Term B-1 Loans, the “Initial Term Loans”) and (b) provides for the applicable margin for the Initial ~~Public Offering,~~Term Loans at 4.25% with respect to base rate borrowings and 5.25% with respect to SOFR borrowings.

Prior to the maturity thereof, the Initial Term Loans will be subject to quarterly amortization payments of 0.25% of the principal amount. The Amended Credit Agreement requires that any prepayment of the Initial Term Loans in connection with a repricing transaction shall be subject to (i) a 2.00% premium on the amount of Initial Term Loans prepaid if such prepayment occurs prior to July 16, 2022 and (ii) a 1.00% premium on the amount of Initial Term Loans prepaid in connection with a Repricing Transaction (as defined in the Amended Credit Agreement), if such prepayment occurs on or after July 16, 2022 but on or prior to January 16, 2023. The proceeds of the Term B-1 Loans were used by the Company to finance, in part, the Codecademy acquisition, and to pay costs, fees, and expenses related thereto.

SumTotal Proceeds

On August 15, 2022, we ~~consummated~~completed the previously announced sale of our SumTotal business to a third party. The sale of SumTotal generated gross proceeds of $200 million and net proceeds of $176.7 million, after reflecting the impact of transaction-related expenses, working capital adjustments and the settlement of other obligations necessitated by the transaction. Under the terms of our Amended Credit Agreement, the net proceeds attributable to the sale of ~~15,800,000 Private Placement Warrants~~SumTotal required a mandatory prepayment of $31.4 million. The

Table of Contents

remaining net cash proceeds of $145.3 million are subject to reinvestment provisions and may not be used for general corporate purposes. In the event any of the remaining net cash proceeds have not been designated for eligible investments (such as permitted acquisitions, capital expenditures and other such eligible uses as defined in the Amended Credit Agreement) on or before August 15, 2023, such remaining net cash proceeds will be used to prepay outstanding indebtedness under our Amended Credit Agreement. We expect to have sufficient qualifying expenditures under the Amended Credit Agreement such that no additional mandatory prepayment with remaining SumTotal proceeds will be necessary.

Accounts Receivable Facility

We also have access to up to $75.0 million of borrowings under our accounts receivables facility, where borrowing can be made against eligible accounts receivable, with advance rates between 50.0% and 85.0%. Borrowings under the facility bear interest at 3.00% per annum plus the greater of (i) the prime rate or (ii) the sum of 0.5% per annum plus the federal funds rate. The maturity date of the accounts receivable facility is the earlier of (i) December 2024 or (ii) 90 days prior to the ~~Sponsor~~maturity of any corporate debt. The accounts receivable facility requires a minimum outstanding balance of $10 million at aall times. Based on seasonality of billings and the characteristics of accounts receivable, some of which are not eligible for advances, we are not always able to access the full $75 million of capacity.

Share Repurchase Program

On September 7, 2022, our Board of Directors authorized the Company to repurchase up to $30 million of our common stock, which authorization will expire September 7, 2023 unless extended. Although our Board of Directors has authorized the share repurchase program, we are not obligated to repurchase any specific dollar amount or to acquire any specific number of shares under the program. In addition, the share repurchase program may be suspended, modified, or terminated at any time without prior notice. The amount, timing, and execution of our share repurchase program may fluctuate based on our priorities for the use of cash for other purposes and because of changes in cash flows, tax laws, and the market price of ~~$1.00 per warrant, generating gross proceeds of $15,800,000.~~our common stock.

~~Following~~Cash Flows

The following table summarizes our cash flows for the ~~Initial Public Offering,~~periods presented:


			Non-GAAP
	Successor		Combined
	Six Months		Six Months
	Ended		Ended
(In thousands)	July 31, 2022		July 31, 2021
Net cash (used in) provided by operating activities	$	(13,003)	$	34,549
Net cash used in investing activities		(207,882)		(565,554)
Net cash provided by financing activities		113,014		394,013
Effect of foreign currency exchange rates on cash and cash equivalents		(4,646)		(47)
Net decrease in cash and cash equivalents	$	(112,517)	$	(137,039)

Cash Flows from Operating Activities

The decrease in cash provided by operating activities for the ~~exercise of~~six months ended July 31, 2022 compared to the ~~over-allotment option and the sale of the Private Placement Warrants, a total of $690,000,000 was placed~~corresponding period in the ~~Trust Account~~prior year was primarily due to (i) higher recapitalization and ~~we had $2,633,175 of cash held outside of~~acquisition-related costs, driven by the ~~Trust Account, after payment of~~Codecademy acquisition and related debt issuance, (ii) higher one-time restructuring and integration-related costs related to the ~~Initial Public Offering,~~combination of Skillsoft and ~~available for working capital purposes. We incurred $34,319,807 in transaction costs, including $12,212,000~~Global Knowledge, (iii) higher annual incentive compensation payments, and (iv) the timing of ~~underwriting fees, $21,371,000~~corporate events and vendors payments compared to the prior year.

Cash Flows from Investing Activities

Cash flows from investing activities include cash paid of ~~deferred underwriting fees and $736,807~~$198.6 million related to the acquisition of ~~other costs.~~

~~We intend to use substantially all~~Codecademy. See Note 3 “Business Combinations” of the ~~funds held~~Notes to Unaudited Condensed Consolidated Financial Statements for more details. Our purchases of property

Table of Contents

and equipment largely consist of computer hardware and software, as well as capitalized software development costs, to support content and software development activities.

Cash Flows from Financing Activities

Cash flows from financing activities consist of borrowings and repayments under our Predecessor and Successor debt facilities and our accounts receivable facility. We received $157.1 million of net proceeds from the Amended Credit Agreement and used most of the proceeds for the acquisition of Codecademy on April 4, 2022.

Contractual and Commercial Obligations

The scheduled maturities of our debt and future minimum rental commitments under non-cancelable lease agreements as of July 31, 2022 were as set forth in the ~~Trust Account, including any amounts representing interest earned on~~table below.


	Payments due by Fiscal Year
(In thousands)	Total		2023 ⁽¹⁾		2024-2025		2026-2027		Thereafter
Term Loan Facility	$	635,598	$	34,593	$	12,808	$	12,808	$	575,389
Operating leases		20,574		3,165		8,225		4,260		4,924
Total	$	656,172	$	37,758	$	21,033	$	17,068	$	580,313

(1)Excluding payments made during the ~~Trust Account (less deferred underwriting commissions and income taxes payable),~~six months ended July 31, 2022.

From time to ~~complete our Business Combination. To the extent that our capital stock~~time, we are a party to or ~~debt is used, in whole or in part, as consideration to complete our Business Combination, the remaining proceeds held~~may be threatened with litigation in the ~~Trust Account will be used as working capital to finance the operations~~ordinary course of ~~the target business or businesses, make other acquisitions and pursue our growth strategies.~~

We intend to use the funds held outside the Trust Account primarily to identify and evaluate target businesses, perform business due diligence on prospective target businesses, travel to and from the offices, plants or similar locations of prospective target businesses or their representatives or owners, review corporate documents and material agreements of prospective target businesses, and structure, negotiate and complete a Business Combination.

In order to fund working capital deficiencies or finance transaction costs in connection with a Business Combination, the initial stockholders or their affiliates may, but are not obligated to, loan us funds as may be required. If we complete a Business Combination, we would repay such loaned amounts. In the event that a Business Combination does not close, we may use a portion of the working capital held outside the Trust Account to repay such loaned amounts but no proceeds from our Trust Account would be used for such repayment. Up to $1,500,000 of such loans may be convertible into warrants identical to the Private Placement Warrants, at a price of $1.00 per warrant at the option of the lender.

~~We do not believe we will need to raise additional funds in order to meet the expenditures required for operating~~ our business. ~~However, if~~We regularly analyze then current information, including, as applicable, our ~~estimate~~defense and insurance coverage and, as necessary, provide accruals for probable and estimable liabilities for the eventual disposition of ~~the costs of identifying~~these matters. We are presently not a ~~target business, undertaking in-depth due diligence and negotiating a Business Combination are less than the actual amount necessary~~party to do so, we may have insufficient funds available to operate our business prior to our Business Combination. Moreover, we may need to obtain additional financing either to complete our Business Combination or because we become obligated to redeem a significant number of our public shares upon consummation of our Business Combination, in which case we may issue additional securities or incur debt in connection with such Business Combination. Subject to compliance with applicable securities laws, we would only complete such financing simultaneously with the completion of our Business Combination. If we are unable to complete our Business Combination because we do not have sufficient funds available to us, we will be forced to cease operations and liquidate the Trust Account. In addition, following our Business Combination, if cash on hand is insufficient, we may need to obtain additional financing in order to meet our obligations.

~~Off-Balance Sheet Arrangements~~

~~We did not have~~ any ~~off-balance sheet arrangements as of June 30, 2019.~~material legal proceedings.

~~Contractual obligations~~

We do not have any long-term debt, capital lease obligations, operating lease obligations or long-term liabilities, other than an agreement to pay an affiliate of the Sponsor a monthly fee of $20,000 for office space, administrative and support services to the Company. We began incurring these fees on June 26, 2019 and will continue to incur these fees monthly until the earlier of the completion of the Business Combination and the Company’s liquidation.

Critical Accounting Policies and Estimates

~~The preparation of~~Our condensed consolidated financial statements and the related ~~disclosures~~notes have been prepared in ~~conformity~~accordance with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of these condensed consolidated financial statements requires ~~management~~us to make estimates and assumptions that affect the reported amounts of assets and liabilities ~~disclosure~~and the disclosures of contingent assets and liabilities atas of the date of the condensed consolidated financial statements, and ~~income~~the reported amounts of assets, liabilities, revenues and expenses during the ~~periods reported. Actual~~reporting period. We regularly reevaluate our estimates and judgments, including those related to the following: business combinations, revenue recognition, impairment of goodwill and intangible assets, stock-based compensation, accounting for warrants, income tax assets and liabilities; and restructuring charges and accruals. We base our estimates and judgments on historical experience and various other factors we believe to be reasonable under the circumstances, the results of which form the basis for judgments about the carrying values of assets and liabilities and the amounts of revenues and expenses that are not readily apparent from other sources. To the extent that there are material differences between these estimates and actual results, our future financial statement presentation, financial condition, results of operations could ~~materially differ from those estimates.~~ be impacted.

We ~~have not identified any~~believe the following critical accounting ~~policies:~~estimates most significantly affect the portrayal of our financial condition and involve our most difficult and subjective estimates and judgments.

Impairment of Goodwill and Intangible Assets

~~Recent~~Goodwill represents the excess of the purchase price in a business combination over the fair value of net tangible and intangible assets acquired. Goodwill in fresh-start accounting ~~standards~~results when the reorganization value of the emerging entity exceeds what can be attributed to specific tangible or identified intangible assets. We test goodwill for impairment during the fourth quarter every year in accordance with ASC 350, Intangibles — Goodwill (“ASC 350”). In connection with the impairment evaluation, the Company may first consider qualitative factors to determine whether the existence of events or circumstances indicates that it is more likely than not (i.e., a likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount. Performing a quantitative goodwill impairment test is not necessary if an entity determines based on this assessment that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount. If the Company fails or elects to bypass the qualitative assessment, the goodwill impairment test must be performed. This test requires a comparison of the carrying value of the reporting unit to its estimated fair value. If the carrying value of a reporting unit’s goodwill exceeds its implied fair value, an impairment loss equal to the difference is recorded, not to exceed

Table of Contents

the amount of goodwill allocated to the reporting unit. In determining reporting units, the Company first identifies its operating segments, and then assesses whether any components of these segments constitute a business for which discrete financial information is available and where segment management regularly reviews the operating results of that component.

Intangible assets arising from business combinations are generally recorded based upon estimates of the future performance and cash flows from the acquired business. We use an income approach to determine the estimated fair value of certain identifiable intangible assets including customer relationships and trade names and use a cost approach for other identifiable intangible assets, including developed software/courseware. The income approach determines fair value by estimating the after-tax cash flows attributable to an identified asset over its useful life (Level 3 inputs) and then discounting these after-tax cash flows back to a present value. The cost approach determines fair value by estimating the cost to replace or reproduce an asset at current prices and is reduced for functional and economic obsolescence. Developed technology represents patented and unpatented technology and know-how. Customer contracts and relationships represents established relationships with customers, which provide a ready channel for the sale of additional content and services. Trademarks and tradenames represent acquired product names and marks that we intend to continue to utilize.

We review intangible assets subject to amortization at least annually to determine if any adverse conditions exist or a change in circumstances has occurred that would indicate impairment or a change in remaining useful life. Conditions that would indicate impairment and trigger a more frequent impairment assessment include, but are not limited to, a significant adverse change in legal factors or business climate that could affect the value of an asset, or an adverse action or assessment by a regulator.

We review indefinite-lived intangible assets, including goodwill and certain trademarks, during the fourth quarter of each year for impairment, or more frequently if certain indicators are present or changes in circumstances suggest that impairment may exist and reassesses their classification as indefinite-lived assets.

During the three months ended July 31, 2022, our Global Knowledge instructor led training (“ILT”) business experienced a significant decline in bookings and GAAP revenue compared to the corresponding period in the prior year. Management ~~does not~~believes the poor performance is due to a variety of factors, including (i) reduced corporate spending as customers brace for the potential of a recessionary environment, (ii) difficulty maintaining adequate sales capacity in a challenging labor market for employers and (iii) evolving customer preferences with respect to training and ILT in a post COVID environment.

In accordance with ASC 350, management next considered whether there were any indicators of impairment for Global Knowledge goodwill, concluding that triggering events had occurred, necessitating an interim goodwill impairment test as of July 31, 2022. In comparing the estimated fair value of the Global Knowledge reporting unit to its carrying value, we considered the results of both a discounted cash flow (“DCF”) analysis and a market multiples approach. The results of the impairment test performed indicated that the carrying value of the Global Knowledge reporting unit exceeded its estimated fair value. Based on the results of the goodwill impairment testing procedures, we recorded a $70.5 million goodwill impairment for the three and six months ended July 31, 2022. We believe that ~~any~~our procedures for estimating gross future cash flows for each intangible asset are reasonable and consistent with current market conditions for each of the dates when impairment testing was performed.

The determination of fair value that is used as a basis for calculating the amount of impairment is a significant estimate. A 10% change in our estimate of fair value of the Global Knowledge reporting unit, which could occur due to different judgments around (i) estimates of future cash flows, (ii) discount rates, (iii) estimated control premiums, (iv) use of different multiples, (v) the weighting of valuation approaches or (vi) other assumptions, or a combination of these judgments, would result in an increase or decrease in our goodwill impairment by approximately $13.9 million.

Stock-based Compensation

We recognize compensation expense for stock options and time-based restricted stock units granted to employees on a straight-line basis over the service period that awards are expected to vest, based on the estimated fair value of the awards on the date of the grant. For restricted stock units that have market conditions, we recognize compensation expense using an accelerated attribution method. We recognize forfeitures as they occur. We estimate the fair value of options utilizing the Black-Scholes model, which is dependent on

Table of Contents

several subjective variables, such as the expected option term and expected volatility over the expected option term. We determine the expected term using the simplified method. The simplified method sets the term to the average of the time to vesting and the contractual life of the options. Since we do not have a trading history of our common stock, the expected volatility is estimated by considering (i) the average historical stock volatilities of a peer group of public companies within our industry over a period equivalent to the expected term of the stock option grants and (ii) the implied volatility of warrants to purchase our common stock that are actively traded in public markets. The fair value of restricted stock units that vest based on market conditions are estimated using the Monte Carlo valuation method. These fair value estimates of stock related awards and assumptions inherent therein are estimates and, as a result, may not be reflective of future results or amounts ultimately realized by recipients of the grants.

Recent Accounting Pronouncements

Our recently ~~issued, but not yet effective,~~adopted and to be adopted accounting pronouncements ~~if currently adopted, would have~~are set forth in Note 2 of the Notes to Unaudited Condensed Consolidated Financial Statements for the quarterly period ended July 31, 2022.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable as a ~~material effect on our financial statements.~~smaller reporting company.

ITEM 4. CONTROLS AND PROCEDURES

~~Item 3. Quantitative and Qualitative Disclosures About Market Risk~~

As of June 30, 2019, we were not subject to any market or interest rate risk. Following the consummation of our Initial Public Offering, the net proceeds of our Initial Public Offering, including amounts in the Trust Account, have been invested in U.S. government treasury bills, notes or bonds with a maturity of 180 days or less or in certain money market funds that invest solely in U.S. treasuries. Due to the short-term nature of these investments, we believe there will be no associated material exposure to interest rate risk.

~~Item 4. Controls and Procedures~~

~~Evaluation of Disclosure~~ Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed ~~by us~~ in our reports filed or submitted under the Exchange Act, ~~reports~~ is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and ~~forms,~~forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that ~~such~~ information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our ~~principal executive officer~~Chief Executive Officer and ~~principal financial officer or persons performing similar functions, as appropriate~~Chief Financial Officer, to allow timely decisions regarding required disclosure.

Evaluation of Disclosure Controls and Procedures

~~Under~~

As of the end of the period covered by this Quarterly Report on Form 10-Q, we conducted an evaluation, under the supervision and with the participation of our management, including our ~~principal executive officer~~Chief Executive Officer and ~~principal financial and accounting officer, we conducted an evaluation of the effectiveness~~Chief Financial Officer, of our disclosure controls and procedures ~~as of the end of the fiscal quarter ended June 30, 2019, as such term is~~(as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange ~~Act.~~Act). Based on ~~this~~the evaluation of these disclosure controls and procedures, our ~~principal executive officer~~Chief Executive Officer and ~~principal financial and accounting officer have~~Chief Financial Officer concluded that, ~~during the period covered by this report,~~as of July 31, 2022, our disclosure controls and procedures were effective ~~at a reasonable assurance level and, accordingly, provided reasonable assurance~~to ensure that the information required to be disclosed by us in reports ~~filed~~that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Changes in Internal Control over Financial Reporting

There ~~was~~were no ~~change~~changes in our internal control over financial reporting ~~that occurred~~ during the ~~fiscal quarter of 2019~~period covered by this Quarterly Report on Form 10-Q that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Table of Contents

PART II -– OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

Incorporated by reference herein is information regarding legal proceedings as set forth under “Litigation” contained in Note 8 – “Leases, Commitments and Contingencies” in the Notes to the Unaudited Condensed Consolidated Financial Statements in Item 1 of Part I of this Form 10-Q.

~~Item 1. Legal Proceedings.~~

ITEM 1A. RISK FACTORS.

~~None.~~

~~Item 1A. Risk Factors.~~

~~Factors that could cause our actual results~~In addition to ~~differ materially from those~~the other information set forth in this Quarterly Report, ~~are any of~~you should carefully consider the factors discussed below and in Part I, Item 1A Risk Factors in our Annual Report on Form 10-K for our fiscal year ended January 31, 2022. The risks discussed below and in our Annual Report on Form 10-K could materially affect our business, financial condition and future results. The risks described below and in our ~~Registration Statement filed with~~Annual Report on Form 10-K are not the ~~SEC. Any of these factors could result in a significant or material adverse effect on our results of operations or financial condition.~~only risks facing us. Additional ~~risk factors~~risks and uncertainties not ~~presently~~currently known to us or that we currently deem ~~immaterial~~to be insignificant also may ~~also impair~~materially and adversely affect our business, financial condition or operating results in the future.

We cannot guarantee that our share repurchase program will be fully consummated or that it will enhance long-term shareholder value.

On September 7, 2022, our Board of ~~operations. As of the date of this Quarterly Report, there have been no material changes to the risk factors disclosed in our Registration Statement filed with the SEC.~~

~~Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.~~

~~In May 2019, the Sponsor purchased 8,625,000 Founder Shares of~~Directors authorized the Company ~~for an aggregate price~~to repurchase up to $30 million of ~~$25,000. On June 7, 2019, we effected a stock dividend of one-third of a share of Class B~~our common stock, ~~for each outstanding~~which authorization will expire September 7, 2023 unless extended. Although our Board of Directors has authorized the share repurchase program, we are not obligated to repurchase any specific dollar amount or to acquire any specific number of Class B common stock, resulting in our initial stockholders holding an aggregate of 11,500,000 founder shares. On June 26, 2019, we effected a further stock dividend of one-half of a share of Class B common stock for each outstanding share of Class B common stock, resulting in our initial stockholders holding an aggregate of 17,250,000 founder shares. The foregoing issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

On July 1, 2019, we consummated the Initial Public Offering of 69,000,000 Units, which includes the full exercise by the underwriters of their over-allotment option of 9,000,000 Units. The Units sold in the Initial Public Offering, including pursuant to the over-allotment option, were sold at an offering price of $10.00 per unit, generating total gross proceeds of $690,000,000. Citigroup Global Markets Inc. acted as sole book-running manager of the Initial Public Offering. The securities in the offering were registeredshares under the ~~Securities Act on a registration statement on Form S-1 (No. 333-232057). The Securities and Exchange Commission declared the registration statement effective on June 26, 2019.~~

Simultaneous with the consummation of the Initial Public Offering, we consummated the private placement of an aggregate of 15,800,000 Private Placement Warrants to the Sponsor at a price of $1.00 per Private Placement Warrant, generating total proceeds of $15,800,000. The issuance was made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

The Private Placement Warrants are identical to the warrants underlying the Units sold in the Initial Public Offering, except that the Private Placement Warrants are not transferable, assignable or salable until after the completion of a Business Combination, subject to certain limited exceptions.

~~Of the gross proceeds received from the Initial Public Offering and the Private Placement Warrants, $690,000,000 was placed in the Trust Account.~~

~~We paid a total of $12,212,000 in underwriting discounts and commissions and $736,807 for other costs and expenses related to the Initial Public Offering.~~program. In addition, the ~~underwriters agreed to defer up to $21,371,000~~share repurchase program may be suspended, modified, or terminated at any time without prior notice, which may result in ~~underwriting discounts~~a decrease in the price of our common stock. The amount, timing, and ~~commissions.~~

~~For a description~~execution of our share repurchase program may fluctuate based on our priorities for the use of cash for other purposes and because of changes in cash flows, tax laws, and the ~~proceeds generated in~~market price of our ~~Initial Public Offering, see Part I, Item 2~~common stock. Even if the share repurchase program is fully implemented, it may not enhance long-term shareholder value, and the program could affect the price of ~~this Form 10-Q.~~our common stock, increase volatility, and diminish our cash reserves.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

~~Item~~

ITEM 3. ~~Defaults Upon Senior Securities.~~

DEFAULTS UPON SENIOR SECURITIES.

None.

~~Item~~

ITEM 4. ~~Mine Safety Disclosures.~~

MINE SAFETY DISCLOSURES.

Not ~~Applicable.~~applicable.

~~Item~~

ITEM 5. ~~Other Information.~~

OTHER INFORMATION.

None.

Table of Contents

~~Item~~

ITEM 6. ~~Exhibits~~EXHIBITS.

~~Delaware~~		~~83-4388331~~
Delaware		83-4388331
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

300 Innovative Way, Suite 201 Nashua, New Hampshire03062 (Address of principal executive offices)

Title of each class		Trading Symbol(s)	Name of each exchange on which registered
~~Units,~~ Class A Common Stock, par value $0.0001 per share Warrants, each ~~consisting of~~whole warrant exercisable for one share of Class A common stock ~~$0.0001 par value, and one-third of one warrant~~	SKIL SKIL.WS	~~CCX.U~~	New York Stock Exchange
~~Shares of Class A common stock~~		~~CCX~~	New York Stock Exchange
~~Warrants~~		~~CCX WS~~	~~New York Stock Exchange~~


Large accelerated filer☐	¨	Accelerated filer	¨☐
Non-accelerated filer☒	x	Smaller reporting company	x☒
	Emerging growth company☒	x

		~~Page~~ PAGE NO.
~~Part I. Financial Information~~PART I — FINANCIAL INFORMATION - UNAUDITED
Item 1. Unaudited Financial ~~Statements~~Statements:		4
Unaudited Condensed Consolidated Balance ~~Sheet~~Sheets as of July 31, 2022 (Successor) and January 31, 2022 (Successor)		1 4
Unaudited Condensed ~~Statement~~Consolidated Statements of Operations for the three and six months ended July 31, 2022 (Successor), the Period from June 12, 2021 through July 31, 2021 (Successor), the Period from May 1, 2021 through June 11, 2021 (Predecessor (SLH)), and the Period from February 1, 2021 through June 11, 2021 (Predecessor (SLH))		2 5
Unaudited Condensed ~~Statement Changes in Stockholder’s Equity~~Consolidated Statements of Comprehensive Loss for the three and six months ended July 31, 2022 (Successor), the Period from June 12, 2021 through July 31, 2021 (Successor), the Period from May 1, 2021 through June 11, 2021 (Predecessor (SLH)), and the Period from February 1, 2021 through June 11, 2021 (Predecessor (SLH))		3 7
Unaudited Condensed ~~Statement~~Consolidated Statements of Stockholders’ Equity for the three and six months ended July 31, 2022 (Successor), the Period from June 12, 2021 through July 31, 2021 (Successor), the Period from May 1, 2021 through June 11, 2021 (Predecessor (SLH)), and the Period from February 1, 2021 through June 11, 2021 (Predecessor (SLH))	8
Unaudited Condensed Consolidated Statements of Cash Flows for the six months ended July 31, 2022 (Successor), the Period from June 12, 2021 through July 31, 2021 (Successor), and the Period from February 1, 2021 through June 11, 2021 (Predecessor (SLH))		4 10
Notes to Unaudited Condensed Consolidated Financial Statements		5 12
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		12 42
Item 3. Quantitative and Qualitative Disclosures ~~Regarding~~about Market Risk		14 58
Item 4. Controls and Procedures		14 58
~~Part II. Other Information~~PART II — OTHER INFORMATION		59
Item 1. Legal Proceedings		15 59
Item 1A. Risk Factors		15 59
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		15 59
Item 3. Defaults Upon Senior Securities		15 59
Item 4. Mine Safety Disclosures		15 59
Item 5. Other Information		15 59
Item 6. Exhibits		16 60
~~Part III. Signatures~~SIGNATURES		17 61

ASSETS
Current asset – cash	$	7,872
Deferred offering costs		317,110
Total Assets	$	324,982

LIABILITIES AND STOCKHOLDER’S EQUITY
Current liabilities:
Accrued expenses	$	1,000
Accrued offering costs		99,982
Promissory note – related party		200,000
Total Current Liabilities		300,982

Commitments

Stockholder’s Equity
Preferred stock, $0.0001 par value; 1,000,000 authorized; none issued and outstanding		—
Class A Common stock, $0.0001 par value; 200,000,000 shares authorized; none issued and outstanding		—
Class B Common stock, $0.0001 par value; 20,000,000 shares authorized; 17,250,000 shares issued and outstanding⁽¹⁾		1,725
Additional paid-in capital		23,275
Accumulated deficit		(1,000	)
Total Stockholder’s Equity		24,000
TOTAL LIABILITIES AND STOCKHOLDER’S EQUITY	$	324,982

Formation costs	$	1,000
Net Loss	$	(1,000	)

Weighted average shares outstanding, basic and diluted⁽¹⁾		15,000,000

Basic and diluted net loss per common share	$	(0.00	)

	Common Stock⁽¹⁾				Additional Paid		Accumulated			Total Stockholder’s
	Shares		Amount		in Capital		Deficit			Equity
Balance – April 11, 2019 (inception)		—	$	—	$	—	$	—		$	—

Issuance of Class B common stock to Sponsor⁽¹⁾		17,250,000		1,725		23,275		—			25,000

Net loss		—		—		—		(1,000	)		(1,000	)

Balance – June 30, 2019		17,250,000	$	1,725	$	23,275	$	(1,000	)	$	24,000