Form 8-K/A American Virtual Cloud For: Dec 01

Article Stock Quotes (1)

FREE Breaking News Alerts from StreetInsider.com!

StreetInsider.com Top Tickers, 4/16/2024

1. SPY
2. TSLA
3. AMD
4. BK
5. JNJ

6. ITCI
7. GS
8. BAC
9. MS
10. UNH

Top News Most Read Special Reports

January 27, 2021 4:36 PM EST

E-mail

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K/A

(Amendment No. 1)

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of report (Date of earliest event reported): January 27, 2021 (December 1, 2020)

American Virtual Cloud Technologies, Inc.
(Exact Name of registrant as Specified in Charter)

Delaware		001-38167		81-2402421
(State or other jurisdiction of incorporation)		(Commission File Number)		(IRS Employer Identification No.)

1720 Peachtree Street, Suite 629
Atlanta, GA

30309

(Address of principal executive offices)

(Zip code)

(404) 239-2863
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.0001 per share	AVCT	The Nasdaq Stock Market LLC
Warrants, each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50	AVCTW	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

EXPLANATORY NOTE

This Amendment No. 1 to the Current Report on Form 8-K (this “Amendment”) is being filed by American Virtual Cloud Technologies, Inc., a Delaware corporation (the “Company”), for the purpose of amending Item 9.01 Financial Statements and Exhibits of that certain Current Report on Form 8-K originally filed by the Company with the U.S. Securities and Exchange Commission (“SEC”) on December 7, 2020 (the “Original Form 8-K”) in connection with the completion of the acquisition of the Kandy Communications Business of Ribbon Communications Inc. (the “Business”) as disclosed therein. As indicated in the Original Form 8-K, this Amendment is being filed to provide the financial statements and pro forma financial information required by Items 9.01(a) and (b) of Form 8-K, which were not previously filed with the Original Form 8-K as permitted by the rules of the SEC.

Item 9.01. Financial Statements and Exhibits.

(a)

Financial statements of business acquired.

The following financial statements of the Business are being filed as exhibits hereto and are incorporated by reference herein:

Exhibit 99. 1 – The historical audited financial statements of the Business as of December 31, 2019 and 2018, including the related Report of Independent Registered Public Accounting Firm thereon.

Exhibit 99.2 – The abbreviated financial statements of the Business for the nine months ended September 30, 2020 and 2019 (unaudited).

(b)

Pro forma financial statements.

The following pro forma financial information is being filed as an exhibit hereto and is incorporated by reference herein:

Exhibit 99.3 – Unaudited pro forma combined financial information and explanatory notes for the Business as of September 30, 2020, for the nine months ended September 30, 2020 and for the year ended December 31, 2019.

(d)

Exhibits.

Exhibit No.		Exhibit
2.1		Amended and Restated Purchase Agreement, dated December 1, 2020, by and among American Virtual Cloud Technologies, Inc., Ribbon Communications Inc., Ribbon Communications Operating Company, Inc. and Ribbon Communications International Limited (filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K, filed with the SEC on December 7, 2020, and incorporated herein by reference).
23.1		Consent of UHY, LLP.
99.1		Historical audited financial statements of the Business as of December 31, 2019 and 2018, including the related Report of Independent Registered Public Accounting Firm thereon.
99.2		Abbreviated financial statements of the Business for the nine months ended September 30, 2020 and 2019 (unaudited).
99.3		Unaudited pro forma combined financial information and explanatory notes for the Business as of September 30, 2020, for the nine months ended September 30, 2020 and for the year ended December 31, 2019.

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned hereunto duly authorized.

AMERICAN VIRTUAL CLOUD TECHNOLOGIES, INC.

By:	/s/ Thomas H. King
	Name:	Thomas H. King
	Title:	Chief Financial Officer

Date: January 27, 2021

Exhibit 23.1

INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM’S CONSENT

We consent to the inclusion in this Current Report on Form 8-K/A of American Virtual Cloud Technologies, Inc. of our report dated September 24, 2020, with respect to the abbreviated financial statements of the Kandy Communications Business, which comprise the statements of assets acquired and liabilities assumed as of December 31, 2019 and 2018 and the related statements of revenues and direct expenses for the years ended December 31, 2019 and 2018, and the related notes to the abbreviated financial statements, appearing in this Form 8-K/A.

Melville, NY

January 27, 2021

An Independent Member of Urbach Hacker Young International

Exhibit 99.1


	Kandy Communications Business of Ribbon Communications Inc.


	Abbreviated Financial Statements


	For the Years Ended December 31, 2019 and 2018

Independent Auditor’s Report	1

Statements of Assets Acquired and Liabilities Assumed	2

Statements of Revenues and Direct Expenses	3

Notes to Abbreviated Financial Statements	4–13

INDEPENDENT AUDITOR’S REPORT

To the Board of Directors
Ribbon Communications, Inc.

We have audited the accompanying abbreviated financial statements of the Kandy Communications Business of Ribbon Communications Inc. (the “Business”), which comprise the statements of assets acquired and liabilities assumed as of December 31, 2019 and 2018 and the related statements of revenues and direct expenses for the years ended December 31 2019 and 2018, and the related notes to the abbreviated financials statements.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of these abbreviated financial statements in accordance with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of abbreviated financial statements that are free from material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on these abbreviated financial statements based on our audits. We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the abbreviated financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the abbreviated financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the abbreviated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the abbreviated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the abbreviated financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the abbreviated financial statements referred to above present fairly, in all material respects, the financial position of the Business, as of December 31, 2019 and 2018 and its revenues and direct expenses for the years ended December 31, 2019 and 2018, in accordance with U.S. generally accepted accounting principles.

Emphasis of Matter

We draw attention to Note 1 to the abbreviated financial statements, which describes that the accompanying abbreviated financial statements were prepared for the purpose of complying with the rules and regulations of the U.S. Securities and Exchange Commission for inclusion in a Form 8-K/A of American Virtual Cloud Technologies, Inc. in connection with Ribbon Communications Inc.’s sale of its Kandy Communications Business to American Virtual Cloud Technologies, Inc., and are not intended to be a complete presentation of the Business’ assets, liabilities, revenues, and expenses. Our opinion is not modified with respect to this matter.

Melville, NY

September 24, 2020

Page 1

Kandy Communications Business of Ribbon Communications Inc.
Statements of Assets Acquired and Liabilities Assumed
(In thousands)

	December 31, 2019			December 31, 2018
Assets acquired
Current assets:
Accounts receivable, net	$	2,011		$	1,226
Other current assets		50			24
Total current assets		2,061			1,250
Property and equipment, net		1,797			1,527
Total assets acquired	$	3,858		$	2,777

Liabilities assumed
Current liabilities:
Accounts payable	$	2,690		$	2,259
Accrued expenses and other		2,265			2,899
Deferred revenue		1,427			1,360
Total current liabilities		6,382			6,518
Other long-term liabilities		942			951
Total liabilities assumed		7,324			7,469

Net liabilities assumed	$	(3,466	)	$	(4,692	)

The accompanying notes are an integral part of these abbreviated financial statements

Page 2

Kandy Communications Business of Ribbon Communications Inc.
Statements of Revenues and Direct Expenses
(In thousands)

	Year ended
	December 31, 2019			December 31, 2018
Revenues	$	8,547		$	7,281
Cost of revenues		8,065			6,045
Gross Profit		482			1,236

Direct expenses:
Research and development		15,767			14,323
Sales and marketing		4,787			6,341
General and administrative		1,163			2,350
Restructuring and related		1,524			485
Total direct expenses		23,241			23,499

Direct expenses in excess of revenues	$	(22,759	)	$	(22,263	)

The accompanying notes are an integral part of these abbreviated financial statements

Page 3

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Nature of Operations and Presentation

On August 5, 2020, American Virtual Cloud Technologies, Inc. (“AVCT”) entered into a Purchase Agreement (the “Purchase Agreement”) with Ribbon Communications Inc. (“Ribbon”), Ribbon Communications Operating Company, Inc. (“RCOCI”) and Ribbon Communications International Limited (together with RCOCI, the “Sellers”, and together with Ribbon, the “Ribbon Parties”), pursuant to which AVCT agreed to purchase the Sellers’ cloud-based enterprise services business (also known as the Kandy Communications Business) (the “Business” or “Kandy”) by acquiring certain of the Sellers’ and their respective affiliates’ assets and assuming certain of the Sellers’ and their respective affiliates’ liabilities primarily associated with the Business, and acquiring all of the outstanding interests of Kandy Communications LLC (the “Transaction”).

Under the terms of the Purchase Agreement, AVCT agreed to issue to Ribbon 13.0 million shares of AVCT’s common stock (the “Issued Shares”), subject to certain adjustments, as consideration for the Transaction (the “Purchase Price”).

Founded in 2014, Kandy is a global provider of complex deployments of unified communications as a service (“UCaaS”), communications platform as a service (“CPaaS”), and contact center as a service (“CCaaS”) for mid- market and enterprise customers across its powerful, proprietary multi-tenant, highly scalable cloud platform. The Kandy platform also includes pre-built customer engagement tools, based on WebRTC technology, known as Kandy Wrappers, and provides white-labeled services to a variety of customers including communications service providers and systems integrators. With Kandy, companies of all sizes and types can quickly embed real-time communications capabilities into their existing applications and business processes.

Basis of Presentation

The accompanying Statements of Assets Acquired and Liabilities Assumed as of December 31, 2019 and 2018 and the related Statements of Revenues and Direct Expenses for each of the years ended December 31, 2019 and 2018 (collectively, the “Abbreviated Financial Statements”) of the Business have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and have been prepared for purposes of providing financial information of an acquired business that is considered significant pursuant to the Securities and Exchange Commission (“SEC”) Rule 3-05 of Regulation S-X and early application of SEC Final Rule Release No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses.

Ribbon management determined that it is impracticable to prepare full carve-out financial statements for Kandy in accordance with Regulation S-X for the following reasons:

●

Kandy has not been previously managed by Ribbon as a stand-alone business, but instead was part of a fully integrated company.

●

Audited financial statements of Kandy have never been prepared because distinct and separate accounts necessary to present complete stand-alone balance sheets, statements of operations, and cash flows have not been maintained.

●

Working capital accounts, including accounts receivable, other current assets, fixed assets, accounts payable, and other current accrued liabilities related to Kandy have not been maintained separately, but have been maintained in the aggregate at the Ribbon corporate level with similar accounts of other Ribbon businesses.

●

All cash flow requirements of the various activities and locations comprising Kandy are funded by Ribbon and no cash management functions are performed at the Business level. In addition, the Business does not maintain separate cash balances. Major sources of cash come from revenues and major uses of cash are for capital expenditures, research and development, and payroll-related costs.

Page 4

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

As a result of the foregoing, it is impracticable to prepare full financial statements as required by Regulation S-X. In addition, the preparation of statements of invested equity and cash flows was not practicable due to the integration of Kandy into the total operations of Ribbon. The Abbreviated Financial Statements represent the Business subject to the sale under the Purchase Agreement and have been derived from the financial statements and accounting records of Ribbon and its subsidiaries. All intercompany accounts and transactions have been eliminated.

The accompanying Abbreviated Financial Statements are not intended to be a complete presentation of financial position, results of operations, or cash flows of the Business in conformity with GAAP. In addition, the Statements of Revenues and Direct expenses may not be indicative of operating results given the omission of certain corporate overhead, interest and income tax allocations.

For the years ended December 31, 2019 and 2018, certain assets, revenues and expenses in the Abbreviated Financial Statements include allocations from Ribbon. To the extent that a revenue or expense is identifiable and directly related to the Business, it is reflected in the accompanying Abbreviated Financial Statements, and accounted for in conformity with GAAP. Direct expenses include certain Ribbon corporate allocations attributable to the Business and are included as components of research and development expense, sales and marketing expense, and restructuring and related expense. These corporate allocations include, but are not limited to, stock-based compensation and other human resource related expenses.

Management believes that the assumptions underlying the allocations in the Abbreviated Financial Statements are reasonable. However, the Abbreviated Financial Statements included herein do not necessarily reflect the results of operations and financial position of the Business as if it had operated as a stand-alone entity, nor are they intended to provide an indication of how the Business will perform in the future. Allocations used in preparation of the Abbreviated Financial Statements are as follows:

Statements of Revenues and Direct Expenses

The Statements of Revenues and Direct Expenses include the revenues and expenses directly attributable to the Business, and do not include interest expense, other non-operating income and expenses, income taxes or any other indirect expense.

After the completion of the transaction, the Business will develop and sell its products and services to third parties. For purposes of the Statement of Revenues and Direct Expenses, revenues represent amounts generated from the sale of Kandy products to third parties.

Statements of Assets Acquired and Liabilities Assumed

The Statements of Assets Acquired and Liabilities Assumed include the specific assets and liabilities that are to be transferred in accordance with terms of the Purchase Agreement.

2.	Significant Accounting Policies

Use of Estimates

The preparation of the Abbreviated Financial Statements in conformity with GAAP requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosure of contingent assets and liabilities. Management evaluates estimates on an ongoing basis. Management bases estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

Page 5

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Accounts Receivable

Management evaluates the allowance for doubtful accounts receivable based on historical credit experience, payment trends and other economic factors. An allowance for doubtful accounts is estimated based on the management’s assessment of the collectability of specific customer accounts. The allowance for doubtful accounts was approximately $112 and $25 at December 31, 2019 and 2018, respectively.

Property and Equipment

Property and equipment are stated at cost, net of accumulated depreciation. Expenditures for maintenance and repairs are charged to expense as incurred. Depreciation is computed using the straight-line method over the estimated useful lives of the related assets, which range from two to five years. Leasehold improvements are amortized over the lesser of the lease term or five years. When an asset is sold or retired, the cost and related accumulated depreciation or amortization are eliminated, and the resulting gain or loss, if any, is recognized in the Statements of Revenues and Direct Expenses.

Impairment of Long-Lived Assets

The Business reviews property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of these assets is measured by comparing their carrying amounts to market prices or the future undiscounted cash flows the assets are expected to generate. If property and equipment are considered to be impaired, the impairment to be recognized would equal the amount by which the carrying value of the assets exceeds their fair value based on market prices.

Revenue Recognition

Management adopted Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC 606”), on January 1, 2018 using the modified retrospective method which resulted in no adjustments to the accompanying Abbreviated Financial Statements. Additional information and disclosures as a result of this adoption are included below in Recently Adopted Accounting Standards and in Note 6 – Revenue.

The Business recognizes service revenue, mainly from subscription services to its cloud-based UCaaS, CPaaS, CCaaS, and collaboration solutions using the five-step model as prescribed by ASC 606:

●

identification of the contract, or contracts, with a customer;

●

identification of the performance obligations in the contract;

●

determination of the transaction price;

●

allocation of the transaction price to the performance obligations in the contract; and

●

recognition of revenue when or as, the Business satisfies a performance obligation.

The Business identifies performance obligations in contracts with customers, which typically include subscription services and related usage. The transaction price is determined based on the amount the Business expects to be entitled to receive in exchange for transferring the promised services or products to the customer. The transaction price in the contract is allocated to each distinct performance obligation in an amount that represents the relative amount of consideration expected to be received in exchange for satisfying each performance obligation. Revenue is recognized when performance obligations are satisfied. Revenues are recorded based on the transaction price, which typically correlates to standalone selling price (“SSP”), excluding amounts collected on behalf of third parties such as sales and telecommunication taxes, which are collected on behalf of and remitted to governmental authorities. The Business generally bills customers on a monthly basis. Contracts typically range from annual to multi-year agreements with payment terms of net 30 days or less. Prior to signing a contract with a customer, collectability is assessed.

Page 6

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

When the Business’s services do not meet certain service level commitments, customers are entitled to receive service credits, and in certain cases, refunds, each representing a form of variable consideration. The Business historically has not experienced any significant incidents affecting the defined levels of reliability and performance as required by our subscription contracts. Therefore, the variable consideration is insignificant. There are no reserves for service credits as of December 31, 2019 or 2018.

The estimation of variable consideration for each performance obligation requires the Business to make subjective judgments. The Business has service-level agreements with customers warranting defined levels of uptime reliability and performance. Customers may get credits or refunds if the Business fails to meet such levels. If the services do not meet certain criteria, fees are subject to adjustment or refund representing a form of variable consideration. The Business may negotiate minimum revenue commitments (“MRC”) at the inception of the contract.

The Business enters into contracts with customers that regularly include promises to transfer multiple services, such as subscriptions, and professional services. For arrangements with multiple services, the Business evaluates whether the individual services qualify as distinct performance obligations. In its assessment of whether a service is a distinct performance obligation, the Business determines whether the customer can benefit from the service on its own or with other readily available resources, and whether the service is separately identifiable from other services in the contract. This evaluation requires the Business to assess the nature of each individual service offering and how the services are provided in the context of the contract, including whether the services are significantly integrated, highly interrelated, or significantly modify each other, which may require judgment based on the facts and circumstances of the contract.

When agreements involve multiple distinct performance obligations, the Business allocates arrangement consideration to all performance obligations at the inception of an arrangement based on the relative SSP of each performance obligation. Usage fees deemed to be variable consideration meet the allocation exception for variable consideration. Where the Business has standalone sales data for its performance obligations which are indicative of the price at which the Business sells a promised good or service separately to a customer, such data is used to establish SSP. In instances where standalone sales data is not available for a particular performance obligation, the Business estimates SSP by the use of observable market and cost-based inputs. The Business continues to review the factors used to establish list price and will adjust standalone selling price methodologies as necessary on a prospective basis.

Service revenue from subscriptions to the Business’s cloud-based technology platform is recognized on a ratable basis over the contractual subscription term beginning on the date that the platform is made available to the customer until the end of the contractual period. Payments received in advance of subscription services being rendered are recorded as deferred revenue; revenue recognized for services rendered in advance of payments received are recorded as contract assets. Usage fees, when bundled, are billed in advance and recognized on a ratable basis over the contractual subscription term, which is usually the monthly contractual billing period. Non-bundled usage fees are recognized as actual usage occurs.

Other revenue is primarily comprised of professional services revenue. Professional services for deployment, configuration, system integration, optimization, customer training or education are primarily billed on a fixed-fee basis and are performed by the Business directly. Professional services revenue is recognized as services are performed or upon completion of the deployment. The Business also recognizes revenue for perpetual and term-based software licenses. The Business has concluded that its software licenses are functional intellectual property that are distinct, as the user can benefit from the software on its own. The software license revenue is typically recognized upon transfer of control or when the software is made available for download, as this is the point that the user of the software can direct the use of, and obtain substantially all of the remaining benefits from, the functional intellectual property.

Page 7

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Deferred Revenue

Deferred revenues represent billings or payments received in advance of revenue recognition and are recognized upon transfer of control. Balances consist primarily of annual plan subscription services and professional and training services not yet provided as of the balance sheet date. Deferred revenues that will be recognized during the succeeding twelve-month period are recorded as deferred revenues, current, with the remainder recorded as other long-term liabilities in the Business’s statement of assets acquired and liabilities assumed. During the years ended December 31, 2019 and 2018, the Business recognized revenues of approximately $1,360 and $2,177, respectively, that was included in deferred revenue at the beginning of the year.

Sales Commission Costs

Sales commissions are considered incremental and recoverable costs of acquiring customer contracts. Commissions for Kandy sales are expensed over the first 12 months of each contract or expensed immediately as part of the practical expedient used in connection with the adoption of ASC 606.

Cost of Revenues

Cost of revenues include direct cost of services and products sold, and an allocation for indirect service and hosting costs related to the Business incurred by Ribbon.

Research and Development Expenses

Research and development costs, including new product development, are charged to direct expenses as incurred in the statements of revenues and direct expenses. Research and development expenses include personnel-related costs (including stock-based compensation), depreciation related to engineering and test equipment, allocated costs of facilities and information technology, outside services and consultants, supplies, software tools and product certification.

Sales and Marketing Expenses

Sales and marketing expenses consist primarily of salaries, commissions, and related expenses for personnel engaged in sales and marketing functions, costs associated with promotional and marketing programs, travel and entertainment expenses, and allocated expenses related to legal, IT, facilities, and other shared functions.

Advertising Costs

Advertising costs are expensed as incurred and included as a component of Sales and Marketing expense in the statements of revenues and expenses.

Stock-Based Compensation

Stock-based compensation cost is measured at the grant date based on the fair value of the award and is recognized as expense over the requisite service period, which generally represents the vesting period, and includes an estimate of the awards that will be forfeited.

The Black-Scholes valuation model is used for estimating the fair value on the date of grant of stock options. The fair value of stock option awards is affected by the Business’s stock price as well as valuation assumptions, including the volatility of Ribbon’s stock price, expected term of the option, risk-free interest rate and expected dividends.

Page 8

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Restructuring and Related Expenses

During the years ended December 31, 2019 and 2018, the Business was part of a restructuring and facilities consolidation initiative implemented by Ribbon. The restructuring initiatives included facility consolidations, refinement of research and development activities, and a reduction in workforce. The Business records costs associated with restructuring-related employee terminations when the liability is incurred. Employee termination benefits are recorded when the benefit arrangement is communicated to the employee and no significant future services are required. If employees are required to render service until they are terminated in order to receive the termination benefits, the fair value of the termination date liability is recognized ratably over the future service period. Restructuring and related expenses are reported separately in the Statements of Revenues and Direct Expenses.

Foreign currency translation

The Business uses the U.S. dollar as its reporting currency. The foreign Ribbon subsidiaries’ functional currency is the U.S. dollar. Monetary assets and liabilities are translated into U.S. dollars at the current exchange rate on the balance sheet date. Nonmonetary assets and liabilities are remeasured into U.S. dollars at historical exchange rates. Revenue and expense items are translated at average rates of exchange prevailing during each period. Realized and unrealized foreign currency exchange gains and losses arising from transactions denominated in currencies other than the subsidiary’s functional currency are reflected in earnings.

Recently Adopted Accounting Standards

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers and in 2015, 2016, and 2017 the FASB issued several clarifying updates to this new standard (ASU No. 2015-14, 2016-08, 2016-10, 2016-11, 2016-12, 2016-20 and 2017-05), which collectively comprises ASC 606. ASC 606 provides a five-step model in determining when and how revenue is recognized and requires revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration a company expects to receive in exchange for those goods or services. This new standard was adopted in 2018 using the modified retrospective method and did not result in any adjustments included in the accompanying Abbreviated Financial Statements. Additional information and disclosures as a result of this adoption are contained in Note 6.

Property and Equipment

Property and equipment consisted of the following at December 31, 2019 and 2018:

		December 31,
	Useful Life	2019			2018
Equipment	2-5 years	$	2,920		$	2,108
Software	2-5 years		268			80
			3,188			2,188
Less accumulated depreciation and amortization			(1,391	)		(661	)
Property and equipment, net		$	1,797		$	1,527

Depreciation and amortization of property and equipment for the years ended December 31, 2019 and 2018, was $722 and $603, respectively.

Page 9

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Accrued Expenses and Other

Accrued expenses and other consisted of the following at December 31, 2019 and 2018:

	December 31,
	2019		2018
Employee compensation and related costs	$	994	$	2,319
Restructuring		216		9
Current portion of capital lease obligations		179		109
Other		876		462
	$	2,265	$	2,899

Long-Term Liabilities

Long-term liabilities consisted of the following at December 31, 2019 and 2018:

	December 31,
	2019		2018
Capital lease obligations, net of current portion	$	177	$	218
Canadian grant liability		765		733
	$	942	$	951

In April 2018, Ribbon entered into a conditional grant agreement (“Canadian Grant”) with the Ontario Minister of Economic Development and Growth (“OMEDG”). The Canadian Grant was created by the OMEDG to facilitate the Ontario Jobs and Prosperity Fund (“JPF”) in order to assist Ontario businesses and business development organizations to support business investment and economic development in key sections of Ontario. Under the agreement, OMEDG has agreed to provide Ribbon an amount not to exceed $10,000 Canadian dollars over the course of six years through December 31, 2023 to be used solely to finance the costs to create jobs and a research and development center of excellence for cloud communications.

As of December 31, 2019, the Business received approximately $765 under the Canadian Grant which is subject to certain clawback provisions within the Canadian Grant agreement predicated on job creation and other milestones over the course of the six-year term.

Revenue

Disaggregation of Revenue

The Business disaggregates its revenue from contracts with customers based on the geographic regions in which each customer is domiciled.

The Business’s total revenue for the years ended December 31, 2019 and 2018 was disaggregated geographically as follows:

	December 31,
	2019		2018
Americas	$	3,963	$	3,255
Europe, Middle East and Africa		3,889		2,267
Asia Pacific		695		1,759
	$	8,547	$	7,281

Page 10

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Stock-Based Compensation Plans

Kandy employees participate in Ribbon’s stock-based compensation plans. Under the following plans, Ribbon may grant certain employees various types of stock awards based upon Ribbon common stock and all employees were eligible to participate in the Employee Stock Purchase Plan which expired on May 20, 2020.

2019 Stock Incentive Plan

At Ribbon’s annual meeting of stockholders held on June 5, 2019, Ribbon’s stockholders approved the Ribbon Communications Inc. Incentive Award Plan (the “2019 Plan”). The 2019 Plan had previously been approved by Ribbon’s Board of Directors, subject to stockholder approval. Under the 2019 Plan, Ribbon may grant awards aggregating up to 7.0 million shares of Ribbon common stock (subject to adjustment in the event of stock splits and other similar events), plus 5.1 million shares of common stock that remained available for issuance under Ribbon’s amended and Restated Stock Incentive Plan (the “2007 Plan”) on June 5, 2019, plus any shares covered by awards under the 2007 Plan (or Ribbon’s other prior equity compensation plans) that again become available for grant pursuant to the provisions of the 2007 Plan. The 2019 Plan provides for the award of options to purchase Ribbon’s common stock (“stock options”), stock appreciation rights (“SARs”), restricted stock awards (“RSAs”), performance-based stock awards (“PSAs”), restricted stock units (“RSUs”), performance- based stock units (“PSUs”) and other stock- or cash-based awards. Awards can be granted under the 2019 Plan to Ribbon’s employees, officers and non-employee directors, as well as consultants and advisors of Ribbon and its subsidiaries. At December 31, 2019, there were 7.1 million shares available for future issuance under the 2019 Plan.

2007 Plan

Ribbon’s 2007 Plan provided for the award of stock options, SARs, RSAs, PSAs, RSUs, PSUs and other stock- based awards to employees, officers, non-employee directors, consultants and advisors of Ribbon and its subsidiaries. On and following June 5, 2019, with the exception of shares underlying awards outstanding as of that date, no additional shares may be granted under the 2007 Plan.

2012 Stock Incentive Plan

In connection with Ribbon’s acquisition of Performance Technologies Inc. (“PT”) in 2014, Ribbon assumed PT’s 2012 Amended Performance Technologies, Incorporated Omnibus Incentive Plan and subsequently renamed it the 2012 Stock Incentive Plan (the “2012 Plan). In December 2014, all of the unissued shares under the 2012 Plan were transferred to the 2007 Plan. Any outstanding awards under the 2012 Plan that in the future expire, terminate, are cancelled, surrendered or forfeited or are repurchased by Ribbon will be returned to the 2019 Plan. Accordingly, at December 31, 2019 there were no shares available for future issuance under the 2012 Plan.

Stock Options

All outstanding stock options expired in 2018, and Ribbon did not grant stock options in 2019. Accordingly, the Business has not included any information related to stock options for the year ended December 31, 2019. The activity related to the Business’s outstanding stock options for the year ended December 31, 2018 was as follows:

	Number of Shares			Weighted Average Exercise Price		Weighted Average Remaining Contractual Term		Aggregate Intrinsic Value
Outstanding at January 1, 2018		800		$	18.10
Granted		-		$	-
Exercised		-		$	-
Forfeited		-		$	-
Expired		(800	)	$	18.10
Outstanding at December 31, 2018		-		$	-		-	$	-
Vested or expected to vest at December 31, 2018		-		$	-		-	$	-
Exercisable at December 31, 2018		-		$	-		-	$	-

There were no stock options exercised in the year ended December 31, 2018 and accordingly, the Business has not provided information regarding the total intrinsic value of stock options exercised or cash received from the exercise of stock options.

Page 11

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Restricted Stock Awards and Units

The activity related to the Business’s RSAs for the years ended December 31, 2019 and 2018 was as follows:

	Number of Shares			Weighted Average Grant Date Fair Value
Unvested balance at January 1, 2018		284,668		$	6.94
Granted		30,000		$	7.04
Vested		(94,892	)	$	6.94
Forfeited		(8,500	)	$	7.04
Unvested balance at December 31, 2018		211,276		$	6.95
Granted		-			-
Vested		(191,586	)	$	6.95
Forfeited		-			-
Unvested balance at December 31, 2019		19,690		$	6.99

The activity related to the Business’s RSUs for the years ended December 31, 2019 and 2018 was as follows:

	Number of Shares			Weighted Average Grant Date Fair Value
Unvested balance at January 1, 2018		320		$	7.26
Granted		18,000		$	7.04
Vested		-			-
Forfeited		(6,320	)	$	7.05
Unvested balance at December 31, 2018		12,000		$	7.04
Granted		118,895		$	5.46
Vested		(6,002	)	$	7.04
Forfeited		-			-
Unvested balance at December 31, 2019		124,893		$	5.54

Employee Stock Purchase Plan

Ribbon’s Amended and Restated 2000 Employee Stock Purchase Plan (“ESPP”) was designed to provide eligible employees of Ribbon and its participating subsidiaries an opportunity to purchase common stock of Ribbon through accumulated payroll deductions. The ESPP provided for six-month offering periods with the purchase price of the stock equal to 85% of the lesser of the closing market price on the first or last day of the offering period. The maximum number of shares of common stock an employee could purchase during each offering period was 500, subject to certain adjustments pursuant to the ESPP. The last purchase under the ESPP purchase period was made on November 28, 2019, and the ESPP expired on May 20, 2020.

Page 12

Kandy Communications Business of Ribbon Communications Inc.
Notes to Abbreviated Financial Statements
(In thousands)

Stock-Based Compensation

The Statements of Revenues and Direct Expenses include stock-based compensation for the years ended December 31, 2019 and 2018 as follows:

	Year ended December 31,
	2019		2018
Cost of revenues	$	29	$	-
Research and development		56		13
Sales and marketing		195		183
General and administrative		1,081		813
	$	1,361	$	1,009

At December 31, 2019, there was $0.6 million, net of expected forfeitures, of unrecognized stock-based compensation expense related to stock awards and stock units. This expense is expected to be recognized over a weighted average period of approximately two years.

At December 31, 2019, common stock of Ribbon reserved for future issuance consisted of the following:

2019 Plan			7,051,559
ESPP			1,148,867
			8,200,426

Ribbon’s policy is to issue authorized but unissued shares upon the exercise of stock options, the granting of restricted common stock, the settlement of restricted stock units and the purchase of Ribbon’s common stock under the ESPP.

Major Customers

For the year ended December 31, 2019, three customers accounted for 16%, 14% and 11% of total revenues. For the year ended December 31, 2018, one customer accounted for approximately 20% of total revenues.

At December 31, 2019, two customers accounted for 19% each of Kandy’s accounts receivable balance, aggregating approximately 38% of total accounts receivable. At December 31, 2018, two customers accounted for 46% and 11% of Kandy’s accounts receivable balance, representing approximately 57% of total accounts receivable. The Business performs ongoing credit evaluations of its customers and generally does not require collateral on accounts receivable. The Business maintains an allowance for doubtful accounts and such losses have been within management’s expectations.

Commitments and Contingencies

From time to time, the Business may become involved in various lawsuits, claims, and proceedings that arise in the ordinary course of business. The Business records a loss provision when management believes it is both probable that a liability has been incurred and the amount can be reasonably estimated. Management does not believe any current legal proceedings will have a material effect on these financial statements.

10.

Subsequent Events

Subsequent to the year-end, on March 11, 2020, the World Health Organization characterized the outbreak of a strain of the novel coronavirus (“COVID-19”) as a pandemic which has resulted in a series of public health and emergency measures that have been put in place to combat the spread of the virus. The duration and impact of COVID-19 are unknown at this time and it is not possible to reliably estimate the impact that the length and severity of these developments will have on the financial results and condition of the Business in future periods.

Page 13

Exhibit 99.2


	Kandy Communications Business of Ribbon Communications Inc.


	Abbreviated Financial Statements


	For the Nine months Ended September 30, 2020 and 2019 (Unaudited)

Statements of Assets Acquired and Liabilities Assumed (Unaudited)	1

Statements of Revenues and Direct Expenses (Unaudited)	2

Notes to Abbreviated Financial Statements (Unaudited)	3–12

Kandy Communications Business of Ribbon Communications Inc.

Statements of Assets Acquired and Liabilities Assumed (Unaudited)

(In thousands)

	September 30, 2020		September 30, 2019
Assets acquired
Current assets:
Accounts receivable, net	$	3,105	$	2,644
Other current assets		168		109
Total current assets		3,273		2,753
Property and equipment, net		3,216		1,736
Total assets acquired	$	6,489	$	4,489

Liabilities assumed
Current liabilities:
Accounts payable	$	2,277	$	3,284
Accrued expenses and other		2,615		1,984
Deferred revenue		459		1,557
Total current liabilities		5,351		6,825
Other long-term liabilities		882		978
Total liabilities assumed		6,233		7,803

Net assets acquired (liabilities assumed)	$	256	$	(3,314	)

The accompanying notes are an integral part of these abbreviated financial statements

Page 1

Kandy Communications Business of Ribbon Communications Inc.

Statements of Revenues and Direct Expenses (Unaudited)

(In thousands)

	Nine months ended
	September 30, 2020			September 30, 2019
Revenues	$	10,246		$	6,187
Cost of revenues		7,469			6,052
Gross Profit		2,777			135

Direct expenses:
Research and development		12,356			11,528
Sales and marketing		3,371			3,521
General and administrative		-			1,159
Restructuring and related		356			1,508
Total direct expenses		16,083			17,716

Direct expenses in excess of revenues	$	(13,306	)	$	(17,581	)

The accompanying notes are an integral part of these abbreviated financial statements

Page 2

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Nature of Operations and Presentation

AVCT entered into an Amended and Restated Purchase Agreement (the “Amended and Restated Purchase Agreement”) and completed the Transaction with the Sellers on December 1, 2020.

The Transaction was completed pursuant to the terms of the Amended and Restated Purchase Agreement. Upon closing, AVCT issued to the Sellers units of securities consisting of convertible debentures in an aggregate principal amount of approximately $45.0 million and warrants to purchase an aggregate of approximately 4.5 million shares of AVCT’s common stock for an exercise price of $0.01 per share (the “Purchase Price”). The Purchase Price is subject to adjustment based on the net working capital of the Kandy Communications Business as of the closing date.

Basis of Presentation

The accompanying Statements of Assets Acquired and Liabilities Assumed as of September 30, 2020 and 2019 and the related Statements of Revenues and Direct Expenses for each of the nine months ended September 30, 2020 and 2019 (collectively, the “Abbreviated Financial Statements”) of the Business have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and have been prepared for purposes of providing financial information of an acquired business that is considered significant pursuant to the Securities and Exchange Commission (“SEC”) Rule 3-05 of Regulation S-X and early application of SEC Final Rule Release No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses.

Ribbon management determined that it is impracticable to prepare full carve-out financial statements for Kandy in accordance with Regulation S-X for the following reasons:

●

Kandy has not been previously managed by Ribbon as a stand-alone business, but instead was part of a fully integrated company.

●

Page 3

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

●

For the nine months ended September 30, 2020 and 2019, certain assets, revenue and expenses in the Abbreviated Financial Statements include allocations from Ribbon. To the extent that a revenue or expense is identifiable and directly related to the Business, it is reflected in the accompanying Abbreviated Financial Statements, and accounted for in conformity with GAAP. Direct expenses include certain Ribbon corporate allocations attributable to the Business and are included as components of research and development expense, sales and marketing expense, and restructuring and related expense. These corporate allocations include, but are not limited to, stock-based compensation and other human resource related expenses.

Statements of Revenues and Direct Expenses

Statements of Assets Acquired and Liabilities Assumed

The Statements of Assets Acquired and Liabilities Assumed include the specific assets and liabilities that are to be transferred in accordance with terms of the Purchase Agreement.

Page 4

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Significant Accounting Policies

Use of Estimates

Accounts Receivable

Management evaluates the allowance for doubtful accounts receivable based on historical credit experience, payment trends and other economic factors. An allowance for doubtful accounts is estimated based on management’s assessment of the collectability of specific customer accounts. The allowance for doubtful accounts was approximately $4 and $93 at September 30, 2020 and 2019, respectively.

Property and Equipment

Impairment of Long-Lived Assets

Revenue Recognition

The Business recognizes service revenue, mainly from subscription services to its cloud-based UCaaS, CPaaS, CCaaS, and collaboration solutions using the five-step model as prescribed by Accounting Standards Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC 606”):

●

identification of the contract, or contracts, with a customer;

●

identification of the performance obligations in the contract;

●

determination of the transaction price;

●

allocation of the transaction price to the performance obligations in the contract; and

●

recognition of revenue when or as, the Business satisfies a performance obligation.

Page 5

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Page 6

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Deferred Revenue

Deferred revenues represent billings or payments received in advance of revenue recognition and are recognized upon transfer of control. Balances consist primarily of annual plan subscription services and professional and training services not yet provided as of the balance sheet date. Deferred revenues that will be recognized during the succeeding twelve-month period are recorded as deferred revenues, current, with the remainder recorded as other long-term liabilities in the Business’s statement of assets acquired and liabilities assumed. During the nine months ended September 30, 2020 and 2019, the Business recognized revenues of approximately $1,427 and $924, respectively, that was included in deferred revenue at the beginning of the period.

Sales Commission Costs

Cost of Revenues

Cost of revenues include direct cost of services and products sold, and an allocation for indirect service and hosting costs related to the Business incurred by Ribbon.

Research and Development Expenses

Research and development costs, including new product development, are charged to direct expenses as incurred in the Statements of Revenues and Direct Expenses. Research and development expenses include personnel-related costs (including stock-based compensation), depreciation related to engineering and test equipment, allocated costs of facilities and information technology, outside services and consultants, supplies, software tools and product certification.

Sales and Marketing Expenses

Advertising Costs

Advertising costs are expensed as incurred and included as a component of Sales and Marketing expense in the Statements of Revenues and Direct Expenses.

Page 7

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Stock-Based Compensation

Restructuring and Related Expenses

During the nine months ended September 30, 2020 and 2019, the Business was part of a restructuring and facilities consolidation initiative implemented by Ribbon. The restructuring initiatives included facility consolidations, refinement of research and development activities, and a reduction in workforce. The Business records costs associated with restructuring-related employee terminations when the liability is incurred. Employee termination benefits are recorded when the benefit arrangement is communicated to the employee and no significant future services are required. If employees are required to render service until they are terminated in order to receive the termination benefits, the fair value of the termination date liability is recognized ratably over the future service period. Restructuring and related expenses are reported separately in the Statements of Revenues and Direct Expenses.

Foreign currency translation

The Business uses the U.S. dollar as its reporting currency. The foreign Ribbon subsidiaries functional currency is the U.S. dollar. Monetary assets and liabilities are translated into U.S. dollars at the current exchange rate on the balance sheet date. Nonmonetary assets and liabilities are remeasured into U.S. dollars at historical exchange rates. Revenue and expense items are translated at average rates of exchange prevailing during each period. Realized and unrealized foreign currency exchange gains and losses arising from transactions denominated in currencies other than the subsidiary’s functional currency are reflected in earnings.

Property and Equipment, net

Property and equipment, net consisted of the following at September 30, 2020 and 2019:

		September 30,
	Useful Life	2020			2019
Equipment	2-5 years	$	4,768		$	2,617
Software	2-5 years		454			268
			5,222			2,885
Less accumulated depreciation and amortization			(2,006	)		(1,149	)
Property and equipment, net		$	3,216		$	1,736

Depreciation and amortization of property and equipment for the nine months ended September 30, 2020 and 2019, was $658 and $517, respectively.

Page 8

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Accrued Expenses and Other

Accrued expenses and other consisted of the following at September 30, 2020 and 2019:

	September 30,
	2020		2019
Employee compensation and related costs	$	1,597	$	954
Restructuring		140		554
Current portion of capital lease obligations		247		174
Other		631		302
	$	2,615	$	1,984

Long-Term Liabilities

Long-term liabilities consisted of the following at September 30, 2020 and 2019:

	September 30,
	2020		2019
Capital lease obligations, net of current portion	$	135	$	223
Canadian grant liability		747		755
	$	882	$	978

As of September 30, 2020, the Business received approximately $747 under the Canadian Grant which is subject to certain clawback provisions within the Canadian Grant agreement predicated on job creation and other milestones over the course of the six-year term.

Revenue

Disaggregation of Revenue

The Business disaggregates its revenue from contracts with customers based on the geographic regions in which each customer is domiciled.

The Business’s total revenue for the nine months ended September 30, 2020 and 2019 was disaggregated geographically as follows:

	Nine months ended September 30,
	2020		2019
Americas	$	6,653	$	2,861
Europe, Middle East and Africa		3,028		2,778
Asia Pacific		565		548
	$	10,246	$	6,187

Page 9

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Stock-Based Compensation Plans

2019 Stock Incentive Plan

Ribbon’s Amended and Restated 2019 Incentive Award Plan (the “2019 Plan”) provides for the award of options to purchase shares of Ribbon common stock (“stock options”), stock appreciation rights (“SARs”), restricted stock awards (“RSAs”), performance-based stock awards (“PSAs”), restricted stock units (“RSUs”), performance-based stock units (“PSUs”) and other stock- or cash-based awards. Awards can be granted under the 2019 Plan to Ribbon’s employees, officers and non-employee directors, as well as consultants and advisors of Ribbon and its subsidiaries.

2007 Plan

Ribbon’s 2007 Plan provided for the award of stock options, SARs, RSAs, PSAs, RSUs, PSUs and other stock-based awards to employees, officers, non-employee directors, consultants and advisors of Ribbon and its subsidiaries. On and following June 5, 2019, with the exception of shares underlying awards outstanding as of that date, no additional shares may be granted under the 2007 Plan.

Restricted Stock Awards and Units

The activity related to the Business’s RSAs for the nine months ended September 30, 2020 and 2019 was as follows:

	Number of Shares			Weighted Average Grant Date Fair Value
Unvested balance at January 1, 2020		19,690		$	6.99
Granted		-			-
Vested		(11,636	)	$	7.00
Forfeited		-			-
Unvested balance at September 30, 2020		8,054		$	6.98

Unvested balance at January 1, 2019		211,276		$	6.95
Granted		-			-
Vested		(187,114	)	$	6.95
Forfeited		-			-
Unvested balance at September 30, 2019		24,162		$	6.98

Page 10

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

The activity related to the Business’s RSUs for the nine months ended September 30, 2020 and 2019, was as follows:

	Number of Shares			Weighted Average Grant Date Fair Value
Unvested balance at January 1, 2020		124,893		$	5.54
Granted		136,500		$	2.16
Vested		(54,286	)	$	5.53
Forfeited		-			-
Unvested balance at September 30, 2020		207,107		$	3.31

Unvested balance at January 1, 2019		12,000		$	7.04
Granted		118,895		$	5.46
Vested		(6,002	)	$	7.04
Forfeited		-			-
Unvested balance at September 30, 2019		124,893		$	5.54

Employee Stock Purchase Plan

Ribbon’s Amended and Restated 2000 Employee Stock Purchase Plan (“ESPP”) was designed to provide eligible employees of Ribbon and its participating subsidiaries an opportunity to purchase shares of Ribbon common stock through accumulated payroll deductions. The ESPP provided for six-month offering periods with the purchase price of the stock equal to 85% of the lesser of the closing market price on the first or last day of the offering period. The maximum number of shares of common stock an employee could purchase during each offering period was 500, subject to certain adjustments pursuant to the ESPP. The last purchase under the ESPP was made on November 28, 2019, and the ESPP expired on May 20, 2020.

Stock-Based Compensation

The statements of revenues and direct expenses include stock-based compensation for the nine months ended September 30, 2020 and 2019 as follows:

	Nine months ended
	2020		2019
Cost of revenues	$	46	$	16
Research and development		101		28
Sales and marketing		172		128
General and administrative		-		1,081
	$	319	$	1,253

There was no income tax benefit for employee stock-based compensation expense for the nine months ended September 30, 2020 or 2019 due to the valuation allowance recorded.

At September 30, 2020, there was $542, net of expected forfeitures, of unrecognized stock-based compensation expense related to stock awards and stock units. This expense is expected to be recognized over a weighted average period of approximately two years.

Page 11

Kandy Communications Business of Ribbon Communications Inc.

Notes to Abbreviated Financial Statements (Unaudited)

(In thousands)

Major Customers

For the nine months ended September 30, 2020, three customers accounted for 24%, 13% and 12% of total revenues. For the nine months ended September 30, 2019, two customers accounted for 19% and 12% of total revenues.

At September 30, 2020, three customers accounted for 32%, 14% and 13% of Kandy’s accounts receivable balance, aggregating approximately 59% of total accounts receivable. At September 30, 2019, three customers accounted for 25%, 22% and 10% of Kandy’s accounts receivable balance, representing approximately 57% of total accounts receivable. The Business performs ongoing credit evaluations of its customers and generally does not require collateral on accounts receivable. The Business maintains an allowance for doubtful accounts and such losses have been within management’s expectations.

Commitments and Contingencies

10.

Impact of COVID-19

On March 11, 2020, the World Health Organization characterized the outbreak of a strain of the novel coronavirus (“COVID-19”) as a pandemic which has resulted in a series of public health and emergency measures that have been put in place to combat the spread of the virus. The duration and impact of COVID-19 are unknown at this time and it is not possible to reliably estimate the impact that the length and severity of these developments will have on the financial results and condition of the Business in future periods.

11.

Subsequent Events

The Business has evaluated subsequent events through December 21, 2020, the date the abbreviated financial statements were available to be issued. No events, other than the ones described in the abbreviated financial statements, were identified requiring additional disclosure

Page 12

Exhibit 99.3

PRO FORMA COMBINED FINANCIAL INFORMATION (UNAUDITED & CONDENSED)

(in thousands, except share and per share data)

On December 1, 2020, American Virtual Cloud Technologies, Inc. (“AVCT” or the “Company”) consummated a Purchase Agreement (the “Purchase Agreement”) that was previously entered into on August 5, 2020 with Ribbon Communications, Inc. (“Ribbon”), Ribbon Communications Operating Company, Inc. (“RCOCI”) and Ribbon Communications International Limited (together with RCOCI, the “Sellers”, and together with Ribbon, the “Ribbon Parties”), pursuant to which AVCT purchased the Sellers’ cloud-based enterprise services business (“Kandy”) by acquiring certain of the Sellers’ and their respective affiliates’ assets (and assuming certain of the Sellers’ and their respective affiliates’ liabilities) primarily associated with Kandy, and acquiring all of the outstanding interests of Kandy Communications LLC (the “Transaction”).

Under the terms of the amended Purchase Agreement, AVCT issued, to Ribbon, 43,778 units of securities (the “Units”), subject to certain adjustments, as consideration for the Transaction. Each unit consists of (i) $1,000 in principal amount of the Company’s Series A convertible debentures (the “Debentures”) and (ii) a warrant to purchase 100 shares of the Company’s common stock at an exercise price of $0.01 per whole share (the “Warrants”). Accordingly, on December 1, 2020, the Company issued $43,778 in debentures to the Sellers and 4,377,800 warrants.

In connection with the Transaction, the Company also issued 10,000 Units to SPAC Opportunity Partners Investment Sub LLC (“SPACOps”).

The unaudited pro forma condensed combined balance sheet (the “Combined Balance Sheet”) as of September 30, 2020 and the unaudited pro forma condensed combined statements of operations (the “Combined Statement of Operations”) for the nine months ended September 30, 2020 and the year ended December 31, 2019 (collectively, the “Pro Forma Combined Financial Information”) combine the historical financial information of AVCT and the historical financial information of Kandy and gives effect to the Transaction as if it had been consummated as of September 30, 2020, for the balance sheet, and the beginning of fiscal 2019 for the statements of operations. The Pro Forma Combined Financial Information is presented pursuant to Article 11 of the Securities and Exchange Commission’s (“SEC”) Regulation S-X, including early application of the SEC’s Final Rule Release No. 33-10786, Amendments to Financial Disclosures About Acquired and Disposed Businesses.

We derived the AVCT portion of the Pro Forma Combined Financial Information from the unaudited condensed consolidated financial statements of AVCT as of and for the periods ended September 30, 2020 and the audited financial statements of Stratos Management Systems, Inc. (“Computex”) for the year ended December 31, 2019. We derived the Kandy portion of the Pro Forma Combined Financial Information from the unaudited abbreviated financial statements of Kandy as of and for the periods ended September 30, 2020 and its audited abbreviated financial statements as of and for the year ended December 31, 2019, both of which are included elsewhere in this filing. Accordingly, the Pro Forma Combined Financial Information should be read in conjunction with the following:

●

AVCT’s unaudited condensed consolidated financial statements as of and for the periods ended September 30, 2020 included in AVCT’s 10-Q filed with the SEC on November 16, 2020

●

the audited financial statements of Computex as of and for the year ended December 31, 2019 included in the Form 8-K filed with the SEC on April 14, 2020

●

Kandy’s unaudited abbreviated financial statements as of and for the period ended September 30, 2020 included elsewhere in this filing

●

Kandy’s audited abbreviated financial statements as of and for the year ended December 31, 2019 included elsewhere in this filing

●

The other information included and/or incorporated by reference into this filing.

The Pro Forma Combined Financial Information reflects Transaction Accounting Adjustments that the Company believes are necessary to present the Company’s Pro Forma Combined Financial Information following the closing of the Transaction as of and for the periods indicated. The Transaction Accounting Adjustments are based on currently available information and assumptions that the Company believes are, under the circumstances and given the information available at this time, reasonable, directly attributable to the Transaction, and reflective of adjustments necessary to report the Company’s balance sheet and statements of operations as if AVCT completed the Transaction as of September 30, 2020 for the balance sheet and the beginning of fiscal 2019 for the statements of operations.

In the Pro Forma Combined Financial Information, the acquisition of Kandy under the Business Combination Agreement is accounted under the acquisition method in accordance with FASB ASC 805, Business Combinations (“ASC 805”). Under this method of accounting, AVCT is treated as the acquirer for financial reporting purposes and Kandy is treated as the acquiree. The acquisition method of accounting of ASC 805 uses the fair value concepts defined in FASB ASC 820, Fair Value Measurements (“ASC 820”). ASC 805 requires, among other things, that assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. Under ASC 805, acquisition-related transaction costs are not included as a component of the consideration transferred but, instead, are accounted for as expenses in the periods in which such costs are incurred. Acquisition-related transaction costs generally include advisory, legal and accounting fees.

The Pro Forma Combined Financial Information is for informational purposes only and is not necessarily indicative of the operating results and financial position that would have been achieved had the Transaction occurred on the dates indicated. Further, the Pro Forma Financial Information does not purport to project the future operating results or financial position of the Company following the completion of the Transaction. The Transaction Accounting Adjustments represent management’s estimates, based on information available as of the date that the Pro Forma Combined Financial Information was prepared. As a result, the Pro Forma Combined Financial Information is subject to change as additional information becomes available and as additional analyses are performed. Accordingly, they do not reflect synergies or actions that management may make at a later date nor do they reflect the cost of integration activities. Also, the accounting policies applied are those of AVCT’s. More detailed reviews may result in further changes to accounting policies. In addition, since the purchase consideration has not been finalized and final valuation procedures have not yet been completed, the final purchase consideration and the purchase price allocation may differ materially from the Pro Forma Combined Financial Information included herein. Assumptions and estimates underlying the Transaction Accounting Adjustments are described in the accompanying notes.

American Virtual Cloud Technologies, Inc.

Unaudited Pro forma Condensed Combined Balance Sheets

September 30, 2020

(In thousands, except share and per share data)

						Transaction
						Accounting					Pro Forma
	AVCT (3A)			Kandy (3B)		Adjustments					Combined
	Successor
ASSETS
Current assets:
Cash	$	3,715		$	-	$	10,000		3	C)	$	13,715
Restricted cash		688			-		-					688
Trade receivables, net		19,030			3,105		-					22,135
Prepaid expenses		2,213			-		-					2,213
Inventory		649			-		-					649
Other current assets		53			168		-					221
Total current assets		26,348			3,273		10,000					39,621
Property and equipment, net		7,765			3,216		(286	)	3	D)		10,695
Other assets:
Goodwill		42,129			-		7,320		3	E)		49,449
Other intangible assets, net		23,142			-		35,741		3	F)		58,883
Other noncurrent assets		67			-		-					67
Total other assets		65,338			-		43,061					108,399
TOTAL ASSETS	$	99,451		$	6,489	$	52,775				$	158,715

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
Accounts payable and accrued expenses	$	27,524		$	4,892	$	1,984		3	G)	$	34,400
Deferred revenue		1,536			459		-					1,995
Line of credit		8,487			-		-					8,487
Current portion of notes payable and capital leases		8,991			-		-					8,991
Subordinated promissory note		500			-		-					500
Total current liabilities		47,038			5,351		1,984					54,373
Long-term liabilities
Line of credit		-			-		-					-
Notes payable and capital leases (net of current portion and deferred financing fees)		1,558			-		-					1,558
Convertible Debentures, net of discount - related party		10,632			-		-		3	H)		10,632
Convertible Debentures, net of discount		26,634			-		-					26,634
Deferred tax liability		3,443			-		-					3,443
Other liabilities		82			882		(747	)	3	I)		217
Total long-term liabilities		42,349			882		(747	)				42,484
Total liabilities		89,387			6,233		1,237					96,857

Stockholders’ equity:
Preferred stock, $0.0001 par value; 5,000,000 authorized; none issued and outstanding		-			-		-					-
Common stock, $0.0001 par value; 500,000,000 shares authorized; 19,753,061 shares issued and outstanding		2			-		-					2
Additional paid-in capital		34,988			-		53,778		3	J)		88,766
Accumulated deficit		(24,926	)		-		(1,984	)	3	K)		(26,910	)
Total stockholders’ equity		10,064			-		51,794					61,858
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	99,451		$	6,233	$	53,031				$	158,715

See notes to the unaudited pro forma condensed combined financial information

American Virtual Cloud Technologies, Inc.

Unaudited Pro Forma Condensed Combined Statements of Operations

For the Nine Months Ended September 30, 2020

(In thousands, except share and per share data)

	AVCT April 7, 2020 through September 30, 2020 (4A)			AVCT January 1, 2020 through April 6, 2020 (4B)			Kandy January 1, 2020 through September 30, 2020 (4C)			Transaction Accounting Adjustments					Pro Forma Combined
	Successor			Predecessor
Revenues:
Hardware	$	26,870		$	10,587		$	-		$	-				$	37,457
Software and maintenance		2,734			1,459			-			-					4,193
Managed and professional services		15,188			6,880			2,753			-					24,821
Cloud subscription		-			-			7,493			-					7,493
Other		273			111			-			-					384
Total revenues		45,065			19,037			10,246			-					74,348

Cost of revenue		31,362			12,426			7,469			2,654		4	D)		53,911

Gross profit		13,703			6,611			2,777			(2,654	)				20,437

Research and development		-			-			12,356			(51	)	4	D)		12,305
Selling, general and administrative expenses		17,617			7,835			3,727			547		4	E)		29,726

Loss from operations		(3,914	)		(1,224	)		(13,306	)		(3,150	)				(21,594	)

Other (expense) income
Interest expense - related party		(1,151	)		-			-			(20,697	)	4	F)		(21,848	)
Interest expense		(3,389	)		(384	)		-			-					(3,773	)
Other (expense) income		(25	)		31			-			-					6
Total other expenses		(4,565	)		(353	)		-			(20,697	)				(25,615	)

Net loss before income taxes		(8,479	)		(1,577	)		(13,306	)		(23,847	)				(47,209	)

Provision for income taxes		(33	)		(12	)		-			-					(45	)

Net loss	$	(8,512	)	$	(1,589	)	$	(13,306	)	$	(23,847	)			$	(47,254	)

Loss per share - basic and diluted	$	(0.43	)	$	(1,587.30	)	$	-		$	-				$	(2.40	)

Weighted average shares outstanding - basic and diluted		19,657,811			1,000			-			-					19,657,811

See notes to the unaudited pro forma condensed combined financial information

American Virtual Cloud Technologies, Inc.

Unaudited Pro Forma Condensed Combined Statements of Operations

For the Year Ended December 31, 2019

(In thousands, except share and per share data)

	AVCT (5A)			Kandy (5B)			Transaction Accounting Adjustments					Pro Forma Combined
	Predecessor
Revenues:
Hardware	$	52,655		$	-		$	-				$	52,655
Software and maintenance		5,615			-			-					5,615
Services		27,003			-			-					27,003
Cloud subscription		-			5,568			-					5,568
Other		443			2,979			-					3,422
Total revenues		85,716			8,547			-					94,263

Cost of revenue		61,309			8,065			3,554		5	C)		72,928

Gross profit		24,407			482			(3,554	)				21,335

Research and development		-			15,767			(29	)	5	C)		15,738
Selling, general and administrative expenses		28,021			7,474			4,264		5	D)		39,759

Loss from operations		(3,614	)		(22,759	)		(7,789	)				(34,162	)

Other (expense) income
Interest expense - related party		-			-			(27,094	)	5	E)		(27,094	)
Interest expense		(1,260	)		-			-					(1,260	)
Other (expense) income		524			-			-					524
Total other expenses		(736	)		-			(27,094	)				(27,830	)

Net loss before income taxes		(4,350	)		(22,759	)		(34,883	)				(61,992	)

Provision for income taxes		(33	)		-			-					(33	)

Net loss	$	(4,383	)	$	(22,759	)	$	(34,883	)			$	(62,025	)

Loss per share - basic and diluted	$	(4,383.83	)	$	-		$	-					N/M

Weighted average shares outstanding - basic and diluted		1,000			-			-					N/M

See notes to the unaudited pro forma condensed combined financial information

NOTES TO PRO FORMA COMBINED FINANCIAL INFORMATION (UNAUDITED & CONDENSED)

(in thousands, except share and per share data)

Note 1. Basis of Pro Forma Presentation

Overview

The Pro Forma Combined Financial Information has been prepared assuming the Transaction is accounted for using the acquisition method of accounting with AVCT as the acquiring entity and Kandy as the acquiree. Under the acquisition method of accounting, AVCT’s assets and liabilities will retain their carrying amounts while the assets and liabilities of Kandy will be recorded at their fair values measured as of the acquisition date. The excess of the purchase price over the estimated fair values of net assets acquired will be recorded as goodwill. The Transaction Accounting Adjustments have been prepared as if the Transaction had taken place on September 30, 2020 in the case of the Combined Balance Sheet, and on January 1, 2019 in the case of the Combined Statements of Operations.

As a result of an earlier merger, AVCT distinguishes between its historical financial information for the period prior to April 7, 2020 (“Predecessor period”) and its historical financial information for the period on and after April 7, 2020 (“Successor”). That earlier merger was accounted for under the acquisition method of accounting in which AVCT was the acquirer, and the Successor historical financial statements reflect a different basis of accounting based on the fair values of net assets acquired.

The acquisition method of accounting is based on ASC 805, and uses the fair value concepts defined in ASC 820. ASC 805 requires, among other things, that assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date.

The Transaction Accounting Adjustments represent management’s estimates based on information available as of the date of this filing and are subject to change as additional information becomes available and additional analyses are performed. The Pro Forma Combined Financial Information does not reflect possible adjustments related to restructuring or integration activities that have yet to be determined.

Note 2. Preliminary Allocation of Purchase Price

The allocation of the purchase consideration herein is preliminary. The final allocation of the purchase consideration will be determined after the completion of a detailed analysis to determine the fair value of all assets acquired, but in no event later than one year following the closing of the Transaction. Accordingly, the final acquisition accounting adjustments could differ materially from the preliminary amounts presented herein. Any later adjustments to the fair values of the assets acquired and liabilities assumed, compared to the information shown herein, could also change the portion of the purchase consideration allocable to goodwill and could impact the operating results of the Company following the closing of the Transaction, including impacts on depreciation and amortization related to some of the assets. The purchase consideration was preliminarily allocated as follows:

Consideration paid:
Convertible debentures with warrants that grant the right to acquire 4,377,800 shares of common stock at an exercise price of $0.01 per share	$	43,778

Assets acquired (liabilities assumed):
Current assets	$	3,273
Furniture & equipment		2,930
Acquired technology		21,531
Tradenames and trademarks		2,153
Customer relationships		10,765
In process research and development (IPR&D)		1,292
Current liabilities		(5,351	)
Other liabilities		(135	)
Total net assets acquired		36,458

Goodwill	$	7,320

Note 3. Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2020

A.	Represents AVCT’s unaudited historical condensed consolidated balance sheet as of September 30, 2020.

B.	Represents Kandy’s unaudited historical statement of assets and liabilities assumed as of September 30, 2020.

C.	Represents cash received from the issuance of Units to SPACOps in connection with the purchase of Kandy.

D.	Represents a fair value adjustment relating to property, plant and equipment.

E.	Represents the excess of the purchase price over the preliminary net assets acquired (see Note 2).

F.	Represents the preliminary fair value adjustment related to intangible assets, and consists of the following:

	Estimated Useful Life (in years)	Estimated Fair Value
Acquired technology	6	$	21,531
Tradenames and trademarks	4		2,153
Customer relationships	10		10,765
In process research and development (IPR&D)	NA		1,292
		$	35,741

Represents accrued transaction costs consisting of professional fees.

Reflects no impact to the convertible Debentures as the convertible Debentures issued in connection with the Transaction are expected to be fully offset by the discount as shown in the following table:

			Discount (discussed in J below)
	Principal		Relative fair value of warrants			Beneficial conversion feature			Total discount			Net
Issued to Ribbon	$	43,778	$	(14,159	)	$	(29,619	)	$	(43,778	)	$	-
Issued to SPACOps		10,000		(3,234	)		(6,766	)		(10,000	)		-
	$	53,778	$	(17,393	)	$	(36,385	)	$	(53,778	)	$	-

Represents the transaction accounting adjustments for liabilities not assumed by AVCT.

Represents the pro forma discount arising from the issuance of the Debentures, consisting of the relative fair value of the warrants and the effect of a beneficial conversion feature associated with the Debentures (see H above). The relative fair value of the warrants was determined to be $17,393, using the Black-Scholes model in which the following assumptions were used:

○

stock price volatility – 75%

○

exercise price – $0.01

○

risk-free interest rate – 0.42%

○

stock price – $4.79

The beneficial conversion feature, which was evaluated in accordance with the ASC 470-20 “Debt with Conversion and Other Options” was determined to be $36,385 and arose as a result of the conversion price of the convertible Debentures being below the stock price on the closing date of the Transaction. The amount represents the intrinsic value of the embedded beneficial conversion feature, which was limited to the proceeds allocated to the convertible Debentures, and, along with the relative fair value of the warrants, was recognized as additional paid-in capital and reduced the carrying value of the convertible Debentures.

Represents the accrued transaction costs discussed in G) above.

Note 4. Unaudited Pro Forma Condensed Combined Statement of Operations for the Nine Months Ended September 30, 2020

A.	Represents AVCT’s unaudited condensed consolidated statement of operations for the Successor period April 7, 2020 through September 30, 2020.

B.	Represents AVCT’s unaudited condensed consolidated statement of operations for the Predecessor period January 1, 2020 through April 6, 2020.

C.	Represents Kandy’s unaudited historical abbreviated statement of revenues and direct expenses for the nine months ended September 30, 2020.

D.	Represents a portion of the incremental amortization of identified definite-lived intangible assets for the nine months ended September 30, 2020.

E.	Represents a portion of the incremental amortization of identified definite-lived intangible assets for the nine months ended September 30, 2020, net of the elimination of transaction costs incurred during the nine months ended September 30, 2020.

F.	Represents amortization of the discount and paid-in-kind interest on the Debentures (See Note 3H above).

Note 5. Unaudited Pro Forma Condensed Combined Statement of Operations for the Year Ended December 31, 2019

A.	Represents Computex’s audited historical consolidated statement of operations for the year ended December 31, 2019.

B.	Represents Kandy’s audited historical abbreviated statement of revenues and direct expenses for the year ended December 31, 2019.

C.	Represents a portion of the incremental amortization of identified definite-lived intangible assets for the year ended December 31, 2019.

D.	Represents estimated nonrecurring transaction-related expenses incurred related to the Transaction (including amounts incurred and paid prior to the Transaction) and a portion of the incremental amortization of identified definite-lived intangible assets for the year ended December 31, 2019.

E.	Represents the amortization of the discount and paid-in-kind interest on the Debentures (See Note 3H above).

The proforma adjustments for the year ended December 31, 2019 include the impact of items with a nonrecurring effect on the proforma condensed combined statements of operations, such as estimated total transaction costs of $2,649.

Serious News for Serious Traders! Try StreetInsider.com Premium Free!

Create E-mail Alert Related Categories

SEC Filings

Sign up for StreetInsider Free!

Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!

Form 8-K/A American Virtual Cloud For: Dec 01

You May Also Be Interested In

Create E-mail Alert Related Categories

Sign up for StreetInsider Free!

Free News Feed