Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Tabula Rasa HealthCare, Inc. | a17-19038_18k.htm |
Tabula Rasa HealthCare Announces Second Quarter 2017 Operating Results
Total Revenue of $29.7 million, up 32% year over year; Expect Positive Net Income in Q3 2017
MOORESTOWN, N.J., August 7, 2017 (GLOBE NEWSWIRE) — Tabula Rasa HealthCare, Inc. (“TRHC”) (NASDAQ: TRHC), a healthcare technology company optimizing medication safety by deploying new medication risk mitigation digital software solutions and novel, proprietary medication decision support tools, today announced its financial results for the second quarter ended June 30, 2017.
“This was another very strong quarter for Tabula Rasa HealthCare, with both revenue and Adjusted EBITDA coming in above forecast,” said Calvin H. Knowlton, PhD, TRHC’s Chairman and Chief Executive Officer. “We are seeing increased interest in TRHC’s disruptive offerings as awareness that a solution to prevent adverse drug events now exists coupled with the increasing trend of value-based care that ties quality and cost savings to payment.”
Financial Performance for the Three Months Ended June 30, 2017
All comparisons, unless otherwise noted, are to the three months ended June 30, 2016.
· Total revenue was $29.7 million, an increase of 32%. Total revenue included product revenue of $24.1 million, an increase of 19%, and service revenue of $5.6 million, an increase of 153%. Product revenue increased as a result of existing client expansion as well as a full quarter of revenue from new clients ramping up throughout the first quarter. The majority of the increase in service revenue was the result of the commencement of TRHC’s participation in the Center for Medicare and Medication Innovation’s Enhanced Medication Therapy Management program which started on January 1, 2017.
· Gross margin was 29%, compared to 28%. The year over year increase is primarily related to an increase in the service revenue contribution as compared to the second quarter of 2016. Service revenue, which carries a higher gross margin, represented 19% of total revenue for the second quarter of 2017 as compared to 10% for the same period in 2016.
· Non-GAAP Adjusted EBITDA was $3.6 million, compared to $2.8 million, an increase of 30% compared to a year ago. The increase in Adjusted EBITDA was primarily driven
by growth in the business, both in the PACE market and payor and at-risk provider markets.
· Adjusted EBITDA margin was 12% in the second quarter of 2017, consistent with the same period in 2016 despite increased costs in the current year related to operating as a public company following TRHC’s initial public offering in the third quarter of 2016, as well as increased investment to support growth opportunities as discussed in the prior quarter.
· $2.1 million of incremental stock-based compensation expense related to restricted stock grants issued in connection with TRHC’s initial public offering was a significant contributing factor to TRHC’s reported net loss of $1.5 million in the quarter compared to net loss of $0.3 million. The second quarter of 2017 will be the final quarter TRHC incurs this stock-based compensation expense related to the special restricted stock grants issued in connection with TRHC’s initial public offering.
· Net loss per diluted share was $0.09, compared to net loss per diluted share of $0.18. The net loss per share calculations were based on a diluted share count of 16.5 million for the second quarter of 2017, compared to 4.9 million shares for the same period in 2016.
· Non-GAAP Adjusted net income per diluted share was $0.06, compared to adjusted net income per diluted share of $0.01.
· Cash at the end of the second quarter was $2.8 million compared to $4.3 million at December 31, 2016. The reduction in cash was due to a $1.5 million payment for contingent consideration made in the first quarter of 2017. No amounts were drawn on TRHC’s $25 million line of credit at the end of the second quarter or at December 31, 2016.
· TRHC repurchased approximately 73,000 shares of its common stock at a total cost of $1.0 million pursuant to a stock repurchase plan authorized by TRHC’s board of directors in the second quarter. There is $4.0 million remaining under the repurchase plan.
A reconciliation of GAAP to non-GAAP results has been provided in this press release in the accompanying tables. Non-GAAP results exclude change in fair value of acquisition-related contingent consideration (income) expense, payroll tax expense related to stock option exercises and stock-based compensation expense. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures”.
Financial Outlook
Third Quarter 2017 Guidance: Revenue for TRHC’s third quarter 2017 is expected to be in the range of $29.5 million to $30.5 million. Net income is expected to be in the range of $0.7 million to $1.2 million. Adjusted EBITDA is expected to be in the range of $3.5 million to $4.0 million.
Full Year 2017 Guidance: Revenue for fiscal year 2017 is still expected to be in the range of $116.0 million to $118.0 million. TRHC now expects a net loss in the range of $1.2 million to $0.2 million. Net loss projections include incremental stock-based compensation expense of approximately $5.2 million related to restricted stock grants issued in connection with TRHC’s initial public offering, which was fully expensed by May 2017. Adjusted EBITDA is now expected to be in the range of $15.5 million to $16.5 million.
Quarterly Conference Call
As previously announced, TRHC will hold a conference call with members of executive management to discuss its second quarter 2017 performance today, Monday, August 7, 2017, at 5:00 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 54995292 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 August 14, 2017 and can be accessed by dialing 855-859-2056 or 404-537-3406 for international callers, and referencing participant code 54995292.
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, please visit: www.TRHC.com.
Non-GAAP Financial Measures
In addition to reporting all financial information required in accordance with accounting principles generally accepted in the United States of America (“GAAP”), TRHC is also reporting 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 (loss) plus certain other expenses, which includes interest expense, provision (benefit) for income tax, depreciation and amortization, change in fair value of acquisition-related contingent consideration (income) expense, change in fair value of warrant liability, payroll tax expense related to stock option exercises and stock-based compensation expense. TRHC defines Adjusted Diluted EPS as net income (loss) attributable to common stockholders before accretion of redeemable convertible preferred stock, fair value adjustments related to the remeasurement of warrant liabilities, fair value adjustments for acquisition-related contingent consideration, payroll tax expense related to stock option exercises, stock-based compensation expense, and the tax impact of those items expressed on a per share basis using weighted average diluted shares outstanding. 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. 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 expectations 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 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; our status as an “emerging growth company”; 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 14, 2017, 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, except share amounts)
|
|
|
June 30, |
|
December 31, |
| ||
|
|
|
2017 |
|
2016 |
| ||
|
|
|
(unaudited) |
|
|
| ||
|
Assets |
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash |
|
$ |
2,811 |
|
$ |
4,345 |
|
|
Accounts receivable, net |
|
8,547 |
|
6,646 |
| ||
|
Inventories |
|
3,202 |
|
2,911 |
| ||
|
Rebates receivable |
|
325 |
|
312 |
| ||
|
Prepaid expenses |
|
964 |
|
869 |
| ||
|
Other current assets |
|
354 |
|
581 |
| ||
|
Total current assets |
|
16,203 |
|
15,664 |
| ||
|
Property and equipment, net |
|
7,794 |
|
6,409 |
| ||
|
Software development costs, net |
|
4,026 |
|
3,350 |
| ||
|
Goodwill |
|
21,686 |
|
21,686 |
| ||
|
Intangible assets, net |
|
23,400 |
|
25,297 |
| ||
|
Other assets |
|
308 |
|
333 |
| ||
|
Total assets |
|
$ |
73,417 |
|
$ |
72,739 |
|
|
Liabilities and stockholders’ equity |
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Current portion of long-term debt |
|
$ |
686 |
|
$ |
674 |
|
|
Acquisition-related consideration payable |
|
590 |
|
568 |
| ||
|
Acquisition-related contingent consideration |
|
1,547 |
|
1,493 |
| ||
|
Accounts payable |
|
6,166 |
|
6,115 |
| ||
|
Accrued expenses and other liabilities |
|
4,129 |
|
2,159 |
| ||
|
Total current liabilities |
|
13,118 |
|
11,009 |
| ||
|
Long-term debt |
|
775 |
|
1,072 |
| ||
|
Long-term acquisition-related contingent consideration |
|
— |
|
1,515 |
| ||
|
Deferred income tax liability |
|
1,070 |
|
832 |
| ||
|
Other long-term liabilities |
|
2,671 |
|
2,205 |
| ||
|
Total liabilities |
|
17,634 |
|
16,633 |
| ||
|
|
|
|
|
|
| ||
|
Stockholders’ equity: |
|
|
|
|
| ||
|
Preferred stock |
|
— |
|
— |
| ||
|
Common stock |
|
2 |
|
2 |
| ||
|
Additional paid-in capital |
|
96,008 |
|
91,027 |
| ||
|
Treasury stock |
|
(959 |
) |
— |
| ||
|
Accumulated deficit |
|
(39,268 |
) |
(34,923 |
) | ||
|
Total stockholders’ equity |
|
55,783 |
|
56,106 |
| ||
|
Total liabilities and stockholders’ equity |
|
$ |
73,417 |
|
$ |
72,739 |
|
TABULA RASA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
|
Revenue: |
|
|
|
|
|
|
|
|
| ||||
|
Product revenue |
|
$ |
24,074 |
|
$ |
20,216 |
|
$ |
46,770 |
|
$ |
38,001 |
|
|
Service revenue |
|
5,582 |
|
2,202 |
|
10,575 |
|
4,574 |
| ||||
|
Total revenue |
|
29,656 |
|
22,418 |
|
57,345 |
|
42,575 |
| ||||
|
Cost of revenue, exclusive of depreciation and amortization shown below: |
|
|
|
|
|
|
|
|
| ||||
|
Product cost |
|
18,463 |
|
15,170 |
|
35,868 |
|
28,152 |
| ||||
|
Service cost |
|
2,505 |
|
952 |
|
4,755 |
|
1,903 |
| ||||
|
Total cost of revenue |
|
20,968 |
|
16,122 |
|
40,623 |
|
30,055 |
| ||||
|
Gross profit |
|
8,688 |
|
6,296 |
|
16,722 |
|
12,520 |
| ||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
|
Research and development |
|
1,291 |
|
961 |
|
2,510 |
|
1,850 |
| ||||
|
Sales and marketing |
|
1,314 |
|
860 |
|
2,544 |
|
1,630 |
| ||||
|
General and administrative |
|
5,490 |
|
1,816 |
|
11,999 |
|
3,709 |
| ||||
|
Change in fair value of acquisition-related contingent consideration expense |
|
16 |
|
45 |
|
37 |
|
99 |
| ||||
|
Depreciation and amortization |
|
1,799 |
|
1,135 |
|
3,564 |
|
2,139 |
| ||||
|
Total operating expenses |
|
9,910 |
|
4,817 |
|
20,654 |
|
9,427 |
| ||||
|
(Loss) income from operations |
|
(1,222 |
) |
1,479 |
|
(3,932 |
) |
3,093 |
| ||||
|
Other (income) expense: |
|
|
|
|
|
|
|
|
| ||||
|
Change in fair value of warrant liability |
|
— |
|
121 |
|
— |
|
(13 |
) | ||||
|
Interest expense |
|
77 |
|
1,505 |
|
153 |
|
3,008 |
| ||||
|
Total other expense |
|
77 |
|
1,626 |
|
153 |
|
2,995 |
| ||||
|
(Loss) income before income taxes |
|
(1,299 |
) |
(147 |
) |
(4,085 |
) |
98 |
| ||||
|
Income tax expense |
|
165 |
|
139 |
|
260 |
|
175 |
| ||||
|
Net loss |
|
$ |
(1,464 |
) |
$ |
(286 |
) |
$ |
(4,345 |
) |
$ |
(77 |
) |
|
Net loss attributable to common stockholders, basic and diluted |
|
$ |
(1,464 |
) |
$ |
(890 |
) |
$ |
(4,345 |
) |
$ |
(279 |
) |
|
Net loss per share attributable to common stockholders, basic and diluted |
|
$ |
(0.09 |
) |
$ |
(0.18 |
) |
$ |
(0.27 |
) |
$ |
(0.06 |
) |
|
Weighted average common shares outstanding, basic and diluted |
|
16,506,585 |
|
4,860,758 |
|
16,373,413 |
|
4,765,977 |
| ||||
TABULA RASA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
|
Six Months Ended |
| ||||
|
|
|
June 30, |
| ||||
|
|
|
2017 |
|
2016 |
| ||
|
Cash flows from operating activities: |
|
|
|
|
| ||
|
Net loss |
|
$ |
(4,345 |
) |
$ |
(77 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
| ||
|
Depreciation and amortization |
|
3,564 |
|
2,139 |
| ||
|
Amortization of deferred financing costs and debt discount |
|
46 |
|
1,176 |
| ||
|
Payment of imputed interest on debt |
|
— |
|
(589 |
) | ||
|
Deferred taxes |
|
238 |
|
133 |
| ||
|
Stock-based compensation |
|
6,837 |
|
258 |
| ||
|
Change in fair value of warrant liability |
|
— |
|
(13 |
) | ||
|
Change in fair value of acquisition-related contingent consideration |
|
37 |
|
99 |
| ||
|
Loss on disposal of property and equipment |
|
12 |
|
— |
| ||
|
Changes in operating assets and liabilities: |
|
|
|
|
| ||
|
Accounts receivable, net |
|
(1,901 |
) |
(47 |
) | ||
|
Inventories |
|
(291 |
) |
(545 |
) | ||
|
Rebates receivable |
|
(13 |
) |
313 |
| ||
|
Prepaid expenses and other current assets |
|
105 |
|
(207 |
) | ||
|
Other assets |
|
— |
|
76 |
| ||
|
Accounts payable |
|
91 |
|
929 |
| ||
|
Accrued expenses and other liabilities |
|
1,970 |
|
(754 |
) | ||
|
Other long-term liabilities |
|
466 |
|
4,023 |
| ||
|
Net cash provided by operating activities |
|
6,816 |
|
6,914 |
| ||
|
|
|
|
|
|
| ||
|
Cash flows from investing activities: |
|
|
|
|
| ||
|
Purchases of property and equipment |
|
(1,950 |
) |
(2,901 |
) | ||
|
Software development costs |
|
(1,514 |
) |
(576 |
) | ||
|
Purchases of intangible assets |
|
— |
|
(29 |
) | ||
|
Change in restricted cash |
|
— |
|
200 |
| ||
|
Net cash used in investing activities |
|
(3,464 |
) |
(3,306 |
) | ||
|
|
|
|
|
|
| ||
|
Cash flows from financing activities: |
|
|
|
|
| ||
|
Payments for repurchase of common stock |
|
(959 |
) |
— |
| ||
|
Proceeds from exercise of stock options |
|
179 |
|
— |
| ||
|
Payments for employee taxes for shares withheld |
|
(2,123 |
) |
— |
| ||
|
Payments for debt financing costs |
|
(18 |
) |
(113 |
) | ||
|
Borrowings on line of credit |
|
— |
|
4,500 |
| ||
|
Payments of acquisition-related consideration |
|
— |
|
(180 |
) | ||
|
Payments of initial public offering costs |
|
(132 |
) |
(982 |
) | ||
|
Payments of contingent consideration |
|
(1,498 |
) |
(1,895 |
) | ||
|
Repayments of long-term debt |
|
(335 |
) |
(2,665 |
) | ||
|
Net cash used in financing activities |
|
(4,886 |
) |
(1,335 |
) | ||
|
Net (decrease) increase in cash |
|
(1,534 |
) |
2,273 |
| ||
|
Cash, beginning of period |
|
4,345 |
|
2,026 |
| ||
|
Cash, end of period |
|
$ |
2,811 |
|
$ |
4,299 |
|
TABULA RASA HEALTHCARE, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP MEASURES
(In thousands except share and per share amounts)
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||
|
|
|
(In thousands) |
| ||||||||||
|
Reconciliation of net loss to Adjusted EBITDA |
|
|
|
|
|
|
|
|
| ||||
|
Net loss |
|
$ |
(1,464 |
) |
$ |
(286 |
) |
$ |
(4,345 |
) |
$ |
(77 |
) |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
|
Change in fair value of warrant liability |
|
— |
|
121 |
|
— |
|
(13 |
) | ||||
|
Interest expense |
|
77 |
|
1,505 |
|
153 |
|
3,008 |
| ||||
|
Income tax expense |
|
165 |
|
139 |
|
260 |
|
175 |
| ||||
|
Depreciation and amortization |
|
1,799 |
|
1,135 |
|
3,564 |
|
2,139 |
| ||||
|
Change in fair value of acquisition-related contingent consideration expense |
|
16 |
|
45 |
|
37 |
|
99 |
| ||||
|
Payroll tax expense related to stock option exercises |
|
12 |
|
— |
|
95 |
|
— |
| ||||
|
Stock-based compensation expense |
|
3,016 |
|
131 |
|
6,837 |
|
258 |
| ||||
|
Adjusted EBITDA |
|
$ |
3,621 |
|
$ |
2,790 |
|
$ |
6,601 |
|
$ |
5,589 |
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
| ||||||||||||||||||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
| ||||||||||||||||
|
|
|
(In thousands except per share amounts) |
|
(In thousands except per share amounts) |
| ||||||||||||||||||||
|
Reconciliation of diluted net loss per share attributable to common shareholders to Adjusted Diluted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Net loss |
|
$ |
(1,464 |
) |
|
|
$ |
(286 |
) |
|
|
$ |
(4,345 |
) |
|
|
$ |
(77 |
) |
|
| ||||
|
Accretion of redeemable convertible preferred stock |
|
— |
|
|
|
(604 |
) |
|
|
— |
|
|
|
(202 |
) |
|
| ||||||||
|
GAAP net loss attributable to common stockholders, basic and diluted, and net loss income per share attributable to common stockholders, basic and diluted |
|
$ |
(1,464 |
) |
$ |
(0.09 |
) |
$ |
(890 |
) |
$ |
(0.18 |
) |
$ |
(4,345 |
) |
$ |
(0.27 |
) |
$ |
(279 |
) |
$ |
(0.06 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Accretion of redeemable convertible preferred stock |
|
— |
|
|
|
604 |
|
|
|
— |
|
|
|
202 |
|
|
| ||||||||
|
Change in fair value of warrant liability |
|
— |
|
|
|
121 |
|
|
|
— |
|
|
|
(13 |
) |
|
| ||||||||
|
Change in fair value of acquisition-related contingent consideration expense |
|
16 |
|
|
|
45 |
|
|
|
37 |
|
|
|
99 |
|
|
| ||||||||
|
Payroll tax expense on stock option exercises |
|
12 |
|
|
|
— |
|
|
|
95 |
|
|
|
— |
|
|
| ||||||||
|
Stock-based compensation expense |
|
3,016 |
|
|
|
131 |
|
|
|
6,837 |
|
|
|
258 |
|
|
| ||||||||
|
Impact to income taxes (1) |
|
(500 |
) |
|
|
82 |
|
|
|
(840 |
) |
|
|
11 |
|
|
| ||||||||
|
Adjusted net income attributable to common stockholders and Adjusted Diluted EPS |
|
$ |
1,080 |
|
$ |
0.06 |
|
$ |
93 |
|
$ |
0.01 |
|
$ |
1,784 |
|
$ |
0.10 |
|
$ |
278 |
|
$ |
0.02 |
|
(1) The impact to taxes was calculated using a normalized statutory tax rate applied to pre-tax income (loss) adjusted for the respective items above and then subtracting the tax provision as determined for GAAP purposes.
|
|
|
Three Months Ended |
|
Six Months Ended |
| ||||
|
|
|
June 30, |
|
June 30, |
| ||||
|
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
|
|
Reconciliation of weighted average shares of common stock outstanding, diluted, to weighted average shares of common stock oustanding, diluted for Adjusted Diluted EPS |
|
|
|
|
|
|
|
|
|
|
Weighted average shares of common stock outstanding |
|
16,506,585 |
|
4,860,758 |
|
16,373,413 |
|
4,765,977 |
|
|
Weighted average shares of common stock outstanding, basic and diluted for GAAP |
|
16,506,585 |
|
4,860,758 |
|
16,373,413 |
|
4,765,977 |
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
Weighted average dilutive effect of stock options |
|
1,190,161 |
|
1,963,674 |
|
1,344,361 |
|
1,974,718 |
|
|
Weighted average dilutive effect of common shares from stock warrants |
|
8,551 |
|
203,103 |
|
18,662 |
|
293,455 |
|
|
Weighted average dilutive effect of restricted stock |
|
651,448 |
|
— |
|
556,459 |
|
— |
|
|
Dilutive effect from preferred stock and preferred stock warrants assuming conversion (1) |
|
— |
|
5,414,564 |
|
— |
|
5,414,700 |
|
|
Weighted average shares of common stock outstanding, diluted for Adjusted Diluted EPS |
|
18,356,745 |
|
12,442,099 |
|
18,292,895 |
|
12,448,850 |
|
(1) In computing Adjusted Diluted EPS, net income (loss) attributable to common stockholders was adjusted to eliminate the effects of outstanding preferred stock and preferred stock warrants. As such, the weighted average share amounts of these potentially dilutive securities were included in the computation of diluted net income per share attributable to common stockholders for the periods presented.
TABULA RASA HEALTHCARE, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE RANGES
(In millions)
|
|
|
LOW |
|
HIGH |
|
LOW |
|
HIGH |
| ||||
|
|
|
Three Months Ended September 30, 2017 |
|
Year Ended December 31, 2017 |
| ||||||||
|
Reconciliation of Adjusted EBITDA to net income (loss) |
|
|
|
|
|
|
|
|
| ||||
|
Net income (loss) |
|
$ |
0.7 |
|
$ |
1.2 |
|
$ |
(1.2 |
) |
$ |
(0.2 |
) |
|
Add: |
|
|
|
|
|
|
|
|
| ||||
|
Interest expense |
|
0.1 |
|
0.1 |
|
0.4 |
|
0.4 |
| ||||
|
Income tax expense |
|
0.1 |
|
0.1 |
|
0.6 |
|
0.6 |
| ||||
|
Depreciation and amortization |
|
1.8 |
|
1.8 |
|
7.1 |
|
7.1 |
| ||||
|
Stock-based compensation expense |
|
0.8 |
|
0.8 |
|
8.6 |
|
8.6 |
| ||||
|
Adjusted EBITDA |
|
$ |
3.5 |
|
$ |
4.0 |
|
$ |
15.5 |
|
$ |
16.5 |
|
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