Document:

sync-ex101212_158.htm

 

Exhibit 10.12.12

 

NINTH Amendment

to 

Loan and security agreement

 

This Ninth Amendment to Loan and Security Agreement (this “Amendment”) is entered into this 1st day of February, 2019 by and among: (a) SILICON VALLEY BANK (“Bank”) and (b) (i) SYNACOR, INC., a Delaware corporation (“Synacor”), (ii) NTV INTERNET HOLDINGS, LLC, a Delaware limited liability company (“NTV”), and (iii) SYNC HOLDINGS, LLC, a Delaware limited liability company (“Sync”, and together with Synacor and NTV, individually and collectively, jointly and severally, the “Borrower”).

Recitals

A.Bank and Borrower have entered into that certain Loan and Security Agreement dated as of September 27, 2013 (the “Loan and Security Agreement”), as amended by that certain First Amendment to Loan and Security Agreement dated as of October 28, 2014, by and among Borrower and Bank, as amended by that certain Joinder to Loan and Security Agreement dated as of April 13, 2015, by and among Borrower and Bank, as amended by that certain Joinder to Loan and Security Agreement dated as of September 25, 2015, by and among Borrower and Bank, as amended by that certain Second Amendment to Loan and Security Agreement dated as of September 25, 2015, by and among Borrower and Bank, as further amended by that certain Third Amendment to Loan and Security Agreement dated as of October 28, 2015, by and among Borrower and Bank, as further amended by that certain Consent and Fourth Amendment to Loan and Security Agreement dated as of February 25, 2016, by and among Borrower and Bank, as further amended by that certain Fifth Amendment to Loan and Security Agreement dated as of November 8, 2016, by and among Borrower and Bank, and as further amended by that certain Sixth Amendment to Loan and Security Agreement dated as of March 30, 2017, by and among Borrower and Bank, as further amended by that certain Seventh Amendment to Loan and Security Agreement dated as of June 30, 2017, by and among Borrower and Bank, as further amended by that certain Eighth Amendment to Loan and Security Agreement dated as of September 25, 2018, by and among Borrower and Bank (the “Eighth Amendment”) (as amended, and as the same may from time to time be further amended, modified, supplemented, restated or amended and restated, the “Loan Agreement”).  

B.Bank has extended credit to Borrower for the purposes permitted in the Loan Agreement.  

C.Borrower has requested that Bank amend the Loan Agreement to (i) extend the Revolving Line Maturity Date, (ii) decrease the Borrowing Base, and (iii) make certain other revisions thereto as set forth herein.

D.Bank has agreed to so amend certain provisions of the Loan Agreement, but only to the extent, in accordance with the terms, subject to the conditions and in reliance upon the representations and warranties set forth below.

 

 

 

Agreement

Now, Therefore, in consideration of the foregoing recitals and other good and valuable consideration, the receipt and adequacy of which is hereby acknowledged, and intending to be legally bound, the parties hereto agree as follows:

1.Definitions.  Capitalized terms used but not defined in this Amendment shall have the meanings given to them in the Loan Agreement.

2.Amendments to Loan Agreement.

2.1Section 13 (Definitions).  The following terms and their respective definitions set forth in Section 13.1 are amended in their entirety and replaced with the following:

“Borrowing Base” is seventy-five percent (75%) of Eligible Accounts, as determined by Bank from Borrower’s most recent Borrowing Base Certificate; provided, however, that Bank has the right to decrease the foregoing percentage in its good faith business judgment to mitigate the impact of events, conditions, contingencies, or risks which may adversely affect the Collateral or its value.

 

“Testing Quarter” is each fiscal quarter in which, as of the last day of such fiscal quarter, the sum of (a) Borrower’s unrestricted and unencumbered cash (i) at Bank or (ii) held at other financial institutions in accounts that are subject to a Control Agreement, plus (b) the Availability Amount as of such date was less than Twenty Million Dollars ($20,000,000.00).

 

2.2Section 13 (Definitions).  Effective as of January 23, 2019, the following term and its respective definition set forth in 13.1 is deleted in its entirety and replaced with the following:

“Revolving Line Maturity Date” is July 22, 2019.

 

2.3Exhibit D (Borrowing Base Certificate).  The Borrowing Base Certificate appearing as Exhibit D to the Loan Agreement is amended in its entirety and replaced with the Borrowing Base Certificate in the form of Schedule 1 attached hereto.

2.4Exhibit E (Compliance Certificate).  The Compliance Certificate appearing as Exhibit E to the Loan Agreement is amended in its entirety and replaced with the Compliance Certificate in the form of Schedule 2 attached hereto.

 

 

3.Limitation of Amendment.

3.1The amendment set forth in Section 2 above is effective for the purposes set forth herein and shall be limited precisely as written and shall not be deemed to (a) be a consent to any amendment, waiver or modification of any other term or condition of any Loan Document, or (b) otherwise prejudice any right or remedy which Bank may now have or may have in the future under or in connection with any Loan Document.

3.2This Amendment shall be construed in connection with and as part of the Loan Documents and all terms, conditions, representations, warranties, covenants and agreements set forth in the Loan Documents, except as herein amended, are hereby ratified and confirmed and shall remain in full force and effect.

4.Representations and Warranties.  To induce Bank to enter into this Amendment, Borrower hereby represents and warrants to Bank as follows:

4.1Immediately after giving effect to this Amendment (a) the representations and warranties contained in the Loan Documents are true, accurate and complete in all material respects as of the date hereof (except to the extent such representations and warranties relate to an earlier date, in which case they are true and correct as of such date), and (b) no Event of Default has occurred and is continuing;

4.2Borrower has the power and authority to execute and deliver this Amendment and to perform its obligations under the Loan Agreement, as amended by this Amendment;

4.3The organizational documents of Borrower delivered to Bank on the Effective Date remain true, accurate and complete and have not been amended, supplemented or restated and are and continue to be in full force and effect;

4.4The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, have been duly authorized; 

4.5The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, do not and will not contravene (a) any law or regulation binding on or affecting Borrower, (b) any contractual restriction with a Person binding on Borrower, (c) any order, judgment or decree of any court or other governmental or public body or authority, or subdivision thereof, binding on Borrower, or (d) the organizational documents of Borrower; 

4.6The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, do not require any order, consent, approval, license, authorization or validation of, or filing, recording or registration with, or exemption by any governmental or public body or authority, or subdivision thereof, binding on Borrower, except as already has been obtained or made; and

 

 

4.7This Amendment has been duly executed and delivered by Borrower and is the binding obligation of Borrower, enforceable against Borrower in accordance with its terms, except as such enforceability may be limited by bankruptcy, insolvency, reorganization, liquidation, moratorium or other similar laws of general application and equitable principles relating to or affecting creditors’ rights.

5.Ratification of Intellectual Property Security Agreement. Synacor hereby ratifies, confirms and reaffirms, all and singular, the terms and conditions of a certain Intellectual Property Security Agreement dated as of September 27, 2013, between Synacor and Bank, as amended by that certain First Amendment to Intellectual Property Security Agreement dated as of September 25, 2015, by and between Synacor and Bank, and as further amended by that certain Second Amendment to Intellectual Property Security Agreement dated as of April 29, 2016, by and between Synacor and Bank (as amended, the “Synacor IPSA”) and acknowledges, confirms and agrees that the Synacor IPSA (a) contains an accurate and complete listing of all Intellectual Property Collateral, as defined in the Synacor IPSA, as of the date of this Amendment (except as set forth on Schedule 1 to the Eighth Amendment), and (b) shall remain in full force and effect.  NTV hereby ratifies, confirms and reaffirms, all and singular, the terms and conditions of a certain Intellectual Property Security Agreement dated as of April 13, 2015, between NTV and Bank (the “NTV IPSA”) and acknowledges, confirms and agrees that the NTV IPSA (a) contains an accurate and complete listing of all Intellectual Property Collateral, as defined in the NTV IPSA (except as set forth on Schedule 1 to the Eighth Amendment), and (b) shall remain in full force and effect.  Sync hereby ratifies, confirms and reaffirms, all and singular, the terms and conditions of a certain Intellectual Property Security Agreement dated as of September 25, 2015, between Sync and Bank (the “Sync IPSA”) and acknowledges, confirms and agrees that the Sync IPSA (a) contains an accurate and complete listing of all Intellectual Property Collateral, as defined in the Sync IPSA, and (b) shall remain in full force and effect.

6.Ratification of Perfection Certificate.  Synacor hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate of Synacor dated as of October 3, 3018 (the “Synacor Perfection Certificate”), and acknowledges, confirms and agrees that the disclosures and information Synacor provided to Bank in the Synacor Perfection Certificate have not changed, as of the date hereof. NTV hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate of NTV dated as of October 3, 2018, (the “NTV Perfection Certificate”), and acknowledges, confirms and agrees that the disclosures and information NTV provided to Bank in the NTV Perfection Certificate have not changed, as of the date hereof. Sync hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate of Sync dated as of October 3, 2018 (the “Sync Perfection Certificate”), and acknowledges, confirms and agrees that the disclosures and information Sync provided to Bank in the Sync Perfection Certificate have not changed, as of the date hereof. Synacor, Sync and NTV each hereby agree that all references in the Loan Agreement to the “Perfection Certificate” shall hereinafter be deemed to reference collectively the Synacor Perfection Certificate, NTV Perfection Certificate, and the Sync Perfection Certificate, as defined herein.  

 

 

7. Integration.  This Amendment and the Loan Documents represent the entire agreement about this subject matter and supersede prior negotiations or agreements.  All prior agreements, understandings, representations, warranties, and negotiations between the parties about the subject matter of this Amendment and the Loan Documents merge into this Amendment and the Loan Documents.

8.Counterparts.  This Amendment may be executed in any number of counterparts and all of such counterparts taken together shall be deemed to constitute one and the same instrument.

9.Effectiveness.  This Amendment shall be deemed effective upon (a) the due execution and delivery to Bank of this Amendment by each party hereto, and (b) Borrower’s payment to Bank of (i) a fully-earned, non-refundable amendment fee in an amount equal to Thirty Thousand Dollars ($30,000.00), and (ii) Bank’s legal fees and expenses incurred in connection with this Amendment.

 

[Signature Page below]

 

 

In Witness Whereof, the parties hereto have caused this Amendment to be duly executed and delivered as of the date first written above.

 

	
BANK
	
 
	
BORROWER

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
SILICON VALLEY BANK
	
 
	
SYNACOR, INC.

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
By:
	
 
	
/s/ Michelle Gallipeau
	
 
	
By:
	
 
	
/s/ Timothy J. Heasley

	
Name:
	
 
	
Michelle Gallipeau
	
 
	
Name:
	
 
	
Timothy J. Heasley

	
Title:
	
 
	
Vice President
	
 
	
Title:
	
 
	
CFO

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
NTV INTERNET HOLDINGS, LLC

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
By:
	
 
	
/s/ Timothy J. Heasley

	
 
	
 
	
 
	
 
	
Name:
	
 
	
Timothy J. Heasley

	
 
	
 
	
 
	
 
	
Title:
	
 
	
Manager

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
SYNC HOLDINGS, LLC

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
By:
	
 
	
/s/ Timothy J. Heasley

	
 
	
 
	
 
	
 
	
Name:
	
 
	
Timothy J. Heasley

	
 
	
 
	
 
	
 
	
Title:
	
 
	
Manager

 

 

 

 

Schedule 1

EXHIBIT D - BORROWING BASE CERTIFICATE

 

Borrower: SYNACOR, INC., NTV INTERNET HOLDINGS, LLC and SYNC HOLDINGS, LLC 
Lender:Silicon Valley Bank
Commitment Amount: up to $12,000,000.00

	
ACCOUNTS RECEIVABLE
	
 
	
 

	
Accounts Receivable (invoiced) Book Value as of ____________________
	
$
	
 

	
Additions (Please explain on next page)
	
$
	
 

	
Less:  Intercompany / Employee / Non-Trade Accounts
	
$
	
 

	
NET TRADE ACCOUNTS RECEIVABLE
	
$
	
 

	
 
	
 
	
 

	
ACCOUNTS RECEIVABLE DEDUCTIONS (without duplication)
	
 
	
 

	
90 Days Past Invoice Date
	
$
	
 

	
Credit Balances over 90 Days 
	
$
	
 

	
Balance of 50% over 90 Day Accounts (Cross-Age or Current Affected)
	
$
	
 

	
Foreign Account Debtor Accounts (except for Accounts owing from an Account Debtor organized in a European Union member state or Australia)
	
$
	
 

	
Foreign Invoiced and/or Collected Accounts
	
$
	
 

	
Contra / Customer Deposit Accounts
	
$
	
 

	
U.S. Government Accounts
	
$
	
 

	
Promotion or Demo Accounts; Guaranteed Sale or Consignment Sale Accounts
	
$
	
 

	
Accounts with Memo or Pre-Billings
	
$
	
 

	
Contract Accounts; Accounts with Progress / Milestone Billings
	
$
	
 

	
Accounts for Retainage Billings
	
$
	
 

	
Trust / Bonded Accounts
	
$
	
 

	
Bill and Hold Accounts
	
$
	
 

	
Unbilled Accounts
	
$
	
 

	
Non-Trade Accounts (If not already deducted above)
	
$
	
 

	
Accounts with Extended Term Invoices (Net 90+)
	
$
	
 

	
Chargebacks Accounts / Debit Memos
	
$
	
 

	
Product Returns / Exchanges
	
$
	
 

	
Disputed Accounts; Insolvent Account Debtor Accounts
	
$
	
 

	
Deferred Revenue, if applicable / Other (Please explain on next page)
	
$
	
 

	
Concentration Limits
	
$
	
 

	
TOTAL ACCOUNTS RECEIVABLE DEDUCTIONS
	
$
	
 

	
 
	
 
	
 

	
Eligible Accounts (#4 minus #26)
	
$
	
 

	
ELIGIBLE AMOUNT OF ACCOUNTS (75% of #27)
	
$
	
 

	
 
	
 
	
 

	
BALANCES
	
 
	
 

	
Maximum Loan Amount
	
$
	
12,000,000

	
Total Funds Available Lesser of #29 or (#28)
	
$
	
 

	
Present balance owing on Line of Credit
	
$
	
 

	
RESERVE POSITION (#29 minus #30 and #31)
	
$
	
 

 

[Continued on following page.]

 

 

Explanatory comments from previous page:

 

The undersigned represents and warrants that this is true, complete and correct, and that the information in this Borrowing Base Certificate complies with the representations and warranties in the Loan and Security Agreement between the undersigned and Silicon Valley Bank.

 

	
COMMENTS:
	
 
	
 
	
BANK USE ONLY
	
 

	
 
	
 
	
 
	
 
	
Received by:
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
authorized signer
	
 

	
 
	
 
	
 
	
 
	
Date:
	
 
	
 

	
By:
	
 
	
 
	
 
	
Verified:
	
 
	
 

	
 
	
Authorized Signer
	
 
	
 
	
 
	
authorized signer
	
 

	
Date:
	
 
	
 
	
 
	
Date:
	
 
	
 

	
 
	
 
	
 
	
 
	
Compliance Status:
	
Yes
	
No
	
 

 

 

 

Schedule 2

EXHIBIT E

COMPLIANCE CERTIFICATE

 

	
TO:
	
SILICON VALLEY BANK
	
Date:
	
 

	
FROM:
	
SYNACOR, INC., NTV INTERNET HOLDINGS, 
	
 
	
 

	
 
	
LLC and SYNC HOLDINGS, LLC
	
 
	
 

 

The undersigned authorized officer of SYNACOR, INC., NTV INTERNET HOLDINGS, LLC and SYNC HOLDINGS, LLC (“Borrower”) certifies that under the terms and conditions of the Loan and Security Agreement between Borrower and Bank (as amended, the “Agreement”):

(1) Borrower is in complete compliance for the period ending _______________ with all required covenants except as noted below; (2) there are no Events of Default; (3) all representations and warranties in the Agreement are true and correct in all material respects on this date except as noted below; provided, however, that such materiality qualifier shall not be applicable to any representations and warranties that already are qualified or modified by materiality in the text thereof; and provided, further that those representations and warranties expressly referring to a specific date shall be true, accurate and complete in all material respects as of such date; (4) Borrower, and each of its Subsidiaries, has timely filed all required tax returns and reports, and Borrower has timely paid all foreign, federal, state and local taxes, assessments, deposits and contributions owed by Borrower except as otherwise permitted pursuant to the terms of Section 5.9 of the Agreement; and (5) no Liens have been levied or claims made against Borrower relating to unpaid employee payroll or benefits of which Borrower has not previously provided written notification to Bank.  

Attached are the required documents supporting the certification.  The undersigned certifies that these are prepared in accordance with GAAP consistently applied from one period to the next except as explained in an accompanying letter or footnotes.  The undersigned acknowledges that no borrowings may be requested at any time or date of determination that Borrower is not in compliance with any of the terms of the Agreement, and that compliance is determined not just at the date this certificate is delivered.  Capitalized terms used but not otherwise defined herein shall have the meanings given them in the Agreement.

 

 

 

	
Please indicate compliance status by circling Yes/No under “Complies” column.

	
 

	
Reporting Covenants
	
Required
	
Complies

	
 
	
 
	
 

	
Monthly financial statements and Compliance Certificate
	
Monthly within 45 days
	
Yes   No

	
Annual financial statement (CPA Audited), if not otherwise publicly available
	
FYE within 120 days
	
Yes   No

	
Borrowing Base Certificate and A/R & A/P Agings
	
Monthly within 45 days
	
Yes   No

	
Board approved projections
	
FYE within 45 days and as amended/updated
	
Yes   No

	
 

	
The following Intellectual Property was registered (or a registration application submitted) after the Effective Date (if no registrations, state “None”)

___________________________________________________________________________________________

___________________________________________________________________________________________

 

 

 

	
Financial Covenants
	
Required
	
Actual
	
Complies

	
 
	
 
	
 
	
 

	
Maintain at all times:
	
 
	
 
	
 

	
Liquidity Coverage (tested on a monthly basis)
	
*
	
_____:1.0
	
Yes   No

	
Cash at SVB or subject to Control Agreement plus 

Availability Amount
	
$20,000,000
	
$_______
	
Yes   No (if no, 

complete below)

	
Trailing 6 Month Free Cash Flow (tested on a quarterly basis) 

when minimum cash at SVB or subject to Control Agreement

and availability is less than $20,000,000
	
**
	
$_______
	
Yes   No

 

*See Section 6.7(c) of the Agreement.

**See Section 6.7(d) of the Agreement.

 

 

The following financial covenant analyses and information set forth in Schedule 1 attached hereto are true and accurate as of the date of this Certificate.

Other Matters

 

	
Have there been any amendments of or other changes to the capitalization table of Borrower and to the Operating Documents of Borrower or any of its Subsidiaries?  If yes, provide copies of any such amendments or changes with this Compliance Certificate.
	
Yes
	
No

 

 

 

 

	
Performance Pricing*
	
Applies

	
Liquidity Coverage Ratio > 2.75 to 1.0
	
Prime + 1.0% or LIBOR plus 3.50%
	
Yes   No

	
Liquidity Coverage Ratio < 2.75 to 1.0
	
Prime + 1.50% or LIBOR plus 4.0%
	
Yes   No

 

The following are the exceptions with respect to the certification above:  (If no exceptions exist, state “No exceptions to note.”)

 

 

	
SYNACOR, INC.
	
 
	
BANK USE ONLY

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
Received by:
	
 
	
 

	
By:
	
 
	
 
	
 
	
 
	
 
	
authorized signer

	
Name:
	
 
	
 
	
 
	
Date:
	
 
	
 

	
Title:
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
Verified:
	
 
	
 

	
NTV INTERNET HOLDINGS, LLC
	
 
	
 
	
 
	
authorized signer

	
 
	
 
	
 
	
 
	
Date:
	
 
	
 

	
By:
	
 
	
 
	
 
	
 
	
 
	
 

	
Name:
	
 
	
 
	
 
	
Compliance Status:            Yes       No       

	
Title:
	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
SYNC HOLDINGS, LLC
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 
	
 

	
By:
	
 
	
 
	
 
	
 
	
 
	
 

	
Name:
	
 
	
 
	
 
	
 
	
 
	
 

	
Title:
	
 
	
 
	
 
	
 
	
 
	
 

 

 

 

Schedule 1 to Compliance Certificate

Financial Covenants of Borrower

In the event of a conflict between this Schedule and the Loan Agreement, the terms of the Loan Agreement shall govern.

Dated:____________________

I.Liquidity Coverage Ratio (Section 6.7(c)) (tested monthly)

Required:(a) for the period commencing on October 31, 2016, and continuing through and including January 31, 2017, 2:0 to 1.0, (b) for the period commencing on February 1, 2017 and continuing through and including April 30, 2017, 1.50 to 1.0, and (c) on May 31, 2017, and at all times thereafter, 2.0 to 1.0

Actual:___ to 1.0

			
	
A.
	
The aggregate amount of unrestricted cash and Cash Equivalents held at such time by Borrower in Deposit Accounts or Securities Accounts in the name of Borrower maintained with Bank or subject to Control Agreements in favor of Bank

 
	
$_______

 

	
B.
	
Aggregate outstanding Eligible Accounts (as set forth in Borrowing Base Certificate)
	
$_______

 

	
C.
	
Line A plus line B 
	
$_______

 

	
D.
	
Aggregate value of all outstanding obligations and liabilities of Borrower to Bank
	
$_______

 

	
E.
	
Liquidity Coverage Ratio (Line C divided by Line D) 
	
___:1.0

 

Is Line E equal to or greater than the applicable ratio above?

  No, not in compliance  Yes, in compliance

II.Free Cash Flow (Section 6.7(d)) (tested quarterly)

To be competed for fiscal quarter in which, as of the last day of such fiscal quarter, the sum of (a) Borrower’s unrestricted and unencumbered cash (i) at Bank or (ii) held at other financial institutions in accounts that are subject to a Control Agreement, plus (b) the Availability Amount as of such date was less than Twenty Million Dollars ($20,000,000.00).

 

 

Required:(a) for the six-month period ending on December 31, 2016, ($4,750,000), (b) for the six-month period ending on March 31, 2017, ($7,500,000), (c) for the six-month period ending on June 30, 2017, ($9,000,000), (d) for the six-month period ending on September 30, 2017, ($2,000,000), (e) for the six-month period ending on December 31, 2017, $1,250,000, and (f) for the six-month period ending on March 31, 2018, and each subsequent six-month period thereafter ending on the last day of a fiscal quarter of Borrower, $1,000,000

Actual:$________________

			
	
A.
	
Net Income 
	
$________

 

	
B.
	
Interest Expense

 
	
$_________

	
C.
	
To the extent deducted in the calculation of Net Income, depreciation and amortization expense 
	
$_________

 

 

	
D.
	
Income tax expense
	
$_________

 

	
E.
	
Stock compensation
	
$_________

 

	
F.
	
Non-cash items and one-time expenses approved by Bank, in its sole discretion

 
	
$_________

	
G.
	
EBITDA (Sum of lines A through F)
	
 

$_________

	
H.
	
Capital Expenditures
	
$_________

 

	
I.
	
Capitalized Software Expenses
	
$_________

 

	
J.
	
Cash Taxes
	
$_________

 

	
K.
	
Free Cash Flow (line G minus line H minus line I minus line J)
	
$_________

 

 

Is line K equal to or greater than the applicable amount above?

 

								
	
 
	
No, not in compliance
	
 
	
 
	
Yes, in compliance
	
 
	
N/A [not quarter-end]
	
 

 

 

2443843.2sync-ex101211_231.htm

Exhibit 10.12.11

 

EIGHTH Amendment

to 

Loan and security agreement

 

This Eighth Amendment to Loan and Security Agreement (this “Amendment”) is entered into this 25th day of September, by and among: (a) SILICON VALLEY BANK (“Bank”) and (b) (i) SYNACOR, INC., a Delaware corporation (“Synacor”), (ii) NTV INTERNET HOLDINGS, LLC, a Delaware limited liability company (“NTV”), and (iii) SYNC HOLDINGS, LLC, a Delaware limited liability company (“Sync”, and together with Synacor and NTV, individually and collectively, jointly and severally, the “Borrower”).

Recitals

A.Bank and Borrower have entered into that certain Loan and Security Agreement dated as of September 27, 2013 (the “Loan and Security Agreement”), as amended by that certain First Amendment to Loan and Security Agreement dated as of October 28, 2014, by and among Borrower and Bank, as amended by that certain Joinder to Loan and Security Agreement dated as of April 13, 2015, by and among Borrower and Bank, as amended by that certain Joinder to Loan and Security Agreement dated as of September 25, 2015, by and among Borrower and Bank, as amended by that certain Second Amendment to Loan and Security Agreement dated as of September 25, 2015, by and among Borrower and Bank, as further amended by that certain Third Amendment to Loan and Security Agreement dated as of October 28, 2015, by and among Borrower and Bank, as further amended by that certain Consent and Fourth Amendment to Loan and Security Agreement dated as of February 25, 2016, by and among Borrower and Bank, as further amended by that certain Fifth Amendment to Loan and Security Agreement dated as of November 8, 2016, by and among Borrower and Bank, and as further amended by that certain Sixth Amendment to Loan and Security Agreement dated as of March 30, 2017, by and among Borrower and Bank, as further amended by that certain Seventh Amendment to Loan and Security Agreement dated as of June 30, 2017, by and among Borrower and Bank (as amended, and as the same may from time to time be further amended, modified, supplemented, restated or amended and restated, the “Loan Agreement”).  

B.Bank has extended credit to Borrower for the purposes permitted in the Loan Agreement.  

C.Borrower has requested that Bank amend the Loan Agreement to (i) extend the Revolving Line Maturity Date and (ii) make certain other revisions thereto as set forth herein.

D.Bank has agreed to so amend certain provisions of the Loan Agreement, but only to the extent, in accordance with the terms, subject to the conditions and in reliance upon the representations and warranties set forth below.

Agreement

Now, Therefore, in consideration of the foregoing recitals and other good and valuable consideration, the receipt and adequacy of which is hereby acknowledged, and intending to be legally bound, the parties hereto agree as follows:

1.Definitions.  Capitalized terms used but not defined in this Amendment shall have the meanings given to them in the Loan Agreement.

2.Amendments to Loan Agreement.

2.1          Section 6.2 (Financial Statements, Reports, Certificates).  Section 6.2 is hereby amended by (i) deleting the “and” at the end of subsection (h), (ii) deleting the “.” at the end of subsection (i) and inserting in lieu thereof “; and”, and (iii) inserting the following new subsection (j):

“          (j)          Beneficial Ownership Information.  Prompt written notice of any changes to the beneficial ownership information set out in Section 14 of the Perfection Certificate.  Borrower understands and acknowledges that Bank relies on such true, accurate and up-to-date beneficial ownership information to meet Bank’s regulatory obligations to obtain, verify and record information about the beneficial owners of its legal entity customers.”

 

2.2          Section 13 (Definitions).  The following terms and their respective definitions set forth in Section 13.1 are amended in their entirety and replaced with the following:

“Revolving Line Maturity Date” is January 23, 2019.

 

“Testing Quarter” is each fiscal quarter in which, as of the last day of such fiscal quarter, the sum of (a) Borrower’s unrestricted and unencumbered cash (i) at Bank or (ii) held at other financial institutions in accounts that are subject to a Control Agreement, plus (b) the Availability Amount as of such date was less than Twenty-Four Million Dollars ($24,000,000.00).

 

2.3         Exhibit E (Compliance Certificate).  The Compliance Certificate appearing as Exhibit E to the Loan Agreement is amended in its entirety and replaced with the Compliance Certificate in the form of Schedule 2 attached hereto.

3.Limitation of Amendments.

3.1          The amendments set forth in Section 2 above are effective for the purposes set forth herein and shall be limited precisely as written and shall not be deemed to (a) be a consent to any amendment, waiver or modification of any other term or condition of any Loan Document, or (b) otherwise prejudice any right or remedy which Bank may now have or may have in the future under or in connection with any Loan Document.

 

3.2          This Amendment shall be construed in connection with and as part of the Loan Documents and all terms, conditions, representations, warranties, covenants and agreements set forth in the Loan Documents, except as herein amended, are hereby ratified and confirmed and shall remain in full force and effect.

4.Representations and Warranties.  To induce Bank to enter into this Amendment, Borrower hereby represents and warrants to Bank as follows:

4.1         Immediately after giving effect to this Amendment (a) the representations and warranties contained in the Loan Documents are true, accurate and complete in all material respects as of the date hereof (except to the extent such representations and warranties relate to an earlier date, in which case they are true and correct as of such date), and (b) no Event of Default has occurred and is continuing;

4.2          Borrower has the power and authority to execute and deliver this Amendment and to perform its obligations under the Loan Agreement, as amended by this Amendment;

4.3          The organizational documents of Borrower delivered to Bank on the Effective Date remain true, accurate and complete and have not been amended, supplemented or restated and are and continue to be in full force and effect;

4.4          The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, have been duly authorized; 

4.5          The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, do not and will not contravene (a) any law or regulation binding on or affecting Borrower, (b) any contractual restriction with a Person binding on Borrower, (c) any order, judgment or decree of any court or other governmental or public body or authority, or subdivision thereof, binding on Borrower, or (d) the organizational documents of Borrower; 

4.6          The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, do not require any order, consent, approval, license, authorization or validation of, or filing, recording or registration with, or exemption by any governmental or public body or authority, or subdivision thereof, binding on Borrower, except as already has been obtained or made; and

4.7          This Amendment has been duly executed and delivered by Borrower and is the binding obligation of Borrower, enforceable against Borrower in accordance with its terms, except as such enforceability may be limited by bankruptcy, insolvency, reorganization, liquidation, moratorium or other similar laws of general application and equitable principles relating to or affecting creditors’ rights.

5.Ratification of Intellectual Property Security Agreement. Synacor hereby ratifies, confirms and reaffirms, all and singular, the terms and conditions of a certain Intellectual Property Security Agreement dated as of September 27, 2013, between Synacor and Bank, as amended by that certain First Amendment to Intellectual Property Security Agreement dated as of September 25, 2015, by and between Synacor and Bank, and as further amended by that certain Second Amendment to Intellectual Property Security Agreement dated as of April 29, 2016, by and between Synacor and Bank (as amended, the “Synacor IPSA”) and acknowledges, confirms and agrees that the Synacor IPSA (a) contains an accurate and complete listing of all Intellectual Property Collateral, as defined in the Synacor IPSA, as of the date of this Amendment, and (b) shall remain in full force and effect.  NTV hereby ratifies, confirms and reaffirms, all and singular, the terms and conditions of a certain Intellectual Property Security Agreement dated as of April 13, 2015, between NTV and Bank (the “NTV IPSA”) and acknowledges, confirms and agrees that the NTV IPSA (a) contains an accurate and complete listing of all Intellectual Property Collateral, as defined in the NTV IPSA, and (b) shall remain in full force and effect.  Sync hereby ratifies, confirms and reaffirms, all and singular, the terms and conditions of a certain Intellectual Property Security Agreement dated as of September 25, 2015, between Sync and Bank (the “Sync IPSA”) and acknowledges, confirms and agrees that the Sync IPSA (a) contains an accurate and complete listing of all Intellectual Property Collateral, as defined in the Sync IPSA, and (b) shall remain in full force and effect.

6.Ratification of Perfection Certificate.  Synacor hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate of Synacor dated as of September 25, 2015, as amended as set forth on Schedule 1 attached hereto (the “Synacor Perfection Certificate”), and acknowledges, confirms and agrees that the disclosures and information Synacor provided to Bank in the Perfection Certificate have not changed, as of the date hereof. NTV hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate of NTV dated as of April 13, 2015, as amended as set forth on Schedule 1 attached hereto (the “NTV Perfection Certificate”), and acknowledges, confirms and agrees that the disclosures and information NTV provided to Bank in the Perfection Certificate have not changed, as of the date hereof. Sync hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate of Sync dated as of September 25, 2015, as amended as set forth on Schedule 1 attached hereto (the “Sync Perfection Certificate”), and acknowledges, confirms and agrees that the disclosures and information Sync provided to Bank in the Perfection Certificate have not changed, as of the date hereof. Synacor, Sync and NTV each hereby agree that all references in the Loan Agreement to the “Perfection Certificate” shall hereinafter be deemed to reference collectively the Synacor Perfection Certificate, NTV Perfection Certificate, and the Sync Perfection Certificate, as defined herein.  

7. Integration.  This Amendment and the Loan Documents represent the entire agreement about this subject matter and supersede prior negotiations or agreements.  All prior agreements, understandings, representations, warranties, and negotiations between the parties about the subject matter of this Amendment and the Loan Documents merge into this Amendment and the Loan Documents.

8.Counterparts.  This Amendment may be executed in any number of counterparts and all of such counterparts taken together shall be deemed to constitute one and the same instrument.

9.Effectiveness.  This Amendment shall be deemed effective upon (a) the due execution and delivery to Bank of this Amendment by each party hereto, and (b) Borrower’s payment to Bank of (i) a fully-earned, non-refundable amendment fee in an amount equal to Twenty Thousand Dollars ($20,000.00), and (ii) Bank’s legal fees and expenses incurred in connection with this Amendment..

 

In Witness Whereof, the parties hereto have caused this Amendment to be duly executed and delivered as of the date first written above.

 

	
BANK
	
 
	
BORROWER
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
SILICON VALLEY BANK
	
 
	
SYNACOR, INC. 
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
By:  
	
/s/ Chris Morrison
	
 
	
By:  
	
/s/ Timothy J. Heasley
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
Name: 
	
Chris Morrison
	
 
	
Name: 
	
Timothy J. Heasley
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
Title:  
	
Vice President
	
 
	
Title:  
	
CFO, Secretary and Treasurer
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
NTV INTERNET HOLDINGS, LLC
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
By:  
	
/s/ Timothy J. Heasley
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
Name: 
	
Timothy J. Heasley
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
Title:  
	
Manager
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
SYNC HOLDINGS, LLC
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
By:  
	
/s/ Timothy J. Heasley
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
Name: 
	
Timothy J. Heasley
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
Title:  
	
Manager
	
 

 

The undersigned hereby certifies, to the best of his or her knowledge, that the information set out in the Perfection Certificate is true, complete and correct.

 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
Date:  
	
9/25/2018
	
 

	
 
	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
SYNACOR, INC.
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
By:
	
/s/ Timothy J. Heasley
	
 

	
 
	
 
	
 
	
Name:
	
Timothy J. Heasley
	
 

	
 
	
 
	
 
	
Title:  
	
CFO, Secretary and Treasurer
	
 

	
 
	
 
	
 
	
Email:
	
 
	
 

	
 
	
 
	
 
	
Phone:
	
 
	
 

 

 

The undersigned hereby certifies, to the best of his or her knowledge, that the information set out in the Perfection Certificate is true, complete and correct.

 

	
 
	
 
	
 
	
Date:  
	
9/25/2018
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
NTV INTERNET HOLDINGS, LLC
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
By:
	
/s/ Timothy J. Heasley
	
 

	
 
	
 
	
 
	
Name:
	
Timothy J. Heasley
	
 

	
 
	
 
	
 
	
Title:
	
Manager
	
 

	
 
	
 
	
 
	
Email:
	
 
	
 

	
 
	
 
	
 
	
Phone:
	
 
	
 

 

The undersigned hereby certifies, to the best of his or her knowledge, that the information set out in the Perfection Certificate is true, complete and correct.

 

	
 
	
 
	
 
	
Date:  
	
9/25/2018
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
SYNC HOLDINGS, LLC
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
By:
	
/s/ Timothy J. Heasley
	
 

	
 
	
 
	
 
	
Name:
	
Timothy J. Heasley
	
 

	
 
	
 
	
 
	
Title:
	
Manager
	
 

	
 
	
 
	
 
	
Email:
	
 
	
 

	
 
	
 
	
 
	
Phone:
	
 
	
 

 

 

Schedule 1

 

Synacor, Inc.

 

Amendments to Perfection Certificate

 

	
 
	
1.
	
The Perfection Certificate is amended by inserting the following text to appear as new Section 14 thereof, immediately following Section 13 thereof:

14.BENEFICIAL OWNERSHIP INFORMATION

a.Is the Company any of the following:

(i)           a public company or an issuer of securities that are registered with the Securities and Exchange Commission under Section 12 of the Securities Exchange Act of 1934 or that is required to file reports under Section 15(d) of that Act; 

(ii)           an investment company registered with the Securities and Exchange Commission under the Investment Company Act of 1940;

(iii)           an investment adviser registered with the Securities and Exchange Commission under the Investment Advisers Act of 1940; or 

(iv)           a pooled investment vehicle operated or advised by a regulated financial institution (including an SEC-registered investment adviser)?

Yes               ☐  No             ☐

If yes, no further information is required for Sections 14(b), 14(c) or 14(d) below.  If no, continue to Section 14(b).

b.Is the Company a pooled investment vehicle that is not operated or advised by a regulated financial institution?

Yes               ☐  No              ☐

If yes, skip to Section 14(d) below.  If no, continue to Section 14(c).

c.Does any individual, directly or indirectly (for example, if applicable, through such individual’s equity interests in the Company’s parent entity), through any contract, arrangement, understanding, relationship or otherwise, own 25% or more of the equity interests of the Company:

Yes               ☐  No              ☐

If yes, complete the following information.  If no, continue to Section 14(d) below.

							
							
	
 
	
Name
	
Date of birth
	
Residential address
	
For US Persons, Social Security Number:

(non-US persons should provide SSN if available)
	
For Non-US Persons: Type of ID, ID number, country of issuance, expiration date
	
Percentage of ownership

(if indirect ownership, explain structure)

	
1
	
 
	
 
	
 
	
 
	
 
	
 

	
2
	
 
	
 
	
 
	
 
	
 
	
 

	
3
	
 
	
 
	
 
	
 
	
 
	
 

	
4
	
 
	
 
	
 
	
 
	
 
	
 

 

d.Identify one individual with significant responsibility for managing the Company, i.e., an executive officer or senior manager (e.g., Chief Executive Officer, President, Vice President, Chief Financial Officer, Treasurer, Chief Operating Officer, Managing Member or General Partner) or any other individual who regularly performs similar functions.  If appropriate, an individual listed in Section 9(c) above may also be listed here.

						
	
 
	
Name
	
Date of birth
	
Residential address
	
For US Persons, Social Security Number:

(non-US persons should provide SSN if available)
	
For Non-US Persons: Type of ID, ID number, country of issuance, expiration date

	
1
	
 
	
 
	
 
	
 
	
 

 

Schedule 1

 

NTV Internet Holdings, LLC

 

Amendments to Perfection Certificate

 

	
1.
	
The Perfection Certificate is amended by inserting the following text to appear as new Section 14 thereof, immediately following Section 13 thereof:

14.BENEFICIAL OWNERSHIP INFORMATION

a.Is the Company any of the following:

(v)           a public company or an issuer of securities that are registered with the Securities and Exchange Commission under Section 12 of the Securities Exchange Act of 1934 or that is required to file reports under Section 15(d) of that Act; 

(vi)           an investment company registered with the Securities and Exchange Commission under the Investment Company Act of 1940;

(vii)           an investment adviser registered with the Securities and Exchange Commission under the Investment Advisers Act of 1940; or 

(viii)           a pooled investment vehicle operated or advised by a regulated financial institution (including an SEC-registered investment adviser)?

Yes               ☐  No              ☐

If yes, no further information is required for Sections 14(b), 14(c) or 14(d) below.  If no, continue to Section 14(b).

b.Is the Company a pooled investment vehicle that is not operated or advised by a regulated financial institution?

Yes               ☐  No              ☐

If yes, skip to Section 14(d) below.  If no, continue to Section 14(c).

c.Does any individual, directly or indirectly (for example, if applicable, through such individual’s equity interests in the Company’s parent entity), through any contract, arrangement, understanding, relationship or otherwise, own 25% or more of the equity interests of the Company:

Yes               ☐  No              ☐

If yes, complete the following information.  If no, continue to Section 14(d) below.

							
							
	
 
	
Name
	
Date of birth
	
Residential address
	
For US Persons, Social Security Number:

(non-US persons should provide SSN if available)
	
For Non-US Persons: Type of ID, ID number, country of issuance, expiration date
	
Percentage of ownership

(if indirect ownership, explain structure)

	
1
	
 
	
 
	
 
	
 
	
 
	
 

	
2
	
 
	
 
	
 
	
 
	
 
	
 

	
3
	
 
	
 
	
 
	
 
	
 
	
 

	
4
	
 
	
 
	
 
	
 
	
 
	
 

 

d.Identify one individual with significant responsibility for managing the Company, i.e., an executive officer or senior manager (e.g., Chief Executive Officer, President, Vice President, Chief Financial Officer, Treasurer, Chief Operating Officer, Managing Member or General Partner) or any other individual who regularly performs similar functions.  If appropriate, an individual listed in Section 9(c) above may also be listed here.

						
	
 
	
Name
	
Date of birth
	
Residential address
	
For US Persons, Social Security Number:

(non-US persons should provide SSN if available)
	
For Non-US Persons: Type of ID, ID number, country of issuance, expiration date

	
1
	
 
	
 
	
 
	
 
	
 

 

Schedule 1

 

Sync Holdings, LLC

 

Amendments to Perfection Certificate

 

	
1.
	
The Perfection Certificate is amended by inserting the following text to appear as new Section 14 thereof, immediately following Section 13 thereof:

14.BENEFICIAL OWNERSHIP INFORMATION

a.Is the Company any of the following:

(ix)           a public company or an issuer of securities that are registered with the Securities and Exchange Commission under Section 12 of the Securities Exchange Act of 1934 or that is required to file reports under Section 15(d) of that Act; 

(x)           an investment company registered with the Securities and Exchange Commission under the Investment Company Act of 1940;

(xi)           an investment adviser registered with the Securities and Exchange Commission under the Investment Advisers Act of 1940; or 

(xii)           a pooled investment vehicle operated or advised by a regulated financial institution (including an SEC-registered investment adviser)?

Yes               ☐  No              ☐

If yes, no further information is required for Sections 14(b), 14(c) or 14(d) below.  If no, continue to Section 14(b).

b.Is the Company a pooled investment vehicle that is not operated or advised by a regulated financial institution?

Yes               ☐  No              ☐

If yes, skip to Section 14(d) below.  If no, continue to Section 14(c).

c.Does any individual, directly or indirectly (for example, if applicable, through such individual’s equity interests in the Company’s parent entity), through any contract, arrangement, understanding, relationship or otherwise, own 25% or more of the equity interests of the Company:

Yes               ☐  No              ☐

If yes, complete the following information.  If no, continue to Section 14(d) below.

							
							
	
 
	
Name
	
Date of birth
	
Residential address
	
For US Persons, Social Security Number:

(non-US persons should provide SSN if available)
	
For Non-US Persons: Type of ID, ID number, country of issuance, expiration date
	
Percentage of ownership

(if indirect ownership, explain structure)

	
1
	
 
	
 
	
 
	
 
	
 
	
 

	
2
	
 
	
 
	
 
	
 
	
 
	
 

	
3
	
 
	
 
	
 
	
 
	
 
	
 

	
4
	
 
	
 
	
 
	
 
	
 
	
 

 

d.Identify one individual with significant responsibility for managing the Company, i.e., an executive officer or senior manager (e.g., Chief Executive Officer, President, Vice President, Chief Financial Officer, Treasurer, Chief Operating Officer, Managing Member or General Partner) or any other individual who regularly performs similar functions.  If appropriate, an individual listed in Section 9(c) above may also be listed here.

						
	
 
	
Name
	
Date of birth
	
Residential address
	
For US Persons, Social Security Number:

(non-US persons should provide SSN if available)
	
For Non-US Persons: Type of ID, ID number, country of issuance, expiration date

	
1
	
 
	
 
	
 
	
 
	
 

 

 

Schedule 2

 

EXHIBIT E

COMPLIANCE CERTIFICATE

 

	
TO:
	
 
	
SILICON VALLEY BANK
	
 
	
Date:                                                                   

	
 
	
 
	
 
	
 
	
 

	
FROM:
	
 
	
SYNACOR, INC., NTV INTERNET HOLDINGS, LLC and SYNC HOLDINGS, LLC
	

 

The undersigned authorized officer of SYNACOR, INC., NTV INTERNET HOLDINGS, LLC and SYNC HOLDINGS, LLC (“Borrower”) certifies that under the terms and conditions of the Loan and Security Agreement between Borrower and Bank (as amended, the “Agreement”):

(1) Borrower is in complete compliance for the period ending _______________ with all required covenants except as noted below; (2) there are no Events of Default; (3) all representations and warranties in the Agreement are true and correct in all material respects on this date except as noted below; provided, however, that such materiality qualifier shall not be applicable to any representations and warranties that already are qualified or modified by materiality in the text thereof; and provided, further that those representations and warranties expressly referring to a specific date shall be true, accurate and complete in all material respects as of such date; (4) Borrower, and each of its Subsidiaries, has timely filed all required tax returns and reports, and Borrower has timely paid all foreign, federal, state and local taxes, assessments, deposits and contributions owed by Borrower except as otherwise permitted pursuant to the terms of Section 5.9 of the Agreement; and (5) no Liens have been levied or claims made against Borrower relating to unpaid employee payroll or benefits of which Borrower has not previously provided written notification to Bank.  

Attached are the required documents supporting the certification.  The undersigned certifies that these are prepared in accordance with GAAP consistently applied from one period to the next except as explained in an accompanying letter or footnotes.  The undersigned acknowledges that no borrowings may be requested at any time or date of determination that Borrower is not in compliance with any of the terms of the Agreement, and that compliance is determined not just at the date this certificate is delivered.  Capitalized terms used but not otherwise defined herein shall have the meanings given them in the Agreement.

 

	
Please indicate compliance status by circling Yes/No under “Complies” column.

	
 

	
Reporting Covenants
	
Required
	
Complies

	
 
	
 
	
 

	
Monthly financial statements and Compliance Certificate
	
Monthly within 45 days
	
Yes   No

	
Annual financial statement (CPA Audited), if not otherwise publicly available
	
FYE within 120 days
	
Yes   No

	
Borrowing Base Certificate and A/R & A/P Agings
	
Monthly within 45 days
	
Yes   No

	
 
	
 
	
 

	
The following Intellectual Property was registered (or a registration application submitted) after the Effective Date (if no registrations, state “None”)

 
	
 

	
  
	
 
	
 

	
  
	
 
	
 

	
  
	
 
	
 

 

	
Financial Covenants
	
Required
	
Actual
	
Complies

	
 
	
 
	
 
	
 

	
Maintain at all times:
	
 
	
 
	
 

	
Liquidity Coverage (tested on a monthly basis)
	
*
	
_____:1.0
	
Yes   No

	
Cash at SVB or subject to Control Agreement plus 

Availability Amount
	
$24,000,000
	
$               
	
Yes   No (if no, 

complete below)

	
Trailing 6 Month Free Cash Flow (tested on a quarterly basis) when minimum cash at SVB or subject to Control Agreement and availability is less than $24,000,000
	
**
	
$               
	
Yes   No

 

*See Section 6.7(c) of the Agreement.

**See Section 6.7(d) of the Agreement.

 

 

The following financial covenant analyses and information set forth in Schedule 1 attached hereto are true and accurate as of the date of this Certificate.

Other Matters

 

	
Have there been any amendments of or other changes to the capitalization table of Borrower and to the Operating Documents of Borrower or any of its Subsidiaries?  If yes, provide copies of any such amendments or changes with this Compliance Certificate.
	
Yes
	
No

 

 

			
	
Performance Pricing*
	
Applies

	
Liquidity Coverage Ratio > 2.75 to 1.0
	
Prime + 1.0% or LIBOR plus 3.50%
	
Yes   No

			
	
Liquidity Coverage Ratio < 2.75 to 1.0
	
Prime + 1.50% or LIBOR plus 4.0%
	
Yes   No

 

The following are the exceptions with respect to the certification above:  (If no exceptions exist, state “No exceptions to note.”)

 

	
SYNACOR, INC.
	
 
	
BANK USE ONLY

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 

	
By:
	
 
	
 
	
Received by:
	
AUTHORIZED SIGNER

	
Name:
	
 
	
 
	
Date:
	
 

	
Title:
	
 
	
 
	
Verified:
	
AUTHORIZED SIGNER

	
 
	
 
	
 
	
Date:
	
 

	
 
	
 
	
 
	
Compliance Status:
	
Yes     No

	
NTV INTERNET HOLDINGS, LLC
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 

	
By:
	
 
	
 
	
 
	
 

	
Name:
	
 
	
 
	
 
	
 

	
Title:
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 

	
SYNC HOLDINGS, LLC
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 

	
 
	
 
	
 
	
 
	
 

	
By:
	
 
	
 
	
 
	
 

	
Name:
	
 
	
 
	
 
	
 

	
Title:
	
 
	
 
	
 
	
 

 

 

Schedule 1 to Compliance Certificate

Financial Covenants of Borrower

In the event of a conflict between this Schedule and the Loan Agreement, the terms of the Loan Agreement shall govern.

Dated:____________________

I.Liquidity Coverage Ratio (Section 6.7(c)) (tested monthly)

Required:(a) for the period commencing on October 31, 2016, and continuing through and including January 31, 2017, 2:0 to 1.0, (b) for the period commencing on February 1, 2017 and continuing through and including April 30, 2017, 1.50 to 1.0, and (c) on May 31, 2017, and at all times thereafter, 2.0 to 1.0

Actual:___ to 1.0

			
	
A.
	
The aggregate amount of unrestricted cash and Cash Equivalents held at such time by Borrower in Deposit Accounts or Securities Accounts in the name of Borrower maintained with Bank or subject to Control Agreements in favor of Bank

 
	
$                 

 

	
B.
	
Aggregate outstanding Eligible Accounts (as set forth in Borrowing Base Certificate)
	
$                 

 

	
C.
	
Line A plus line B 
	
$                 

 

	
D.
	
Aggregate value of all outstanding obligations and liabilities of Borrower to Bank
	
$                 

 

	
E.
	
Liquidity Coverage Ratio (Line C divided by Line D) 
	
___:1.0

 

Is Line E equal to or greater than the applicable ratio above?

             No, not in compliance            Yes, in compliance

II.Free Cash Flow (Section 6.7(d)) (tested quarterly)

To be competed for fiscal quarter in which, as of the last day of such fiscal quarter, the sum of (a) Borrower’s unrestricted and unencumbered cash (i) at Bank or (ii) held at other financial institutions in accounts that are subject to a Control Agreement, plus (b) the Availability Amount as of such date was less than Twenty-Four Million Dollars ($24,000,000.00).

 

Required:(a) for the six-month period ending on December 31, 2016, ($4,750,000), (b) for the six-month period ending on March 31, 2017, ($7,500,000), (c) for the six-month period ending on June 30, 2017, ($9,000,000), (d) for the six-month period ending on September 30, 2017, ($2,000,000), (e) for the six-month period ending on December 31, 2017, $1,250,000, and (f) for the six-month period ending on March 31, 2018, and each subsequent six-month period thereafter ending on the last day of a fiscal quarter of Borrower, $1,000,000

Actual:$                           

			
	
A.
	
Net Income 
	
$                 

 

	
B.
	
Interest Expense

 
	
$                 

 

	
C.
	
To the extent deducted in the calculation of Net Income, depreciation and amortization expense 
	
$                 

 

	
D.
	
Income tax expense
	
$                 

 

	
E.
	
Stock compensation
	
$                 

 

	
F.
	
Non-cash items and one-time expenses approved by Bank, in its sole discretion

 
	
$                 

 

	
G.
	
EBITDA (Sum of lines A through F)
	
$              

 

	
H.
	
Capital Expenditures
	
$                 

 

	
I.
	
Capitalized Software Expenses
	
$                 

 

	
J.
	
Cash Taxes
	
$                 

 

	
K.
	
Free Cash Flow (line G minus line H minus line I minus line J)
	
$                 

 

 

Is line G equal to or greater than the applicable amount above?

 

			
	
            No, not in compliance
	
            Yes, in compliance
	
            N/A [not quarter-end]

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00293-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00293-of-00352.parquet"}]]