Categories: News

Tabula Rasa HealthCare Reports Third Quarter 2021 Results

MOORESTOWN, N.J., Nov. 4, 2021 /PRNewswire/ — Tabula Rasa HealthCare, Inc. (“TRHC”) (Nasdaq: TRHC), a leading healthcare technology company advancing the safe use of medications, today reported financial results for the third quarter ended September 30, 2021.

“Our improved third quarter revenue growth was driven by continued strength in PACE and our CareVention HealthCare segment. While I am pleased with our markedly improved organic growth, we are not satisfied with these results and are taking a number of important steps to better position the company to deliver higher growth in 2022 and ultimately increase shareholder value,” said Calvin H. Knowlton, PhD, TRHC’s Chief Executive Officer, Chairman and Founder.

Third Quarter 2021 Financial Results

All comparisons, unless otherwise noted, are to the three months ended September 30, 2020.

  • Total revenue – Total revenue of $86.6 million increased 23% compared to $70.5 million in 2020. Total revenue included product revenue of $50.6 million, an increase of 29%, and solutions (i.e., software and services) revenue of $36.0 million, an increase of 15%. The October 2020 acquisition of Personica contributed 6% of inorganic growth during the third quarter.
  • Total revenue by segment
    • CareVention HealthCare revenue increased 29% to $65.0 million, comprised of $50.3 million of PACE product revenue (up 29%) and $14.7 million of PACE solutions revenue (up 31%). Personica contributed 8% of inorganic growth to overall segment growth and continues to perform in line with our original projections. Our net PACE enrollment for the third quarter represented a continuation of the strong recovery that began in March 2021 with third quarter net enrollment increasing more than three-fold as compared with the third quarter of 2020.
    • MedWise HealthCare revenue increased 7% to $21.6 million, primarily comprised of software subscriptions revenue of $11.8 million (up 16%), in-line with our expectations, and medication safety services revenue of $9.5 million (down 4%). Medication safety services revenue fell short of our internal projections with the primary factor being hiring challenges within our tele-pharmacy call centers. As of today, we are adequately staffed to deliver on our fourth quarter medication safety services revenue projections.
  • GAAP net loss – Net loss was $17.1 million compared to a net loss of $21.6 million with the improvement driven by a $16.1 million increase in total revenue, offset by a $14.2 million, or 19%, increase in combined cost of revenue, research and development, sales and marketing, and general and administrative expenses. 
  • Non-GAAP Adjusted EBITDA – Non-GAAP Adjusted EBITDA of $5.7 million (6.6% margin) increased 12% as compared with $5.1 million (7.2% margin) in 2020. Our investments across the business, led by sales and marketing expenses, have moderated in recent quarters but remain elevated when compared to 2020.
  • Non-GAAP Adjusted EBITDA by segment – Excluding $10.9 million of shared services:
    • CareVention HealthCare non-GAAP Adjusted EBITDA of $14.0 million (21.6% margin) increased 10% as compared to $12.7 million (25.3% margin) a year ago.
    • MedWise HealthCare non-GAAP Adjusted EBITDA of $2.6 million (12.1% margin) increased 159% as compared to $1.0 million (5.0% margin) a year ago.

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.”

Future Outlook

Based on current market conditions and our expectations as of today, we are introducing fourth quarter 2021 guidance and revised full year 2021 guidance, as summarized below.

For the fourth quarter 2021, we expect:

  • Total revenue in the range of $84 million to $86 million represents growth of 9% to 12%, all of which is organic.
  • Adjusted EBITDA in the range of $4 million to $5 million as compared with $4.7 million a year ago.

For the full year 2021, we expect:

  • Total revenue in the range of $329.6 million to $331.6 million represents growth of 11% to 12% with organic growth of 7%.
  • Adjusted EBITDA in the range of $19.3 million to $20.3 million as compared with $21.8 million a year ago

 

Three Months Ended December 31, 2021

Year Ended December 31, 2021

LOW

HIGH

LOW

HIGH

(in millions except percentages)

Total revenue

$

84.0

$

86.0

$

329.6

$

331.6

Year over year growth

9

%

12

%

11

%

12

%

GAAP net loss

$

(19.8)

$

(18.8)

$

(77.5)

$

(76.5)

Adjusted EBITDA

$

4.0

$

5.0

$

19.3

$

20.3

Adjusted EBITDA margin

5

%

6

%

6

%

6

%

 

Quarterly Conference Call

The third quarter 2021 earnings conference call and webcast will be held tomorrow, Friday, November 5, 2021, at 8:30 a.m. ET. The conference call can be accessed by dialing 844-413-0947 for U.S. participants or 216-562-0423 for international participants, and referencing passcode 5917496 or via a live audio webcast available online at TRHC’s investor website (ir.trhc.com). An audio webcast replay will be available approximately two hours after completion of the call for a period of 90 days thereafter at ir.trhc.com and a replay will be available for seven days by dialing 855-859-2056 for U.S. participants or 404-537-3406 for international participants and referencing passcode 5917496.

About Tabula Rasa HealthCare

Tabula Rasa HealthCare (TRHC) provides medication safety solutions that empower healthcare professionals and consumers to optimize medication regimens, combatting medication overload and reducing adverse drug events – the fourth leading cause of death in the U.S. TRHC’s proprietary technology solutions, including DoseMeRx™ and MedWise®, improve patient outcomes, reduce hospitalizations, and lower healthcare costs. TRHC’s extensive clinical tele-pharmacy network improves care for patients nationwide. Its solutions are trusted by health plans and pharmacies to help drive value-based care. For more information, visit TRHC.com.

Non-GAAP Financial Measures

In addition to reporting all financial information required in accordance with GAAP, TRHC is also reporting Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted Diluted EPS, each of which is considered 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, settlement costs, severance expense incurred in 2021 related to a realignment of resources, acquisition-related expense, and stock-based compensation expense. TRHC defines Adjusted EBITDA margin as Adjusted EBITDA as a percentage of revenue. TRHC defines Adjusted Diluted EPS as net income or loss before fair value adjustments for acquisition-related contingent consideration, amortization of acquired intangibles, amortization of debt discount and issuance costs, settlement costs, severance expense incurred in 2021 related to a realignment of resources, stock-based compensation expense, and the tax impact of those items using a normalized tax rate on pre-tax income (loss) 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 may define their non-GAAP financial measures differently than TRHC.

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 Adjusted EBITDA and Adjusted Diluted EPS 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 within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that we believe to be reasonable as of today’s date. Forward-looking statements give current expectations 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, the financial and operating performance of TRHC, the impacts of the COVID-19 pandemic and TRHC’s expectations for the remainder of 2021. 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: the impacts of the ongoing COVID-19 pandemic and other health epidemics; 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 services; risks related to changing healthcare and other applicable governmental 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 February 26, 2021, 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.

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(In thousands)

September 30, 

December 31, 

2021

2020

Assets 

Current assets: 

Cash

$

11,347

$

23,362

Restricted cash

4,014

5,170

Accounts receivable, net

31,736

32,516

Inventories

5,127

4,261

Prepaid expenses

5,344

3,739

Client claims receivable

15,284

14,412

Other current assets

15,398

9,752

Total current assets

88,250

93,212

Property and equipment, net

13,234

15,070

Operating lease right-of-use assets

21,935

21,711

Software development costs, net

40,297

27,882

Goodwill

170,835

170,862

Intangible assets, net

161,626

183,094

Other assets

4,801

2,609

Total assets

$

500,978

$

514,440

Liabilities and stockholders’ equity

Current liabilities:

Current portion of finance leases

$

$

4

Current operating lease liabilities

4,706

4,402

Acquisition-related contingent consideration

166

Acquisition-related notes payable

3,995

16,662

Accounts payable

13,019

11,245

Client claims payable

8,157

7,773

Accrued expenses and other liabilities

35,443

31,968

Total current liabilities

65,320

72,220

Line of credit

27,500

10,000

Long-term debt, net

318,969

239,285

Noncurrent operating lease liabilities

20,152

20,381

Deferred income tax liability, net

1,226

3,354

Other long-term liabilities

563

671

Total liabilities

433,730

345,911

Stockholders’ equity:

Common stock

2

2

Treasury stock

(4,292)

(4,018)

Additional paid-in capital

310,514

352,445

Accumulated deficit

(238,976)

(179,900)

Total stockholders’ equity

67,248

168,529

Total liabilities and stockholders’ equity

$

500,978

$

514,440

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

2021

2020

2021

2020

Revenue:

Product revenue

$

50,636

$

39,365

$

139,496

$

115,825

Service revenue

35,950

31,141

106,079

104,342

Total revenue

86,586

70,506

245,575

220,167

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

Product cost

38,770

28,638

105,326

84,879

Service cost

22,392

20,610

67,126

64,140

Total cost of revenue, exclusive of depreciation and amortization

61,162

49,248

172,452

149,019

Operating expenses: 

Research and development 

4,984

5,101

14,893

13,750

Sales and marketing

6,218

5,030

18,786

15,597

General and administrative 

16,870

15,620

54,360

48,914

Change in fair value of acquisition-related contingent consideration expense

2,005

2,605

Depreciation and amortization

12,099

12,199

35,343

32,323

Total operating expenses 

40,171

39,955

123,382

113,189

Loss from operations

(14,747)

(18,697)

(50,259)

(42,041)

Interest expense, net

2,230

4,722

6,959

14,000

Loss before income taxes

(16,977)

(23,419)

(57,218)

(56,041)

Income tax expense (benefit)

134

(1,830)

466

(5,705)

Net loss

$

(17,111)

$

(21,589)

$

(57,684)

$

(50,336)

Net loss per share, basic and diluted

$

(0.73)

$

(0.99)

$

(2.48)

$

(2.33)

Weighted average common shares outstanding, basic and diluted

23,407,391

21,779,808

23,230,138

21,571,214

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

Nine Months Ended

September 30, 

2021

2020

Cash flows from operating activities:

Net loss

$

(57,684)

$

(50,336)

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization

35,343

32,323

Amortization of deferred financing costs and debt discount

1,714

9,925

Deferred taxes

337

(5,705)

Stock-based compensation

28,962

22,408

Change in fair value of acquisition-related contingent consideration

2,605

Acquisition-related contingent consideration paid

(67)

(2,390)

Other noncash items

9

(70)

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

Accounts receivable, net

789

(3,220)

Inventories

(866)

(494)

Prepaid expenses and other current assets

(6,084)

7,209

Client claims receivables

(872)

Other assets

(2,604)

(382)

Accounts payable   

1,587

(1,432)

Accrued expenses and other liabilities

2,138

(5,408)

Client claims payables

423

Other long-term liabilities

(108)

315

Net cash provided by operating activities

3,017

5,348

Cash flows from investing activities:

Purchases of property and equipment

(1,611)

(2,537)

Software development costs

(22,649)

(13,734)

Net cash used in investing activities

(24,260)

(16,271)

Cash flows from financing activities:

Proceeds from exercise of stock options

3,683

3,225

Payments for employee taxes for shares withheld

(2,993)

Payments for debt financing costs

(8)

(38)

Borrowings on line of credit

17,500

Payment of acquisition-related notes payable

(13,000)

Payments of acquisition-related contingent consideration

(99)

(3,504)

Repayments of long-term debt and finance leases

(4)

(54)

Net cash provided by (used in) financing activities

8,072

(3,364)

Net decrease in cash and restricted cash

(13,171)

(14,287)

Cash and restricted cash, beginning of period

28,532

46,581

Cash and restricted cash, end of period

$

15,361

$

32,294

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED SEGMENT RESULTS

(In thousands)

Three Months Ended

Nine Months Ended

September 30, 2021

September 30, 2020

September 30, 2021

September 30, 2020

Revenue

CareVention HealthCare:

PACE product revenue

$

50,321

$

39,086

$

139,021

$

115,103

PACE solutions

14,707

11,214

42,973

34,307

Total CareVention HealthCare

65,028

50,300

181,994

149,410

MedWise HealthCare:

Product revenue

315

279

475

722

Medication safety services

9,467

9,817

31,247

39,844

Software subscription and services

11,776

10,110

31,859

30,191

Total MedWise HealthCare

21,558

20,206

63,581

70,757

Total Revenue

$

86,586

$

70,506

$

245,575

$

220,167

Adjusted EBITDA

CareVention HealthCare

$

14,014

$

12,735

$

40,983

$

36,560

MedWise HealthCare

2,618

1,009

7,532

8,537

Shared Services

(10,915)

(8,650)

(33,236)

(28,062)

Total Adjusted EBITDA

$

5,717

$

5,094

$

15,279

$

17,035

Adjusted EBITDA margin

CareVention HealthCare

21.6%

25.3%

22.5%

24.5%

MedWise HealthCare

12.1%

5.0%

11.8%

12.1%

Total Adjusted EBITDA margin

6.6%

7.2%

6.2%

7.7%

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP MEASURES

(In thousands except share and per share amounts)

Three Months Ended September 30, 

Nine Months Ended September 30, 

2021

2020

2021

2020

Reconciliation of Net Loss to Adjusted EBITDA

Net loss

$

(17,111)

$

(21,589)

$

(57,684)

$

(50,336)

Add:

Interest expense, net

2,230

4,722

6,959

14,000

Income tax expense (benefit)

134

(1,830)

466

(5,705)

Depreciation and amortization

12,099

12,199

35,343

32,323

Change in fair value of acquisition-related contingent
consideration expense

2,005

2,605

Settlement

500

Severance expense

354

917

516

917

Acquisition-related expense

572

217

823

Stock-based compensation expense

8,011

8,098

28,962

22,408

Adjusted EBITDA

$

5,717

$

5,094

$

15,279

$

17,035

Total revenue

$

86,586

$

70,506

$

245,575

$

220,167

Adjusted EBITDA margin

6.6%

7.2%

6.2%

7.7%

 

Three Months Ended September 30, 

Nine Months Ended September 30, 

2021

2020

2021

2020

(In thousands except per share amounts)

(In thousands except per share amounts)

Reconciliation of diluted net loss per share
to Adjusted Diluted EPS

GAAP net loss, basic and diluted, and net l
oss per share, basic and diluted

$

(17,111)

$

(0.73)

$

(21,589)

$

(0.99)

$

(57,684)

$

(2.48)

$

(50,336)

$

(2.33)

Adjustments:

Change in fair value of acquisition-related contingent consideration expense

2,005

2,605

Amortization of acquired intangibles

7,060

8,291

21,468

21,936

Amortization of debt discount and issuance costs

406

3,280

1,310

9,647

Settlement

500

Severance expense

354

917

516

917

Acquisition-related expense

572

217

823

Stock-based compensation expense

8,011

8,098

28,962

22,408

Impact to income taxes (1)

439

(1,762)

1,588

(6,306)

Adjusted net (loss) income and Adjusted Diluted EPS

$

(841)

$

(0.04)

$

(188)

$

(0.01)

$

(3,123)

$

(0.13)

$

1,694

$

0.07

 

(1)

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

 

Three Months Ended

Nine Months Ended

September 30, 

September 30, 

2021

2020

2021

2020

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

23,407,391

21,779,808

23,230,138

21,571,214

Adjustments:

Weighted average dilutive effect of stock options

1,281,367

Weighted average dilutive effect of restricted stock

491,245

Weighted average dilutive effect of contingent shares

74,102

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

23,407,391

21,779,808

23,230,138

23,417,928

 

(1)

For the three and nine months ended September 30, 2021, we accounted for the convertible senior subordinated notes utilizing the if-converted method.
Under this method, we are required to presume that the convertible senior subordinated notes are converted at the beginning of the current period and
settled entirely in our common stock. However, no potential shares are assumed outstanding and are excluded from the diluted EPS calculation if
including them would have an anti-dilutive effect. For the three and nine months ended September 30, 2021, there was no impact on diluted EPS from
the convertible senior subordinated notes as the conversion would have had an anti-dilutive effect.

For the three and nine months ended September 30, 2020, we accounted for the convertible senior subordinated notes utilizing the treasury stock method.
Under this method, we presumed that we would settle the notes entirely or partly in cash. The underlying shares issuable upon conversion of the notes
were excluded from the calculation of diluted EPS, except to the extent that the average stock price for the reporting period exceeded their conversion
price of $69.95 per share. For the three and nine months ended September 30, 2020, there was no impact on diluted EPS from the convertible senior
subordinated notes as the conversion price exceeded our average stock price.

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE RANGES

(In millions)

Three Months Ended December 31, 2021

Year Ended December 31, 2021

LOW

HIGH

LOW

HIGH

Reconciliation from Net Loss Guidance to Adjusted
EBITDA Guidance

Net loss:

$

(19.8)

$

(18.8)

$

(77.5)

$

(76.5)

Add:

Interest expense

2.2

2.2

9.2

9.2

Income tax expense

0.1

0.1

0.6

0.6

Depreciation and amortization

12.1

12.1

47.4

47.4

Settlement

0.5

0.5

Severance expense

0.4

0.4

0.9

0.9

Stock-based compensation expense

9.0

9.0

38.0

38.0

Acquisition-related expense

0.2

0.2

Adjusted EBITDA

$

4.0

$

5.0

$

19.3

$

20.3

 

View original content to download multimedia:https://www.prnewswire.com/news-releases/tabula-rasa-healthcare-reports-third-quarter-2021-results-301416867.html

SOURCE Tabula Rasa HealthCare, Inc.

Staff

Recent Posts

Hankyung.com introduces: MecKare, Leading the AI-powered Innovation in Health Monitoring Solution

- Leading efficient care management for the elderly with unimpeded smartcare https://img.hankyung.com/pdsdata/pr.hankyung.com/uploads/2024/11/image01-1.png SEOUL, South Korea, Nov.…

13 hours ago

Redefining the Standard of Care: Introducing the Aulisa® Monitor Camera for Advanced Patient Monitoring

PALO ALTO, Calif., Nov. 22, 2024 /PRNewswire/ -- Aulisa® Medical USA, Inc., a leader in…

1 day ago

Defence Announces Closing of Securities for Debenture Financing

Vancouver, British Columbia--(Newsfile Corp. - November 22, 2024) - DEFENCE THERAPEUTICS INC. (CSE: DTC) (OTCQB:…

1 day ago

NuGen Announces Canada-Wide Launch of InsuJet

3,250 InsuJet Starter Packs Being Delivered to Pharmacies Across CanadaToronto, Ontario--(Newsfile Corp. - November 22,…

1 day ago