Full Press Release Details
eHealth, Inc. Announces Second Quarter 2022 Results
SANTA CLARA, California - August 8, 2022 - eHealth, Inc. (Nasdaq EHTH), a leading private online health insurance marketplace, today announced its financial results for the second quarter ended June 30, 2022.
| Second Quarter 2022 Overview | ||||
| $50.4M* | $(37.5)M* | $(33.3)M* | ||
| TOTAL REVENUE | GAAP NET LOSS | ADJUSTED EBITDA (1) |
| $(25.8)M | 15% YoY | $801.6M | ||
| OPERATING CASH FLOW | MEDICARE ADVANTAGE APPLICATIONS SUBMITTED UNASSISTED ONLINE | COMMISSIONS RECEIVABLE BALANCE |
| Second Quarter 2022 Highlights | ||
| Second quarter financial results reflect our decision to pull back on marketing spend while we focus on increasing enrollment margins and de-emphasize underperforming customer acquisition channels. Year-over-year decline in Medicare telephonic conversion rates, also impacted our results. Q2 2022 is the last full quarter that compares our current results to 2021 quarters that predate our enrollment quality initiatives introduced in July of 2021 that have resulted in a lower conversion rate for Medicare calls. Enrollment quality initiatives resulted in substantial improvement in quality scores and estimated retention rates for the AEP Medicare Advantage enrollments. Significant cost reductions achieved across the entire business including $23.8 million year-over-year reduction in combined Marketing Advertising and Customer Care Enrollment costs. We are on track to deliver more than $60 million in total cost reduction in 2022 compared to 2021. Online business continues to scale with 15% year-over-year increase in unassisted online Medicare Advantage enrollments. As of June 30, 2022, we had $199.2 million in cash, cash equivalents and marketable securities. | ||
| CEO Comments | ||
| "During the second quarter, we achieved significant execution progress on our 6-point operating plan including an extensive cost transformation program. We are shifting to a more targeted approach to marketing based on channel mix optimization and audience segmentation and deploying new technologies to support our objective of higher telephonic conversions and increased agent effectiveness. Our primary goal with these efforts, is to return eHealth to profitable growth and cash flow generation on an accelerated timeline while continuing to provide significant value to beneficiaries and our carrier partners. As part of this strategy, we further refined our plan for this year's Annual Enrollment Period to emphasize enrollment quality, retention and margin over growth as reflected in our revised full year outlook." - Fran Soistman |
(1)See Non-GAAP Financial Information for definitions of our non-GAAP financial measures.
GAAP - Second Quarter of 2022 Results
| (In thousands, except per share amounts) | Q2 2022 | Q2 2021 | |||||||
| Total revenue | $ | 50,409 | $ | 96,557 | |||||
| Total commission revenue | 47,835 | 89,823 | |||||||
| Segment revenue | |||||||||
| Medicare | 41,062 | 73,231 | |||||||
| Individual, Family and Small Business | 9,347 | 23,326 | |||||||
| Segment profit (loss) | |||||||||
| Medicare | (25,271) | (17,804) | |||||||
| Individual, Family and Small Business | 4,343 | 17,925 | |||||||
| Loss from operations | (45,473) | (25,333) | |||||||
| Net loss | (37,502) | (18,409) | |||||||
| Net loss attributable to common stockholders | (45,029) | (22,888) | |||||||
| Diluted net loss attributable to common stockholders per share | (1.65) | (0.86) | |||||||
| Net cash used in operating activities | (25,766) | (32,083) |
Total commission revenue for the three months ended June 30, 2022 decreased 47% compared to the same period in 2021 due to a $28.0 million decrease in commission revenue from the Medicare segment and a $14.0 million decrease in commission revenue from the Individual, Family and Small Business segment.
The decrease in commission revenue from the Medicare segment was driven by a 35% decrease in Medicare plan approved members. This was primarily due to a 34% decline in Medicare Advantage plan approved members compared to the same period in 2021 and was driven primarily by a targeted reduction in GAAP marketing and advertising costs, which decreased 33% on a year-over-year basis, and lower telephonic conversion rates.
The decrease in commission revenue from the Individual, Family and Small Business segment was due primarily to a $13.7 million decrease in net adjustment revenue from prior period enrollments, a 51% decrease in individual and family plan approved members, and a 24% decrease in ancillary product approved members, partially offset by an increase in constrained lifetime value of commissions per approved IFP member compared to the same period in 2021.
Other revenue decreased $4.2 million, or 62%, during the three months ended June 30, 2022 compared to the same period in 2021 due to a decrease in Medicare advertising revenue.
GAAP - Year-to-Date 2022 Results
| (In thousands, except per share amounts) | Six Months Ended June 30, 2022 | Six Months Ended June 30, 2021 | |||||||
| Total Revenue | $ | 155,659 | $ | 230,771 | |||||
| Total Commission Revenue | 141,685 | 216,875 | |||||||
| Segment Revenue | |||||||||
| Medicare | 136,129 | 194,252 | |||||||
| Individual, Family and Small Business | 19,530 | 36,519 | |||||||
| Segment Profit (Loss) | |||||||||
| Medicare | (40,088) | 6,741 | |||||||
| Individual, Family and Small Business | 9,597 | 25,977 | |||||||
| Loss from operations | (85,187) | (25,975) | |||||||
| Net loss | (70,244) | (19,209) | |||||||
| Net loss attributable to common stockholders | (84,989) | (23,688) | |||||||
| Diluted net loss attributable to common stockholders per share | (3.12) | (0.89) | |||||||
| Net cash provided by operating activities | 21,346 | 10,726 |
Total commission revenue for the six months ended June 30, 2022 decreased 35% compared to the same period in 2021 due to a $58.3 million decrease in Medicare segment commission revenue and a $16.8 million decrease in Individual, Family and Small Business segment commission revenue.
The decrease in commission revenue from the Medicare segment was due to a 28% decrease in overall Medicare approved members, specifically driven by a decrease in Medicare Advantage plan approved members compared to the same period in 2021 as a result of lower telephonic conversion rates and our decision to reduce our investment in telephonic enrollment growth in 2022.
The decrease in commission revenue from the Individual, Family and Small Business segment was primarily due to a $16.6 million decrease in net adjustment revenue compared to the same period in 2021, a 31% decrease in individual and family plan approved members, and a 26% decrease in ancillary product approved members.
Non-GAAP(1) - Second Quarter 2022 Results
| (In thousands, except per share amounts) | Q2 2022 | Q2 2021 | |||||||
| Non-GAAP net loss | $ | (32,109) | $ | (12,137) | |||||
| Non-GAAP net loss per diluted share | (1.15) | (0.45) | |||||||
| Adjusted EBITDA | (33,250) | (12,972) |
(1)See Non-GAAP Financial Information for definitions of our non-GAAP financial measures.
Non-GAAP net loss for the second quarter of 2022 was $32.1 million, or $1.15 non-GAAP net loss per diluted share, compared to non-GAAP net loss of $12.1 million, or $0.45 non-GAAP net loss per diluted share, for the same period in 2021, primarily attributable to a decrease in total revenue, partially offset by a 22% decline in non-GAAP operating expense as a result of our transformation initiatives.
Non-GAAP net loss and non-GAAP net loss per diluted share for the second quarter of 2022 were calculated by excluding $4.8 million of paid-in-kind dividends, $2.8 million change in preferred stock redemption value, $5.5 million of stock-based compensation expense, $1.4 million of restructuring and reorganization charges and $1.5 million of the income tax effect of these non-GAAP adjustments from GAAP net loss attributable to common stockholders and GAAP net loss attributable to common stockholders per diluted share.
Non-GAAP net loss and non-GAAP net loss per diluted share for the second quarter of 2021 were calculated by excluding $3.1 million of paid-in-kind dividends, $1.4 million change in preferred stock redemption value, $8.2 million of stock-based compensation expense, $0.1 million of amortization of intangible assets and $2.1 million of the income tax effect of these non-GAAP adjustments from GAAP net loss attributable to common stockholders and GAAP net loss attributable to common stockholders per diluted share.
Adjusted EBITDA for the second quarter of 2022 decreased compared to the same period in 2021 primarily due to a decrease in total revenue, partially offset by a decrease in non-GAAP operating expense as a result of our transformation initiatives.
Non-GAAP(1) - Year-to-Date 2022 Results
| (In thousands, except per share amounts) | Six Months Ended June 30, 2022 | Six Months Ended June 30, 2021 | |||||||
| Non-GAAP net loss | $ | (57,032) | $ | (2,754) | |||||
| Non-GAAP net loss per diluted share | (2.09) | (0.10) | |||||||
| Adjusted EBITDA | (58,078) | 4,339 |
(1)See Non-GAAP Financial Information for definitions of our non-GAAP financial measures.
Non-GAAP net loss for the six months ended June 30, 2022 was $57.0 million, or $2.09 non-GAAP net loss per diluted share, compared to non-GAAP net loss of $2.8 million, or $0.10 non-GAAP net loss per diluted share, for the same period in 2021, primarily attributable to a decrease in total revenue, partially offset by a 4% decrease in non-GAAP operating expense driven by our transformation initiatives.
Non-GAAP net loss and non-GAAP net loss per diluted share for the six months ended June 30, 2022 were calculated by excluding $9.5 million of paid-in-kind dividends, $5.3 million change in preferred stock redemption value, $10.8 million of stock-based compensation expense, $6.2 million of restructuring and reorganization charges and $3.8 million of the income tax effect of these non-GAAP adjustments from GAAP net loss attributable to common stockholders and GAAP net loss attributable to common stockholders per diluted share.
Non-GAAP net loss and non-GAAP net loss per diluted share for the six months ended June 30, 2021 were calculated by excluding $3.1 million of paid-in-kind dividends, $1.4 million change in preferred stock redemption value, $19.6 million of stock-based compensation expense, $2.4 million restructuring charges, $0.3 million of amortization of intangible assets and $5.9 million of the income tax effect of these non-GAAP adjustments from GAAP net loss attributable to common stockholders and GAAP net loss attributable to common stockholders per diluted share.
Adjusted EBITDA for the six months ended June 30, 2022 decreased compared to the same period in 2021 primarily due to a decrease in total revenue, partially offset by a decrease in non-GAAP operating expense due to our transformation initiatives.
Selected Metrics Highlights - Second Quarter of 2022 Results
| Q2 2022 | Q2 2021 | ||||||
| Approved Members | |||||||
| Medicare | 59,443 | 91,675 | |||||
| Individual and Family | 4,601 | 9,473 | |||||
| New Paying Members | |||||||
| Medicare | 56,687 | 89,907 | |||||
| Individual and Family | 4,950 | 9,211 | |||||
| Online Submission % (1) - Major Medicare (2) | 54 | % | 38 | % | |||
| Unassisted Online Submission % - Major Medicare (2) | 13 | % | 7 | % |
(1)Online submission % represents a combination of unassisted and partially agent-assisted online applications.
(2)Major Medicare plans include Medicare Advantage and Medicare Supplement plans.
Medicare approved members decreased 35% in the second quarter of 2022 compared to the second quarter of 2021, due to a decrease in all Medicare product plan members. The decrease in Medicare approved members was driven by a decrease in submitted Medicare Advantage applications as a result of our targeted reduction in marketing and advertising costs and lower telephonic conversion rates when compared to the same period of 2021. Approved members for individual and family plan products decreased 51% in the second quarter of 2022 compared to the second quarter of 2021, due to a decrease in enrollments in both qualified and non-qualified individual and family plans.
Medicare new paying members decreased 37% in the second quarter of 2022 compared to the second quarter of 2021, due primarily to a decline in Medicare approved members. Individual and family new paying members decreased 46% in the second quarter of 2022 compared to the second quarter of 2021, due primarily to a decline in approved members for non-qualified and qualified plans.
As our online business continued to scale, the number of unassisted online Major Medicare applications grew 12% in the second quarter 2022 compared to the second quarter of 2021 primarily driven by enhanced user experience and favorable conversion rates on our ecommerce platform. Our unassisted online application submissions represented 13% of Major Medicare applications in the second quarter of 2022 compared to 7% in the same quarter in 2021.
Selected Metrics Highlights - Year-to-Date 2022 Results
| Six Months Ended June 30, 2022 | Six Months Ended June 30, 2021 | ||||||
| Approved Members | |||||||
| Medicare | 155,253 | 214,352 | |||||
| Individual and Family | 14,402 | 20,787 | |||||
| New Paying Members | |||||||
| Medicare | 208,776 | 270,039 | |||||
| Individual and Family | 21,180 | 26,818 | |||||
| Estimated Membership (1) | 1,293,064 | 1,266,970 |
(1)As of June 30, 2022.
Medicare approved members decreased 28% during the six months ended June 30, 2022 compared to the same period in 2021 due to a decline in all Medicare product plan members. The decrease in approved Medicare plan members was driven by a decrease in submitted Medicare Advantage applications due to lower telephonic conversion rates and our decision to reduce our investment in telephonic enrollment growth in 2022. Approved members for individual and family plan products decreased 31% during the six months ended June 30, 2022 compared to the same period in 2021, driven by a 39% decrease in qualified health plan approved members and a 21% decrease in non-qualified health plan approved members.
Medicare total new paying members declined 23% during the six months ended June 30, 2022 compared to the same period in 2021, primarily due to a decline in approved Medicare plan members. Individual and family plan new paying members declined 21% during the six months ended June 30, 2022 compared to the same period in 2021 due to a 25% decrease in new paying members for non-qualified plans and a 16% decrease in new paying members for qualified plans.
Estimated membership was 1,293,064 at the end of the second quarter of 2022, an increase of 2% compared to estimated membership at the end of the second quarter of 2021, primarily driven by a 5% increase in Medicare estimated membership including a 5% increase in Medicare Advantage estimated membership.
Convertible Preferred Stock
On April 30, 2021, we issued and sold 2.25 million shares of Series A Preferred Stock, par value $0.001 per share, at an aggregate purchase price of $225.0 million to an investment vehicle of H.I.G. Capital in a private placement. This transaction resulted in net proceeds of $214.0 million.
During the three and six months ended June 30, 2022, we accrued paid-in-kind dividends on the Series A Preferred Stock at 8% per annum equal to $4.8 million and $9.5 million, respectively, and recognized $2.8 million and $5.3 million, respectively, of accretion due to the redemption feature available to H.I.G. Capital at the sixth anniversary of the closing of this transaction. These charges were recorded as a reduction of our retained earnings and had no impact on GAAP net loss, which was $37.5 million and $70.2 million for the three and six months ended June 30, 2022. However, as the Series A Preferred Stock is considered a participating security, both of these charges impacted net loss attributable to common stockholders and net loss attributable to common stockholders per diluted share. For the three and six months ended June 30, 2022, GAAP net loss attributable to common stockholders was $45.0 million, or $1.65 per diluted share and $85.0 million, or $3.12 per diluted share, respectively.
Based on information available as of August 8, 2022, we are revising guidance for the full year ending December 31, 2022. These expectations are forward-looking statements and we assume no obligation to update these statements. Actual results may be materially different and are affected by the risk factors and uncertainties identified in this press release and in eHealth's annual and quarterly reports filed with the Securities and Exchange Commission.
"In the second quarter of 2022, we made the decision to reduce our variable marketing spend in the second half of the year relative to our original operating plan with the objective of further optimizing our marketing mix to focus on the most profitable and strategically important lead generation channels. We made a corresponding adjustment to our agent headcount goals for the AEP. As a result, we are lowering our overall 2022 enrollment and revenue expectations, but our updated operating plan does not impact our core expectations for adjusted EBITDA and GAAP net loss. In addition to the impact from these operational decisions, we are also revising guidance ranges to reflect the $8.7 million in negative revenue adjustment we recognized in the second quarter. At the same time, our updated operating plan is expected to have a significant positive impact on our 2022 total cash outflow. - Christine Janofsky, Chief Financial Officer
The following guidance is for the full year ending December 31, 2022
Total revenue is expected to be in the range of $375.0 million to $395.0 million compared to our prior guidance range of $448.0 million to $470.0 million.
GAAP net loss is expected to be in the range of $115.0 million to $92.0 million compared to our prior guidance range of $106.0 million to $83.0 million.
Adjusted EBITDA(1) is expected to be in the range of $(73.0) million to $(45.0) million compared to our prior guidance range of $(64.0) million to $(37.0) million.
Total cash outflow, excluding the impact of our $70.0 million term loan and associated costs, is expected to be in the range of $110.0 million to $90.0 million compared to our prior guidance of $140.0 million to $120.0 million.
Webcast and Conference Call Information
A webcast and conference call will be held today, Monday, August 8, 2022 at 5 00 p.m. Eastern 2 00 p.m. Pacific Time. The live webcast and supporting presentation slides will be available on the Investor Relations section of eHealth's website at http ir.ehealthinsurance.com. Individuals interested in listening to the conference call may do so by dialing (800) 715-9871. The participant passcode is 3075186. The live and archived webcast of the call will also be available on eHealth's website at http www.ehealthinsurance.com under the Investor Relations section.
eHealth, Inc. (Nasdaq EHTH) operates a leading online health insurance marketplace at eHealth.com and eHealthMedicare.com with technology that provides consumers with health insurance enrollment solutions. Since 1997, we have connected more than eight million members with quality, affordable health insurance, Medicare options, and ancillary plans. Our proprietary marketplace offers Medicare Advantage, Medicare Supplement, Medicare Part D prescription drug, individual, family, small business, and other plans from approximately 200 health insurance carriers across fifty states and the District of Columbia.
Forward-Looking Statements
This press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995. These include statements regarding trends in our business, including expectations related to changes in our operating plan, our expectations regarding cost savings and returns on investment, the market share of our online business, our estimates regarding total membership, Medicare membership, individual and family plan membership and ancillary and small business membership, our estimates regarding constrained lifetime values of commissions per approved member by product category, our estimates regarding costs per approved member, and our 2022 annual guidance on total revenue, GAAP net loss, adjusted EBITDA, and total cash outflow.
These forward-looking statements are inherently subject to various risks and uncertainties that could cause actual results to differ materially from the statements made. In particular, we are required by Accounting Standards Codification 606 - Revenue from Contracts with Customers to make numerous assumptions that are based on historical trends and our management's judgment. These assumptions may change over time and have a material impact on our revenue recognition, guidance, and results of operations. Please review the assumptions stated in this press release carefully.
The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include our ability to retain existing members and enroll new members during the annual health care open enrollment period, the Medicare annual enrollment period and other special enrollment periods changes in laws, regulations and guidelines, including in connection with health care reform or with respect to the marketing and sale of Medicare plans competition, including competition from government-run health insurance exchanges and other sources the seasonality of our business and the fluctuation of our operating results our ability to accurately estimate membership, lifetime value of commissions and commissions receivable changes in product offerings among carriers on our ecommerce platform and the resulting impact on our commission revenue our ability to execute on our growth strategy in the Medicare market the continued impact of the COVID-19 pandemic and remote operations on our operations, business, financial condition and growth prospects, as well as on the general economy changes in our management and key employees exposure to security risks and our ability to safeguard the security and privacy of confidential data our relationships with health insurance carriers the success of our carrier advertising and sponsorship program customer concentration and consolidation of the health insurance industry our success in marketing and selling health insurance plans and our unit cost of acquisition our ability to hire, train, retain and ensure the productivity of licensed health insurance agents and other employees our ability to execute on our transformational plan and other strategic initiatives the need for health insurance carrier and regulatory approvals in connection with the marketing of Medicare-related insurance products changes in the market for private health insurance consumer satisfaction of our service and actions we take to improve the quality of enrollments changes in member conversion rates changes in commission rates our ability to sell qualified health insurance plans to subsidy-eligible individuals and to enroll subsidy-eligible individuals through government-run health insurance exchanges our ability to maintain and enhance our brand identity our
ability to derive desired benefits from investments in our business, including membership growth and retention initiatives reliance on marketing partners the impact of our direct-to-consumer email, social media, telephone and television marketing efforts timing of receipt and accuracy of commission reports payment practices of health insurance carriers dependence on our operations in China the restrictions in our debt obligations the restrictions in our investment agreement with H.I.G our ability to raise additional capital compliance with insurance and other laws and regulations the outcome of litigation in which we are involved the performance, reliability and availability of our information technology systems, ecommerce platform and underlying network infrastructure. Other factors that could cause operating, financial and other results to differ are described in our most recent Quarterly Report on Form 10-Q or Annual Report on Form 10-K filed with the Securities and Exchange Commission and available on the investor relations page of our website at http www.ehealthinsurance.com and on the Securities and Exchange Commission's website at www.sec.gov.
All forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law.
Non-GAAP Financial Information
This press release includes financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). To supplement eHealth's condensed consolidated financial statements presented in accordance with GAAP, eHealth presents investors with non-GAAP financial measures, including non-GAAP net income (loss) non-GAAP net income (loss) per diluted share and adjusted EBITDA.
Non-GAAP net income (loss) consists of GAAP net income (loss) attributable to common stockholders excluding the following items
paid-in-kind dividends for preferred stock and change in preferred stock redemption value (together impact from preferred stock ),
the effects of expensing stock-based compensation related to stock options and restricted stock units,
restructuring and reorganization charges,
amortization of intangible assets,
other non-recurring charges (as noted below), and
the income tax impact of non-GAAP adjustments.
Non-GAAP net income (loss) per diluted share consists of GAAP net income (loss) attributable to common stockholder per diluted share excluding the following items
impact from preferred stock,
the effects of expensing stock-based compensation related to stock options and restricted stock units per diluted share,
restructuring and reorganization charges per diluted share,
amortization of intangible assets per diluted share,
other non-recurring charges (as noted below) per diluted share, and
the income tax impact of non-GAAP adjustments per diluted share.
Adjusted EBITDA is calculated by excluding the impact from preferred stock, interest income and expense, income tax expense (benefit), depreciation and amortization, stock-based compensation expense, restructuring and reorganization charges, amortization of intangible assets, other income (expense), net, and other non-recurring charges to GAAP net income (loss) attributable to common stockholders. Other non-recurring charges to GAAP net income (loss) attributable to common stockholders may include transaction expenses in connection with capital raising transactions (whether debt, equity or equity-linked) and acquisitions, whether or not consummated, purchase price adjustments and the cumulative effect of a change in accounting principles.
eHealth believes that the presentation of these non-GAAP financial measures provides important supplemental information to management and investors regarding financial and business trends relating to eHealth's financial condition and results of operations. Management believes that the use of these non-GAAP financial measures provides consistency and comparability with eHealth's past financial reports. Management also believes that the items described above provide an additional measure of eHealth's operating results and facilitates comparisons of eHealth's core operating performance against prior periods and business model objectives. This information is provided to investors in order to facilitate additional analyses of past, present and future operating performance and as a supplemental means to evaluate eHealth's ongoing operations. eHealth believes that these non-GAAP financial measures are useful to investors in their assessment of eHealth's operating performance.
Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share, and adjusted EBITDA are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures used in this press release have limitations in that they do not reflect all of the revenue and costs associated with the operations of eHealth's business and do not reflect income tax as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of eHealth's results as reported under GAAP. eHealth expects to continue to incur the stock-based compensation costs and depreciation and amortization described above, and exclusion of these costs, and their related income tax benefits, from non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. eHealth compensates for these limitations by prominently disclosing GAAP net income (loss), GAAP net income (loss) attributable to common stockholders and GAAP net income (loss) attributable to common stockholders per diluted share and providing investors with reconciliations from eHealth's GAAP operating results to the non-GAAP financial measures for the relevant periods.
The accompanying tables provide more details on the GAAP financial measures that are most directly comparable to the non-GAAP financial measures described above and the related reconciliations between these financial measures.
Investor Relations Contact
Kate Sidorovich, CFA
Senior Vice President, Investor Relations Strategy
2625 Augustine Drive, Second Floor
Santa Clara, CA, 95054
kate.sidorovich ehealth.com
http ir.ehealthinsurance.com
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
| June 30, 2022 | December 31, 2021 | ||||||
| Assets | |||||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 194,741 | $ | 81,926 | |||
| Short-term marketable securities | 4,466 | 41,306 | |||||
| Accounts receivable | 442 | 5,750 | |||||
| Contract assets - commissions receivable - current | 201,315 | 254,821 | |||||
| Prepaid expenses and other current assets | 9,633 | 23,784 | |||||
| Total current assets | 410,597 | 407,587 | |||||
| Contract assets - commissions receivable - non-current | 600,298 | 653,441 | |||||
| Property and equipment, net | 9,750 | 12,105 | |||||
| Operating lease right-of-use assets | 34,740 | 37,373 | |||||
| Restricted cash | 3,239 | 3,239 | |||||
| Other assets | 36,294 | 35,547 | |||||
| Total assets | $ | 1,094,918 | $ | 1,149,292 | |||
| Liabilities, convertible preferred stock, and stockholders' equity | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 5,792 | $ | 13,750 | |||
| Accrued compensation and benefits | 11,010 | 16,458 | |||||
| Accrued marketing expenses | 9,666 | 36,384 | |||||
| Lease liabilities - current | 5,891 | 5,543 | |||||
| Other current liabilities | 3,535 | 3,330 | |||||
| Total current liabilities | 35,894 | 75,465 | |||||
| Long-term debt | 65,403 | - | |||||
| Deferred income taxes - non-current | 33,478 | 50,796 | |||||
| Lease liabilities - non-current | 32,769 | 35,826 | |||||
| Other non-current liabilities | 4,456 | 5,094 | |||||
| Total liabilities | 172,000 | 167,181 | |||||
| Convertible preferred stock | 247,337 | 232,592 | |||||
| Stockholders' equity | |||||||
| Common stock | 40 | 39 | |||||
| Additional paid-in capital | 767,164 | 755,875 | |||||
| Treasury stock, at cost | (199,998) | (199,998) | |||||
| Retained earnings | 108,225 | 193,213 | |||||
| Accumulated other comprehensive income | 150 | 390 | |||||
| Total stockholders' equity | $ | 675,581 | $ | 749,519 | |||
| Total liabilities, convertible preferred stock, and stockholders' equity | $ | 1,094,918 | $ | 1,149,292 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts, unaudited)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Revenue | |||||||||||||||
| Commission | $ | 47,835 | $ | 89,823 | $ | 141,685 | $ | 216,875 | |||||||
| Other | 2,574 | 6,734 | 13,974 | 13,896 | |||||||||||
| Total revenue | 50,409 | 96,557 | 155,659 | 230,771 | |||||||||||
| Operating costs and expenses (1) | |||||||||||||||
| Cost of revenue | 423 | 246 | 296 | 1,242 | |||||||||||
| Marketing and advertising | 29,963 | 44,581 | 88,417 | 95,455 | |||||||||||
| Customer care and enrollment | 29,149 | 38,362 | 71,313 | 72,524 | |||||||||||
| Technology and content | 17,780 | 20,464 | 37,443 | 43,627 | |||||||||||
| General and administrative | 17,198 | 18,118 | 37,185 | 41,172 | |||||||||||
| Amortization of intangible assets | - | 119 | - | 295 | |||||||||||
| Restructuring and reorganization charges | 1,369 | - | 6,192 | 2,431 | |||||||||||
| Total operating costs and expenses | 95,882 | 121,890 | 240,846 | 256,746 | |||||||||||
| Loss from operations | (45,473) | (25,333) | (85,187) | (25,975) | |||||||||||
| Other income (expense), net | (1,167) | 172 | (2,188) | 322 | |||||||||||
| Loss before income taxes | (46,640) | (25,161) | (87,375) | (25,653) | |||||||||||
| Benefit from income taxes | (9,138) | (6,752) | (17,131) | (6,444) | |||||||||||
| Net loss | (37,502) | (18,409) | (70,244) | (19,209) | |||||||||||
| Paid-in-kind dividends for preferred stock | (4,771) | (3,082) | (9,488) | (3,082) | |||||||||||
| Change in preferred stock redemption value | (2,756) | (1,397) | (5,257) | (1,397) | |||||||||||
| Net loss attributable to common stockholders | $ | (45,029) | $ | (22,888) | $ | (84,989) | $ | (23,688) | |||||||
| Net loss per share attributable to common stockholders | |||||||||||||||
| Basic and diluted | $ | (1.65) | $ | (0.86) | $ | (3.12) | $ | (0.89) | |||||||
| Weighted-average number of shares used in per share | |||||||||||||||
| Basic and diluted | 27,276 | 26,677 | 27,283 | 26,639 | |||||||||||
| _____________ (1) Includes stock-based compensation expense as follows | |||||||||||||||
| Marketing and advertising | $ | 428 | $ | 2,140 | $ | 741 | $ | 4,625 | |||||||
| Customer care and enrollment | 512 | 692 | 966 | 1,161 | |||||||||||
| Technology and content | 1,821 | 2,360 | 3,671 | 5,103 | |||||||||||
| General and administrative | 2,744 | 3,053 | 5,412 | 8,758 | |||||||||||
| Total stock-based compensation expense | $ | 5,505 | $ | 8,245 | $ | 10,790 | $ | 19,647 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||
| Operating activities | |||||||||||||||||||
| Net loss | $ | (37,502) | $ | (18,409) | $ | (70,244) | $ | (19,209) | |||||||||||
| Adjustments to reconcile net loss to net cash provided by operating activities | |||||||||||||||||||
| Depreciation and amortization | 1,091 | 1,064 | 2,037 | 2,202 | |||||||||||||||
| Amortization of internally developed software | 4,258 | 2,933 | 8,090 | 5,739 | |||||||||||||||
| Amortization of intangible assets | - | 119 | - | 295 | |||||||||||||||
| Stock-based compensation expense | 5,505 | 8,245 | 10,790 | 19,647 | |||||||||||||||
| Deferred income taxes | (9,284) | (6,822) | (17,316) | (7,392) | |||||||||||||||
| Other non-cash items | 914 | 359 | 1,129 | 779 | |||||||||||||||
| Changes in operating assets and liabilities | |||||||||||||||||||
| Accounts receivable | 1,536 | (1,688) | 5,309 | (1,736) | |||||||||||||||
| Contract assets - commissions receivable | 29,474 | (13,628) | 106,616 | 37,007 | |||||||||||||||
| Prepaid expenses and other assets | 2,238 | 92 | 14,656 | 4,317 | |||||||||||||||
| Accounts payable | (2,386) | 4,410 | (7,911) | (21,416) | |||||||||||||||
| Accrued compensation and benefits | (6,656) | (7,797) | (4,614) | (3,709) | |||||||||||||||
| Accrued marketing expenses | (9,867) | (935) | (26,715) | (7,647) | |||||||||||||||
| Deferred revenue | 1,003 | 486 | 780 | 1,056 | |||||||||||||||
| Accrued expenses and other liabilities | (6,090) | (512) | (1,261) | 793 | |||||||||||||||
| Net cash provided by (used in) operating activities | (25,766) | (32,083) | 21,346 | 10,726 | |||||||||||||||
| Investing activities | |||||||||||||||||||
| Capitalized internal-use software and website development costs | (4,171) | (4,100) | (8,376) | (7,342) | |||||||||||||||
| Purchases of property and equipment and other assets | (172) | (806) | (227) | (2,705) | |||||||||||||||
| Purchases of marketable securities | (4,464) | (60,040) | (8,402) | (67,811) | |||||||||||||||
| Proceeds from redemption and maturities of marketable securities | 10,950 | 18,105 | 45,269 | 41,514 | |||||||||||||||
| Net cash provided by (used in) investing activities | 2,143 | (46,841) | 28,264 | (36,344) | |||||||||||||||
| Financing activities | |||||||||||||||||||
| Proceeds from issuance of preferred stock, net of issuance costs | - | 214,025 | - | 214,025 | |||||||||||||||
| Net proceeds from debt financing | - | - | 64,862 | - | |||||||||||||||
| Net proceeds from exercise of common stock options and employee stock purchases | - | 2,766 | 1,054 | 3,051 | |||||||||||||||
| Repurchase of shares to satisfy employee tax withholding obligations | (1,926) | (870) | (2,434) | (5,907) | |||||||||||||||
| Principal payments in connection with leases | (29) | (38) | (64) | (76) | |||||||||||||||
| Net cash provided by (used in) financing activities | (1,955) | 215,883 | 63,418 | 211,093 | |||||||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (244) | 51 | (213) | 26 | |||||||||||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | (25,822) | 137,010 | 112,815 | 185,501 | |||||||||||||||
| Cash, cash equivalents and restricted cash at beginning of period | 223,802 | 95,604 | 85,165 | 47,113 | |||||||||||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 197,980 | $ | 232,614 | $ | 197,980 | $ | 232,614 |
(in thousands, unaudited)