Biggest changeOther companies, including other companies in our industry, may not use these measures and may calculate both differently than as presented, limiting the usefulness as a comparative measure. 56 T able of Contents The following table reconciles net income (loss) to adjusted EBITDA : YEAR ENDED DECEMBER 31, 2023 2022 2021 (in thousands) Net income (loss)(a) $ (55,357) $ 14,731 $ (13,266) Interest expense(a) 22,916 17,773 16,837 Interest income(a) (9,317) (1,294) (271) Provision for income taxes(a) 214 4,024 9,891 Depreciation and amortization expense(a) 1,552 1,731 2,135 Intangible asset amortization(a) 54,519 50,739 42,980 Currency (gain) loss(a) 638 (3,166) (175) Equity-based compensation expense(b) 28,300 30,345 29,483 Change in fair value of contingent consideration(d) 24,118 — — Goodwill impairment expense(e) 46,984 — — Acquisition-related expenses(f) 6,064 2,233 11,241 Integration expense(g) 121 — 31 Transaction-related expenses(h) — 1,136 2,754 Severance expenses(i) — 653 60 Reorganization expense(j) 1,660 — — Loss on disposal of fixed assets(k) 65 169 351 Executive recruiting expense(l) 631 139 733 First-year Sarbanes-Oxley implementation costs(m) — 961 929 Adjusted EBITDA $ 123,108 $ 120,174 $ 103,713 57 T able of Contents The following table reconciles net income (loss) to adjusted net income: YEAR ENDED DECEMBER 31, 2023 2022 2021 (in thousands) Net income (loss) (a) $ (55,357) $ 14,731 $ (13,266) Currency (gain) loss(a) 638 (3,166) (175) Equity-based compensation expense(b) 28,300 30,345 29,483 Amortization of acquisition-related intangible assets(c) 45,838 43,822 36,413 Change in fair value of contingent consideration(d) 24,118 — — Goodwill impairment expense(e) 46,984 — — Acquisition-related expenses(f) 6,064 2,233 11,241 Integration expense(g) 121 — 31 Transaction-related expenses(h) — 1,136 2,754 Severance expenses(i) — 653 60 Reorganization expense(j) 1,660 — — Loss on disposal of fixed assets(k) 65 169 351 Executive recruiting expense(l) 631 139 733 First-year Sarbanes-Oxley implementation costs(m) — 961 929 Income tax expense impact of adjustments(n) (30,041) (17,633) (15,344) Adjusted net income $ 69,021 $ 73,390 $ 53,210 58 T able of Contents The following table reconciles diluted earnings per share to adjusted diluted earnings per share: YEAR ENDED DECEMBER 31, 2023 2022 2021 Diluted earnings per share(a) $ (0.35) $ 0.09 $ (0.09) Currency (gain) loss(a) — (0.02) — Equity-based compensation expense(b) 0.18 0.19 0.19 Amortization of acquisition-related intangible assets(c) 0.29 0.28 0.24 Change in fair value of contingent consideration(d) 0.15 — — Goodwill impairment expense(e) 0.30 — — Acquisition-related expenses(f) 0.04 0.01 0.07 Integration expense(g) — — — Transaction-related expenses(h) — 0.01 0.02 Severance expenses(i) — — — Reorganization expense(j) 0.01 — — Loss on disposal of fixed assets(k) — — — Executive recruiting expense(l) — — — First-year Sarbanes-Oxley implementation costs(m) — 0.01 0.01 Income tax expense impact of adjustments(n) (0.19) (0.11) (0.10) Adjusted diluted earnings per share $ 0.43 $ 0.46 $ 0.34 Basic weighted average common shares outstanding 158,936,251 156,876,942 149,842,668 Effect of potentially dilutive shares outstanding (o) 943,886 2,477,452 4,401,021 Adjusted diluted weighted average common shares outstanding 159,880,137 $ 159,354,394 154,243,689 __________________________________ (a) Represents amounts as determined under GAAP.
Biggest changeThe following table reconciles net income (loss) to adjusted EBITDA : YEAR ENDED DECEMBER 31, 2024 2023 2022 (in thousands) Net income (loss)(a) $ (12,051) $ (55,357) $ 14,731 Interest expense(a) 21,520 22,916 17,773 Interest income(a) (9,034) (9,317) (1,294) (Benefit from) Provision for income taxes(a) (5,133) 214 4,024 Depreciation and amortization expense(a) 1,994 1,552 1,731 Intangible asset amortization(a) 66,039 54,519 50,739 Currency (gain) loss(a) 2,344 638 (3,166) Equity-based compensation expense(b) 34,774 28,300 30,345 Change in fair value of contingent consideration(d) 8,089 24,118 — Goodwill impairment expense(e) — 46,984 — Acquisition-related expenses(f) 5,426 6,064 2,233 Integration expense(g) — 121 — Transaction-related expenses(h) 2,625 — 1,136 Severance expenses(i) 183 — 653 Reorganization expense(j) 4,223 1,660 — Loss on disposal of fixed assets(k) 401 65 169 Executive recruiting expense(l) 646 631 139 First-year Sarbanes-Oxley implementation costs(m) — — 961 Adjusted EBITDA $ 122,046 $ 123,108 $ 120,174 57 Table of Contents The following table reconciles net income (loss) to adjusted net income: YEAR ENDED DECEMBER 31, 2024 2023 2022 (in thousands) Net income (loss) (a) $ (12,051) $ (55,357) $ 14,731 Currency (gain) loss(a) 2,344 638 (3,166) Equity-based compensation expense(b) 34,774 28,300 30,345 Amortization of acquisition-related intangible assets(c) 54,431 45,838 43,822 Change in fair value of contingent consideration(d) 8,089 24,118 — Goodwill impairment expense(e) — 46,984 — Acquisition-related expenses(f) 5,426 6,064 2,233 Integration expense(g) — 121 — Transaction-related expenses(h) 2,625 — 1,136 Severance expenses(i) 183 — 653 Reorganization expense(j) 4,223 1,660 — Loss on disposal of fixed assets(k) 401 65 169 Executive recruiting expense(l) 646 631 139 First-year Sarbanes-Oxley implementation costs(m) — — 961 Income tax expense impact of adjustments(n) (28,220) (30,041) (17,633) Adjusted net income $ 72,871 $ 69,021 $ 73,390 58 Table of Contents The following table reconciles diluted earnings per share to adjusted diluted earnings per share: YEAR ENDED DECEMBER 31, 2024 2023 2022 Diluted earnings per share(a) $ (0.08) $ (0.35) $ 0.09 Currency (gain) loss(a) 0.02 — (0.02) Equity-based compensation expense(b) 0.22 0.18 0.19 Amortization of acquisition-related intangible assets(c) 0.34 0.29 0.28 Change in fair value of contingent consideration(d) 0.05 0.15 — Goodwill impairment expense(e) — 0.30 — Acquisition-related expenses(f) 0.03 0.04 0.01 Integration expense(g) — — — Transaction-related expenses(h) 0.02 — 0.01 Severance expenses(i) — — — Reorganization expense(j) 0.03 0.01 — Loss on disposal of fixed assets(k) — — — Executive recruiting expense(l) — — — First-year Sarbanes-Oxley implementation costs(m) — — 0.01 Income tax expense impact of adjustments(n) (0.18) (0.19) (0.11) Adjusted diluted earnings per share $ 0.45 $ 0.43 $ 0.46 Basic weighted average common shares outstanding 160,392,805 158,936,251 156,876,942 Effect of potentially dilutive shares outstanding (o) 635,547 943,886 2,477,452 Adjusted diluted weighted average common shares outstanding 161,028,352 $ 159,880,137 159,354,394 __________________________________ (a) Represents a measure determined under GAAP.
(d) Represents expense associated with remeasuring fair value of contingent consideration of business acquisition. (e) Represents expense associated with goodwill impairment charge. (f) Represents costs associated with mergers and acquisitions and any retention bonuses pursuant to the acquisitions. (g) Represents integration costs related to post - acquisition integration activities.
(d) Represents expense associated with remeasuring fair value of contingent consideration of business acquisitions. (e) Represents expense associated with goodwill impairment charge. (f) Represents costs associated with mergers and acquisitions and any retention bonuses pursuant to the acquisitions. (g) Represents integration costs related to post-acquisition integration activities.
We recognize subscription fees ratably over the term of the subscription, usually one to three years. Any subscription revenue paid upfront that is not recognized in the current period is included in deferred revenue in our consolidated balance sheet until earned. • Software maintenance: Software maintenance revenue includes fees for providing updates and technical support for software offerings.
We recognize subscription fees ratably over the term of the subscription, usually over one to three years. Any subscription revenue paid upfront that is not recognized in the current period is included in deferred revenue in our consolidated balance sheet until earned. • Software maintenance: Software maintenance revenue includes fees for providing updates and technical support for software offerings.
The fair value of regulatory writing reporting unit was determined to be less than its carrying value, resulting in a goodwill impairment charge of $47.0 million for the reporting unit. The fair value of that reporting unit was estimated using a combination of the discounted cash flow method and the guideline public company method.
The fair value of the regulatory writing reporting unit was determined to be less than its carrying value, resulting in a goodwill impairment charge of $47.0 million for the reporting unit. The fair value of that reporting unit was estimated using a combination of the discounted cash flow method and the guideline public company method.
The quantitative assessments resulted in no impairment as the estimated fair value of each reporting unit exceeded its carrying value. During the third quarter of 2023, we performed an interim goodwill impairment test for regulatory writing reporting unit, which was integrated into the CDDS reporting unit at the end of third quarter 2023.
The quantitative assessments resulted in no impairment as the estimated fair value of each reporting unit exceeded its carrying value. During the third quarter of 2023, we performed an interim goodwill impairment test for the prior regulatory writing reporting unit, which was integrated into the CDDS reporting unit at the end of third quarter of 2023.
The total estimated consideration included a portion of contingent consideration that is payable over the next two years in cash, not to exceed $2.0 million. The fair value of the contingent consideration was estimated to be $0.8 million as of the acquisition date.
The total estimated consideration included a portion of contingent consideration that is payable over the next two years following the acquisition in cash, not to exceed $2.0 million. The fair value of the contingent consideration was estimated to be $0.8 million as of the acquisition date.
The second step requires to measure the largest amount of benefit, determined on a cumulative probability basis, that is more likely than not to be realized upon ultimate settlement with tax authority.
The second step requires the Company to measure the largest amount of benefit, determined on a cumulative probability basis, that is more likely than not to be realized upon ultimate settlement with tax authority.
We monitor two key performance indicators to evaluate retention and expansion: new bookings and renewal rates. • Bookings: Our new bookings represent the estimated contract value of a signed contract or purchase order where there is sufficient or reasonable certainty about the customer’s ability and intent to fund and commence the software and/or services.
We monitor two key performance indicators to evaluate retention and expansion: new bookings and net retention rates. • Bookings: Our new bookings represent the estimated contract value of a signed contract or purchase order where there is sufficient or reasonable certainty about the customer’s ability and intent to fund and commence the software and/or services.
(b) Represents expense related to equity-based compensation. Equity-based compensation has been, and will continue to be for the foreseeable future, a recurring expense in our business and an important part of our compensation strategy. (c) Represents amortization costs associated with acquired intangible assets in connection with business acquisitions.
(b) Represents expense related to equity-based compensation. Equity-based compensation has been, and we expect will continue to be for the foreseeable future, a recurring expense in our business and an important part of our compensation strategy. (c) Represents amortization costs associated with acquired intangible assets in connection with business acquisitions.
We plan to continue to invest in sales and marketing to increase penetration of our existing client base and expand to new clients. • Research and Development. Research and development expense consist primarily of employee-related expenses, equity-based compensation, third-party consulting, allocated software costs and tax credits.
We plan to continue to invest in sales and marketing to increase penetration of our existing client base and expand to new clients. • Research and Development. Research and development expense consists primarily of employee-related expenses, equity-based compensation, third-party consulting, allocated software costs and tax credits.
We recognize benefits for these uncertain tax positions in the period during which, based on all available evidence, we believe it is more likely than not (a likelihood of more than 50%) that the position will be sustained upon examination. This process is inherently subjective since it requires our assessment of the probability of future outcomes.
We recognize benefits for these uncertain tax positions in the period during which, based on all available evidence, we believe it is more likely than not (a likelihood of more than 50%) that the position will be sustained upon examination. This process is inherently subjective since 74 Table of Contents it requires our assessment of the probability of future outcomes.
Revenue allocated to maintenance services is recognized ratably over the contract term beginning on the delivery date of each offering. Maintenance contracts generally have a term of one year. While transfer of control of the software training and implementation performance obligations are over time, the services are typically started and completed within a few days.
Revenue allocated to maintenance services is recognized ratably over the contract term beginning on the delivery date of each offering. 72 Table of Contents Maintenance contracts generally have a term of one year. While transfer of control of the software training and implementation performance obligations are over time, the services are typically started and completed within a few days.
Revenues are recognized over the time services are performed for time and materials, and over time by estimating progress to completion for fixed fee and prepaid services. Cost of Revenues Cost of revenues consists primarily of employee related expenses, equity-based compensation, the costs of third-party subcontractors, travel costs, distributor fees, amortization of capitalized software and allocated overhead.
Revenues are recognized over the time services are performed for time and materials, and over time by estimating progress to completion for fixed fee and prepaid services. 60 Table of Contents Cost of Revenues Cost of revenues consists primarily of employee related expenses, equity-based compensation, the costs of third-party subcontractors, travel costs, distributor fees, amortization of capitalized software and allocated overhead.
We have worked with nearly 2,400 life sciences companies and academic institutions and have collaborated on more than 8,000 customer projects in the last decade across a wide variety of therapeutic areas ranging from cancer and hematology to diabetes and hundreds of rare diseases.
We have worked with more than 2,400 life sciences companies and academic institutions and have collaborated on more than 9,000 customer projects in the last decade across a wide variety of therapeutic areas ranging from cancer and hematology to diabetes and hundreds of rare diseases.
Future payments of contingent consideration are based on achieving certain eligible revenue targets for each of the twelve-month periods ended December 31, 2023 and 2024, respectively. The fair value of the contingent consideration was estimated to be $5.4 million as of the acquisition date.
The fair value of the contingent consideration related to revenue threshold was estimated to be $4.4 million as of the acquisition date. Future payments of contingent consideration are based on achieving certain eligible revenue targets for each of the twelve-month periods ended December 31, 2023 and 2024, respectively.
Our software and regulatory services streamline the creation of regulatory filings and speed regulatory data flow to maximize the chances of successful commercialization. 52 T able of Contents AI and machine learning technologies are being incorporated across our software and services portfolios providing opportunities to expand the number of data sources utilized, better predict outcomes, and streamline reporting.
Our software and regulatory services streamline the creation of regulatory filings and speed regulatory data flow to maximize the chances of successful commercialization. AI and machine learning technologies are being incorporated across our software and services portfolios providing opportunities to expand the number of data sources utilized, better predict outcomes, and streamline reporting.
Since 2014, customers who leverage our solutions have received more than 90% of all new drug approvals by FDA.
Since 2014, customers who leverage our solutions have received 90% or more of all new drug approvals by FDA.
Components of Results of Operations Revenues Our business generates revenue from the sales of software products and delivery of consulting services. • Software.
Components of Results of Operations Revenues Our business generates revenue from the sale of software products and delivery of consulting services. • Software.
Liquidity and Capital Resources We have consistently generated positive cash flow from operations, providing $82.8 million, $92.5 million, and $60.4 million as a source of funds each year for the years ended December 31, 2023, 2022, and 2021, respectively.
Liquidity and Capital Resources We have consistently generated positive cash flow from operations, providing $80.5 million, $82.8 million, and $92.5 million as a source of funds each year for the years ended December 31, 2024, 2023, and 2022, respectively.
Net cash provided by operating activities for the year ended December 31, 2023 was $82.8 million, compared to $92.5 million for the year ended December 31, 2022.
Net cash provided by operating activities for the year ended December 31, 2024 was $80.5 million, compared to $82.8 million for the year ended December 31, 2023.
As a result, a valuation allowance of $31.5 million is recorded at December 31, 2023. Off-Balance Sheet Arrangements During the periods presented, we did not have, and currently we do not have, any significant off-balance sheet arrangements, as defined under the rules and regulations of the SEC.
As a result, a valuation allowance of $24 million is recorded at December 31, 2024. 71 Table of Contents Off-Balance Sheet Arrangements During the periods presented, we did not have, and currently we do not have, any significant off-balance sheet arrangements, as defined under the rules and regulations of the SEC.
While we believe we have, and will be able to generate, sufficient liquidity to fund our operations for the foreseeable future, our sources of liquidity could be affected by factors described under “Risk Factors” elsewhere in this report. 72 T able of Contents Cash Flows The following table presents a summary of our cash flows for the periods shown: YEAR ENDED DECEMBER 31, 2023 2022 2021 (in thousands) Net cash provided by operating activities $ 82,755 $ 92,543 $ 60,388 Net cash used in investing activities (79,550) (27,837) (269,922) Net cash provided by (used in) financing activities (9,447) (7,363) 123,391 Effect due to foreign exchange rate changes on cash, cash equivalents, and restricted cash 1,505 (4,279) (524) Net(decrease) increase in cash, cash equivalents and restricted cash $ (4,737) $ 53,064 $ (86,667) Cash paid for interest 19,089 17,268 14,169 Cash paid for income taxes 19,320 10,141 8,595 Operating Activities Our cash flows from operating activities primarily include net income (loss) adjusted for (i) non-cash items included in net income (loss), such as provisions for credit losses, depreciation and amortization, stock-based compensation, deferred taxes and other non-cash items and (ii) changes in the balances of operating assets and liabilities.
While we believe we have, and will be able to generate, sufficient liquidity to fund our operations for the foreseeable future, our sources of liquidity could be affected by factors described under “Risk Factors” elsewhere in this report. 69 Table of Contents Cash Flows The following table presents a summary of our cash flows for the periods shown: YEAR ENDED DECEMBER 31, 2024 2023 2022 (in thousands) Net cash provided by operating activities $ 80,466 $ 82,755 $ 92,543 Net cash used in investing activities (112,368) (79,550) (27,837) Net cash used in financing activities (21,010) (9,447) (7,363) Effect due to foreign exchange rate changes on cash, cash equivalents, and restricted cash (2,856) 1,505 (4,279) Net (decrease) increase in cash, cash equivalents and restricted cash $ (55,768) $ (4,737) $ 53,064 Cash paid for interest 22,737 19,089 17,268 Cash paid for income taxes 14,658 19,320 10,141 Operating Activities Our cash flows from operating activities primarily include net income (loss) adjusted for (i) non-cash items included in net income (loss), such as provisions for credit losses, depreciation and amortization, stock-based compensation, deferred taxes and other non-cash items and (ii) changes in the balances of operating assets and liabilities.
The contingent considerations for all acquisitions were classified as a liability and included in accrued expense and other long term liabilities on our consolidated balance sheet. The contingent consideration related with revenue threshold are remeasured on a recurring basis at fair value for each reporting period.
The contingent considerations for all acquisitions were classified as liability and included in accrued expense and other long term liabilities on the Company’s consolidated balance sheet. The contingent consideration related to eligible revenues that are remeasured on a recurring basis at fair value for each reporting period.
The change in investing activities was primarily due to a $48.9 million increase in cash payments in connection with business acquisitions, and a $2.4 million increase in cash utilized in capitalized development costs.
The change in investing activities was primarily due to a $27.1 million increase in cash payments in connection with business acquisitions, and a $5.9 million increase in cash utilized in capitalized development costs.
Additionally, we carried forward foreign NOLs of approximately $81.6 million which will start to expire in 2024, foreign research and development credits of $0.3 million which expire in 2029, and Canadian investment tax credits of approximately $3.8 million which expire between 2031 and 2041. Our carryforwards are subject to review and possible adjustment by the appropriate taxing authorities.
Additionally, we carried forward foreign NOLs of approximately $78.6 million which will start to expire in 2025, foreign research and development credits of $0.3 million which expire in 2029, and Canadian investment tax credits of approximately $3.9 million which expire between 2032 and 2042. Our carryforwards are subject to review and possible adjustment by the appropriate taxing authorities.
We believe that these are transitory impacts that we are well-equipped to manage going forward. non-GAAP measures Management uses various financial metrics, including total revenues, income from operations, net income, and certain metrics that are not required by, or presented in accordance with, GAAP, such as adjusted EBITDA, adjusted net income, and adjusted diluted earnings per share, to measure and assess the performance of our business, to evaluate the effectiveness of our business strategies, to make budgeting decisions, to make certain compensation decisions, and to compare our performance against that of other peer companies using similar measures.
For additional information, see “Business — Competition”. non-GAAP measures Management uses various financial metrics, including total revenues, income from operations, net income, as well as certain metrics that are not required by, or presented in accordance with, GAAP, such as adjusted EBITDA, adjusted net income, and adjusted diluted earnings per share, to measure and assess the performance of our business, to evaluate the effectiveness of our business strategies, to make budgeting decisions, to make certain compensation decisions, and to compare our performance against that of other peer companies using similar measures.
Our software products are licensed by more than 57,000 users and are also used by 23 global drug regulatory agencies, including the U.S. FDA, Japanese PMDA, and Chinese cFDA.
Our software products are licensed by more than 94,000 users and are also used by 23 global drug regulatory agencies, including the FDA and Japanese PMDA.
Our income tax expense for the year ended December 31, 2023 was primarily due to the impact 67 T able of Contents of non-deductible items, the impact of valuation allowances recorded against certain tax attributes, and the relative mix of domestic and international earnings.
Our income tax benefit for the year ended December 31, 2024 was primarily due to the impact of non-deductible items, the impact of valuation allowances recorded against certain tax attributes, and the relative mix of domestic and international earnings.
Drug development is necessarily a highly regulated process involving the collection of vast amounts of laboratory, clinical and evidence data, and there are many failures at every step along the way which add to total cost. The pharmaceutical industry spends more than $260 billion annually on R&D. Generally, companies spend an average of $6.2 billion per FDA-approved drug.
Drug development is necessarily a highly regulated process involving the collection of vast amounts of laboratory, clinical and evidence data, and there are many failures at every step along the way which add to total cost. On average, the pharmaceutical industry spends more than $270 billion annually on research and development("R&D").
If the carrying amount of a reporting unit exceeds its fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. 77 T able of Contents We performed the annual goodwill impairment analysis during the fourth quarter.
If the carrying amount of a reporting unit exceeds its fair value, an impairment loss is recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit. We performed the annual goodwill impairment analysis during the fourth quarters of 2024 and 2023.
The business combination was not significant to our consolidated financial statements. Based on the purchase price allocation, approximately $2.4 million, $1.0 million, $0.1 million, and $2.9 million of the purchase price was assigned to customer relationships, developed technology, non-compete agreements, and goodwill, respectively.
Based on the purchase price allocation, approximately $2.4 million, $1.0 million, $0.1 million, and $2.9 million of the purchase price was assigned to customer relationships, developed technology, non-compete agreements, and goodwill, respectively.
The increase in net other income (expense) was primarily due to a $3.0 million increase in remeasurement gains related to the fluctuation of foreign currency exchange rates and a $1.0 million increase in interest income.
The decrease in net other income (expense) was primarily due to a $1.7 million increase in remeasurement losses related to the fluctuation of foreign currency exchange rates, a $0.3 million increase in loss related to disposal fixed assets, and a $0.3 million decrease in interest income.
At December 31, 2023, the contingent consideration was remeasured to $5.4 million, resulting in fair value adjustment of $23 thousand and recorded in G&A on the accompanying consolidated statement of operations and comprehensive income (loss).
At December 31, 2024 and 2023, the contingent consideration was remeasured to zero and $5.4 million, respectively, resulting in fair value adjustments of $(0.7) million and $23.0 thousand. These adjustments were recorded in G&A expenses on the accompanying consolidated statement of operations and comprehensive income (loss).
Investing Activities Net cash used in investing activities for the year ended December 31, 2023 was approximately $79.6 million, an increase of $51.7 million, compared to $27.8 million in 2022.
Investing Activities Net cash used in investing activities for the year ended December 31, 2024 was approximately $112.4 million, an increase of $32.8 million, compared to $79.6 million in 2023.
Financing Activities During the year ended December 31, 2023, financing activities used cash of approximately $9.4 million, compared to $7.4 million in the same period of 2022.
Financing Activities During the year ended December 31, 2024, net cash used in financing activities was approximately $21.0 million, compared to $9.4 million in the same period of 2023.
We expect to continue to invest (i) in scientific talent to expand our ability to deliver solutions across the drug development spectrum; (ii) in sales and marketing to promote our solutions to new and existing customers and in existing and expanded geographies; (iii) in research and development to support existing solutions and innovate new technology; (iv) in other operational and administrative functions to support our expected growth; and (v) in complementary business. 54 T able of Contents We expect that our headcount will increase over time and also expect our total operating expenses will continue to increase over time.
We expect to continue to invest in (i) scientific talent to expand our ability to deliver solutions across the drug development spectrum; (ii) sales and marketing to promote our solutions to new and existing customers and in existing and expanded geographies; (iii) research and development to support existing solutions and innovate new technology; (iv) other operational and administrative functions to support our expected growth; and (v) complementary business.
While each of these factors presents significant opportunities for our business, they also pose important challenges that we must successfully address to sustain our growth and improve results of operations.
Key Factors Affecting Our Performance We believe that the growth of and future success of our business depends on many factors. While each of these factors presents significant opportunities for our business, they also pose important challenges that we must successfully address to sustain our growth and improve results of operations.
The income approach is based on the discounted cash flow method that discounts forecasted future cash flows expected to be generated which are based on the Company's estimates of financial performance including revenues, adjusted EBITDA, taxes, and working capital and capital asset requirements. When performing our market approach, we rely specifically on the guideline public company method.
The income approach is based on the 73 Table of Contents discounted cash flow method that discounts forecasted future cash flows expected to be generated which are based on the Company's estimates of financial performance including revenues, adjusted EBITDA, taxes, and working capital and capital asset requirements.
Any unrecognized portion of amounts paid in advance for licenses and services is recorded as deferred revenue. 76 T able of Contents Arrangements with Multiple Performance Obligations For contracts with multiple performance obligations, such as a software license plus software training, implementation, and/or maintenance/support, or in contracts where there are multiple software licenses, we determine if the products or services are distinct and allocates the consideration to each distinct performance obligation on a relative standalone selling price basis (“SSP”).
Arrangements with Multiple Performance Obligations For contracts with multiple performance obligations, such as a software license plus software training, implementation, and/or maintenance/support, or in contracts where there are multiple software licenses, we determine if the products or services are distinct and allocate the consideration to each distinct performance obligation on a relative standalone selling price basis (“SSP”).
The business combination was not material to our consolidated financial statements. The total estimated consideration included a portion of contingent consideration that is payable over two years in cash, not to exceed $9.0 million. The fair value of the contingent consideration related to revenue threshold was estimated to be $4.4 million as of the acquisition date.
The business combination was not material to our consolidated financial statements. 62 Table of Contents The total estimated consideration included a portion of contingent consideration that is payable over two years following the acquisition in cash, not to exceed $9.0 million.
While our significant accounting policies are described in more detail in the notes to our consolidated financial statements appearing elsewhere in this annual report, we believe the following accounting policies used in the preparation of our consolidated financial statements require the most significant judgments and estimates. 75 T able of Contents Revenue Recognition Application of GAAP related to the measurement and recognition of revenue requires us to make judgments and estimates.
While our significant accounting policies are described in more detail in the notes to our consolidated financial statements appearing elsewhere in this annual report, we believe the following accounting policies used in the preparation of our consolidated financial statements require the most significant judgments and estimates.
Our Operating Environment The acceptance of model-informed biopharmaceutical discovery and development by regulatory authorities affects the demand for our products and services. Support for the use of biosimulation in discovery and development from regulatory bodies, such as the FDA and EMA, has been critical to its rapid adoption by the biopharmaceutical industry.
Support for the use of biosimulation in discovery and development from regulatory bodies, such as the FDA and EMA, has been critical to its rapid adoption by the biopharmaceutical industry.
Depreciation and Amortization Expense YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Depreciation and amortization $ 1,552 $ 1,731 $ (179) (10) % % of total revenues — % 1 % Depreciation and amortization expense decreased by $0.2 million or (10)%, to $1.6 million for the year ended December 31, 2023, as compared to the same period in 2022.
Depreciation and Amortization Expense YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Depreciation and amortization $ 1,994 $ 1,552 $ 442 28 % % of total revenues 1 % — % Depreciation and amortization expense increased by $0.4 million, or 28%, to $2.0 million for the year ended December 31, 2024, as compared to the same period in 2023.
The increase in intangible asset amortization was primarily due to a $1.8 million increase in amortization expense from capitalized software and an $0.8 million increase in amortization expense from acquired intangible assets.
The increase in intangible asset amortization was primarily due to a $4.7 million increase in amortization expense from acquired intangible assets and a $2.9 million increase in amortization expense from capitalized software.
The following table provides a summary of the major sources of liquidity for periods ended December 31, 2023, 2022, and 2021. and as of December 31, 2023, 2022, and 2021. 71 T able of Contents 2023 2022 2021 (in thousands) Net cash provided by operating activities $ 82,755 $ 92,543 $ 60,388 Cash and cash equivalents (1) $ 234,951 $ 236,586 $ 185,797 Proceeds from sales of common stock $ — $ — $ 133,351 Term loan credit facilities $ 294,450 $ 297,470 $ 300,490 Available revolving line of credit $ 100,000 $ 100,000 $ 100,000 __________________________________ (1) Cash balance as of December 31, 2023, 2022, and 2021 included $47.3 million, $56.4 million, and $39.8 million, respectively, of cash and cash equivalents held outside of the United States.
The following table provides a summary of the major sources of liquidity for periods ended December 31, 2024, 2023, and 2022. and as of December 31, 2024, 2023, and 2022. 68 Table of Contents 2024 2023 2022 (in thousands) Net cash provided by operating activities $ 80,466 $ 82,755 $ 92,543 Cash and cash equivalents (1) $ 179,183 $ 234,951 $ 236,586 Term loan credit facilities $ 298,500 $ 294,450 $ 297,470 Available revolving line of credit $ 100,000 $ 100,000 $ 100,000 __________________________________ (1) Cash balance as of December 31, 2024, 2023, and 2022 included $45.8 million, $47.3 million, and $56.4 million, respectively, of cash and cash equivalents held outside of the United States.
The increase was primarily due to a $4.4 million increase in employee-related costs resulting primarily from billable head count growth, a $4.1 million increase in equity-based compensation cost, a $1.2 million increase in intangible assets amortization, a $0.5 million increase in travel expenses, partially offset by a $0.7 million decrease in consulting and professional services cost, a $0.4 million increase in capitalized software cost, a $0.4 million decrease in miscellaneous expense, and a $0.2 million decrease in cost of licenses.
The increase was primarily due to a $6.7 million increase in employee-related costs resulting primarily from billable headcount growth, a $3.9 million increase in intangible assets amortization, a $2.3 million increase in equipment and software expense, a $1.8 million increase in equity-based compensation cost, a $0.5 million decrease in capitalized software cost, and a $0.5 million increase in license expense, partially offset by a $2.3 million decrease in consulting and professional services cost resulting from the implementation of a cost reduction plan.
To do this, we have developed solutions for the collection, standardization, validation, storage, and analysis of the preclinical and clinical data needed for MIDD. These data solutions are used internally and by global life sciences companies.
To do this, we have developed solutions for the collection, standardization, validation, storage, and analysis of the preclinical and clinical data needed for MIDD.
Our guideline public company method incorporates revenues and EBITDA multiples from publicly traded companies with operations and other characteristics similar to our entity.
When performing our market approach, we rely specifically on the guideline public company method. Our guideline public company method incorporates revenues and EBITDA multiples from publicly traded companies with operations and other characteristics similar to our entity.
Provision for Income Taxes YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Provision for income taxes $ 214 $ 4,024 $ (3,810) (95) % Effective tax rate (0.4) % 21.5 % Our income tax expense was $0.2 million, resulting in an effective income tax rate of (0.4)%, for the year ended December 31, 2023, as compared to an income tax expense of $4.0 million, or an effective income tax rate of 21.5%, in 2022.
Provision for Income Taxes YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Provision for income taxes $ (5,133) $ 214 $ (5,347) (2,499) % Effective tax rate 29.9 % (0.4) % Our income tax benefit was $5.1 million, resulting in an effective income tax rate of 29.9%, for the year ended December 31, 2024, as compared to an income tax expense of $0.2 million, or an effective income tax rate of (0.4)% for the year ended December 31, 2023.
Based on our purchase price allocation, approximately $11.7 million, $3.1 million, and $25.1 million of the purchase price were assigned to developed technology, customer relationships and goodwill, respectively.
Based on our purchase price allocation, approximately $11.7 million, $3.1 million, and $25.1 million of the purchase price were assigned to developed technology, customer relationships and goodwill, respectively. For the year ended December 31, 2024, the Company paid contingent consideration of $1.8 million.
On a quarterly basis, we also assess the likelihood that we will be able to recover our deferred tax assets against future sources of taxable income and reduce the carrying amounts of deferred tax assets by recording a valuation allowance if, based on the available evidence, it is more likely than not (a likelihood of more than 50%) that all or a portion of such assets will not be realized. 78 T able of Contents Business Acquisitions When we acquire businesses, we allocate the purchase price to tangible assets and liabilities and identifiable intangible assets acquired at their acquisition date fair values.
On a quarterly basis, we also assess the likelihood that we will be able to recover our deferred tax assets against future sources of taxable income and reduce the carrying amounts of deferred tax assets by recording a valuation allowance if, based on the available evidence, it is more likely than not (a likelihood of more than 50%) that all or a portion of such assets will not be realized.
Applied BioMath, LLC ("ABM") On December 12, 2023, we completed the acquisition of ABM, an industry-leader in providing model-informed drug discovery and development support to help accelerate and de-risk therapeutic research and development, for total estimated consideration of $36.6 million. The business combination was not material to our consolidated financial statements.
In addition, as of December 31, 2024, the contingent consideration related to tax contingencies was $0.5 million. Applied BioMath, LLC ("ABM") On December 12, 2023, we completed the acquisition of ABM, an industry leader in providing model-informed drug discovery and development support to help accelerate and de-risk therapeutic research and development, for total estimated consideration of $36.6 million.
Any changes in the fair value of these contingent liabilities are included in the earnings in the consolidated statements of operations and comprehensive income (loss). The current purchase price allocations for acquisitions of Formedix and ABM are preliminary.
Any changes in the fair value of these contingent liabilities are included in the earnings in the consolidated statements of operations and comprehensive income (loss).
The scientific principles underlying our work with customers in biosimulation and MIDD must be transparent and fully explainable during the regulatory process, so we have become experts at incorporating data and results into regulatory documents.
These data solutions are used internally and by global life sciences companies. 53 Table of Contents The scientific principles underlying our work with customers in biosimulation and MIDD must be transparent and fully explainable during the regulatory process, so we have become experts at incorporating data and results into regulatory documents.
Interest Expense YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Interest expense $ 22,916 $ 17,773 $ 5,143 29 % % of total revenues 6 % 5 % Interest expense increased by $5.1 million, or 29%, to $22.9 million for the year ended December 31, 2023, as compared to the same period in 2022.
Interest Expense YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Interest expense $ 21,520 $ 22,916 $ (1,396) (6) % % of total revenues 6 % 6 % Interest expense decreased by $1.4 million, or (6)%, to $21.5 million for the year ended December 31, 2024, as compared to the same period in 2023.
Due to the quick nature of the performance obligation from start to finish and the insignificant amounts, we recognize any software training or implementation revenue at the completion of the service.
Due to the quick nature of the performance obligation from start to finish and the insignificant amounts, we recognize any software training or implementation revenue at the completion of the service. Any unrecognized portion of amounts paid in advance for licenses and services is recorded as deferred revenue.
We believe that presentation of the GAAP and the non-GAAP metrics in this filing will aid investors in understanding our business. 55 T able of Contents Management measures operating performance based on adjusted EBITDA defined for a particular period as net income (loss) excluding interest expense, provision (benefit) for income taxes, depreciation and amortization expense, intangible asset amortization, equity-based compensation expense, goodwill impairment expense, acquisition and integration expense, and other items not indicative of our ongoing operating performance.
Management measures operating performance based on adjusted EBITDA defined for a particular period as net income (loss) excluding interest expense, provision (benefit) for income taxes, depreciation and amortization expense, intangible asset amortization, equity-based compensation expense, goodwill impairment expense, acquisition and integration expense, and other items not indicative of our ongoing operating performance.
The total estimated consideration includes a portion of contingent consideration that is payable over the next three years in a combination of 70% cash and 30% in shares of our common stock. Future payments of contingent consideration are based on achieving certain eligible revenue thresholds for each of the twelve-month periods ended December 31, 2023, 2024, and 2025, respectively.
The total estimated consideration includes a portion of contingent consideration that is payable over two years in cash, not to exceed $17.6 million. Future payments of contingent consideration are based on achieving certain eligible revenue targets for each of the twelve-month periods ended December 31, 2023 and 2024, respectively.
We consider various factors when making these judgments. Our revenue is primarily derived from the sale of software products and delivery of consulting services. We recognize revenue when control of the promised good or service is transferred to the customer in an amount that reflects the consideration for which we are expected to be entitled in exchange for those services.
We recognize revenue when control of the promised good or service is transferred to the customer in an amount that reflects the consideration for which we are expected to be entitled in exchange for those services.
The increase was primarily due to a $49.5 million increase in revenues, a $5.9 million decrease in tax expense, and a $4.1 million increase in net other income mainly related to increase in remeasurement gain and interest income, partially offset by a $21.0 million increase in cost of revenue, a $9.6 million increase in operating expense, and a $0.9 million increase in interest expense.
The increase in net income was primarily due to a $30.8 million increase in revenue, a $21.7 million decrease in operating expense, a $5.3 million decrease in tax expense, and a $1.4 million decrease in interest expense, partially offset by a $13.5 million increase in cost of revenue and a $2.5 million decrease in net other income.
(n) Represents the income tax effect of the non-GAAP adjustments calculated using the applicable statutory rate by jurisdiction. 59 T able of Contents (o) Represents dilutive shares or potentially dilutive shares that were excluded from the Company's GAAP diluted weighted average common shares outstanding because the Company had a reported net loss and therefore including these shares would have been anti-dilutive.
(o) Represents dilutive shares or potentially dilutive shares that were excluded from the Company's GAAP diluted weighted average common shares outstanding because the Company had a reported net loss and therefore including these shares would have been anti-dilutive.
At December 31, 2023, the contingent consideration was remeasured to $0.1 million, resulting in a negative fair value adjustment of $0.7 million and recorded in G&A on the accompanying consolidated statement of operations and comprehensive income (loss). Formedix Limited ("Formedix") On October 10, 2023, we completed the acquisition of Formedix for a total estimated consideration of $41.4 million.
At December 31, 2024 and 2023, the contingent consideration was remeasured to zero and $0.1 million, respectively, resulting in negative fair value adjustments of $0.1 million and $0.7 million, respectively, and recorded in G&A expenses on the accompanying consolidated statement of operations and comprehensive income (loss).
In total, the fair value of the contingent consideration was estimated to be $5.2 million as of the acquisition date. At December 31 2023, the contingent consideration related to revenues was remeasured to $3.7 million, resulting in a negative fair value adjustment of $0.7 million and recorded in G&A on the accompanying consolidated statement of operations and comprehensive income (loss).
At December 31, 2024 and 2023, the contingent consideration related to eligible revenue was remeasured to zero and $3.7 million, respectively, resulting in negative fair value adjustments of $1.9 million and $0.7 million, respectively, and recorded in G&A expenses on the accompanying consolidated statement of operations and comprehensive income (loss).
As of December 31, 2023, we had federal and state NOLs of approximately $1.6 million and $0.04 million, respectively, which are available to reduce future taxable income and expire between 2035 and 2036 and 2029 and 2040, respectively.
As of December 31, 2024, we had federal and state NOLs of approximately $6.2 million and $4.9 million, respectively, which are available to reduce future taxable income and expire between 2035 and 2036 and 2029 and 2040, respectively. We had federal R&D tax credit carryforwards of approximately $0.3 million to offset future income taxes, which expire between 2027 and 2048.
Research and Development Expense YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Research and development $ 34,173 $ 28,205 $ 5,968 21 % % of total revenues 10 % 8 % R&D expenses increased by $6.0 million, or 21%, to $34.2 million for the year ended December 31, 2023, as compared to the same period in 2022.
Research and Development Expense YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Research and development $ 37,105 $ 34,173 $ 2,932 9 % % of total revenues 10 % 10 % Research and development expense increased by $2.9 million, or 9%, to $37.1 million for the year ended December 31, 2024, as compared to the same period in 2023.
At December 31, 2023, the contingent consideration was remeasured to $45.2 million, resulting in a fair value adjustment of $25.4 million for the year ended at December 31, 2023 and recorded in general and administrative (“G&A”) on the accompanying consolidated statement of operations and comprehensive income (loss).
At December 31, 2024 and 2023, the contingent consideration was remeasured to $43.9 million and $45.2 million, respectively, resulting in fair value adjustments of $11.0 million and $25.4 million, respectively. These adjustments were recorded in G&A expenses on the accompanying consolidated statement of operations and comprehensive income (loss).
We determined that we have three reporting units as of October 1, 2023 and December 31, 2023: the software reporting unit (“Software”), the SimCyp reporting unit (“SimCyp”), and the Drug Development Solutions reporting unit (“CDDS”), which are within a single operating segment of the Company.
We determined that we have three reporting units as of October 1, 2024: the Certara Data Science Software (“CDS”), the Certara Predictive Technologies reporting unit (“CPT”), and the Certara Drug Development Services reporting unit (“CDDS”), which are within a single operating segment of the Company.
Specifically, complex arrangements with nonstandard terms and conditions may require significant contract interpretation to determine the appropriate accounting, including whether promised goods and services specified in an arrangement are distinct performance obligations. Revenue recognition is also impacted by our ability to determine when a contract is probable of collection and to estimate variable consideration.
Revenue Recognition Applying GAAP to the measurement and recognition of revenue requires us to make judgments and estimates. Specifically, complex arrangements with nonstandard terms and conditions may require significant contract interpretation to determine the appropriate accounting, including whether promised goods and services specified in an arrangement are distinct performance obligations.
All obligations under the Credit Agreement are unconditionally guaranteed by our wholly owned direct and indirect subsidiaries, subject to certain exceptions.
All obligations under the Credit Agreement are unconditionally guaranteed by our wholly owned direct and indirect subsidiaries, subject to certain exceptions. All obligations under the Credit Agreement, and the guarantees of those obligations, are secured on a first lien basis, subject to certain exceptions, by substantially all of our assets and the assets of the other guarantors.
Cost of Revenues YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Cost of revenues $ 141,022 $ 132,577 $ 8,445 6 % Cost of revenues increased by $8.4 million, or 6%, to $141.0 million for the year ended December 31, 2023, as compared to the same period in 2022.
Cost of Revenues YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Cost of revenues $ 154,516 $ 141,022 $ 13,494 10 % Cost of revenues increased by $13.5 million, or 10%, to $154.5 million for the year ended December 31, 2024, as compared to the same period in 2023.
Sales and Marketing Expense YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Sales and marketing $ 32,022 $ 27,408 $ 4,614 17 % % of total revenues 9 % 8 % Sales and marketing expenses increased by $4.6 million, or 17%, to $32.0 million for the year ended December 31, 2023, as compared to the same period in 2022.
Sales and Marketing Expense YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Sales and marketing $ 47,444 $ 32,022 $ 15,422 48 % % of total revenues 12 % 9 % 65 Table of Contents Sales and marketing expense increased by $15.4 million, or 48%, to $47.4 million for the year ended December 31, 2024, as compared to the same period in 2023.
Net Income (Loss) YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Net income (loss) $ (55,357) $ 14,731 $ (70,088) (476) % Net loss was $55.4 million, representing a $70.1 million decrease in net income for the year ended December 31, 2023, as compared to the same period in 2022.
Net Income (Loss) YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Net income (loss) $ (12,051) $ (55,357) $ 43,306 (78) % Net loss was $12.1 million, representing a $43.3 million increase in net income for the year ended December 31, 2024, as compared to the same period in 2023.
“Business Combinations” in the notes to the consolidated financial statements. 63 T able of Contents Results of Operations YEAR ENDED DECEMBER 31, 2023 2022 2021 (dollars in thousands) Statement of operations data: Revenues $ 354,337 $ 335,644 $ 286,104 Cost of revenues 141,022 132,577 111,616 Operating expenses: Sales and marketing 32,022 27,408 20,141 Research and development 34,173 28,205 20,379 General and administrative 95,385 71,773 79,539 Intangible asset amortization 43,973 41,429 38,715 Depreciation and amortization expense 1,552 1,731 2,135 Goodwill impairment expense 46,984 — — Total operating expenses 254,089 170,546 160,909 Income (loss) from operations (40,774) 32,521 13,579 Other expenses: Interest expense (22,916) (17,773) (16,837) Net other income (expense) 8,547 4,007 (117) Total other expenses (14,369) (13,766) (16,954) Income (loss) before income taxes (55,143) 18,755 (3,375) Provision for income taxes 214 4,024 9,891 Net income (loss) $ (55,357) $ 14,731 $ (13,266) Comparison of the Years Ended December 31, 2023 and 2022 Revenues YEAR ENDED DECEMBER 31, CHANGE 2023 2022 $ % (in thousands) Software $ 131,677 $ 115,466 $ 16,211 14 % Services 222,660 220,178 2,482 1 % Total revenues $ 354,337 $ 335,644 $ 18,693 6 % Revenue increased by $18.7 million, or 6%, to $354.3 million for the year ended December 31, 2023, as compared to the same period in 2022.
Results of Operations YEAR ENDED DECEMBER 31, 2024 2023 2022 (dollars in thousands) Statement of operations data: Revenues $ 385,148 $ 354,337 $ 335,644 Cost of revenues 154,516 141,022 132,577 Operating expenses: Sales and marketing 47,444 32,022 27,408 Research and development 37,105 34,173 28,205 General and administrative 94,221 95,385 71,773 Intangible asset amortization 51,599 43,973 41,429 Depreciation and amortization expense 1,994 1,552 1,731 Goodwill impairment expense — 46,984 — Total operating expenses 232,363 254,089 170,546 Income (loss) from operations (1,731) (40,774) 32,521 Other expenses: Interest expense (21,520) (22,916) (17,773) Net other income (expenses) 6,067 8,547 4,007 Total other expenses (15,453) (14,369) (13,766) Income (loss) before income taxes (17,184) (55,143) 18,755 Provision for income taxes (5,133) 214 4,024 Net income (loss) $ (12,051) $ (55,357) $ 14,731 64 Table of Contents Comparison of the Years Ended December 31, 2024 and 2023 Revenues YEAR ENDED DECEMBER 31, CHANGE 2024 2023 $ % (in thousands) Software $ 155,696 $ 131,677 $ 24,019 18 % Services 229,452 222,660 6,792 3 % Total revenues $ 385,148 $ 354,337 $ 30,811 9 % Revenues increased by $30.8 million, or 9%, to $385.1 million for the year ended December 31, 2024, as compared to the same period in 2023.
We believe our existing sources of liquidity will be sufficient to meet our working capital, capital expenditures, and contractual obligations for the foreseeable future. We believe we will meet longer-term expected future cash requirements and obligations through a combination of cash flows from operating activities, available cash balances, and potential future equity or debt transactions.
We believe we will meet short-term and long-term expected future cash requirements and obligations through a combination of cash flows from operating activities, available cash balances, and potential future equity or debt transactions .
The increase in goodwill impairment expense was primarily due to recognizing a goodwill impairment for legacy regulatory and writing reporting unit as the carrying value exceeded its fair value.
Goodwill impairment expense was $47.0 million for the year ended December 31, 2023, primarily due to an impairment related to the legacy Regulatory and Writing reporting unit, as its carrying value exceeded its fair value.
These carryforwards that may be utilized in a future period may be subject to limitations based upon changes in the ownership of our stock in a future period.
We also had foreign tax credits of approximately $11 million, which will start to expire in 2027. These carryforwards that may be utilized in a future period may be subject to limitations based upon changes in the ownership of our stock in a future period.
(h) Represents costs associated with our public offerings that are not capitalized. (i) Represents charges for severance provided to former executives. (j) Represents expense related to reorganization, including legal entity reorganization and lease abandonment cost associated with the evaluation of our office space footprint. (k) Represents the gain/loss related to disposal of fixed assets.
(j) Represents expense related to reorganization, including legal entity reorganization and lease abandonment cost associated with the evaluation of our office space footprint. (k) Represents the gain/loss related to disposal of fixed assets. (l) Represents recruiting and relocation expenses related to hiring senior executives.
Based on our preliminary purchase price allocation, approximately $4.6 million, $0.8 million, $13.7 million and $15.9 million of the purchase price was assigned to developed technology, non-compete agreements, customer relationships and goodwill, respectively. The total estimated consideration includes a portion of contingent consideration that is payable over two years in cash, not to exceed $17.6 million.
The business combination was not material to our consolidated financial statements. Based on our preliminary purchase price allocation, approximately $4.6 million, $0.8 million, $13.7 million and $15.9 million of the purchase price was assigned to developed technology, non-compete agreements, customer relationships and goodwill, respectively.
The maturity date of the term loans under the Credit Agreement is August 2026; the termination date of the revolving credit commitments is August 2025, As of December 31, 2023, we had $294.5 million of outstanding borrowings on the term loan, and $100.0 million of availability under the revolving credit facility under the Credit Agreement.
The term loan under this Amendment has substantially the same terms as the existing term loans and revolving credit commitments. As of December 31, 2024, we had $298.5 million of outstanding borrowings on the term loan, and $100.0 million of availability under the revolving credit facility under the Credit Agreement.
Borrowings under the Credit Agreement bear interest at a rate per annum equal to either (i) the Eurocurrency rate, with a floor of 0.00%, as adjusted for the reserve percentage required under regulations issued by the Federal Reserve Board for determining maximum reserve requirements with respect to Eurocurrency funding, plus an applicable margin rate of 3.50% for the term loan and between 4.00% and 3.50% for revolving credit loans, depending on the applicable first lien leverage ratio, or (ii) an alternative base rate (“ABR”), with a floor of 1.00%, plus an applicable margin rate of 2.50% for the term loan or between 3.00% and 2.50% for revolving credit loans, depending on the applicable first lien leverage ratio (with the ABR determined as the greatest of (a) the prime rate, (b) the federal funds effective rate, plus 0.50%), and (c) the Eurocurrency rate plus 1.00%.
Borrowings under the Credit Agreement bear interest at a rate per annum equal to, at the election of the Borrowers, either (i) the Term SOFR rate, with a floor of 0.00% plus an applicable margin rate of 3.00% for the Term Loans and between 3.50% and 2.75% for loans under the Revolving Facility, depending on the applicable first lien leverage ratio or (ii) an Alternate Base Rate (“ABR”), with a floor of 1.00%, plus an applicable margin rate of 2.00% for the Term Loans or between 2.50% and 1.75% for loans under the Revolving Facility, depending on the applicable first lien leverage ratio.