![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Name | Symbol | Market | Type |
---|---|---|---|
LiveVox Holding Inc | NASDAQ:LVOXU | NASDAQ | Trust |
Price Change | % Change | Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 3.94 | 3.03 | 12.94 | 0 | 01:00:00 |
| | |
Page
|
| |||
SUMMARY | | | | | 1 | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 12 | | | |
| | | | 17 | | | |
| | | | 19 | | | |
| | | | 20 | | | |
| | | | 20 | | | |
| | | | 29 | | | |
| | | | 29 | | | |
| | | | 32 | | | |
| | | | 32 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 40 | | | |
| | | | 42 | | | |
| | | | 44 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 47 | | | |
| | | | 47 | | | |
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 48 | | |
| | |
Page
|
| |||
| | | | 48 | | | |
| | | | 48 | | | |
| | | | 49 | | | |
| | | | 50 | | | |
| | | | 51 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 56 | | | |
| | | | 58 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 60 | | | |
| | | | 62 | | | |
| | | | 63 | | | |
| | | | 64 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 65 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | A-1 | | | |
| | | | B-1 | | |
|
Implied Per Share Equity Value Reference Ranges Based On:
|
| |
Merger Consideration
|
| |||||||||
|
CY2023E Revenue
|
| |
CY2024E Revenue
|
| | | | | | | |||
|
$2.33 – $3.72
|
| | | $ | 2.28 – $3.80 | | | | | $ | 3.74 | | |
|
Announced
|
| |
Acquiror
|
| |
Target
|
|
| December 2021 | | | 8x8, Inc. | | | Fuze, Inc. | |
| June 2019 | | | Calabrio, Inc. | | | Teleopti Inc. | |
| December 2018 | | | Verint Systems Inc. | | | ForeSee, Inc. | |
| September 2018 | | | Vonage Holdings Corp. | | | New Voice Media, Inc. | |
| April 2018 | | | NICE Ltd. | | | Mattersight Corporation | |
| February 2018 | | | LogMeIn, Inc. | | | Jive Communications International Holdings, LLC | |
| July 2017 | | | Mitel Networks Corporation | | | ShoreTel, Inc. | |
|
Implied Per Share
Equity Value Reference Range |
| |
Merger Consideration
|
| |||
|
$2.74 – $4.10
|
| | | $ | 3.74 | | |
|
Implied Per Share Equity Value Reference Range:
|
| |
Merger Consideration
|
| |||||||||
|
Before Potential NOL Tax Savings
|
| |
After Potential NOL Tax Savings
|
| | | | | | | |||
|
$3.25 – $4.78
|
| | | $ | 3.42 – $4.95 | | | | | $ | 3.74 | | |
U.S. Dollars
(in millions) |
| |
2023
E |
| |
2024
E |
| |
2025
E |
| |
2026
E |
| |
2027
E |
| |
2028
E |
| |
2029
E |
| |
2030
E |
| |
2031
E |
| |
2032
E |
| ||||||||||||||||||||||||||||||
Revenue | | | | $ | 146 | | | | | $ | 162 | | | | | $ | 189 | | | | | $ | 230 | | | | | $ | 278 | | | | | $ | 329 | | | | | $ | 378 | | | | | $ | 423 | | | | | $ | 461 | | | | | $ | 489 | | |
Growth
|
| | | | 8% | | | | | | 11% | | | | | | 17% | | | | | | 21% | | | | | | 21% | | | | | | 18% | | | | | | 15% | | | | | | 12% | | | | | | 9% | | | | | | 6% | | |
Gross Profit
|
| | | $ | 102 | | | | | $ | 116 | | | | | $ | 138 | | | | | $ | 172 | | | | | $ | 208 | | | | | $ | 246 | | | | | $ | 283 | | | | | $ | 317 | | | | | $ | 346 | | | | | $ | 367 | | |
% Margin
|
| | |
|
70%
|
| | | | | 72% | | | | |
|
73%
|
| | | |
|
75%
|
| | | |
|
75%
|
| | | |
|
75%
|
| | | |
|
75%
|
| | | |
|
75%
|
| | | |
|
75%
|
| | | |
|
75%
|
| |
Adjusted EBITDA(1)
|
| | | $ | 7 | | | | | $ | 8 | | | | | $ | 20 | | | | | $ | 43 | | | | | $ | 52 | | | | | $ | 62 | | | | | $ | 72 | | | | | $ | 80 | | | | | $ | 88 | | | | | $ | 93 | | |
U.S. Dollars
(in millions) |
| |
2023
E |
| |
2024
E |
| |
2025
E |
| |
2026
E |
| |
2027
E |
| |
2028
E |
| |
2029
E |
| |
2030
E |
| |
2031
E |
| |
2032
E |
| ||||||||||||||||||||||||||||||
% Margin
|
| | | | 5% | | | | | | 5% | | | | | | 10% | | | | | | 19% | | | | | | 19% | | | | | | 19% | | | | | | 19% | | | | | | 19% | | | | | | 19% | | | | | | 19% | | |
Stock-Based Compensation
|
| | | $ | (14) | | | | | $ | (16) | | | | | $ | (15) | | | | | $ | (14) | | | | | $ | (14) | | | | | $ | (16) | | | | | $ | (19) | | | | | $ | (21) | | | | | $ | (23) | | | | | $ | (24) | | |
% of Revenue
|
| | | | (9)% | | | | | | (10)% | | | | | | (8)% | | | | | | (6)% | | | | | | (5)% | | | | | | (5)% | | | | | | (5)% | | | | | | (5)% | | | | | | (5)% | | | | | | (5)% | | |
Capex | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | | | | $ | (1) | | |
% of Revenue
|
| | | | (0)% | | | | | | (1)% | | | | | | (1)% | | | | | | (0)% | | | | | | (0)% | | | | | | (0)% | | | | | | (0)% | | | | | | (0)% | | | | | | (0)% | | | | | | (0)% | | |
(Increase) / Decrease in
Net Working Capital |
| | | $ | (1) | | | | | $ | (1) | | | | | $ | (2) | | | | | $ | (2) | | | | | $ | (2) | | | | | $ | (3) | | | | | $ | (3) | | | | | $ | (4) | | | | | $ | (4) | | | | | $ | (4) | | |
% of Revenue
|
| | | | (0)% | | | | | | (1)% | | | | | | (1)% | | | | | | (0)% | | | | | | (0)% | | | | | | (1)% | | | | | | (1)% | | | | | | (1)% | | | | | | (1)% | | | | | | (1)% | | |
Unlevered Free Cash Flow(2)
|
| | | $ | (0) | | | | | $ | (11) | | | | | $ | 1 | | | | | $ | 20 | | | | | $ | 27 | | | | | $ | 33 | | | | | $ | 38 | | | | | $ | 43 | | | | | $ | 47 | | | | | $ | 50 | | |
NOL Tax Savings Cash
Flow(3) |
| | | $ | (0) | | | | | $ | (0) | | | | | $ | 0.6 | | | | | $ | 5.9 | | | | | $ | 7.9 | | | | | $ | 9.5 | | | | | $ | 4.1 | | | | |
|
—
|
| | | | | — | | | | | | — | | |
Name
|
| |
Number of
Vested RSUs |
| |
Estimated Value
of Vested Outstanding RSUs |
| ||||||
Executive Officers | | | | | | | | | | | | | |
John DiLullo
|
| | | | 347,590 | | | | | $ | 1,299,986.60 | | |
Louis Summe
|
| | | | 332,500 | | | | | $ | 1,243,550.00 | | |
Gregg Clevenger
|
| | | | 28,902 | | | | | $ | 108,093.48 | | |
Aaron Ross
|
| | | | 24,174 | | | | | $ | 90,410.76 | | |
Name
|
| |
Number
of Vested RSUs |
| |
Estimated Value
of Vested Outstanding RSUs |
| ||||||
Non-Employee Directors | | | | | | | | | | | | | |
Robert D. Byer
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Stewart Bloom
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Leslie C. G. Campbell
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Susan Morisato
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Bernard Nann
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Kathleen Pai
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Marcello Pantuliano
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Todd M. Purdy
|
| | | | 76,360 | | | | | $ | 285,586.40 | | |
Name
|
| |
Estimated
Value of MIUs |
| |||
Executive Officers | | | | | | | |
Louis Summe
|
| | | $ | 9,353,000.00 | | |
Name
|
| |
Estimated
Value of MIUs |
| |||
Non-Employee Directors | | | | | | | |
Stewart Bloom
|
| | | $ | 542,000.00 | | |
Bernard Nann
|
| | | $ | 542,000.00 | | |
Name of Beneficial Owner(1)
|
| |
Shares Beneficially Owned
|
| |||||||||
| | |
Number
|
| |
Percentage
|
| ||||||
5% Stockholders: | | | | | | | | | | | | | |
Entities affiliated with Golden Gate Private Equity, Inc.(2)
|
| | | | 72,052,784 | | | | | | 70.63% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | |
John DiLullo(3)
|
| | | | 328,072 | | | | | | * | | |
Louis Summe(2)(4)
|
| | | | 378,366 | | | | | | * | | |
Gregg Clevenger(2)(5)
|
| | | | 90,733 | | | | | | * | | |
Aaron Ross(6)
|
| | | | 59,414 | | | | | | * | | |
Robert D. Beyer(7)
|
| | | | 3,353,056 | | | | | | 3.29% | | |
Stewart Bloom(2)
|
| | | | 173,287 | | | | | | * | | |
Leslie C. G. Campbell
|
| | | | 103,056 | | | | | | * | | |
Doug Ceto
|
| | | | — | | | | | | * | | |
Rishi Chandna
|
| | | | — | | | | | | * | | |
Susan Morisato
|
| | | | 103,056 | | | | | | * | | |
Bernhard Nann(2)
|
| | | | 210,475 | | | | | | * | | |
Kathleen Pai
|
| | | | 103,056 | | | | | | * | | |
Marcello Pantuliano
|
| | | | 103,056 | | | | | | * | | |
Todd M. Purdy(7)
|
| | | | 3,353,056 | | | | | | 3.29% | | |
All directors and executive officers as a group (15 individuals)
|
| | | | 5,227,643 | | | | | | 5.12% | | |
|
Company Filings:
|
| |
Periods:
|
|
| Annual Report on Form 10-K | | | Fiscal Year ended December 31, 2022, as filed on March 2, 2023 | |
| Quarterly Reports on Form 10-Q | | | Fiscal Quarter ended March 31, 2023, as filed on May 9, 2023 | |
| | | | Fiscal Quarter ended June 30, 2023, as filed on August 8, 2023 | |
| | | | Fiscal Quarter ended September 30, 2023, as filed on November 9, 2023 | |
| Definitive Proxy Statement on Schedule 14A (but only with respect to information required by Part III of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022) | | | As filed on June 15, 2023 | |
| Current Reports on Form 8-K | | | As filed on January 17, 2023 and as amended on March 2, 2023, as filed on April 5, 2023, as filed on June 15, 2023 and as filed on October 4, 2023 | |
| | |
Page
|
| |||
| | | | A-1 | | | |
| | | | A-1 | | | |
| | | | A-10 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-11 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-22 | | | |
| | | | A-24 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-28 | | |
| | |
Page
|
| |||
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-45 | | |
| | |
Page
|
| |||
| | | | A-47 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
| | | | A-56 | | | |
Exhibit A
Certificate of Incorporation of the Surviving Corporation
|
| | | | | | |
Exhibit B
Form of Written Consent
|
| | | | | | |
Schedule A-1
Beneficial Owners of Earnout Shares
|
| | | | | | |
Schedule A-2
Beneficial Owners of Lock-Up Shares
|
| | | | | | |
Schedule A-3
Holders to Execute Written Consent
|
| | | | | | |
Term
|
| |
Section
|
|
Adverse Recommendation Change | | | 6.04 | |
Agreement | | | Preamble | |
Applicable Data Protection Law | | | 4.15(l) | |
Applicable Data Protection Requirements | | | 4.15(l) | |
Certificates | | | 2.03 | |
CFIUS Filing | | | 8.01(e) | |
Closing | | | 2.01(b) | |
Closing Date | | | 2.01(b) | |
Company | | | Preamble | |
Company Board Recommendation | | | 4.02(b) | |
Company SEC Documents | | | 4.07(a) | |
Company Securities | | | 4.05(c) | |
Term
|
| |
Section
|
|
Company Stockholder Approval | | | 4.02(a) | |
Company Stockholder Meeting | | | 6.03(g)(i) | |
Company Subsidiary Securities | | | 4.06(c) | |
Confidentiality Agreement | | | 6.04(b)(i) | |
Covered Employee | | | 7.03 | |
Data Breach | | | 4.15(n) | |
D&O Insurance | | | 7.02(c) | |
Effective Time | | | 2.01(c) | |
| | 11.01 | | |
End Date | | | 10.01(b)(i) | |
Equity Award Schedule | | | 4.05(b) | |
Exchange Agent | | | 2.03 | |
Indemnification Agreements | | | 7.02(e) | |
Indemnified Person | | | 7.02(a) | |
Information Statement | | | 6.02(c) | |
Insurance Policies | | | 4.21 | |
Leased Real Property | | | 4.14(b) | |
Material Contract | | |
4.20(a)(xviii)
|
|
Material Permits | | | 4.19(a) | |
Maximum Amount | | | 7.02(c) | |
Merger | | | 2.01(b) | |
Merger Consideration | | | 2.02(a) | |
Merger Subsidiary | | | Preamble | |
NASDAQ | | | 4.07(i) | |
Negotiation Period | | | 6.04(d) | |
NICE | | | Preamble | |
Owned Registered Intellectual Property Rights | | | 4.15(a) | |
Parent | | | Preamble | |
Parent Plan | | | 7.03(b) | |
Preferred Stock | | | 4.05(a) | |
Proxy Statement | | | 6.03(a) | |
Surviving Corporation | | | 2.01(b) | |
Takeover Statute | | | 4.29 | |
Terminating Company RSU | | | 2.04(a) | |
Terminating Company RSU Consideration | | | 2.04(a) | |
Uncertificated Shares | | | 2.03 | |
1 Year LiveVox Chart |
1 Month LiveVox Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions