0001558370-19-004469.txt : 20190508 0001558370-19-004469.hdr.sgml : 20190508 20190508161941 ACCESSION NUMBER: 0001558370-19-004469 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20190508 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190508 DATE AS OF CHANGE: 20190508 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Tabula Rasa HealthCare, Inc. CENTRAL INDEX KEY: 0001651561 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 465726437 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-37888 FILM NUMBER: 19806855 BUSINESS ADDRESS: STREET 1: 228 STRAWBRIDGE DRIVE STREET 2: SUITE 100 CITY: MOORESTOWN STATE: NJ ZIP: 08057 BUSINESS PHONE: 866-648-2767 MAIL ADDRESS: STREET 1: 228 STRAWBRIDGE DRIVE STREET 2: SUITE 100 CITY: MOORESTOWN STATE: NJ ZIP: 08057 8-K 1 f8-k.htm 8-K trhc_Current folio_8K

 

 

 

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):  May  8, 2019

 

TABULA RASA HEALTHCARE, INC.

(Exact Name of Registrant Specified in Charter)

 

 

 

 

 

 

 

 

 

 

 

 

 

Delaware

(State or Other

Jurisdiction of

Incorporation)

 

001-37888

(Commission File

Number)

 

46-5726437

(I.R.S. Employer

Identification No.)

 

 

 

 

 

228 Strawbridge Drive, Suite 100

 

 

Moorestown, New Jersey

 

08057

(Address of Principal Executive Offices)

 

(Zip Code)

 

 

Registrant’s telephone number, including area code:   (866) 648-2767

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

 

 

 

Title of each class:

    

Trading Symbol

    

Name of each exchange on which registered:

Common Stock, par value $0.0001 per share

 

TRHC

 

The Nasdaq Stock Market

 

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))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☐

 

 

 

 


 

 

 

Item 2.02.  Results of Operations and Financial Condition.

 

On May 8, 2019, Tabula Rasa HealthCare, Inc. issued a press release announcing its 2019 first quarter financial results. The press release is being furnished with this Current Report on Form 8-K as Exhibit 99.1 and is hereby incorporated herein by reference.

 

The information provided in this Item 2.02 (including Exhibit 99.1) of this Current Report on Form 8-K is being furnished and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section.  The information in this Current Report shall not be deemed to be incorporated by reference in any filing made by Tabula Rasa HealthCare, Inc. pursuant to the Securities Act of 1933, as amended, or the Exchange Act other than to the extent that such filing incorporates by reference any or all of such information by express reference thereto.

 

Item 9.01.  Financial Statements and Exhibits.

 

(d)                              Exhibits.

 

 

 

 

Exhibit Number

 

Description

99.1

 

Press release of Tabula Rasa HealthCare, Inc. issued May 8, 2019

 

 

 

 

2

 


 

 

 

SIGNATURE

 

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

 

 

 

 

 

 

TABULA RASA HEALTHCARE, INC.

 

 

 

 

 

 

 

By:

/s/ Dr. Calvin H. Knowlton

 

 

Dr. Calvin H. Knowlton

 

 

Chief Executive Officer

 

 

Dated: May 8, 2019

 

 

 

 

3

 


EX-99.1 2 ex-99d1.htm EX-99.1 trhc_Current folio_8K_Ex_99_1

Exhibit 99.1

 

 

Tabula Rasa HealthCare Announces First Quarter 2019 Operating Results

 

First Quarter 2019 Revenue of $61.0 million, growth of 39%; 2019 Guidance Reiterated

MOORESTOWN, N.J., May 8, 2019 (GLOBE NEWSWIRE) -- Tabula Rasa HealthCare, Inc. (“TRHC”) (NASDAQ:TRHC), a healthcare technology company advancing the field of medication safety, today announced its financial results for the first quarter ended March 31, 2019.

 

 “I  am pleased to report that we carried the momentum from last year into the first quarter of 2019, delivering strong results across all areas of our business and exceeding our expectations for all our key business metrics. On the go-to-market integration front, we made meaningful progress in aligning the companies we acquired throughout 2018 and 2019, which we believe vastly expands our market opportunity and broadens the services we can offer to our clients,” said Calvin H. Knowlton, PhD, TRHC’s Chairman and Chief Executive Officer.

 

Dr. Knowlton continued, “We founded this company with the goal of developing a platform that could identify individuals at risk for an adverse drug event and provide clinicians with actionable insights to mitigate those risks. We have third-party validated data, in multiple markets, demonstrating that our solutions have resulted in significant savings for our clients and improving quality of life for the patients they serve. As a result, we have developed a focused strategic and tactical plan to scale our services rapidly in markets beyond PACE and believe that as the industry transitions from focusing on service to focusing on outcomes Tabula Rasa is well positioned to become the go-to provider for medication risk management.”

 

Financial Performance for the Three Months Ended March 31, 2019

 

All comparisons, unless otherwise noted, are to the three months ended March 31, 2018.

 

·

Total revenue was $61.0 million, an increase of 39%. Total revenue included product revenue of $31.0 million, an increase of 14% largely driven by expansion from existing clients and the onboarding of new clients since the end of the first quarter of 2018. Service revenue was $30.0 million, an increase of 79% that was driven by expanded services offered to existing clients as well as a contribution of $8.9 million from recent acquisitions. Excluding recent acquisitions service revenue grew 26%.

 

·

Gross margin, excluding depreciation and amortization expense, was 31.6% compared to 27.9%. The year-over-year increase was due to the fact that services revenue made up 49.2% of total revenue as compared to 38.1%, which was attributable to the newly acquired software businesses which carry a higher gross margin than TRHC’s historical service offerings. TRHC has maintained a long-term gross margin target, excluding depreciation and amortization expense, of 35% to 40%, and with these recent acquisitions, now expects to achieve such target this fiscal year and as a result is increasing its long-term gross margin target to 40% to 45%.

 

·

Non-GAAP Adjusted EBITDA was $5.7 million compared to $4.3 million, an increase of 32.6%. The increase in Non-GAAP Adjusted EBITDA was primarily driven by new and existing client growth in both the PACE market and health plan market.

 

·

Non-GAAP Adjusted EBITDA margin declined slightly from 9.8% to 9.3%, and was in line with management’s expectations due to Tabula Rasa 2.0 initiatives and investments in DoseMe, which was acquired in January 2019, and the Precision Pharmacotherapy Research and Development Institute in Lake Nona Medical City. Additionally, TRHC incurred increased costs as a result of becoming a large accelerated filer for Securities and Exchange Commission reporting purposes.

 

·

Net loss was $11.0 million compared to a net loss of $18.1 million. The primary factors contributing to the net loss were stock-based compensation expense of $6.9 million, depreciation and amortization of $6.3 million, acquisition-related expenses of $3.6 million, interest expense of $2.7 million and changes in the fair values of acquisition-related contingent consideration of $1.2 million relating to the acquisitions of Cognify and DoseMe.

1

 


 

 

·

Net loss per diluted share was $0.54, compared to a net loss per diluted share of $0.96. The net loss per share calculations were based on a diluted share count of 20.4 million for the first quarter of 2019, compared to 18.8 million shares for the same period in 2018.

 

·

Non-GAAP Adjusted net income per diluted share was $0.10, directly in line with prior year. The net income per share calculations were based on a diluted share count of 22.9 million for the first quarter of 2019, compared to 21.1 million for the same period in 2018.

 

·

Unrestricted cash at the end of the first quarter was $49.6 million compared to $20.3 million at December 31, 2018. Proceeds from TRHC’s convertible senior subordinated note offering in February 2019, net of the use of proceeds described below, resulted in the increase in cash. No amounts were drawn on TRHC’s $60 million line of credit.

 

·

On February 12, 2019, TRHC issued and sold an aggregate principal amount of $325.0 million of convertible senior subordinated notes. TRHC used $35.8 million of the net proceeds from the offering to pay the cost of the convertible note hedge transactions, net of amounts received from the sale of warrants, entered into in connection with the offering and $45 million to repay amounts outstanding under its line of credit. Additional proceeds of $148.6 million were used in connection with the acquisition of PrescribeWellness and $43.2 million for the payoff of the contingent earn-out in connection with the acquisition of SinfoníaRx.  

 

A reconciliation of generally accepted accounting principles (“GAAP”) in the United States to non-GAAP results has been provided in this press release in the accompanying tables. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures”.

 

Financial Outlook

Second Quarter 2019 Guidance: Revenue for TRHC’s second quarter in 2019 is expected to be in the range of $68.0 million to $73.0 million. Net loss is expected to be in the range of $10.9 million to $10.1 million. Adjusted EBITDA is expected to be in the range of $8.5 million to $9.5 million.

 

Full Year 2019 Guidance: Revenue for fiscal year 2019 is expected to be in the range of $280 million to $290 million. TRHC expects a net loss in the range of $39.3 million to $35.1 million. These net loss projections do not include any future adjustments to contingent consideration liabilities for the Cognify and DoseMe acquisitions. Adjusted EBITDA is expected to be in the range of $36.0 million to $41.0 million.

 

Quarterly Conference Call

As previously announced, TRHC will hold a conference call with members of executive management to discuss its first quarter 2019 performance today, Wednesday, May 8, 2019, at 6:00 p.m. ET. Stockholders and interested participants may listen to a live broadcast of the conference call by dialing 844-413-0947 or 216-562-0423 for international callers, and referencing participant code 8777157 approximately 15 minutes prior to the call. A live webcast of the conference call will be available on the investor relations section of TRHC’s website (ir.trhc.com) and an audio file of the call will also be archived and available for replay approximately two hours after the live event for a period of 90 days thereafter at ir.trhc.com. After the conference call, a replay will be available until May 15, 2019 and can be accessed by dialing 855-859-2056 or 404-537-3406 for international callers, and referencing participant code 8777157.

2

 


 

About Tabula Rasa HealthCare

Tabula Rasa HealthCare (NASDAQ:TRHC) is a leader in providing patient-specific, data-driven technology and solutions that enable healthcare organizations to optimize medication regimens to improve patient outcomes, reduce hospitalizations, lower healthcare costs and manage risk.  Medication risk management is TRHC’s lead offering, and its cloud-based software applications provide solutions for a range of payers, providers and other healthcare organizations. For more information, visit: www.TRHC.com.

 

Non-GAAP Financial Measures

In addition to reporting all financial information required in accordance with GAAP, TRHC is also reporting gross margin excluding depreciation and amortization expense, Adjusted EBITDA and Adjusted Diluted EPS, each of which is a non-GAAP financial measure. Generally, a non-GAAP financial measure is a numerical measure of a company's performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. 

 

Adjusted EBITDA consists of net income or loss excluding certain other expenses, which includes interest expense, provision (benefit) for income tax, depreciation and amortization, change in fair value of acquisition-related contingent consideration expense, acquisition-related expense,  and stock-based compensation expense. TRHC defines Adjusted Diluted EPS as net income or loss attributable to common stockholders before fair value adjustments for acquisition-related contingent consideration, amortization of acquired intangibles, amortization of debt discount and issuance costs, acquisition-related expense,  stock-based compensation expense, and the tax impact of using a normalized tax rate on pre-tax income adjusted for those items expressed on a per share basis using weighted average diluted shares outstanding. TRHC considers acquisition-related expense to include non-recurring direct transaction and integration costs, severance, and the impact of purchase accounting adjustments related to the fair value of acquired deferred revenue.  TRHC believes the exclusion of these items assists in providing a more complete understanding of the company’s underlying operations results and trends and allows for comparability with TRHC’s peer company index and industry and to be more consistent with TRHC’s expected capital structure on a going forward basis. Please note that other companies might define their non-GAAP financial measures differently than TRHC does.

 

TRHC presents these non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. TRHC uses these non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and determination of appropriate levels of operating and capital investments. TRHC believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. TRHC also intends to provide these non-GAAP financial measures as part of the company's future earnings discussions and, therefore, their inclusion should provide consistency in the company's financial reporting.

 

Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliation of the non-GAAP measures to their most directly comparable GAAP measures provided in this release, including in the accompanying tables.

 

Safe Harbor Statement

This press release includes forward-looking statements that we believe to be reasonable as of today’s date.  Forward-looking statements give current expectation or forecasts of future events or our future financial or operating performance, and include TRHC’s expectations regarding healthcare regulations, industry trends, available opportunities to TRHC and the financial and operating performance of TRHC, including with respect to international expansion and the success of TRHC 2.0. Such statements are identified by use of the words “anticipates,” “believes,” “estimates,” “expects,” “intends,” “plans,” “predicts,” “projects,” “should,” and similar expressions.  These forward-looking statements are based on management's good-faith expectations, judgements and assumptions as of the date of this press release.  Actual results might differ materially from those explicit or implicit in the forward-looking statements. Important factors that could cause actual results to differ materially include: our continuing losses and need to achieve profitability; fluctuations in our financial results; the acceptance and use of our products and services by PACE organizations; the need to innovate and provide useful products and

3

 


 

services; risks related to changing healthcare and other applicable regulations; our ability to maintain relationships with a specified drug wholesaler; increasing consolidation in the healthcare industry; managing our growth effectively; our ability to adequately protect our intellectual property; the requirements of being a public company; our ability to recognize the expected benefits from acquisitions on a timely basis or at all; and the other risk factors set forth from time to time in our filings with the Securities and Exchange Commission (“SEC”),  including those factors discussed under the caption “Risk Factors” in our most recent annual report on Form 10-K, filed with the SEC on March 1, 2019, and in subsequent reports filed with or furnished to the SEC, copies of which are available free of charge within the Investor Relations section of the Tabula Rasa HealthCare website http://ir.trhc.com or upon request from our Investor Relations Department. Tabula Rasa HealthCare assumes no obligation and does not intend to update these forward-looking statements, except as required by law, to reflect events or circumstances occurring after today’s date.

 

 

 

4

 


 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

    

2019

    

2018

Assets 

 

 

 

 

Current assets: 

 

 

 

 

 

 

Cash

 

$

49,598

 

$

20,278

Restricted cash

 

 

4,281

 

 

4,751

Accounts receivable, net

 

 

33,488

 

 

27,950

Inventories

 

 

3,711

 

 

3,594

Prepaid expenses

 

 

3,529

 

 

2,573

Other current assets

 

 

6,670

 

 

4,165

Total current assets

 

 

101,277

 

 

63,311

Property and equipment, net

 

 

14,481

 

 

11,865

Operating lease right-of-use assets

 

 

23,460

 

 

 —

Software development costs, net

 

 

10,218

 

 

8,248

Goodwill

 

 

166,052

 

 

108,213

Intangible assets, net

 

 

193,617

 

 

77,206

Deferred income tax assets

 

 

 —

 

 

75

Note receivable

 

 

 —

 

 

1,000

Other assets

 

 

1,390

 

 

1,039

Total assets

 

$

510,495

 

$

270,957

Liabilities and stockholders’ equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of long-term debt and finance leases, net

 

$

810

 

$

945

Current operating lease liabilities

 

 

4,058

 

 

 —

Acquisition-related contingent consideration

 

 

9,852

 

 

43,397

Accounts payable

 

 

16,542

 

 

14,830

Accrued expenses and other liabilities

 

 

25,066

 

 

16,556

Total current liabilities

 

 

56,328

 

 

75,728

Line of credit

 

 

 —

 

 

45,000

Long-term debt and finance leases, net

 

 

217,233

 

 

152

Noncurrent operating lease liabilities

 

 

22,560

 

 

 —

Long-term acquisition-related contingent consideration

 

 

8,700

 

 

7,800

Deferred income tax liability

 

 

22,428

 

 

 —

Other long-term liabilities

 

 

133

 

 

3,268

Total liabilities

 

 

327,382

 

 

131,948

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Preferred stock

 

 

 —

 

 

 —

Common stock

 

 

 2

 

 

 2

Additional paid-in capital

 

 

264,453

 

 

209,330

Treasury stock

 

 

(3,865)

 

 

(3,825)

Accumulated deficit

 

 

(77,477)

 

 

(66,498)

Total stockholders’ equity

 

 

183,113

 

 

139,009

Total liabilities and stockholders’ equity

 

$

510,495

 

$

270,957

 

 

 

5

 


 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31,

 

    

2019

 

2018

Revenue:

 

 

 

 

Product revenue

  

$

30,982

 

$

27,180

Service revenue

 

 

29,977

 

 

16,764

Total revenue

 

 

60,959

 

 

43,944

Cost of revenue, exclusive of depreciation and amortization shown below:

 

 

 

 

 

 

Product cost

 

 

23,475

 

 

20,832

Service cost

 

 

18,193

 

 

10,832

Total cost of revenue, exclusive of depreciation and amortization

 

 

41,668

 

 

31,664

Operating expenses: 

 

 

 

 

 

 

Research and development 

 

 

5,550

 

 

2,213

Sales and marketing

 

 

4,850

 

 

2,002

General and administrative 

 

 

13,743

 

 

5,877

Change in fair value of acquisition-related contingent consideration expense

 

 

1,176

 

 

13,521

Depreciation and amortization

 

 

6,299

 

 

4,048

Total operating expenses 

 

 

31,618

 

 

27,661

Loss from operations

 

 

(12,327)

 

 

(15,381)

Other expense: 

 

 

 

 

 

 

Interest expense, net

 

 

2,693

 

 

63

Total other expense

 

 

2,693

 

 

63

Loss before income taxes

 

 

(15,020)

 

 

(15,444)

Income tax (benefit) expense

 

 

(4,041)

 

 

2,650

Net loss

 

$

(10,979)

 

$

(18,094)

Net loss attributable to common stockholders, basic and diluted

 

$

(10,979)

 

$

(18,094)

Net loss per share attributable to common stockholders, basic and diluted

 

$

(0.54)

 

$

(0.96)

Weighted average common shares outstanding, basic and diluted

 

 

20,384,557

 

 

18,789,226

 

6

 


 

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

    

2019

    

2018

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(10,979)

 

$

(18,094)

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

 

 

 

 

 

 

Depreciation and amortization

 

 

6,299

 

 

4,048

Amortization of deferred financing costs and debt discount

 

 

1,575

 

 

21

Deferred taxes

 

 

(3,381)

 

 

(94)

Stock-based compensation

 

 

6,852

 

 

1,945

Change in fair value of acquisition-related contingent consideration

 

 

1,176

 

 

13,521

Other noncash items

 

 

12

 

 

 —

Changes in operating assets and liabilities, net of effect from acquisitions:

 

 

 

 

 

 

Accounts receivable, net

 

 

(3,258)

 

 

(3,285)

Inventories

 

 

(117)

 

 

124

Prepaid expenses and other current assets

 

 

(2,029)

 

 

(505)

Other assets

 

 

(354)

 

 

282

Accounts payable   

 

 

(1,458)

 

 

(1,770)

Accrued expenses and other liabilities

 

 

3,464

 

 

4,064

Other long-term liabilities

 

 

(20)

 

 

(48)

Net cash (used in) provided by operating activities

 

 

(2,218)

 

 

209

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(1,019)

 

 

(1,122)

Software development costs

 

 

(2,630)

 

 

(1,060)

Proceeds from repayment of note receivable

 

 

1,000

 

 

 —

Acquisitions of businesses, net of cash acquired

 

 

(158,726)

 

 

 —

Net cash used in investing activities

 

 

(161,375)

 

 

(2,182)

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

Payments for repurchase of common stock

 

 

 —

 

 

(2,866)

Proceeds from exercise of stock options

 

 

1,037

 

 

920

Payments for debt financing costs

 

 

(9,418)

 

 

(2)

Repayments of line of credit

 

 

(45,000)

 

 

 —

Payments of equity offering costs

 

 

 —

 

 

(357)

Payments of acquisition-related contingent consideration

 

 

(43,150)

 

 

(1,646)

Repayments of long-term debt and finance leases

 

 

(276)

 

 

(254)

Proceeds from issuance of convertible senior subordinated notes

 

 

325,000

 

 

 —

Proceeds from sale of warrants

 

 

65,910

 

 

 —

Purchase of convertible note hedges

 

 

(101,660)

 

 

 —

Net cash provided by (used in) financing activities

 

 

192,443

 

 

(4,205)

Net increase (decrease) in cash and restricted cash

 

 

28,850

 

 

(6,178)

Cash and restricted cash, beginning of period

 

 

25,029

 

 

10,430

Cash and restricted cash, end of period

 

$

53,879

 

$

4,252

 

7

 


 

TABULA RASA HEALTHCARE, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(In thousands except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

    

2019

    

2018

Reconciliation of loss to Adjusted EBITDA

 

 

 

Net loss

 

$

(10,979)

 

$

(18,094)

Add:

 

 

 

 

 

 

Interest expense, net

 

 

2,693

 

 

63

Income tax (benefit) expense

 

 

(4,041)

 

 

2,650

Depreciation and amortization

 

 

6,299

 

 

4,048

Change in fair value of acquisition-related contingent consideration expense

 

 

1,176

 

 

13,521

Acquisition-related expense

 

 

3,691

 

 

164

Stock-based compensation expense

 

 

6,852

 

 

1,945

Adjusted EBITDA

 

$

5,691

 

$

4,297

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

    

2019

 

2018

Reconciliation of diluted net loss per share attributable to common shareholders to Adjusted Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net loss attributable to common stockholders, basic and diluted, and net loss per share attributable to common stockholders, basic and diluted

 

$

(10,979)

 

$

(0.54)

 

$

(18,094)

 

$

(0.96)

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of acquisition-related contingent consideration expense

 

 

1,176

 

 

 

 

 

13,521

 

 

 

Amortization of acquired intangibles

 

 

4,667

 

 

 

 

 

2,528

 

 

 

Amortization of debt discount and issuance costs

 

 

1,527

 

 

 

 

 

 —

 

 

 

Acquisition-related expense

 

 

3,691

 

 

 

 

 

164

 

 

 

Stock-based compensation expense

 

 

6,852

 

 

 

 

 

1,945

 

 

 

Impact to income taxes (1)

 

 

(4,737)

 

 

 

 

 

1,955

 

 

 

Adjusted net income attributable to common stockholders and Adjusted Diluted EPS

 

$

2,197

 

$

0.10

 

$

2,019

 

$

0.10

 

 

(1)

The impact to taxes was calculated using a normalized statutory tax rate applied to pre-tax loss adjusted for the respective items above and then subtracting the tax provision as determined for GAAP purposes.

 


 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 

 

    

2019

    

2018

Reconciliation of weighted average shares of common stock outstanding, diluted, to weighted average shares of common stock outstanding, diluted for Adjusted Diluted EPS

 

 

 

 

Weighted average shares of common stock outstanding, basic and diluted for GAAP

 

20,384,557

 

18,789,226

Adjustments:

 

 

 

 

Weighted average dilutive effect of stock options

 

1,675,014

 

1,557,887

Weighted average dilutive effect of restricted stock

 

842,134

 

790,298

Weighted average dilutive effect of contingent shares

 

28,665

 

 —

Weighted average shares of common stock outstanding, diluted for Adjusted Diluted EPS (1)

 

22,930,370

 

21,137,411

 

(1)

TRHC accounts for the convertible senior subordinated notes utilizing the Treasury Stock Method as it intends to settle the notes entirely or partly in cash. Under this method, the underlying shares issuable upon conversion of the notes are excluded from the calculation of diluted EPS, except to the extent that the average stock price for the reporting period exceeds their conversion price of $69.95 per share. For the three months ended March 31, 2019, there was no impact on diluted EPS from the convertible senior subordinated notes as the conversion price exceeded TRHC’s average stock price.

 

 

8

 


 

TABULA RASA HEALTHCARE, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE RANGES

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

LOW

    

HIGH

    

LOW

    

HIGH

 

 

Three Months Ended June 30, 2019

 

Year Ended December 31, 2019

Reconciliation from Net Income (Loss) Guidance to Adjusted EBITDA Guidance

 

 

 

 

 

 

 

 

 

 

 

 

Net loss:

 

$

(10.9)

 

$

(10.1)

 

$

(39.3)

 

$

(35.1)

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

4.5

 

 

4.5

 

 

16.1

 

 

16.1

Income tax benefit

 

 

(1.9)

 

 

(1.7)

 

 

(9.0)

 

 

(8.2)

Depreciation and amortization

 

 

8.5

 

 

8.5

 

 

32.2

 

 

32.2

Stock-based compensation expense

 

 

7.7

 

 

7.7

 

 

29.5

 

 

29.5

Change in fair value of contingent consideration

 

 

 —

 

 

 —

 

 

1.2

 

 

1.2

Acquisition-related expense

 

 

0.6

 

 

0.6

 

 

5.3

 

 

5.3

Adjusted EBITDA

 

$

8.5

 

$

9.5

 

$

36.0

 

$

41.0

 

 

 

 

Contact:

 

Investors

Bob East or Asher Dewhurst

Westwicke Partners

443-213-0500

tabularasa@westwicke.com

 

Media

Dianne Semingson

dsemingson@TRHC.com

T: 215-870-0829

 

9