| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-16 | | | |
| | | | S-16 | | | |
| | | | S-16 | | | |
| | | | S-17 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 13 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 18 | | |
| | |
As of September 30, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
As
adjusted |
| |
As further
adjusted |
| |||||||||
| | |
(In thousands, except per share data)
|
| |||||||||||||||
Cash, cash equivalents and restricted cash
|
| | | $ | 41,367 | | | | | $ | | | | | $ | | | ||
Debt: | | | | | | | | | | | | | | | | | | | |
Revolving lines of credit, term loans and notes payable,
including non-subsidiary guarantors indebtedness, net of debt issuance costs (1) |
| | | $ | 39,417 | | | | | $ | 39,417 | | | | | $ | 39,417 | | |
Principal amount of 5.25% convertible senior notes due 2026
|
| | | | 80,200 | | | | | | | | | | | | | | |
Principal amount of % convertible senior notes due 2030 we are offering in the Exchanges
|
| | | | | | | | | | | | | | | | | | |
Total debt
|
| | | | 119,617 | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, $0.001 par value per share; 5,000 shares
authorized, no shares outstanding, actual, pro forma and pro forma, as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.001 par value per share; 80,000 shares authorized, 44,852 shares outstanding, actual and pro forma, as adjusted
|
| | | | 45 | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | 543,492 | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 709 | | | | | | 709 | | | | | | 709 | | |
Accumulated deficit
|
| | | | (332,160) | | | | | | (332,160) | | | | | | (332,160) | | |
Total stockholders’ equity
|
| | | | 212,086 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 331,703 | | | | | $ | | | | | $ | | | |
|
Offering price per share in this offering
|
| | | $ | | | |
|
Historical net tangible book value per share as of September 30, 2024
|
| | | $ | 4.65 | | |
|
Pro forma increase in net tangible book value per share attributable to ATM Agreement
|
| | | $ | 0.98 | | |
|
Pro forma net tangible book value per share attributable to ATM Agreement
|
| | | $ | 5.63 | | |
|
Pro forma decrease in net tangible book value per share attributable to the Exchanges
|
| | | $ | | | |
| Pro forma net tangible book value per share attributable to the Exchanges | | | | | | | |
|
Increase in net tangible book value per share attributable to this offering
|
| | | $ | | | |
|
Adjusted net tangible book value per share as of September 30, 2024, after giving effect to this offering
|
| | | $ | | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | $ | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 13 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 17 | | | |
| | | | | 18 | | |