Skillsoft Reports Financial Results for the Second Quarter of Fiscal Year 2023

Board of Directors Authorizes up to $30 Million Share Repurchase

BOSTON--(BUSINESS WIRE)--Skillsoft Corp. (NYSE: SKIL) (“Skillsoft” or the “Company”), a leading platform for transformative learning experiences, today announced its financial results for the second quarter of fiscal 2023 ended July 31, 2022.

“I am pleased to report our fifth consecutive quarter of Skillsoft subscription content bookings growth,” said Jeffrey R. Tarr, Skillsoft’s Chief Executive Officer. “I’m also pleased the board of directors authorized a share repurchase which reflects the strength of our balance sheet and cash flows along with confidence in our strategy and expectations for the business. We believe acquiring Skillsoft equity is the best use of capital available to us at this time.”

Fiscal 2023 Second Quarter Select Financials from Continuing Operations¹

• Skillsoft Content Segment bookings growth of 5% at constant currency for the quarter, and 12% for the fiscal first half. On a LTM basis Q2 bookings growth for the Content Segment was 9% at constant currency.
• Skillsoft LTM Content Dollar Revenue Retention of 98%, up 3 percentage points.
• Global Knowledge Segment bookings decline of 21% at constant currency for the quarter, and 17% for the fiscal first half due in part to a post COVID recovery in the prior year.
• GAAP revenue of $140.6 million, up 27% compared to the prior year. Adjusted Revenue of $148.4 million, down 5% and down 2% on a constant currency basis due to Global Knowledge results.
• GAAP net loss of $127.3 million and Adjusted EBITDA of $32.6 million, down 5% and up 1% on a constant currency basis.

Share Repurchase Authorization

The Board of Directors has 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, general market conditions, alternative uses for capital, Skillsoft’s financial performance, and other considerations. The share repurchase program does not obligate Skillsoft to purchase any minimum number of shares, and the program may be suspended, modified, or discontinued at any time without prior notice.

Outlook Commentary

We are revising our outlook ranges to reflect the sale of SumTotal, foreign exchange impact, lower fundamentals primarily due to the performance of our transactional Global Knowledge business, and some macro-economic uncertainty.

Full Year Fiscal 2023 Outlook² ($ in millions)

	Previous Outlook	SumTotal Impact	Foreign Exchange Impact	Lower Fundamentals	Updated Outlook
Bookings	$790 to $825	($127)	($15)	($70)	$580 to $615
Adjusted Revenue	$765 to $790	($123)	($15)	($70)	$545 to $580
Adjusted EBITDA	~ $167	($37)	($4)	($20)	$105 to $125

Key Operational Metrics and Non-GAAP Financial Measures from Continuing Operations

Bookings

The following table sets forth unaudited bookings for the three months and six months ended July 31, 2022 and 2021 as if pre-combination Skillsoft and Global Knowledge had been combined and the Skillsoft content line in the prior year includes Codecademy bookings as if the acquisition had closed on April 5, 2021:

	Three Months									Change (Constant Currency)		Six Months									Change (Constant Currency)
(In thousands)	Ended July 31,				Change							Ended July 31,				Change
	2022		2021		$			%		%		2022		2021		$			%		%
Continuing operations:
Skillsoft Content	$	77,380	$	74,801	$	2,579		3	%	5	%	$	128,449	$	116,636	$	11,813		10	%	12	%
Global Knowledge		46,493		63,541		(17,048	)	-27	%	-21	%		102,158		128,798		(26,640	)	-21	%	-17	%
Total		123,873		138,342		(14,469	)	-10	%	-7	%		230,607		245,434		(14,827	)	-6	%	-3	%

Adjusted Revenue

GAAP revenue was $140.6 million and $110.3 million for the three months ended July 31, 2022 and 2021, respectively, and $275.4 million and $178.0 million for the six months ended July 31, 2022 and 2021, respectively. The following table sets forth unaudited Adjusted Revenue for the three months and six months ended July 31, 2022 and 2021 as if pre-combination Skillsoft and Global Knowledge had been combined and the Skillsoft content line in the prior year includes Codecademy bookings as if the acquisition had closed on April 5, 2021:

	Three Months									Change (Constant Currency)		Six Months									Change (Constant Currency)
	Ended July 31,				Change							Ended July 31,				Change
	2022		2021		$			%		%		2022		2021		$			%		%
Continuing operations:
Skillsoft Content	$	98,754	$	95,791	$	2,963		3	%	5	%	$	188,539	$	180,860	$	7,679		4	%	6	%
Global Knowledge	$	49,628	$	60,976	($	11,348	)	-19	%	-13	%	$	101,013		115,742	($	14,729	)	-13	%	-8	%
Total Adjusted Gross Revenue	$	148,382	$	156,767	$	(8,385	)	-5	%	-2	%	$	289,552	$	296,602	($	7,050	)	-2	%	0	%

Dollar Retention Rate

The following table sets forth dollar retention rates (“DRR”) for the last twelve-month (“LTM”) period ended July 31, 2022 and July 31, 2021 and for the three month periods ended July 31, 2022 and 2021:

	July 31
	LTM 2022	LTM 2021	Q2 2022	Q2 2021
Skillsoft Content (continuing operations)	98%	95%	98%	99%

Adjusted EBITDA and Adjusted Net Income

Net loss from continuing operations was $127.3 million and $23.9 million for the three months ended July 31, 2022 and 2021, respectively, and $150.4 million and $59.8 million for the six months ended July 31, 2022 and 2021, respectively. The following table sets forth Adjusted EBITDA and Adjusted Net Income for the three and six month periods ended July 31, 2022 and 2021. See full reconciliation and adjusting items in the tables on pages 11 to 14.

	Three Months				Change (Constant Currency)	Six Months				Change (Constant Currency)
	Ended July 31,		Change			Ended July 31,		Change
	2022	2021	$	%	%	2022	2021	$	%	%
Continuing operations:
Adjusted EBITDA	$32,585	$34,323	($1,738)	-5%	1%	$56,650	$62,939	($6,289)	-10%	-5%
Adjusted Net Income	$15,393	$22,636	($7,243)	-32%	N/A	$45,145	$38,710	$6,435	17%	N/A

Webcast and Conference Call Information

Skillsoft will host a conference call and webcast today at 5:00 p.m. Eastern Time to discuss its financial results. To access the call, dial [phone] from the United States and Canada or [phone] from international locations. The live event can be accessed from the Investor Relations section of Skillsoft’s website at investor.skillsoft.com. A webcast replay will be available at the same site for six months.  A telephone replay will be available by dialing [phone] or international dial-in [phone] conference ID 13732286, beginning about three hours after call’s end, running through September 13th, 2022.

About Skillsoft

Skillsoft (NYSE: SKIL) is a global leader in corporate digital learning, focused on transforming today’s workforce for tomorrow’s economy. The Company provides 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 offers a comprehensive suite of premium, original, and authorized partner content, including one of the broadest and deepest libraries of leadership & business skills, 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 through Percipio®, its award-winning, AI-driven, immersive learning platform purpose built to make learning easier, more accessible, and more effective. Learn more at www.skillsoft.com.

NON-GAAP FINANCIAL MEASURES AND KEY PERFORMANCE METRICS

We track several non-GAAP financial measures and key performance metrics that we believe are key financial measures of our success. Non-GAAP measures and key performance metrics are frequently used by securities analysts, investors, and other interested parties in their evaluation of companies comparable to us, many of which present non-GAAP measures and key performance metrics when reporting their results. These measures can be useful in evaluating our performance against our peer companies because we believe the measures provide users with valuable insight into key components of U.S. GAAP financial disclosures. For example, a company with higher U.S. GAAP net income may not be as appealing to investors if its net income is more heavily comprised of gains on asset sales. Likewise, excluding the effects of interest income and expense moderates the impact of a company’s capital structure on its performance. However, non-GAAP measures and key performance metrics have limitations as analytical tools. Because not all companies use identical calculations, our presentation of non-GAAP financial measures and key performance metrics may not be comparable to other similarly titled measures of other companies. They are not presentations made in accordance with U.S. GAAP, are not measures of financial condition or liquidity, and should not be considered as an alternative to profit or loss for the period determined in accordance with U.S. GAAP or operating cash flows determined in accordance with U.S. GAAP. As a result, these performance measures should not be considered in isolation from, or as a substitute analysis for, results of operations as determined in accordance with U.S. GAAP.

We do not reconcile our forward-looking non-GAAP financial measures to the corresponding U.S. GAAP measures, due to variability and difficulty in making accurate forecasts and projections and/or certain information not being ascertainable or accessible; and because not all of the information necessary for a quantitative reconciliation of these forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP financial measure is available to us without unreasonable efforts. For the same reasons, we are unable to address the probable significance of the unavailable information. We provide non-GAAP financial measures that we believe will be achieved, however we cannot accurately predict all of the components of the adjusted calculations and the U.S. GAAP measures may be materially different than the non-GAAP measures.

Adjusted Net Income or Loss

Adjusted net income or loss is defined as net income or loss plus or minus primarily non-cash items and other items that management does not consider to be useful in assessing our operating performance (e.g., stock-based compensation expense, amortization related to acquired intangible assets, restructuring and impairment charges, acquisition-related costs, financing related costs, other gains and losses, and discontinued operations, all net of the related tax effects.

Dollar Retention Rate (“DRR”)

For existing customers at the beginning of a given period, DRR represents subscription renewals, upgrades, churn, and downgrades in such period divided by the beginning total renewable base for such customers for such period. Renewals reflect customers who renew their subscription, inclusive of auto-renewals for multi-year contracts, while churn reflects customers who choose to not renew their subscription. Upgrades include orders from customers that purchase additional licenses or content (e.g., a new Leadership and Business module), while downgrades reflect customers electing to decrease the number of licenses or reduce the size of their content package. Upgrades and downgrades also reflect changes in pricing. We use our DRR to measure the long-term value of customer contracts as well as our ability to retain and expand the revenue generated from our existing customers.

Bookings

Bookings in any particular period represents orders received during that period and reflects (i) subscription renewals, upgrades, churn, and downgrades to existing customers, (ii) non-subscription services, and (iii) sales to new customers. Bookings generally represents a customer’s annual obligation (versus the life of the contract), and, for the subscription business, revenue is recognized for such bookings over the following 12 months. We use bookings to measure and monitor current period business activity with respect to our ability to sell subscriptions and services to our platform.

Forward Looking Statements

This document includes statements that are, or may be deemed to be, “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which are intended to be covered by the safe harbors created by those laws. All statements, other than statements of historical facts, that address activities, events or developments that we expect or anticipate may occur in the future, including such things as our outlook (including bookings, adjusted revenue, and adjusted EBITDA), our product development and planning, our pipeline, future capital expenditures, share repurchases, financial results, the impact of regulatory changes, existing and evolving business strategies and acquisitions and dispositions, demand for our services and competitive strengths, goals, the benefits of new initiatives, growth of our business and operations, and our ability to successfully implement our plans, strategies, objectives, expectations and intentions are forward-looking statements. Also, when we use words such as “may,” “will,” “would,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “plan,” “project,” “forecast,” “seek,” “outlook,” “target,” “goal,” “probably,” or similar expressions, we are making forward-looking statements. Such statements are based upon the current beliefs and expectations of Skillsoft’s management and are subject to significant risks and uncertainties. All forward-looking disclosure is speculative by its nature.

There are important risks, uncertainties, events and factors that could cause our actual results or performance to differ materially from those in the forward-looking statements contained in this document, including:

• our ability to realize the benefits expected from the business combination between Skillsoft, Churchill Capital Corp. II, and Global Knowledge, and other recent transactions, including our acquisitions of Pluma and Codecademy, and disposition of SumTotal;
• the impact of U.S. and worldwide economic trends, financial market conditions, geopolitical events, natural disasters, climate change, public health crises, the ongoing COVID-19 pandemic (including any variant), political crises, or other catastrophic events on our business, liquidity, financial condition and results of operations;
• our ability to attract and retain key employees and qualified technical and sales personnel;
• our reliance on third parties to provide us with learning content, subject matter expertise, and content productions and the impact on our business if our relationships with these third parties are terminated;
• fluctuations in our future operating results;
• our ability to successfully identify, consummate, and achieve strategic objectives in connection with our acquisition opportunities and realize the benefits expected from the acquisition;
• the demand for, and acceptance of, our products and for cloud-based technology learning solutions in general;
• our ability to compete successfully in competitive markets and changes in the competitive environment in our industry and the markets in which we operate;
• our ability to market existing products and develop new products;
• a failure of our information technology infrastructure or any significant breach of security, including in relation to the migration of our key platforms from our systems to cloud storage;
• future regulatory, judicial, and legislative changes in our industry;
• our ability to comply with laws and regulations applicable to our business, including shifting global privacy, data protection, and cyber and information security laws and regulations, as well as state privacy and data protection laws, such as those in California, Colorado, and Virginia;
• a failure to achieve and maintain effective internal control over financial reporting;
• fluctuations in foreign currency exchange rates;
• our ability to protect or obtain intellectual property rights;
• our ability to raise additional capital;
• the impact of our indebtedness on our financial position and operating flexibility;
• our ability to meet future liquidity requirements and comply with restrictive covenants related to long-term indebtedness;
• our ability to implement our share repurchase program successfully;
• our ability to successfully defend ourselves in legal proceedings; and
• our ability to continue to meet applicable listing standards.

The foregoing list of factors is not exhaustive and new factors may emerge from time to time that could also affect actual performance and results. For more information, please see the risk factors included in our Form 10-K filed with the SEC for the fiscal year ended January 31, 2022.

Although we believe that the assumptions underlying our forward-looking statements are reasonable, any of these assumptions, and therefore also the forward-looking statements based on these assumptions, could themselves prove to be inaccurate. Given the significant uncertainties inherent in the forward-looking statements included in this document, our inclusion of this information is not a representation or guarantee by us that our objectives and plans will be achieved. Annualized, pro forma, projected, and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results. Additionally, statements as to market share, industry data, and our market position are based on the most currently available data available to us and our estimates regarding market position or other industry data included in this document or otherwise discussed by us involve risks and uncertainties and are subject to change based on various factors, including as set forth above.

Our forward-looking statements speak only as of the date made and we do not undertake to update these forward-looking statements unless required by applicable law. With regard to these risks, uncertainties, and assumptions, the forward-looking events discussed in this document may not occur, and we caution you against unduly relying on these forward-looking statements.

____________________________
¹ Growth calculated compared to the prior year as if pre-combination Skillsoft and Global Knowledge had been combined and their fiscal quarters had been aligned to end on January 31, 2022 and includes Codecademy for both years as if the acquisition had occurred as of April 5, 2021. Constant currency results represent current year period local currency amounts translated at prior year foreign exchange rates. Continuing operations excludes SumTotal results for all periods presented as a result of the sale on August 15, 2022.
² See “Non-GAAP Financial Measures and Key Performance Metrics.” The Company is unable to reconcile forward-looking non-GAAP measures without unreasonable efforts.

SKILLSOFT CORP.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT NUMBER OF SHARES)
	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 SHAREHOLDER'S 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

SKILLSOFT CORP.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
	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			*

SKILLSOFT CORP.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
	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			*

SKILLSOFT CORP.
UNAUDITED 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		(1,720	)		—			—
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		(39,152	)		(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

SKILLSOFT CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
	For the Three Months Ended July 31, 2022
				Non-GAAP
				Revenue
	Skillsoft Corp.			Adjustments ^(1)		Combined
Revenues:
Total revenues	$	140,574		$	7,808	$	148,382
Operating expenses
Cost of revenues		34,998			7,808		42,806
Content and software development		19,693		-			19,693
Selling and marketing		41,848		-			41,848
General and administrative		26,367		-			26,367
Amortization of intangible assets		45,200		-			45,200
Impairment of goodwill and intangible assets		70,475		-			70,475
Recapitalization and acquisition-related costs		8,452		-			8,452
Restructuring		4,323		-			4,323
Total operating expenses		251,356			7,808		259,164
Operating loss:	$	(110,782	)	$	-	$	(110,782	)
Other income (expense), net		80		-			80
Fair value adjustment of warrants		6,846		-			6,846
Fair value adjustment of hedge instruments		(15,065	)	-			(15,065	)
Interest income		10		-			10
Interest expense		(11,470	)	-			(11,470	)
Loss before benefit from income taxes		(130,381	)		-		(130,381	)
Benefit from income taxes		(3,065	)	-			(3,065	)
Loss from continuing operations		(127,316	)		-		(127,316	)
Income from discontinued operations, net of tax		5,817		-			5,817
Net loss	$	(121,499	)	$	-	$	(121,499	)
Adjusted net income and Adjusted EBITDA:
Amortization of intangible assets		45,200		-			45,200
Impairment of goodwill and intangible assets		70,475		-			70,475
Recapitalization and acquisition-related costs		8,452		-			8,452
Restructuring		4,323		-			4,323
Warrant fair value adjustment and foreign currency		(7,066	)	-			(7,066	)
Fair value adjustment of hedge instruments		15,065		-			15,065
Stock-based compensation expense		10,017		-			10,017
Tax impact of non-GAAP adjustments		(3,757	)	-			(3,757	)
Income from discontinued operations, net of tax		(5,817	)	-			(5,817	)
Adjusted net income from continuing operations	$	15,393		$	-	$	15,393
Expense from income taxes, excluding tax impacts above		692		-			692
Interest expense, net		11,460		-			11,460
Depreciation		942		-			942
Non-recurring costs and other		4,098		-			4,098
Adjusted EBITDA from continuing operations	$	32,585		$	-	$	32,585
Adjusted EBITDA Margin %							22	%
(1) Non-GAAP revenue adjustments include reseller fees, which are presented on a net basis in GAAP revenue.

SKILLSOFT CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
	For the Six Months Ended July 31, 2022
				Non-GAAP
				Revenue
	Skillsoft Corp.			Adjustments ^(1)		Combined
Revenues:
Total revenues	$	275,413		$	14,139	$	289,552
Operating expenses
Cost of revenues		73,008			14,139		87,147
Content and software development		36,026		-			36,026
Selling and marketing		81,410		-			81,410
General and administrative		55,711		-			55,711
Amortization of intangible assets		84,758		-			84,758
Impairment of goodwill and intangible assets		70,475		-			70,475
Recapitalization and acquisition-related costs		21,764		-			21,764
Restructuring		8,279		-			8,279
Total operating expenses		431,431			14,139		445,570
Operating loss:	$	(156,018	)	$	-	$	(156,018	)
Other income (expense), net		1,132		-			1,132
Fair value adjustment of warrants		16,952		-			16,952
Fair value adjustment of hedge instruments		(15,065	)	-			(15,065	)
Interest income		170		-			170
Interest expense		(23,007	)	-			(23,007	)
Loss before benefit from income taxes		(175,836	)		-		(175,836	)
Benefit from income taxes		(25,402	)	-			(25,402	)
Loss from continuing operations		(150,434	)		-		(150,434	)
Income from discontinued operations, net of tax		7,292					7,292
Net loss	$	(143,142	)	$	-	$	(143,142	)
Adjusted net income and Adjusted EBITDA:
Amortization of intangible assets		84,758		-			84,758
Impairment of goodwill and intangible assets		70,475		-			70,475
Recapitalization and acquisition-related costs		21,764		-			21,764
Restructuring		8,279		-			8,279
Warrant fair value adjustment and foreign currency		(18,123	)	-			(18,123	)
Fair value adjustment of hedge instruments		15,065		-			15,065
Stock-based compensation expense		18,510		-			18,510
Tax impact of non-GAAP adjustments		(5,149	)	-			(5,149	)
Income from discontinued operations, net of tax		(7,292	)	-			(7,292	)
Adjusted net income from continuing operations	$	45,145		$	-	$	45,145
Benefit from income taxes, excluding tax impacts above		(20,253	)	-			(20,253	)
Interest expense, net		22,837		-			22,837
Depreciation		2,360		-			2,360
Non-recurring costs and other		6,561		-			6,561
Adjusted EBITDA from continuing operations	$	56,650		$	-	$	56,650
Adjusted EBITDA Margin %							20	%
(1) Non-GAAP revenue adjustments include reseller fees, which are presented on a net basis in GAAP revenue.

SKILLSOFT CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
	For the Three Months Ended July 31, 2021
	For the Period from 5/1/21 to 6/11/21			For the Period from 5/1/21 to 6/11/21			For the Period from 6/12/21 to 7/31/21			Non-GAAP Revenue Adjustments (2)			Combined
	Global Knowledge			Skillsoft			Skillsoft (1)									Codecademy (3)
																		Proforma
Revenues:
Total revenues	$	25,255		$	34,814		$	75,466		$	10,923		$	146,458		$	10,309	$	156,767
Operating expenses
Cost of revenues		11,836			6,949			22,290			6,468			47,543
Content and software development		258			4,510			6,208		-				10,976
Selling and marketing		5,398			10,905			19,650		-				35,953
General and administrative		10,765			4,652			16,824		-				32,241
Amortization of intangible assets		1,063			14,575			18,493		-				34,131
Recapitalization and acquisition-related costs		-			4,927			9,900		-				14,827
Restructuring		146			(910	)		287		-				(477	)
Total operating expenses		29,466			45,608			93,652			6,468			175,194
Operating loss:	$	(4,211	)	$	(10,794	)	$	(18,186	)	$	4,455		$	(28,736	)
Other income (expense), net		(852	)		304			(992	)	-				(1,540	)
Fair value adjustment of warrants		-			800			17,115		-				17,915
Interest income		-			53			9		-				62
Interest expense		(1,901	)		(5,354	)		(9,265	)	-				(16,520	)
Loss before benefit from income taxes		(6,964	)		(14,991	)		(11,319	)		4,455			(28,819	)
Provision for (benefit from) income taxes		481			(464	)		(1,996	)					(1,979	)
Loss from continuing operations		(7,445	)		(14,527	)		(9,323	)		4,455			(26,840	)
Income from discontinued operations, net of tax		-			2,668			(2,531	)					137
Net loss	$	(7,445	)	$	(11,859	)	$	(11,854	)	$	4,455		$	(26,703	)
Adjusted net income and Adjusted EBITDA:
Amortization of intangible assets	$	1,063		$	14,575		$	18,493		$	-		$	34,131
Impact of fresh-start reporting					4,455						(4,455	)
Recapitalization and acquisition-related costs		7,469			4,927			9,900			-			22,296
Restructuring		266			(910	)		287			-			(357	)
Warrant fair value adjustment and foreign currency		-			(1,179	)		(16,377	)		-			(17,556	)
Stock-based compensation expense		-			-			4,817		-				4,817
Tax impact of non-GAAP adjustments		608			3,106			2,432		-				6,145
Income from discontinued operations, net of tax		-			(2,668	)		2,531			-			(137	)
Adjusted net income from continuing operations	$	1,961		$	10,447		$	10,229		$	-		$	22,636
Benefit from income taxes, excluding tax impacts above		(127	)		(3,570	)		(4,428	)		-			(8,124	)
Interest expense, net		1,901			5,301			9,256			-			16,458
Depreciation		467			557			1,006			-			2,030
Non-recurring costs and other		709			460			154			-			1,323
Adjusted EBITDA from continuing operations	$	4,911		$	13,195		$	16,217		$	-		$	34,323
Adjusted EBITDA Margin %														23	%
(1) GAAP results of Skillsoft include Global Knowledge subsequent to June 11, 2021.
(2) Non-GAAP revenue adjustments include the add back of (i) non-cash deferred revenue fair value adjustments and (ii) reseller fees, which are presented on a net basis in GAAP revenue.
(3) Non-GAAP revenue adjustment includes proforma Codecademy revenue to allow better comparison against the three months ended July 31, 2022.

SKILLSOFT CORP.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(IN THOUSANDS)
	For the Six Months Ended July 31, 2021
	For the Period from 2/1/21 to 6/11/21			For the Period from 2/1/21 to 6/11/21			For the Period from 6/12/21 to 7/31/21			Non-GAAP Revenue Adjustments (2)			Combined
	Global Knowledge			Skillsoft			Skillsoft (1)									Codecademy (3)
																		Proforma
Revenues:
Total revenues	$	71,932		$	102,494		$	75,466		$	33,640		$	283,532		$	13,070	$	296,602
Operating expenses
Cost of revenues		34,698			22,043			22,290			14,557			93,588
Content and software development		492			15,012			6,208			-			21,712
Selling and marketing		16,404			34,401			19,650			-			70,455
General and administrative		19,765			16,471			16,824			-			53,060
Amortization of intangible assets		2,646			46,492			18,493			-			67,631
Recapitalization and acquisition-related costs		-			6,641			9,900			-			16,541
Restructuring		2,764			(576	)		287			-			2,475
Total operating expenses		76,769			140,484			93,652			14,557			325,462
Operating loss:	$	(4,837	)	$	(37,990	)	$	(18,186	)	$	19,083		$	(41,930	)
Other income (expense), net		624			(167	)		(992	)		-			(535	)
Fair value adjustment of warrants		-			900			17,115			-			18,015
Interest income		-			60			9			-			69
Interest expense		(11,970	)		(16,763	)		(9,265	)		-			(37,998	)
Loss before benefit from income taxes		(16,183	)		(53,960	)		(11,319	)		19,083			(62,379	)
Provision for (benefit from) income taxes		(359	)		(3,521	)		(1,996	)		-			(5,876	)
Loss from continuing operations		(15,824	)		(50,439	)		(9,323	)		19,083			(56,503	)
Income from discontinued operations, net of tax		-			1,175			(2,531	)		-			(1,356	)
Net loss	$	(15,824	)	$	(49,264	)	$	(11,854	)	$	19,083		$	(57,859	)
Adjusted net income and Adjusted EBITDA:
Amortization of intangible assets	$	2,646		$	46,492		$	18,493		$	-		$	67,631
Impact of fresh-start reporting					19,083						(19,083	)		-
Recapitalization and acquisition-related costs		8,862			6,641			9,900			-			25,403
Restructuring		2,884			(576	)		287			-			2,595
Warrant fair value adjustment and foreign currency		-			(1,001	)		(16,377	)		-			(17,378	)
Stock-based compensation expense		-			-			4,817			-			4,817
Tax impact of non-GAAP adjustments		(319	)		10,033			2,432			-			12,145
Income from discontinued operations, net of tax		-			(1,175	)		2,531			-			1,356
Adjusted net income from continuing operations	$	(1,751	)	$	30,233		$	10,229		$	-		$	38,710
Benefit from income taxes, excluding tax impacts above		(40	)		(13,554	)		(4,428	)		-			(18,021	)
Interest expense, net		11,970			16,703			9,256			-			37,929
Depreciation		1,473			1,776			1,006			-			4,255
Non-recurring costs and other		(714	)		626			154			-			66
Adjusted EBITDA from continuing operations	$	10,938		$	35,784		$	16,217		$	-		$	62,939
Adjusted EBITDA Margin %														22	%
(1) GAAP results of Skillsoft include Global Knowledge subsequent to June 11, 2021.
(2) Non-GAAP revenue adjustments include the add back of (i) non-cash deferred revenue fair value adjustments and (ii) reseller fees, which are presented on a net basis in GAAP revenue.
(3) Non-GAAP revenue adjustment includes proforma Codecademy revenue to allow better comparison against the six months ended July 31, 2022.