Full Press Release Details
| Exhibit 99.1 | ||
| GoHealth Reports Second Quarter 2022 Results |
CHICAGO, August 15, 2022 - GoHealth, Inc. (NASDAQ GOCO), a leading health insurance marketplace and Medicare-focused digital health company, today announced financial results for the three and six months ended June 30, 2022.
| Second quarter 2022 Medicare Submitted Policies of 177,911 increased 9% compared to the prior year period. YTD 2022 Medicare Submitted Policies of 478,554 increased 38% compared to the prior year period. | |
| Second quarter 2022 net revenue of $158.7 million decreased 19% compared to the prior year period. YTD 2022 net revenue of $429.2 million increased 7% compared to the prior year period. | |
| Second quarter 2022 net loss of $113.8 million compared to a net loss of $39.2 million in the prior year period. YTD 2022 net loss of $151.0 million compared to a net loss of $46.5 million in the prior year period. | |
| Second quarter 2022 Adjusted EBITDA 1 of negative $31.7 million compared to Adjusted EBITDA 1 of $14.3 million in the prior year period. YTD 2022 Adjusted EBITDA 1 of negative $20.7 million compared to Adjusted EBITDA 1 of $46.4 million in the prior year period. | |
| YTD 2022 positive cash flow from operations of $6.4 million compared to cash flow used in operations of $32.3 million in the prior year period. |
Additional Second Quarter 2022 Items of Note
On August 9, 2022, the Company eliminated 835 full-time positions, representing approximately 23.7% of our workforce, primarily within our customer care and enrollment group. Total expected severance and employee-related charges are projected to be approximately $7.0 - $9.0 million and are primarily related to termination and employee-related benefits. These charges will be settled in cash.
The Company also announced it reached an agreement with its lenders to amend the Company's term debt facility to better align the debt covenants with the Company's trajectory of turnaround and growth. Details of the amended credit facilities are set forth on a Form 8-K filed with the SEC.
Conference Call Details
The Company will host a conference call today, Monday, August 15, 2022 at 5 00 p.m. (ET) to discuss its financial results. . Participants can pre-register for the conference call at the following link https register.vevent.com register BI000b356a45c24452aea2f52ec20378bd. A live audio webcast of the conference call will be available via GoHealth's Investor Relations website, https investors.gohealth.com . A replay of the call will be available via webcast for on-demand listening shortly after the completion of the call.
About GoHealth, Inc.
As a leading health insurance marketplace and Medicare-focused digital health company, GoHealth's mission is to improve access to healthcare in America. Enrolling in a health insurance plan can be confusing for customers, and the seemingly small differences between plans can lead to significant out-of-pocket costs or lack of access to critical medicines and even providers. GoHealth combines cutting-edge technology, data science and deep industry expertise to match customers with the healthcare policy and carrier that is right for them. GoHealth has enrolled millions of people in Medicare plans and individual and family plans. For more information, visit https www.gohealth.com.
| Investor Relations |
| IR gohealth.com |
| Media Relations |
| Pressinquiries gohealth.com |
(1)Adjusted EBITDA is a non-GAAP measure. For a definition of Adjusted EBITDA and a reconciliation to the most comparable GAAP measure, please see below.
Forward-Looking Statements
This release contains forward-looking statements. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts contained in this press release may be forward-looking statements. Statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, including, among others, statements regarding our expected growth, level of cash flow, future capital expenditures and debt service obligations are forward-looking statements.
In some cases, you can identify forward-looking statements by terms, such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "targets," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although the we believe that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements.
These forward-looking statements speak only as of the date of this release and are subject to a number of important factors that could cause actual results to differ materially from those in the forward-looking statements, including, but are not limited to, the following the marketing and sale of Medicare plans are subject to numerous, complex and frequently changing laws, regulations and guidelines our business may be harmed if we lose our relationships with carriers or if our relationships with carriers change our failure to grow our customer base or retain our existing customers carriers may reduce the commissions paid to us and change their underwriting practices in ways that reduce the number of, or impact the renewal or approval rates of, insurance policies sold through our platform factors that impact our estimate of LTV (as defined below) may be adversely impacted our management and independent auditors have identified a material weakness in our internal controls over financial reporting, and we may be unable to develop, implement and maintain appropriate controls in future periods, which may lead to errors or omissions in our financial statements the potential delisting of our common stock from the Nasdaq Global Market volatility in general economic conditions, including inflation, interest rates, and other commodity prices and exchange rates may impact our financial position and performance our ability to borrow under the Credit Agreement is subject to ongoing compliance with a number of financial covenants, affirmative covenants, and other restrictions, which may limit our operations and our ability to take certain actions we currently depend on a small group of carriers for a substantial portion of our revenue information technology system failures could interrupt our operations our ability to sell Medicare-related health insurance plans is largely dependent on our licensed health insurance agents operating and growing our business may require additional capital our strategic focus on cash flow optimization may lead to decreased revenue or otherwise adversely affect our business we may lose key employees or fail to attract qualified employees our operations may be adversely impacted by a reduction in employee headcount or other similar actions the Founders (as defined in our Annual Report on Form 10-K for the year ended December 31, 2021 (the "2021 Form 10-K")) and Centerbridge (as defined in the 2021 Form 10-K) have significant influence over us, including control over decisions that require the approval of stockholders and other important factors described in the section titled "Risk Factors" in our 2021 Form 10-K, and the section titled "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, and in our other filings with the Securities and Exchange Commission.
The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this press release, as well as the cautionary statements and other risk factors set forth in the 2021 Form 10-K, Quarterly Report on Form 10-Q for the first quarter ended March 31, 2022 and other SEC filings. If one or more events related to these or other risks or uncertainties materialize, or our underlying assumptions prove to be incorrect, actual results may differ materially from what we anticipate. Many of the important factors that will determine these results are beyond our ability to control or predict. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and, except as otherwise required by law, we do not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time to time, and it is not possible for us to predict which will arise. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.
Use of Non-GAAP Financial Measures and Key Performance Indicators
In this press release, we use supplemental measures of our performance that are derived from our consolidated financial information, but which are not presented in our Consolidated Financial Statements prepared in accordance with Generally Accepted Accounting Principles ("GAAP"). These non-GAAP financial measures include net income (loss) before interest expense, income tax expense (benefit) and depreciation and amortization expense ("EBITDA") Adjusted EBITDA and Adjusted EBITDA margin. Adjusted EBITDA is the primary financial performance measure used by management to evaluate its business and monitor its results of operations.
Adjusted EBITDA represents, as applicable for the period, EBITDA as further adjusted for certain items summarized below in this press release. Adjusted EBITDA margin represents Adjusted EBITDA divided by net revenues.
We use non-GAAP financial measures to supplement financial information presented on a GAAP basis. We believe that excluding certain items from our GAAP results allows management to better understand our consolidated financial performance from period to period and better project our future consolidated financial performance as forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, we believe these non-GAAP financial measures provide our stakeholders with useful information to help them evaluate our operating results by facilitating an enhanced understanding of our operating performance and enabling them to make more meaningful period to period comparisons. There are limitations to the use of the non-GAAP financial measures presented in this press release. For example,
our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes.
The non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for net income (loss) prepared in accordance with GAAP, and should be read only in conjunction with financial information presented on a GAAP basis. Reconciliations of each of EBITDA and Adjusted EBITDA to its most directly comparable GAAP financial measure, net income (loss), are presented in the tables below in this press release. We encourage you to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future periods, we may exclude similar items, may incur income and expenses similar to these excluded items and include other expenses, costs and non-recurring items.
"Adjusted EBITDA" represents, as applicable for the period, EBITDA as further adjusted for certain items summarized below in this press release.
"Adjusted EBITDA Margin" refers to Adjusted EBITDA divided by net revenues.
"Approved Submissions" refer to Submitted Policies approved by carriers for the identified product during the indicated period.
"LTV Per Approved Submission" refers to the Lifetime Value of Commissions per Approved Submission, which we define as (i) aggregate commissions estimated to be collected over the estimated life of all commissionable Approved Submissions for the relevant period based on multiple factors, including but not limited to, contracted commission rates, carrier mix and expected policy persistency with applied constraints, excluding revenue adjustments recorded in the period, but relating to performance obligations satisfied in prior periods, divided by (ii) the number of commissionable Approved Submissions for such period.
"Submitted Policies" refer to completed applications that, with respect to each such application, the consumer has authorized us to submit to the carrier.
The following tables set forth the components of our results of operations for the periods indicated (unaudited)
| (in thousands, except percentages and per share amounts) | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | |||||||||||||||||||
| Dollars | % of Net Revenues | Dollars | % of Net Revenues | $ Change | % Change | ||||||||||||||||
| Net revenues | |||||||||||||||||||||
| Commission | $ | 118,038 | 74.4 | % | $ | 147,508 | 74.9 | % | $ | (29,470) | (20.0) | % | |||||||||
| Enterprise | 40,616 | 25.6 | % | 49,394 | 25.1 | % | (8,778) | (17.8) | % | ||||||||||||
| Net revenues | 158,654 | 100.0 | % | 196,902 | 100.0 | % | (38,248) | (19.4) | % | ||||||||||||
| Operating expenses | |||||||||||||||||||||
| Cost of revenue | 51,074 | 32.2 | % | 37,442 | 19.0 | % | 13,632 | 36.4 | % | ||||||||||||
| Marketing and advertising | 44,714 | 28.2 | % | 55,735 | 28.3 | % | (11,021) | (19.8) | % | ||||||||||||
| Customer care and enrollment | 66,542 | 41.9 | % | 61,927 | 31.5 | % | 4,615 | 7.5 | % | ||||||||||||
| Technology | 10,749 | 6.8 | % | 11,983 | 6.1 | % | (1,234) | (10.3) | % | ||||||||||||
| General and administrative | 38,106 | 24.0 | % | 25,297 | 12.8 | % | 12,809 | 50.6 | % | ||||||||||||
| Amortization of intangible assets | 23,515 | 14.8 | % | 23,515 | 11.9 | % | - | - | % | ||||||||||||
| Operating lease impairment charges | 24,995 | 15.8 | % | - | - | % | 24,995 | NM | |||||||||||||
| Total operating expenses | 259,695 | 163.7 | % | 215,899 | 109.6 | % | 43,796 | 20.3 | % | ||||||||||||
| Income (loss) from operations | (101,041) | (63.7) | % | (18,997) | (9.6) | % | (82,044) | 431.9 | % | ||||||||||||
| Interest expense | 12,724 | 8.0 | % | 8,277 | 4.2 | % | 4,447 | 53.7 | % | ||||||||||||
| Loss on extinguishment of debt | - | - | % | 11,935 | 6.1 | % | (11,935) | N M | |||||||||||||
| Other (income) expense | (13) | - | % | 44 | - | % | (57) | N M | |||||||||||||
| Income (loss) before income taxes | (113,752) | (71.7) | % | (39,253) | (19.9) | % | (74,499) | 189.8 | % | ||||||||||||
| Income tax expense (benefit) | - | - | % | (32) | - | % | 32 | N M | |||||||||||||
| Net income (loss) | $ | (113,752) | (71.7) | % | $ | (39,221) | (19.9) | % | $ | (74,531) | 190.0 | % | |||||||||
| Net income (loss) attributable to noncontrolling interests | (69,933) | (44.1) | % | (27,217) | (13.8) | % | (42,716) | 156.9 | % | ||||||||||||
| Net income (loss) attributable to GoHealth, Inc. | $ | (43,819) | (27.6) | % | $ | (12,004) | (6.1) | % | $ | (31,815) | 265.0 | % | |||||||||
| Net income (loss) per share | |||||||||||||||||||||
| Net income (loss) per share of common stock - basic and diluted | $ | (0.35) | $ | (0.12) | |||||||||||||||||
| Weighted-average shares of Class A common stock outstanding - basic and diluted | 124,440 | 102,300 | |||||||||||||||||||
| Non-GAAP financial measures | |||||||||||||||||||||
| EBITDA | $ | (74,617) | $ | (5,238) | |||||||||||||||||
| Adjusted EBITDA | $ | (31,741) | $ | 14,296 | |||||||||||||||||
| Adjusted EBITDA margin | (20.0) | % | 7.3 | % |
_________________________
| (in thousands, except percentages and per share amounts) | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | |||||||||||||||||||
| Dollars | % of Net Revenues | Dollars | % of Net Revenues | $ Change | % Change | ||||||||||||||||
| Net revenues | |||||||||||||||||||||
| Commission | $ | 327,677 | 76.3 | % | $ | 321,489 | 80.2 | % | $ | 6,188 | 1.9 | % | |||||||||
| Enterprise | 101,570 | 23.7 | % | 79,592 | 19.8 | % | 21,978 | 27.6 | % | ||||||||||||
| Net revenues | 429,247 | 100.0 | % | 401,081 | 100.0 | % | 28,166 | 7.0 | % | ||||||||||||
| Operating expenses | |||||||||||||||||||||
| Cost of revenue | 118,997 | 27.7 | % | 85,817 | 21.4 | % | 33,180 | 38.7 | % | ||||||||||||
| Marketing and advertising | 128,747 | 30.0 | % | 110,219 | 27.5 | % | 18,528 | 16.8 | % | ||||||||||||
| Customer care and enrollment | 144,997 | 33.8 | % | 109,021 | 27.2 | % | 35,976 | 33.0 | % | ||||||||||||
| Technology | 23,508 | 5.5 | % | 21,600 | 5.4 | % | 1,908 | 8.8 | % | ||||||||||||
| General and administrative | 67,323 | 15.7 | % | 44,982 | 11.2 | % | 22,341 | 49.7 | % | ||||||||||||
| Amortization of intangible assets | 47,029 | 11.0 | % | 47,029 | 11.7 | % | - | - | % | ||||||||||||
| Operating lease impairment charges | 24,995 | 5.8 | % | - | - | % | 24,995 | NM | |||||||||||||
| Total operating expenses | 555,596 | 129.4 | % | 418,668 | 104.4 | % | 136,928 | 32.7 | % | ||||||||||||
| Income (loss) from operations | (126,349) | (29.4) | % | (17,587) | (4.4) | % | (108,762) | 618.4 | % | ||||||||||||
| Interest expense | 24,122 | 5.6 | % | 16,965 | 4.2 | % | 7,157 | 42.2 | % | ||||||||||||
| Loss on extinguishment of debt | - | - | % | 11,935 | 3.0 | % | (11,935) | N M | |||||||||||||
| Other (income) expense | 50 | - | % | 57 | - | % | (7) | (12.3) | % | ||||||||||||
| Income (loss) before income taxes | (150,521) | (35.1) | % | (46,544) | (11.6) | % | (103,977) | 223.4 | % | ||||||||||||
| Income tax expense (benefit) | 472 | 0.1 | % | (63) | - | % | 535 | N M | |||||||||||||
| Net income (loss) | $ | (150,993) | (35.2) | % | $ | (46,481) | (11.6) | % | $ | (104,512) | 224.8 | % | |||||||||
| Net loss attributable to noncontrolling interests | (93,691) | (21.8) | % | (32,390) | (8.1) | % | $ | (61,301) | 189.3 | % | |||||||||||
| Net loss attributable to GoHealth, Inc. | $ | (57,302) | (13.3) | % | $ | (14,091) | (3.5) | % | $ | (43,211) | 306.7 | % | |||||||||
| Net income (loss) per share | |||||||||||||||||||||
| Net income (loss) per share of common stock - basic and diluted | $ | (0.48) | $ | (0.14) | |||||||||||||||||
| Weighted-average shares of Class A common stock outstanding - basic and diluted | 120,346 | 97,349 | |||||||||||||||||||
| Non-GAAP financial measures | |||||||||||||||||||||
| EBITDA | $ | (74,040) | $ | 21,526 | |||||||||||||||||
| Adjusted EBITDA | $ | (20,668) | $ | 46,352 | |||||||||||||||||
| Adjusted EBITDA margin | (4.8) | % | 11.6 | % |
_________________________
The following tables set forth the reconciliations of GAAP net income (loss) to EBITDA and Adjusted EBITDA for the periods indicated (unaudited)
| (in thousands) | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | ||||||
| Net revenues | $ | 158,654 | $ | 196,902 | ||||
| Net income (loss) | (113,752) | (39,221) | ||||||
| Interest expense | 12,724 | 8,277 | ||||||
| Income tax expense (benefit) | - | (32) | ||||||
| Depreciation and amortization expense | 26,411 | 25,738 | ||||||
| EBITDA | (74,617) | (5,238) | ||||||
| Operating lease impairment charges (1) | 24,995 | - | ||||||
| Share-based compensation expense (2) | 14,257 | 7,599 | ||||||
| Severance costs (3) | 3,624 | - | ||||||
| Loss on extinguishment of debt (4) | - | 11,935 | ||||||
| Adjusted EBITDA | $ | (31,741) | $ | 14,296 | ||||
| Adjusted EBITDA margin | (20.0) | % | 7.3 | % |
_________________________
(1)Represents the operating lease impairment charge for the three and six months ended June 30, 2022, reducing the carrying value of the associated ROU assets and leasehold improvements to the estimated fair values.
(2)Represents non-cash share-based compensation expense relating to equity awards, as well share-based compensation expense relating to liability classified awards that will be settled in cash.
(3)Represents costs associated with the termination of employment and associated fees.
(4)Represents the loss on debt extinguishment related to the Initial Term Loan Facility.
| (in thousands) | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||||
| Net revenues | $ | 429,247 | $ | 401,081 | ||||
| Net income (loss) | (150,993) | (46,481) | ||||||
| Interest expense | 24,122 | 16,965 | ||||||
| Income tax expense (benefit) | 472 | (63) | ||||||
| Depreciation and amortization expense | 52,359 | 51,105 | ||||||
| EBITDA | (74,040) | 21,526 | ||||||
| Operating lease impairment charges (1) | 24,995 | - | ||||||
| Share-based compensation expense (2) | 19,412 | 12,711 | ||||||
| Severance costs (3) | 5,015 | - | ||||||
| Loss on extinguishment of debt (4) | - | 11,935 | ||||||
| Professional services (5) | 3,950 | - | ||||||
| Legal fees (6) | - | 180 | ||||||
| Adjusted EBITDA | $ | (20,668) | $ | 46,352 | ||||
| Adjusted EBITDA margin | (4.8) | % | 11.6 | % |
_________________________
(1)Represents the operating lease impairment charge for the three and six months ended June 30, 2022, reducing the carrying value of the associated ROU assets and leasehold improvements to the estimated fair values.
(2)Represents non-cash share-based compensation expense relating to equity awards, as well share-based compensation expense relating to liability classified awards that will be settled in cash.
(3)Represents costs associated with the termination of employment and associated fees.
(4)Represents the loss on debt extinguishment related to the Initial Term Loan Facility.
(5)Represents costs associated with non-recurring consulting fees.
(6)Represents non-recurring legal fees unrelated to our core operations.
The following table summarizes share-based compensation expense by operating function for the periods indicated (unaudited)
| (in thousands) | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||||||||||
| Marketing and advertising | $ | 215 | $ | 426 | $ | 656 | $ | 764 | ||||||||
| Customer care and enrollment | 624 | 1,043 | 1,255 | 1,839 | ||||||||||||
| Technology | 627 | 1,133 | 1,609 | 1,880 | ||||||||||||
| General and administrative | 12,791 | 4,997 | 15,892 | 8,228 | ||||||||||||
| Total share-based compensation expense | $ | 14,257 | $ | 7,599 | $ | 19,412 | $ | 12,711 |
The following table sets forth our balance sheets for the periods indicated (unaudited)
| (in thousands, except per share amounts) | Jun. 30, 2022 | Dec. 31, 2021 | ||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 76,156 | $ | 84,361 | ||||
| Accounts receivable, net of allowance for doubtful accounts of $905 in 2022 and $558 in 2021 | 38,250 | 17,276 | ||||||
| Commissions receivable - current | 198,647 | 268,663 | ||||||
| Prepaid expense and other current assets | 19,955 | 58,695 | ||||||
| Total current assets | 333,008 | 428,995 | ||||||
| Commissions receivable - non-current | 961,999 | 993,844 | ||||||
| Operating lease ROU asset | 22,987 | 23,462 | ||||||
| Other long-term assets | 2,437 | 3,608 | ||||||
| Property, equipment, and capitalized software, net | 29,986 | 24,273 | ||||||
| Intangible assets, net | 547,640 | 594,669 | ||||||
| Total assets | $ | 1,898,057 | $ | 2,068,851 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 14,641 | $ | 39,843 | ||||
| Accrued liabilities | 33,234 | 52,788 | ||||||
| Commissions payable - current | 60,294 | 104,160 | ||||||
| Short-term operating lease liability | 9,998 | 6,126 | ||||||
| Deferred revenue | 2,691 | 536 | ||||||
| Current portion of long-term debt | 5,270 | 5,270 | ||||||
| Other current liabilities | 15,764 | 8,344 | ||||||
| Total current liabilities | 141,892 | 217,067 | ||||||
| Non-current liabilities | ||||||||
| Commissions payable - non-current | 291,990 | 274,403 | ||||||
| Long-term operating lease liability | 40,947 | 19,776 | ||||||
| Long-term debt, net of current portion | 662,018 | 665,115 | ||||||
| Other non-current liabilities | 2,889 | - | ||||||
| Total non-current liabilities | 997,844 | 959,294 | ||||||
| Stockholders' equity | ||||||||
| Class A common stock - $0.0001 par value 1,100,000 shares authorized 131,965 and 115,487 shares issued 131,776 and 115,487 shares outstanding at June 30, 2022 and December 31, 2021, respectively. | 13 | 11 | ||||||
| Class B common stock - $0.0001 par value 579,555 and 587,360 shares authorized 197,547 and 205,352 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively. | 20 | 21 | ||||||
| Preferred stock - $0.0001 par value 20,000 shares authorized no shares issued and outstanding at June 30, 2022 and December 31, 2021. | - | - | ||||||
| Treasury stock - at cost 189 shares of Class A common stock at June 30, 2022 | (344) | - | ||||||
| Additional paid-in capital | 612,627 | 561,447 | ||||||
| Accumulated other comprehensive income (loss) | (234) | (59) | ||||||
| Accumulated deficit | (265,619) | (208,317) | ||||||
| Total stockholders' equity attributable to GoHealth, Inc. | 346,463 | 353,103 | ||||||
| Non-controlling interests | 411,858 | 539,387 | ||||||
| Total stockholders' equity | 758,321 | 892,490 | ||||||
| Total liabilities and stockholders' equity | $ | 1,898,057 | $ | 2,068,851 |
The following table sets forth our statements of cash flows for the periods indicated (unaudited)
| Six months ended Jun. 30, | ||||||||
| (in thousands) | 2022 | 2021 | ||||||
| Operating Activities | ||||||||
| Net income (loss) | $ | (150,993) | $ | (46,481) | ||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities | ||||||||
| Share-based compensation | 17,293 | 12,711 | ||||||
| Depreciation and amortization | 5,330 | 4,076 | ||||||
| Amortization of intangible assets | 47,029 | 47,029 | ||||||
| Amortization of debt discount and issuance costs | 1,381 | 1,262 | ||||||
| Operating lease impairment charges | 24,995 | - | ||||||
| Loss on extinguishment of debt | - | 11,935 | ||||||
| Non-cash lease expense | 2,862 | 2,451 | ||||||
| Other non-cash items | 29 | (846) | ||||||
| Changes in assets and liabilities, net of acquisition | ||||||||
| Accounts receivable | (21,119) | (2,702) | ||||||
| Commissions receivable | 101,928 | (63,675) | ||||||
| Prepaid expenses and other assets | 39,795 | (11,778) | ||||||
| Accounts payable | (25,885) | 6,114 | ||||||
| Accrued liabilities | (19,898) | 3,993 | ||||||
| Deferred revenue | 2,155 | (36) | ||||||
| Commissions payable | (26,279) | 4,742 | ||||||
| Operating lease liabilities | (2,993) | (2,406) | ||||||
| Other liabilities | 10,747 | 1,361 | ||||||
| Net cash provided by (used in) operating activities | 6,377 | (32,250) | ||||||
| Investing Activities | ||||||||
| Purchases of property, equipment and software | (9,658) | (7,909) | ||||||
| Net cash used in investing activities | (9,658) | (7,909) | ||||||
| Financing Activities | ||||||||
| Borrowings under term loans | - | 310,000 | ||||||
| Repayment of borrowings | (2,635) | (296,835) | ||||||
| Call premium paid for debt extinguishment | - | (5,910) | ||||||
| Debt issuance cost payments | (1,725) | (1,608) | ||||||
| Principal payments under finance lease obligations | (103) | (154) | ||||||
| Cash received on advancement to NVX Holdings, Inc. | - | 3,395 | ||||||
| Net cash (used in) provided by financing activities | (4,463) | 8,888 | ||||||
| Effect of exchange rate changes on cash and cash equivalents | (461) | (100) | ||||||
| Increase in cash and cash equivalents | (8,205) | (31,371) | ||||||
| Cash and cash equivalents at beginning of period | 84,361 | 144,234 | ||||||
| Cash and cash equivalents at end of period | $ | 76,156 | $ | 112,863 | ||||
| Supplemental Disclosure of Cash Flow Information | ||||||||
| Non-cash investing and financing activities | ||||||||
| Purchases of property, equipment and software included in accounts payable | $ | 683 | $ | 2,233 |
The following tables set forth operating segment results for the periods indicated (unaudited)
| (in thousands, except percentages) | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | |||||||||||||||||||
| Dollars | % of Net Revenues | Dollars | % of Net Revenues | $ Change | % Change | ||||||||||||||||
| Net revenues | |||||||||||||||||||||
| Medicare - Internal | $ | 103,685 | 65.4 | % | $ | 160,433 | 81.6 | % | $ | (56,748) | (35.4) | % | |||||||||
| Medicare - External | 50,103 | 31.6 | % | 31,379 | 15.9 | % | 18,724 | 59.7 | % | ||||||||||||
| IFP and Other - Internal | 4,245 | 2.7 | % | 3,788 | 1.9 | % | 457 | 12.1 | % | ||||||||||||
| IFP and Other - External | 621 | 0.4 | % | 1,302 | 0.7 | % | (681) | (52.3) | % | ||||||||||||
| Net revenues | 158,654 | 100.0 | % | 196,902 | 100.0 | % | (38,248) | (19.4) | % | ||||||||||||
| Segment profit (loss) | |||||||||||||||||||||
| Medicare - Internal | (11,040) | (7.0) | % | 31,257 | 15.9 | % | (42,297) | (135.3) | % | ||||||||||||
| Medicare - External | (5,635) | (3.6) | % | (1,688) | (0.9) | % | (3,947) | 233.8 | % | ||||||||||||
| IFP and Other - Internal | 1,582 | 1.0 | % | (800) | (0.4) | % | 2,382 | (297.8) | % | ||||||||||||
| IFP and Other - External | (411) | (0.3) | % | (57) | - | % | (354) | 621.1 | % | ||||||||||||
| Segment profit (loss) | (15,504) | (9.8) | % | 28,712 | 14.6 | % | (44,216) | (154.0) | % | ||||||||||||
| Corporate expense | 37,027 | 23.3 | % | 24,194 | 12.3 | % | 12,833 | 53.0 | % | ||||||||||||
| Amortization of intangible assets | 23,515 | 14.8 | % | 23,515 | 11.9 | % | - | - | % | ||||||||||||
| Operating lease impairment charges | 24,995 | 15.8 | % | - | - | % | 24,995 | N M | |||||||||||||
| Loss on extinguishment of debt | - | - | % | 11,935 | 6.1 | % | (11,935) | N M | |||||||||||||
| Interest expense | 12,724 | 8.0 | % | 8,277 | 4.2 | % | 4,447 | 53.7 | % | ||||||||||||
| Other (income) expense | (13) | - | % | 44 | - | % | (57) | N M | |||||||||||||
| Income (loss) before income taxes | $ | (113,752) | (71.7) | % | $ | (39,253) | (19.9) | % | $ | (74,499) | 189.8 | % |
_________________________
| Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||||||||||||||||||
| (in thousands, except percentages) | Dollars | % of Net Revenues | Dollars | % of Net Revenues | $ Change | % Change | |||||||||||||||
| Net revenues | |||||||||||||||||||||
| Medicare - Internal | $ | 307,530 | 71.6 | % | $ | 317,786 | 79.2 | % | $ | (10,256) | (3.2) | % | |||||||||
| Medicare - External | 111,589 | 26.0 | % | 70,879 | 17.7 | % | 40,710 | 57.4 | % | ||||||||||||
| IFP and Other - Internal | 8,445 | 2.0 | % | 7,763 | 1.9 | % | 682 | 8.8 | % | ||||||||||||
| IFP and Other - External | 1,683 | 0.4 | % | 4,653 | 1.2 | % | (2,970) | (63.8) | % | ||||||||||||
| Net revenues | 429,247 | 100.0 | % | 401,081 | 100.0 | % | 28,166 | 7.0 | % | ||||||||||||
| Segment profit (loss) | |||||||||||||||||||||
| Medicare - Internal | 23,799 | 5.5 | % | 77,700 | 19.4 | % | (53,901) | (69.4) | % | ||||||||||||
| Medicare - External | (13,428) | (3.1) | % | (2,319) | (0.6) | % | (11,109) | 479.0 | % | ||||||||||||
| IFP and Other - Internal | 2,172 | 0.5 | % | (1,529) | (0.4) | % | 3,701 | (242.1) | % | ||||||||||||
| IFP and Other - External | (669) | (0.2) | % | 103 | - | % | (772) | (749.5) | % | ||||||||||||
| Segment profit (loss) | 11,874 | 2.8 | % | 73,955 | 18.4 | % | (62,081) | (83.9) | % | ||||||||||||
| Corporate expense | 66,199 | 15.4 | % | 44,513 | 11.1 | % | 21,686 | 48.7 | % | ||||||||||||
| Amortization of intangible assets | 47,029 | 11.0 | % | 47,029 | 11.7 | % | - | - | % | ||||||||||||
| Operating lease impairment charges | 24,995 | 5.8 | % | - | - | % | 24,995 | N M | |||||||||||||
| Loss on extinguishment of debt | - | - | % | 11,935 | 3.0 | % | (11,935) | N M | |||||||||||||
| Interest expense | 24,122 | 5.6 | % | 16,965 | 4.2 | % | 7,157 | 42.2 | % | ||||||||||||
| Other (income) expense | 50 | - | % | 57 | - | % | (7) | (12.3) | % | ||||||||||||
| Income (loss) before income taxes | $ | (150,521) | (35.1) | % | $ | (46,544) | (11.6) | % | $ | (103,977) | 223.4 | % |
_________________________
The following table presents the number of Submitted Policies by product for the Medicare segments for the three and six months ended June 30, 2022 and 2021, for those submissions that are commissionable (compensated through commissions received from carriers)
| Medicare - Total Commissionable Submitted Policies | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||
| Medicare Advantage | 167,507 | 153,163 | 453,616 | 326,037 | ||||
| Medicare Supplement | 194 | 1,022 | 696 | 2,126 | ||||
| Prescription Drug Plans | 4,935 | 2,374 | 11,460 | 4,967 | ||||
| Total Medicare | 172,636 | 156,559 | 465,772 | 333,130 |
The following tables present the number of Approved Submissions by product relating to commissionable policies for the Medicare segments for three and six months ended June 30, 2022 and 2021. Only commissionable policies are used to calculate LTV.
| Medicare - Internal Commissionable Approved Submissions | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||
| Medicare Advantage | 93,585 | 121,299 | 282,513 | 250,185 | ||||
| Medicare Supplement | 64 | 268 | 218 | 519 | ||||
| Prescription Drug Plans | 1,874 | 2,033 | 4,873 | 4,317 | ||||
| Total Medicare | 95,523 | 123,600 | 287,604 | 255,021 |
| Medicare - External Commissionable Approved Submissions | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||
| Medicare Advantage | 67,495 | 31,450 | 155,443 | 73,691 | ||||
| Medicare Supplement | 49 | 665 | 265 | 1,396 | ||||
| Prescription Drug Plans | 2,939 | 236 | 6,113 | 525 | ||||
| Total Medicare | 70,483 | 32,351 | 161,821 | 75,612 |
The following table presents the LTV per Approved Submission by product for the Medicare segments for the three and six months ended June 30, 2022 and 2021
| LTV per Approved Submission | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||||||
| Medicare Advantage | $ | 739 | $ | 850 | $ | 750 | $ | 853 | ||||
| Medicare Supplement | $ | 805 | $ | 846 | $ | 834 | $ | 821 | ||||
| Prescription Drug Plans | $ | 203 | $ | 215 | $ | 203 | $ | 215 |
The following table presents the number of Submitted Policies by product for the Medicare segments for the three and six months ended June 30, 2022 and 2021, for those submissions that are non-commissionable (compensated via hourly fees and enrollment fees) and do not result in commission revenue
| Medicare - Total Non-Commissionable Submitted Policies | Three months ended Jun. 30, 2022 | Three months ended Jun. 30, 2021 | Six months ended Jun. 30, 2022 | Six months ended Jun. 30, 2021 | ||||
| Medicare Advantage | 2,750 | 3,232 | 7,237 | 9,171 | ||||
| Medicare Supplement | 1,794 | 2,042 | 3,985 | 3,692 | ||||
| Prescription Drug Plans | 731 | 791 | 1,560 | 1,676 | ||||
| Total Medicare | 5,275 | 6,065 | 12,782 | 14,539 |