-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IzoG95Jd/yQhKFCr3W3vkIyGhGM11ZCcqWrMoiWXV4/uyHVEX9fdQj1GtqHATUv9 wiMn0ZescYajt0XaT8HApg== 0001193125-07-033059.txt : 20070215 0001193125-07-033059.hdr.sgml : 20070215 20070215162003 ACCESSION NUMBER: 0001193125-07-033059 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20070215 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20070215 DATE AS OF CHANGE: 20070215 FILER: COMPANY DATA: COMPANY CONFORMED NAME: eHealth, Inc. CENTRAL INDEX KEY: 0001333493 STANDARD INDUSTRIAL CLASSIFICATION: INSURANCE AGENTS BROKERS & SERVICES [6411] IRS NUMBER: 770470789 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33071 FILM NUMBER: 07627721 BUSINESS ADDRESS: STREET 1: 440 EAST MIDDLEFIELD ROAD CITY: MOUNTAIN VIEW STATE: CA ZIP: 94043 BUSINESS PHONE: 650-584-2700 MAIL ADDRESS: STREET 1: 440 EAST MIDDLEFIELD ROAD CITY: MOUNTAIN VIEW STATE: CA ZIP: 94043 8-K 1 d8k.htm FORM 8-K Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


FORM 8-K

 


CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (date of earliest event reported): February 15, 2007

 


EHEALTH, INC.

(Exact Name of Registrant as Specified in its Charter)

 


 

Delaware    001-33071    56-2357876

(State or other jurisdiction

of incorporation)

   (Commission File Number)   

(I.R.S. Employer

Identification No.)

440 EAST MIDDLEFIELD ROAD

MOUNTAIN VIEW, CALIFORNIA 94043

(Address of principal executive offices) (Zip Code)

(650) 584-2700

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since last report.)

 


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

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

 

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

 

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

 

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

 



Section 2 — Financial Information

 

Item 2.02. Results of Operations and Financial Condition.

On February 15, 2007, eHealth, Inc. issued a press release announcing its financial results for the quarter and year ended December 31, 2006. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

The information in Item 2.02 of this report and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended. Except as shall be expressly set forth by specific reference in such filing, the information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing with the Securities and Exchange Commission made by eHealth, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

Section 9 — Financial Statements and Exhibits

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit No.  

Description

99.1   Press Release of eHealth, Inc. dated February 15, 2007.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: February 15, 2007  

/ s / STUART M. HUIZINGA

  Stuart M. Huizinga
  Chief Financial Officer
  (Principal Financial and Accounting Officer)


EXHIBIT INDEX

 

Exhibit No.  

Description

99.1   Press Release of eHealth, Inc. dated February 15, 2007.
EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

eHealth, Inc. Announces Fourth Quarter and Full Year 2006 Results

Fourth Quarter Highlights

 

   

Revenue of $17.4 million, up 49% year-over-year

 

   

Operating income of $2.8 million, or 16% of revenue

 

   

Net income of $11.0 million, including a $7.4 million tax benefit, or $0.45 per share on a diluted basis

 

   

Cash flow from operations of $4.9 million, up 344% year-over-year

 

   

Completed initial public offering during October 2006, resulting in net proceeds of approximately $70.2 million

MOUNTAIN VIEW, Calif.—February 15, 2007— eHealth, Inc. (NASDAQ: EHTH), the leading online source of health insurance for individuals, families and small businesses, today announced its financial results for the fourth quarter and full year ended December 31, 2006.

“Our fourth quarter results show the significant market and financial progress we are making as a company,” said Gary Lauer, chief executive officer of eHealth. “In particular, our fourth quarter revenue growth, operating margin and cash flow illustrate the power and leverage of our financial model.”

Fourth Quarter Results

For the fourth quarter ended December 31, 2006, revenue totaled $17.4 million, representing a 49% increase over revenue of $11.7 million for the fourth quarter of 2005. The increase in revenue was driven primarily by growth in commission revenue received from health insurance carriers.

Operating income increased to $2.8 million for the fourth quarter of 2006, compared to operating income of $0.1 million for the fourth quarter of 2005. Operating margins improved to 16% in the fourth quarter of 2006, up from 12% in the third quarter of 2006 computed on a non-GAAP basis by excluding from the third quarter a $0.7 million revenue item that had previously been deferred and was recognized in a lump-sum in the third quarter. This was also up from 1% in the fourth quarter of 2005.

Net income for the fourth quarter of 2006, which included a $7.4 million income tax benefit from a partial reduction of the valuation allowance against deferred tax assets, was $11.0 million, or $0.45 per share on a diluted basis. Excluding the $7.4 million income tax benefit, non-GAAP net income for the fourth quarter of 2006 was $3.6 million, or $0.15 per diluted share, compared to net income of $0.2 million, or $0.01 per diluted share, for the fourth quarter of 2005.

During the fourth quarter of 2006, cash flow from operations increased to $4.9 million, compared to $1.1 million for the same period in 2005. The Company ended the fourth quarter of 2006 with $90.3 million of cash and cash equivalents, compared with $9.4 million as of December 31, 2005.

Full Year Results

For the year ended December 31, 2006, revenue totaled $61.3 million, representing a 47% increase over revenue of $41.8 million for the year ended December 31, 2005.

Operating income increased to $8.0 million during the year ended December 31, 2006, compared to an operating loss of $0.6 million during the year ended December 31, 2005. Operating margins improved to 13% for the year ended December 31, 2006, up from an operating deficit of 2% for the year ended December 31, 2005.


Net income for the year ended December 31, 2006, which included the income tax benefit of $7.4 million, was $16.5 million, or $0.80 per share on a diluted basis. Excluding the $7.4 million income tax benefit, non-GAAP net income for the year ended December 31, 2006 was $9.0 million, or $0.44 per diluted share, compared with a net loss of $0.4 million, or $(0.09) per diluted share, for the year ended December 31, 2005.

During the year ended December 31, 2006, cash flow from operations totaled $11.4 million, representing a 336% increase compared to cash flow from operations of $2.6 million for the year ended December 31, 2005.

Initial Public Offering

In October 2006, the Company completed the initial public offering of 5,750,000 shares of common stock at a price of $14 per share, resulting in cash proceeds of approximately $70.2 million, net of offering expenses and underwriters’ discounts and commissions.

Guidance

eHealth is providing guidance for its full year ending December 31, 2007 based on information available as of February 15, 2007:

 

   

Total revenue expected to be in the range of $81 million to $84 million

 

   

Non-GAAP net income, excluding stock-based compensation expense, expected to be in the range of $10.5 million to $12.0 million. The effective tax rate, if it were computed based on pre-tax earnings before stock-based compensation, is expected to range from approximately 39% to 40%.

 

   

Non-GAAP earnings per diluted share, excluding stock-based compensation expense, expected to be in the range of $0.40 to $0.45 per share

 

   

Cash flow from operations expected to be in the range of $19 million to $21 million

Webcast and Conference Call Information

A Webcast and conference call will be held today, Thursday, February 15, 2007 at 5:00 p.m. (EST) / 2:00 p.m. (PST). The Webcast will be available live on the Investor Relations section on our website at http://ir.ehealthinsurance.com. Individuals interested in listening to the conference call may do so by dialing 866-202-0886 for domestic callers and 617-213-8841 for international callers. The participant passcode is 54330533. A telephone replay will be available two hours following the conclusion of the call for a period of 30 days and can be accessed by dialing 888-286-8010 for domestic callers and 617-801-6888 for international callers. The call ID for the replay is 19493974. The archived Webcast will also be available on our website.

About eHealth, Inc.

eHealth, Inc. is the parent company of eHealthInsurance, the leading online source of health insurance for individuals, families and small businesses. eHealthInsurance presents complex health insurance information in an objective, user-friendly format, enabling the research, analysis, comparison and purchase of health insurance products that best meet consumers' needs. eHealth and eHealthInsurance are registered trademarks of eHealthInsurance Services, Inc.

eHealth, Inc. was founded in 1997 and its technology was responsible for the nation's first Internet-based sale of a health insurance policy. The Company is headquartered in Mountain View, California. Additional information can be found at the Company's website, www.ehealthinsurance.com.

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 the Company’s market and financial progress, the power and leverage of the Company’s financial model, total revenue, net income, effective tax rate, earnings per diluted share and cash flow from operations for 2007. These forward-looking statements are inherently subject to various risks and uncertainties that could cause actual results to differ materially from the statements made, including risks associated with acceptance of the internet as a medium for the purchase of health insurance, the Company’s ability to increase its membership base and expand its relationships with health insurance carriers and marketing partners, retention of the Company’s members, increased rates of member turnover, changes in the Company’s relationships with insurance carriers, system failures or capacity constraints, dependence upon Internet search engines to attract consumers who


visit the Company’s website, the performance, reliability and availability of the Company’s ecommerce platform and underlying network infrastructure, the effectiveness of the Company’s marketing and public relations efforts, exposure to online commerce security risks, reliance on marketing partners for the sale of health insurance, competition, protection of intellectual property and intellectual property rights claims, regulatory penalties and negative publicity, compliance with insurance and other laws and regulations, and changes in laws and regulations. Other factors that could cause operating, financial and other results to differ are described in the Company’s most recent Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission and available on the investor relations page of the Company’s website at www.ehealthinsurance.com and on the Securities and Exchange Commission’s website at www.sec.gov. Other risks may be detailed from time to time in reports to be filed with the Securities and Exchange Commission. eHealth does not undertake any obligation to update any forward-looking statement to conform the statement to actual results or changes in expectations.

Non-GAAP Financial Information

This press release includes non-GAAP financial measures, including non-GAAP net income, non-GAAP diluted earnings per share and non-GAAP operating margins, to supplement the consolidated financial statements, which are presented in accordance with accounting principals generally accepted in the United States (“GAAP”). These non-GAAP measures are not in accordance with, or an alternative for, U.S. generally accepted accounting principles and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. eHealth believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with eHealth’s results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate eHealth’s results of operations in conjunction with the corresponding GAAP measures.

For internal budgeting and resource allocation, eHealth’s management uses non-GAAP financial information that excludes a $7.4 million income tax benefit in the three and twelve month periods ended December 31, 2006 and excludes $0.7 million of revenue, along with the related income tax impact, in the three months ended September 30, 2006. eHealth’s management uses these non-GAAP financial measures in making operating decisions, because it believes the measures provide meaningful supplemental information regarding eHealth’s operational performance and useful insight into how its business should be managed. Management also uses these non-GAAP financial measures to facilitate internal comparisons to historical operating results.

The accompanying tables provide more details on the GAAP financial measures that are most directly comparable to the non-GAAP financial measures and the related reconciliations between these financial measures.

Investor Relations Contact:

Trisha Dill

Aston Partners

1-415-869-5757

tdill@ashtonpartners.com

www.ashtonpartners.com

Media Contact:

Robert Hurley

VP Corporate Communications

1-916-608-6101

robert.hurley@ehealth.com

www.ehealthinsurance.com

(Tables to Follow)

# # #


EHEALTH, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     December 31,
2005
    December 31,
2006
 
     (1)     (unaudited)  

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 9,415     $ 90,316  

Short-term investments

     —         158  

Accounts receivable

     128       717  

Deferred income taxes

     —         2,303  

Prepaid expenses and other current assets

     908       1,926  
                

Total current assets

     10,451       95,420  

Restricted investments

     153       —    

Property and equipment, net

     2,761       3,936  

Deferred initial public offering costs

     1,391       —    

Deferred income taxes

     —         5,119  

Other assets

     409       453  
                

Total assets

   $ 15,165     $ 104,928  
                

Liabilities, convertible preferred stock and stockholders’ equity (deficit)

    

Current liabilities:

    

Accounts payable

   $ 1,077     $ 1,440  

Accrued compensation and benefits

     3,009       3,743  

Accrued marketing expenses

     1,027       1,647  

Deferred revenue

     523       62  

Other current liabilities

     1,179       1,979  
                

Total current liabilities

     6,815       8,871  

Other non-current liabilities

     212       317  

Convertible preferred stock

     86,319       —    

Stockholders’ equity (deficit):

    

Common stock

     5       22  

Additional paid-in capital

     1,983       159,576  

Deferred stock-based compensation

     (62 )     (254 )

Accumulated deficit

     (80,132 )     (63,655 )

Accumulated other comprehensive income

     25       51  
                

Total stockholders’ equity (deficit)

     (78,181 )     95,740  
                

Total liabilities, convertible preferred stock and stockholders’ equity (deficit)

   $ 15,165     $ 104,928  
                

(1) The condensed consolidated balance sheet at December 31, 2005 has been derived from the audited consolidated financial statements at that date.


EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2005    2006     2005     2006  
     (unaudited)    (unaudited)     (2)     (unaudited)  

Revenue:

         

Commission

   $ 11,471    $ 16,520     $ 41,237     $ 58,943  

Sponsorship, licensing and other

     236      896       515       2,367  
                               

Total revenue

     11,707      17,416       41,752       61,310  

Operating costs and expenses:

         

Cost of revenue-sharing

     173      411       614       1,305  

Marketing and advertising (1)

     4,808      5,601       17,786       21,405  

Customer care and enrollment (1)

     2,421      2,947       8,822       10,991  

Technology and content (1)

     2,138      2,816       8,054       10,137  

General and administrative (1)

     2,020      2,880       7,108       9,482  
                               

Total operating costs and expenses

     11,560      14,655       42,384       53,320  
                               

Income (loss) from operations

     147      2,761       (632 )     7,990  

Other income, net

     97      969       239       1,326  
                               

Income (loss) before income taxes

     244      3,730       (393 )     9,316  

Provision (benefit) for income taxes

     21      (7,315 )     21       (7,161 )
                               

Net income (loss)

   $ 223    $ 11,045     $ (414 )   $ 16,477  
                               

Net income (loss) per share:

         

Basic – common stock

   $ 0.05    $ 0.57     $ (0.09 )   $ 1.91  

Basic – Class A nonvoting common stock

   $ 0.05    $ 0.57     $ (0.09 )   $ 1.91  

Diluted – common stock

   $ 0.01    $ 0.45     $ (0.09 )   $ 0.80  

Diluted – Class A nonvoting common stock

   $ 0.01    $ 0.45     $ (0.09 )   $ 0.80  

Net income (loss):

         

Allocated to common stock

   $ 222    $ 11,039     $ (414 )   $ 16,391  

Allocated to Class A nonvoting common stock

     1      6       —         86  
                               

Net income (loss)

   $ 223    $ 11,045     $ (414 )   $ 16,477  
                               

Weighted-average number of shares used in per share amounts:

         

Basic – common stock

     4,781      19,535       4,661       8,590  

Basic – Class A nonvoting common stock

     12      10       3       45  

Diluted – common stock

     18,797      24,771       4,661       20,572  

Diluted – Class A nonvoting common stock

     12      10       3       45  

(1) Includes stock-based compensation as follows:

Marketing and advertising

   $ 1    $ 15    $ 97    $ 47

Customer care and enrollment

     1      16      6      42

Technology and content

     18      77      62      226

General and administrative

     8      50      26      139
                           

Total

   $         28    $        158    $       191    $        454
                           
(2) The condensed consolidated statement of operations for the year ended December 31, 2005 has been derived from the audited consolidated financial statements for that year.


EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2005     2006     2005     2006  
     (unaudited)     (unaudited)     (1)     (unaudited)  

Operating activities

        

Net income (loss)

   $ 223     $ 11,045     $ (414 )   $ 16,477  

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

        

Deferred income taxes

     —         (7,422 )     —         (7,422 )

Depreciation and amortization

     259       429       1,136       1,546  

Stock-based compensation expense

     28       158       191       454  

Deferred rent

     (3 )     82       168       122  

Loss on disposal of property and equipment

     17       —         17       —    

Changes in operating assets and liabilities:

        

Accounts receivable

     (56 )     84       (96 )     (589 )

Prepaid expenses and other current assets

     96       (730 )     15       (954 )

Other assets

     (2 )     (15 )     13       (44 )

Accounts payable

     215       11       163       209  

Accrued compensation and benefits

     646       932       649       740  

Accrued marketing expenses

     (594 )     (81 )     104       620  

Deferred revenue

     302       3       520       (461 )

Other current liabilities

     (26 )     408       151       700  
                                

Net cash provided by operating activities

     1,105       4,904       2,617       11,398  
                                

Investing activities

        

Purchases of property and equipment

     (259 )     (529 )     (1,337 )     (2,268 )

Changes in restricted cash

     —         —         101       —    

Changes in restricted investments

     (1 )     (2 )     (3 )     (5 )
                                

Net cash used in investing activities

     (260 )     (531 )     (1,239 )     (2,273 )
                                

Financing activities

        

Proceeds from initial public offering

     —         74,752       —         74,752  

Costs incurred in connection with initial public offering

     (656 )     (1,400 )     (1,022 )     (3,309 )

Net proceeds from exercise of common stock options

     25       37       362       476  

Principal payments in connection with capital leases

     (5 )     (100 )     (22 )     (172 )
                                

Net cash provided by (used in) financing activities

     (636 )     73,289       (682 )     71,747  
                                

Effect of exchange rate changes on cash and cash equivalents

     (5 )     13       12       29  
                                

Net increase in cash and cash equivalents

     204       77,675       708       80,901  

Cash and cash equivalents at beginning of period

     9,211       12,641       8,707       9,415  
                                

Cash and cash equivalents at end of period

   $ 9,415     $ 90,316     $ 9,415     $ 90,316  
                                

(1) The condensed consolidated statement of cash flows for the year ended December 31, 2005 has been derived from the audited consolidated financial statements for that year.


EHEALTH, INC.

SUMMARY OF KEY METRICS

(Unaudited)

 

Metric

   Three Months Ended
December 31, 2005
    Three Months Ended
December 31, 2006
 

IFP submitted applications (1)

     61,000       76,300  

Source of IFP submitted applications (as a percentage of total IFP applications for the period):

    

Direct (2)

     39 %     40 %

Marketing partners (3)

     36 %     33 %

Online advertising (4)

     25 %     27 %
                

Total

     100 %     100 %
                

IFP new members (5)

     48,300       68,300  

Total new members (6)

     68,000       97,200  

Total revenue (7)

   $ 11,707,000     $ 17,416,000  

Total revenue per estimated member for the period (8)

   $ 44     $ 46  

Marketing and advertising expenses (9)

   $ 4,808,000     $ 5,601,000  

Acquisition cost per individual on IFP submitted applications (10)

   $ 50     $ 47  
    

As of

December 31, 2005

   

As of

December 31, 2006

 

IFP estimated membership (11)

     225,000       319,000  

Total estimated membership (12)

     277,600       393,900  

(1) Individual and Family Product (“IFP”) applications completed on eHealth’s website during the period.
(2) Percentage of submitted applications from applicants who came directly to the eHealth website through unpaid search engine results or otherwise.
(3) Percentage of submitted applications from applicants sourced through eHealth’s network of marketing partners.
(4) Percentage of submitted applications from applicants sourced through paid search, portals and related sites.
(5) New IFP members reported to eHealth as approved during the period. Some members that are approved by a carrier do not accept the approval and therefore do not become paying members.
(6) New members for all products reported to eHealth as approved during the period. Some members that are approved by a carrier do not accept the approval and therefore do not become paying members.
(7) Total revenue recognized during the period (all sources) from the condensed consolidated statements of operations.
(8) Calculated as total revenue recognized during the period (see note (7)) divided by average estimated membership for the period (calculated as beginning and ending estimated membership for all products for the period, divided by two).
(9) Marketing and advertising expenses for the period from the condensed consolidated statements of operations.
(10) Calculated as marketing and advertising expenses for the period (see note (9)) divided by the number of individuals on IFP applications completed on eHealth’s website during the period.
(11) Estimated number of members active on IFP insurance policies as of the date indicated.
(12) Estimated number of members active on all insurance policies as of the date indicated.


EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE THREE MONTHS ENDED DECEMBER 31, 2006

(In thousands, except per share amounts, unaudited)

Statement of Operations Reconciliation

 

     Three Months Ended December 31, 2006
     GAAP Reported     Adjustments     Non-GAAP Results

Revenue:

      

Commission

   $ 16,520     $ —       $ 16,520

Sponsorship, licensing and other

     896       —         896
                      

Total revenue

     17,416       —         17,416

Operating costs and expenses:

      

Cost of revenue-sharing

     411       —         411

Marketing and advertising

     5,601       —         5,601

Customer care and enrollment

     2,947       —         2,947

Technology and content

     2,816       —         2,816

General and administrative

     2,880       —         2,880
                      

Total operating costs and expenses

     14,655       —         14,655
                      

Income from operations

     2,761       —         2,761

Other income, net

     969       —         969
                      

Income before income taxes

     3,730       —         3,730

Provision (benefit) for income taxes (1)

     (7,315 )     7,422       107
                      

Net income (loss)

   $ 11,045     $ (7,422 )   $ 3,623
                      

Net income (loss) per share:

      

Basic – common stock

   $ 0.57     $ (0.38 )   $ 0.19

Basic – Class A nonvoting common stock

   $ 0.57     $ (0.38 )   $ 0.19

Diluted – common stock

   $ 0.45     $ (0.30 )   $ 0.15

Diluted – Class A nonvoting common stock

   $ 0.45     $ (0.30 )   $ 0.15

Net income (loss):

      

Allocated to common stock

   $ 11,039     $ (7,418 )   $ 3,621

Allocated to Class A nonvoting common stock

     6       (4 )     2
                      

Net income (loss)

   $ 11,045     $ (7,422 )   $ 3,623
                      

Weighted-average number of shares used in per share amounts:

      

Basic – common stock

     19,535       19,535       19,535

Basic – Class A nonvoting common stock

     10       10       10

Diluted – common stock

     24,771       24,771       24,771

Diluted – Class A nonvoting common stock

     10       10       10


EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2006

(In thousands, except per share amounts, unaudited)

Statement of Operations Reconciliation

 

      Three Months Ended September 30, 2006  
     GAAP
Reported
   Percent of
Total
Revenue
    Adjustments     Non-GAAP
Results
   Percent of
Total
Revenue
 

Revenue:

            

Commission (2)

   $ 15,867    95 %   $ (720 )   $ 15,147    95 %

Sponsorship, licensing and other

     795    5       —         795    5  
                                  

Total revenue

     16,662    100       (720 )     15,942    100  

Operating costs and expenses:

            

Cost of revenue-sharing

     411    3       —         411    3  

Marketing and advertising

     5,798    35       —         5,798    36  

Customer care and enrollment

     2,740    16       —         2,740    17  

Technology and content

     2,668    16       —         2,668    17  

General and administrative

     2,370    14       —         2,370    15  
                                  

Total operating costs and expenses

     13,987    84       —         13,987    88  
                                  

Income (loss) from operations

     2,675    16       (720 )     1,955    12  

Other income, net

     145    1       —         145    1  
                                  

Income (loss) before income taxes

     2,820    17       (720 )     2,100    13  

Provision (benefit) for income taxes (3)

     82    1       (19 )     63    —    
                                  

Net income (loss)

   $ 2,738    16 %   $ (701 )   $ 2,037    13 %
                                  

Net income (loss) per share:

            

Basic – common stock

   $ 0.54      $ (0.14 )   $ 0.40   

Basic – Class A nonvoting common stock

   $ 0.54      $ (0.14 )   $ 0.40   

Diluted – common stock

   $ 0.14      $ (0.03 )   $ 0.11   

Diluted – Class A nonvoting common stock

   $ 0.14      $ (0.03 )   $ 0.11   

Net income (loss):

            

Allocated to common stock

   $ 2,705      $ (693 )   $ 2,012   

Allocated to Class A nonvoting common stock

     33        (8 )     25   
                          

Net income (loss)

   $ 2,738      $ (701 )   $ 2,037   
                          

Weighted-average number of shares used in per share amounts:

            

Basic – common stock

     4,974        4,974       4,974   

Basic – Class A nonvoting common stock

     61        61       61   

Diluted – common stock

     19,334        19,334       19,334   

Diluted – Class A nonvoting common stock

     61        61       61   


EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE YEAR ENDED DECEMBER 31, 2006

(In thousands, except per share amounts, unaudited)

Statement of Operations Reconciliation

 

     Year Ended December 31, 2006
     GAAP Reported     Adjustments     Non-GAAP Results

Revenue:

      

Commission

   $ 58,943     $ —       $ 58,943

Sponsorship, licensing and other

     2,367       —         2,367
                      

Total revenue

     61,310       —         61,310

Operating costs and expenses:

      

Cost of revenue-sharing

     1,305       —         1,305

Marketing and advertising

     21,405       —         21,405

Customer care and enrollment

     10,991       —         10,991

Technology and content

     10,137       —         10,137

General and administrative

     9,482       —         9,482
                      

Total operating costs and expenses

     53,320       —         53,320
                      

Income from operations

     7,990       —         7,990

Other income, net

     1,326       —         1,326
                      

Income before income taxes

     9,316       —         9,316

Provision (benefit) for income taxes (1)

     (7,161 )     7,422       261
                      

Net income (loss)

   $ 16,477     $ (7,422 )   $ 9,055
                      

Net income (loss) per share:

      

Basic – common stock

   $ 1.91     $ (0.86 )   $ 1.05

Basic – Class A nonvoting common stock

   $ 1.91     $ (0.86 )   $ 1.05

Diluted – common stock

   $ 0.80     $ (0.36 )   $ 0.44

Diluted – Class A nonvoting common stock

   $ 0.80     $ (0.36 )   $ 0.44

Net income (loss):

      

Allocated to common stock

   $ 16,391     $ (7,383 )   $ 9,008

Allocated to Class A nonvoting common stock

     86       (39 )     47
                      

Net income

   $ 16,477     $ (7,422 )   $ 9,055
                      

Weighted-average number of shares used in per share amounts:

      

Basic – common stock

     8,590       8,590       8,590

Basic – Class A nonvoting common stock

     45       45       45

Diluted – common stock

     20,572       20,572       20,572

Diluted – Class A nonvoting common stock

     45       45       45


Explanation of adjustments

 

(1) In the fourth quarter of 2006, management concluded that it is more likely than not that eHealth will realize sufficient earnings to utilize a portion of its deferred tax assets. Accordingly, eHealth reduced the valuation allowance against deferred tax assets and recorded a tax benefit of $7.4 million in the fourth quarter of 2006.

 

(2) Deferred revenue at June 30, 2006 included commission amounts reported and paid by a single health insurance carrier that, effective January 2005, changed its basis for calculating and reporting commission amounts from a percentage of the premium it collected to a percentage of the premium it billed. Since this was the first carrier to calculate and report commission amounts on this basis, eHealth initially did not have sufficient historical forfeiture experience to estimate and record an appropriate allowance for forfeitures as commission amounts were reported by the carrier. Accordingly, all commission amounts reported by the carrier in 2005 and through the first six months of 2006 were deferred.

During the three months ended September 30, 2006, eHealth determined that it had sufficient experience to estimate an allowance for forfeitures for this health insurance carrier. Accordingly, during the three and nine months ended September 30, 2006, eHealth recognized $720,000 of commission revenue, which had been previously deferred.

 

(3) Includes a $19,000 income tax expense reduction due to the $720,000 reduction of income (loss) before income taxes.
GRAPHIC 3 g48335img001.jpg GRAPHIC begin 644 g48335img001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`'P#'`P$1``(1`0,1`?_$`(L``0`#`0$!```````` M``````H("0L'!@`!`0`#`0`````````````````!`P0"$```!P`!`P,"!0$% M"0`````!`@,$!08'"``1"1(3"B$4,4$B%18C44)2%QEA<8$R,T,D)1@1``(" M`0,#!`(#`0`````````!$0(#(3$205%A<2(R$X&1\*'10O_:``P#`0`"$0,1 M`#\`?+,S4/7(F2G[!*QL%!0S)S)R\S,/FT;%14DXB7WF2;MN)BB`*?AU$EJQ7>^A$^E_+ZX8R\VW9W?C=R(I$&J8A5 MIUDM2;BHV]1NPG-$1\M'N%$TP'N82G[]N_8!_#J9.G@MT:$=\2.9_&SG+EC; M8N,>G0NDTXSD(Z6*S]YC8:K,@D5<\%;ZT_(A,UN8(D8#`BY2)[A/UIB07GYQ6\G6[Y)C'-G9J_G2,5G%M@J;#2\8QC:/_,*3$S+NKL4& ML4F7[)HZ6,JB905%C)K![AS&[CTF-C1CI6U$VM2?7Q>^8'.GEUR+Y,/.0_)# M3=>RO-\;K:#:NW1XRD8M"_7&YI'AI5HN5DBZ;/V%?J\DF)2']!TW?LA8X;A1RLGJ?HDWD]KK>!ZC9ZWHE<<,FLY5YRLU&4GHM[& MN)!-5FDX6>QQ$`$Y1^BH]OU=NI*J_)>IEN)>9CRG"U374YT[R'=`BIQ"QM>P M?TP.8>YH_OV#_;TEFOZZ=D:7_B@GM>E?&UQ-O/)#0IR^ZG;<>CM&O%XNJ[9* M551N#B1MT:G*NP09(^Q`UN3;-@6.4/Z+<#&,/U,(R7CDXV(&C5^Y6[D9<81TYCY-##H-">J3"2:'.DNR<7V2?1E<=*)KIF3,9@=Z0IP["(` M(#T.ZXK6\$)*Q\O[AW(SC9G;.,?(BK0*BOI=3K)Y1K0Y:I^H`]TL(SE6+AP/ MI^HE!4!Z2=?1;NA$O#'GEQ;Y_9HKJ7%_38Z^0D:[2C;/"JH.(:XTJ861]].) MMU6D2(RD.Z53`124$IFS@"F%%50"B("JU75PSOFK:_E>%TF7TG9=#IV74&!2 M]V7MUZL,96H%D!N_MI'D)5PV0.Z<&#TI(D$RJI^Q2%,80#H0DWHMRD_2_DQ> M(_.Y=W#1VZ6C4%6?L`>0S#,K=.P:QEB)J&!G,RC&"8O@0!3LI]HH,:Y:VB&P2[7JAZM4G$4 M_6BGD)75[)$2D.ZI,P#Z3`.:QR4[29?Q?,UY3OM M"N5.<^]E#[<%SE"R->Y0]KW#``_MW?N'42S7]=.R-`@EPY+QWQ^SZGH'(2XU MODTCP=5V20WA`(AK;V5H/7C:1#E,<\>+(5G<69O#*J@A]RHBJ8Y!!P8I@DS: M?;"6DF?U_K+>4\$/='G1O0=DO6(?R1K_`(/4/U_;^_42S1]=.R-(OBA*[A8O M$%E5FU':+*7>K5PV6N\QMCA:)7M4/;;'09.WQ5D74%F>,7DZLB];E5`R(]_M M#`?]7J-U)FM'.%M)F\_ZR/E/()T__NO>U/:442]P;&T_J^TH9/W?I']@]ST^ MK_CU$LT_73LAZ'C@\@5-X\>);B]R)\E?+J);7/6X*VWII9=2E6Y[Q8H.4N-A M/5(>`K\0S4LEM,UK;=J)#MF:YOZY"F,`"3J2B]9NU1:'H)VCN)612BX:TZ5GUFI](DG2X"#?UV1XU5;PR#A7TIE4D2LTP.<`,)?Q`0\5 MTI@DYY"^14Y3:?9:E2;@I4XB'XS;%R:NMNKTH#&P6.HY^E`P-*SJB6-H*HP; MW4+_`&Z/:.99MW=-HT#E:'3<.$ET1%5KKW*A8.?O412=ZI2;AOEYVS%+%;MPS?2,;F]$GY^Y_PJNOV5BK5D:.(V9<.&KLB*P$4, MH,'>G\_TJQ^4+Y2+QHNXROCOR&TR,!C^3(Q2^_*0KU1H?2])DFC2;8TV5<-_ M;74JE&CG*!UV8F]IW)K"*H&*W2#HSO#2%R>Y7AX./'WPVY],YV;YF>8X MADKF'B(G*K/K-7S"PZ_;)5LL^$JSJ6F8F6;4*N,D2?='8B19TZ7(B51,I#CT M.LEG515:EJ7G`X#^&'/^%M@VGA-?\"I^\9S8*4C%T_)]TB+PMIE?FIQE7IF# M>4U&V61=9_',WXR97Z)$3ID:*^Z8X'*`#C':[M%I@A#\577KQ2/)P.703Y^- M(VO%=#:WN#2.:>B)N?NH]3<[74(10%BN"%@\\6)1H\J"Y!%-5LH6!,JF8OZ M1(H';Z=NAW115+P*6^*=HG&+C]Q4Y%7C6]_Q#,[]JFY-(Q.NZ!IU-I]B_B.? MU"-1AY$D=8Y>.=#&R$M99`J9B`8ICH&$?[O1%.:790M"S7SF^0CC(R\7/*>O M91R0Q*_Z#H]5BDVNS.0NUCB8J:=-(JNSRG_`,*?!'BCS)W&V2G- M'>Z!C.!9!&0\B]J=BTVKYE8-=L"^IZEQ#OW'FA[YDT7#SE'C,LWZ#N$EH8? MOL9'2-.E*D:Y6)S/*R4:]542712(Z072*H904P4(85TODY1:8*?/C0[#=LR\ MLF,U.M/WJ=:V^J:3GNAP:*JH,IF(CJ5-7*#>.VQ!]I1S7K%7D'"2IBB9-,5B M@(`H;H=Y4G3R('\VGA6\FWD.W.8UNK\B,9LV+U,B+7&>/=BF[C28R@1B;-(D MQ/R#ATQDZH[MHB82; M%$BPD#N4/<[?AT+AT]FU*]8/\2"FGN\V]=VC6,R89?3QE%ESOVU2TS6I!@:E(ZE-PD`ZD(% MJE895LC)20.4VJ0II)&23,?L;]0@,F?F\EE792`C:-5ES-&+=-1RY<*-F3=( MH"=9PY<*)MD$R@' ML9J,8O9L]SVGY_5E96+RY>TS4DG(-&C2-8@T_P#6-6K)HN/W0O-5WA!Q(<[+XT/'>ZTFR M3=9VB@<:Z$,/=`C(.S_<5:V0$'+?P2_5&XQ@/KMR$G("5B*]ITE4*O%0E"D9"`3KQ M+/6\UA&[.N.+*I'LVB#R0?G=R#QBS39?<)M1,D8<\NG0R8>9]@LUJY>\G['= M#N%+;,;QISVQ"[1.W<)RJEKDOND%&RG<[;[V"0_\`3*4"A]`Z@V5^*C:! M"_C'^./BWD;X=YQR?#F#/5JP6=W9X:XT2OT2K6)*AV.N3[^,5KKYX^DDWY'R MD"54A!,DZ(8H"0Q1$57RNMN,'N.5'QY_&KP<4J9.4GE;5QN0NSPK.L14 MOEU=D+#(%,<$U),\#75Y6;8UYN<>RTDN@FQ2'Z&5[_3H%EM;:I<9XS_%7PP\ M9>?[QY#L>Y1->6LO#8%?EJ?HK-U3EZ)4*TP@#6R82C4ZB_DT'$Y.*0S9%P=R MN51%`#(^V43F'J3BU[7:HU&IG/ST^\LTU/6J3455D+',2]CD%5S"=8[J9?N9 M1R94XB(G4]QR/H!*1,35T M@=_\0@`?40Z$Y'%&[7&E77-J_1J MW834A]`RAR0B4BYE)!!][UAKBC623-[8)&3<^@@B9,_8<7R.CB#OO*OXY?CK MX,PXTQL\@6,K2,SE==?V";7E;&]8,?=`SITFV%NV M(/=0Y>X=Q"RVMM4FSQ*X&^/3PWXWJ?F"I?*1;G(WS;,).+R,*N\I+.LDL&@B MSK#2,9K5UW+*)6RR.9`(U4SL4U(MFJZ,9`3@<`'-K6N^#4!9>6GE&\@ODCTQ M&'T79+BWAK_:XJM4CC]FEAE:1E,8]LL@A7:]7D82-?-?Y`Z=+R"3=9]+JNE5 MU#F.82%'TE%U:5HM"X3;OC'17$?@=N'+[E9R59NUJ56E9YM_(Y1J@YK]!C#A9>5H2TD**U8O959G%LB M%-)2SEG%L4P[^DTA)+I,6B?YCZ3.ERA_NZ%HVWY,4DUXY>.?QI\'893[%)BS MKCB7BDC`"*K##6 M/AM7#M1=1U0T"0UV9*)"*()L,HK,SA9D<4 M8G#Y@VQIQ&!\2\%:/.SN]:M:])F6:9^QPBZ#6B0\29PG_P!QLZD;HK"4N$NW4# M_F.!)-O'*@'X=T_K^71E.%3:>R`N^-['PWWG]PWR)5J9XPN'(?,PFT``PD-7 M*_86MIL7O^DIS`V&&A%BJ#V'L4P]#19Q5OP:.?R(=F/C'B5Y/.&K@[64TQA5 M<=BE2"'U4OUFCFRG?J69<2FZ,NC-Z+(:;HF>9E#HK M+R6B7JGT./1;@`KF<6VPQT`F*0"(`)TP?^H.X@'Z>H-?DVI:/5(ZATJGT>'3 M*E$4RKU^J121`])$HZNQ+2(8IE+V#TE(V9E``_(`ZDP;GJ.@,_?SP>-/BKH/ M(_5.1W$[G-P<@]4GYQRKOW%G1N5&'9U:X[1V"96T_.5@+%=F)(F;E#H`>3A9 M(C14KWU*)&[JF3+!IQV<19/U@I#X=9[Y6J'9K>GX^Y#>',R/L,[^?AYI\-I< M!W]I-1F:Y*9):;;4RG]H"?;KO>QNW8J9_P`NA99T_P"H_)UF@^-;?N16]R:O M/7F?QIXJV9P_:N-+M?,/E[DCC>DV2_\`6$$LUG='6NIGAD.Y6Z,@,>V1/V*8 M"%[`(AV26B;]$+0T'CIP\X\>#;FAAWBDT;&^0[Z4I:=>V;5J7O606<)*:FUX MQ&_7/8-!87%"DTI"/S[]Q.1!PY9MV3/T@4HE`YS24IMY$[Z`1&'#G27SR/CW MFA<58QD^>L6+R47YK<1#(1C-VY1;.I))9&WM-ME[8X?W%:L1VGZ#4I"5)$1P13=XHW04(F<$P,?\`44.H9HPPJON< M8^,!QH)1O(S.WO1]`X^GFX#`KRPS2M4SDE@&HVRR6*P2D"VGE(>JYQHUJL1B M05/9O%7+C[8$DD%C>HX`/U(9G[87?L=\^0+XW>)VV<)%1)U= MKKSMY;Y?%Z\RBG"QS*F89?9-"-?CB4P'!)HHA'-2'](")""`@(Y55?:FUX0G M.Z^.3Q?PWANY+<8N&W./B3)6-W,9O;-6Y-6;DAD3RJV/98*3))4NOZK;(:W/ MJYG<3:$V[MA",#J)@W%;UE!<2JF,Z%7._-.R<>@&B2PK1JU>F].;3V225G1F M46<1*T?D5AMD@G,JD_20CG4)V\5LH;_Q_490/;$1Z%S:C78O_P#+?Q\YJON% MGBOSC=;(S?W*M9]LMYVF^5E-^T:^.9*9I#BQ:_ID.[GK90*TU21> MMVBBZ;(C@""!!`2E="NCKRM'<\Q\4[*;MJ&@\<$TJAG^K2%&A*WRB MX[Z):;3?I.L'KL=$UZGY_I=ELLJ]90,Q)2)S)-1(BBR,D>B+KOV.)GT9JC= '28S[H#__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----