☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 94-3339273 | ||||||||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||
6800 West 115th Street | Suite 2511 | 66211 | |||||||||
Overland Park | Kansas | (Zip Code) | |||||||||
(Address of principal executive offices) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common Stock, par value $0.01 per share | SLQT | New York Stock Exchange |
Large accelerated filer | ☒ | Accelerated filer | ☐ | ||||||||
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | ||||||||
Emerging growth company | ☐ |
PART I FINANCIAL INFORMATION | PAGE | |||||||
Item 1. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
PART II OTHER INFORMATION | ||||||||
Item 1. | ||||||||
Item 1A. | ||||||||
Item 2. | ||||||||
Item 3. | ||||||||
Item 4. | ||||||||
Item 5. | ||||||||
Item 6. | ||||||||
March 31, 2022 | June 30, 2021 | ||||||||||
ASSETS | |||||||||||
CURRENT ASSETS: | |||||||||||
Cash and cash equivalents | $ | 199,359 | $ | 286,454 | |||||||
Accounts receivable | 168,735 | 105,298 | |||||||||
Commissions receivable-current | 77,158 | 89,120 | |||||||||
Other current assets | 13,246 | 4,486 | |||||||||
Total current assets | 458,498 | 485,358 | |||||||||
COMMISSIONS RECEIVABLE | 761,138 | 756,777 | |||||||||
PROPERTY AND EQUIPMENT—Net | 45,558 | 29,510 | |||||||||
SOFTWARE—Net | 15,558 | 12,611 | |||||||||
OPERATING LEASE RIGHT-OF-USE ASSETS | 29,018 | 31,414 | |||||||||
INTANGIBLE ASSETS—Net | 36,022 | 40,670 | |||||||||
GOODWILL | 73,732 | 68,019 | |||||||||
OTHER ASSETS | 15,790 | 1,436 | |||||||||
TOTAL ASSETS | $ | 1,435,314 | $ | 1,425,795 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||||
CURRENT LIABILITIES: | |||||||||||
Accounts payable | $ | 27,445 | $ | 34,079 | |||||||
Accrued expenses | 35,593 | 20,676 | |||||||||
Accrued compensation and benefits | 46,229 | 40,909 | |||||||||
Operating lease liabilities—current | 5,181 | 5,289 | |||||||||
Current portion of long-term debt | 7,169 | 2,360 | |||||||||
Other current liabilities | 2,079 | 5,504 | |||||||||
Total current liabilities | 123,696 | 108,817 | |||||||||
LONG-TERM DEBT, NET—less current portion | 699,386 | 459,043 | |||||||||
DEFERRED INCOME TAXES | 76,806 | 139,240 | |||||||||
OPERATING LEASE LIABILITIES | 35,301 | 38,392 | |||||||||
OTHER LIABILITIES | 3,533 | 11,743 | |||||||||
Total liabilities | 938,722 | 757,235 | |||||||||
COMMITMENTS AND CONTINGENCIES (Note 8) | |||||||||||
SHAREHOLDERS’ EQUITY: | |||||||||||
Common stock, $0.01 par value | 1,644 | 1,635 | |||||||||
Additional paid-in capital | 554,045 | 544,771 | |||||||||
Retained earnings (accumulated deficit) | (68,684) | 121,925 | |||||||||
Accumulated other comprehensive income | 9,587 | 229 | |||||||||
Total shareholders’ equity | 496,592 | 668,560 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,435,314 | $ | 1,425,795 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
REVENUE: | |||||||||||||||||||||||
Commission | $ | 222,538 | $ | 235,216 | $ | 495,494 | $ | 660,631 | |||||||||||||||
Production bonus and other | 52,575 | 30,130 | 132,127 | 85,054 | |||||||||||||||||||
Total revenue | 275,113 | 265,346 | 627,621 | 745,685 | |||||||||||||||||||
OPERATING COSTS AND EXPENSES: | |||||||||||||||||||||||
Cost of revenue | 119,459 | 71,439 | 359,732 | 206,605 | |||||||||||||||||||
Marketing and advertising | 125,082 | 116,690 | 409,005 | 298,696 | |||||||||||||||||||
General and administrative | 21,031 | 19,251 | 64,570 | 44,496 | |||||||||||||||||||
Technical development | 6,436 | 4,860 | 18,675 | 13,458 | |||||||||||||||||||
Total operating costs and expenses | 272,008 | 212,240 | 851,982 | 563,255 | |||||||||||||||||||
INCOME (LOSS) FROM OPERATIONS | 3,105 | 53,106 | (224,361) | 182,430 | |||||||||||||||||||
INTEREST EXPENSE, NET | (12,179) | (7,355) | (31,300) | (20,898) | |||||||||||||||||||
LOSS ON EXTINGUISHMENT OF DEBT | — | (3,315) | — | (3,315) | |||||||||||||||||||
OTHER EXPENSE, NET | (23) | (349) | (177) | (1,545) | |||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAX EXPENSE (BENEFIT) | (9,097) | 42,087 | (255,838) | 156,672 | |||||||||||||||||||
INCOME TAX EXPENSE (BENEFIT) | (2,649) | 6,852 | (65,229) | 31,846 | |||||||||||||||||||
NET INCOME (LOSS) | $ | (6,448) | $ | 35,235 | $ | (190,609) | $ | 124,826 | |||||||||||||||
NET INCOME (LOSS) PER SHARE: | |||||||||||||||||||||||
Basic | $ | (0.04) | $ | 0.21 | $ | (1.16) | $ | 0.77 | |||||||||||||||
Diluted | $ | (0.04) | $ | 0.21 | $ | (1.16) | $ | 0.75 | |||||||||||||||
WEIGHTED-AVERAGE COMMON STOCK OUTSTANDING USED IN PER SHARE AMOUNTS: | |||||||||||||||||||||||
Basic | 164,083 | 163,023 | 163,914 | 162,705 | |||||||||||||||||||
Diluted | 164,083 | 165,731 | 163,914 | 165,495 | |||||||||||||||||||
OTHER COMPREHENSIVE INCOME, NET OF TAX: | |||||||||||||||||||||||
Gain on cash flow hedge | 7,589 | 1,810 | 9,358 | 1,669 | |||||||||||||||||||
OTHER COMPREHENSIVE INCOME | 7,589 | 1,810 | 9,358 | 1,669 | |||||||||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | 1,141 | $ | 37,045 | $ | (181,251) | $ | 126,495 |
Three Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Shareholders' Equity | |||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
BALANCES-December 31, 2021 | 164,013 | $ | 1,640 | $ | 551,002 | $ | (62,236) | $ | 1,998 | $ | 492,404 | ||||||||||||||||||||||||
Net loss | — | — | — | (6,448) | — | (6,448) | |||||||||||||||||||||||||||||
Gain on cash flow hedge, net of tax | — | — | — | — | 7,421 | 7,421 | |||||||||||||||||||||||||||||
Amount reclassified into earnings, net tax | — | — | — | — | 168 | 168 | |||||||||||||||||||||||||||||
Exercise of employee stock options, net of shares withheld for cashless exercises and to cover tax withholdings | 10 | — | 14 | — | — | 14 | |||||||||||||||||||||||||||||
Issuance of common stock pursuant to employee stock purchase plan | 376 | 4 | 889 | — | — | 893 | |||||||||||||||||||||||||||||
Vesting of restricted stock unit awards net of shares withheld to cover tax withholdings | 2 | — | (3) | — | — | (3) | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 2,143 | — | — | 2,143 | |||||||||||||||||||||||||||||
BALANCES-March 31, 2022 | 164,401 | $ | 1,644 | $ | 554,045 | $ | (68,684) | $ | 9,587 | $ | 496,592 |
Three Months Ended March 31, 2021 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Retained Earnings | Accumulated Other Comprehensive Income/(Loss) | Total Shareholders' Equity | |||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
BALANCES-December 31, 2020 | 162,774 | $ | 1,628 | $ | 545,441 | $ | 85,296 | $ | (1,395) | $ | 630,970 | ||||||||||||||||||||||||
Net income | — | — | — | 35,235 | — | 35,235 | |||||||||||||||||||||||||||||
Gain on cash flow hedge, net of tax | — | — | — | — | 1,675 | 1,675 | |||||||||||||||||||||||||||||
Amount reclassified into earnings, net tax | — | — | — | — | 135 | 135 | |||||||||||||||||||||||||||||
Exercise of employee stock options, net of shares withheld for cashless exercises and to cover tax withholdings | 552 | 5 | (4,331) | — | — | (4,326) | |||||||||||||||||||||||||||||
Issuance of common stock pursuant to employee stock purchase plan | 56 | 1 | 985 | — | — | 986 | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 1,429 | — | — | 1,429 | |||||||||||||||||||||||||||||
BALANCES-March 31, 2021 | 163,382 | $ | 1,634 | $ | 543,524 | $ | 120,531 | $ | 415 | $ | 666,104 |
Nine Months Ended March 31, 2022 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Retained Earnings/(Accumulated Deficit) | Accumulated Other Comprehensive Income | Total Shareholders' Equity | |||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
BALANCES-June 30, 2021 | 163,510 | $ | 1,635 | $ | 544,771 | $ | 121,925 | $ | 229 | $ | 668,560 | ||||||||||||||||||||||||
Net loss | — | — | — | (190,609) | (190,609) | ||||||||||||||||||||||||||||||
Gain on cash flow hedge, net of tax | — | — | — | — | 8,844 | 8,844 | |||||||||||||||||||||||||||||
Amount reclassified into earnings, net of tax | — | — | — | — | 514 | 514 | |||||||||||||||||||||||||||||
Exercise of employee stock options, net of shares withheld for cashless exercises and to cover tax withholdings | 349 | 3 | 1,293 | — | — | 1,296 | |||||||||||||||||||||||||||||
Issuance of common stock pursuant to employee stock purchase plan | 466 | 5 | 1,877 | — | — | 1,882 | |||||||||||||||||||||||||||||
Vesting of restricted stock unit awards net of shares withheld to cover tax withholdings | 76 | 1 | (148) | — | — | (147) | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 6,252 | — | — | 6,252 | |||||||||||||||||||||||||||||
BALANCES-March 31, 2022 | 164,401 | $ | 1,644 | $ | 554,045 | $ | (68,684) | $ | 9,587 | $ | 496,592 |
Nine Months Ended March 31, 2021 | |||||||||||||||||||||||||||||||||||
Common Stock | Additional Paid-In Capital | Retained Earnings/(Accumulated Deficit) | Accumulated Other Comprehensive Income/(Loss) | Total Shareholders' Equity | |||||||||||||||||||||||||||||||
Shares | Amount | ||||||||||||||||||||||||||||||||||
BALANCES-June 30, 2020 | 162,191 | $ | 1,622 | $ | 548,113 | $ | (4,295) | $ | (1,254) | $ | 544,186 | ||||||||||||||||||||||||
Net income | — | — | — | 124,826 | — | 124,826 | |||||||||||||||||||||||||||||
Gain on cash flow hedge, net of tax | — | — | — | — | 1,301 | 1,301 | |||||||||||||||||||||||||||||
Amount reclassified into earnings, net tax | — | — | — | — | 368 | 368 | |||||||||||||||||||||||||||||
Exercise of employee stock options, net of shares withheld for cashless exercises and to cover tax withholdings | 1,135 | 11 | (9,244) | — | — | (9,233) | |||||||||||||||||||||||||||||
Issuance of common stock pursuant to employee stock purchase plan | 56 | 1 | 985 | — | — | 986 | |||||||||||||||||||||||||||||
Share-based compensation expense | — | — | 3,670 | — | — | 3,670 | |||||||||||||||||||||||||||||
BALANCES-March 31, 2021 | 163,382 | $ | 1,634 | $ | 543,524 | $ | 120,531 | $ | 415 | $ | 666,104 |
Nine Months Ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
Net income (loss) | $ | (190,609) | $ | 124,826 | |||||||
Adjustments to reconcile net income (loss) to net cash and cash equivalents used in operating activities: | |||||||||||
Depreciation and amortization | 17,957 | 11,260 | |||||||||
Loss on disposal of property, equipment, and software | 741 | 261 | |||||||||
Share-based compensation expense | 6,252 | 3,689 | |||||||||
Deferred income taxes | (65,623) | 31,702 | |||||||||
Amortization of debt issuance costs and debt discount | 4,217 | 2,482 | |||||||||
Write-off of debt issuance costs | — | 2,570 | |||||||||
Fair value adjustments to contingent earnout obligations | — | 1,487 | |||||||||
Non-cash lease expense | 3,065 | 2,869 | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (62,803) | (49,224) | |||||||||
Commissions receivable | 7,601 | (251,188) | |||||||||
Other assets | (8,275) | 4,349 | |||||||||
Accounts payable and accrued expenses | 8,096 | 26,223 | |||||||||
Operating lease liabilities | (3,868) | (2,631) | |||||||||
Other liabilities | (1,113) | 30,378 | |||||||||
Net cash used in operating activities | (284,362) | (60,947) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
Purchases of property and equipment | (24,515) | (6,520) | |||||||||
Purchases of software and capitalized software development costs | (7,570) | (5,807) | |||||||||
Acquisition of business | (6,927) | (23,879) | |||||||||
Investment in equity securities | (1,000) | — | |||||||||
Net cash used in investing activities | (40,012) | (36,206) | |||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
Proceeds from Revolving Credit Facility | 50,000 | — | |||||||||
Payments on Revolving Credit Facility | (50,000) | — | |||||||||
Proceeds from DDTL Facility | 242,000 | — | |||||||||
Payments on DDTL Facility | (613) | — | |||||||||
Net proceeds from Term Loans | — | 228,753 | |||||||||
Payments on Term Loans | (1,180) | (84,118) | |||||||||
Payments on other debt | (130) | (189) | |||||||||
Proceeds from common stock options exercised and employee stock purchase plan | 3,179 | 1,778 | |||||||||
Payments of tax withholdings related to net share settlement of equity awards | (148) | (10,026) | |||||||||
Payments of debt issuance costs | (328) | (885) | |||||||||
Payments of costs incurred in connection with private placement | — | (1,771) | |||||||||
Payments of costs incurred in connection with initial public offering | — | (3,911) | |||||||||
Payment of contingent earnout liability | — | (32,300) | |||||||||
Payment of acquisition holdback | (5,501) | — | |||||||||
Net cash provided by financing activities | 237,279 | 97,331 | |||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | (87,095) | 178 | |||||||||
CASH AND CASH EQUIVALENTS—Beginning of period | 286,454 | 368,870 | |||||||||
CASH AND CASH EQUIVALENTS—End of period | $ | 199,359 | $ | 369,048 |
SUPPLEMENTAL CASH FLOW INFORMATION: | |||||||||||
Interest paid, net | $ | (27,010) | $ | (18,309) | |||||||
Income taxes paid, net | (67) | (121) | |||||||||
CORRECTED CONDENSED CONSOLIDATED BALANCE SHEET (unaudited) | |||||||||||||||||
June 30, 2021 | |||||||||||||||||
(in thousands) | As Previously Reported | Adjustment | As Corrected | ||||||||||||||
Accounts receivable | $ | 113,375 | $ | (8,077) | $ | 105,298 | |||||||||||
Total current assets | 493,435 | (8,077) | 485,358 | ||||||||||||||
Total assets | 1,433,872 | (8,077) | 1,425,795 | ||||||||||||||
Deferred income taxes | 140,988 | (1,748) | 139,240 | ||||||||||||||
Total liabilities | 758,983 | (1,748) | 757,235 | ||||||||||||||
Retained earnings (accumulated deficit) | 128,254 | (6,329) | 121,925 | ||||||||||||||
Total shareholders’ equity | 674,889 | (6,329) | 668,560 | ||||||||||||||
Total liabilities and shareholders’ equity | $ | 1,433,872 | $ | (8,077) | $ | 1,425,795 |
CORRECTED CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2021 | Nine Months Ended March 31, 2021 | ||||||||||||||||||||||||||||||||||
(in thousands) | As Previously Reported | Adjustment | As Corrected | As Previously Reported | Adjustment | As Corrected | |||||||||||||||||||||||||||||
Commission revenue | $ | 236,793 | $ | (1,577) | $ | 235,216 | $ | 664,312 | $ | (3,681) | $ | 660,631 | |||||||||||||||||||||||
Total revenue | 266,923 | (1,577) | 265,346 | 749,366 | (3,681) | 745,685 | |||||||||||||||||||||||||||||
Income (loss) from operations | 54,683 | (1,577) | 53,106 | 186,111 | (3,681) | 182,430 | |||||||||||||||||||||||||||||
Income (loss) before income tax expense (benefit) | 43,664 | (1,577) | 42,087 | 160,353 | (3,681) | 156,672 | |||||||||||||||||||||||||||||
Income tax expense (benefit) | 7,183 | (331) | 6,852 | 32,619 | (773) | 31,846 | |||||||||||||||||||||||||||||
Net income (loss) | 36,481 | (1,246) | 35,235 | 127,734 | (2,908) | 124,826 | |||||||||||||||||||||||||||||
Net income (loss) per share: | |||||||||||||||||||||||||||||||||||
Basic | 0.22 | (0.01) | 0.21 | 0.79 | (0.02) | 0.77 | |||||||||||||||||||||||||||||
Diluted | 0.22 | (0.01) | 0.21 | 0.77 | (0.02) | 0.75 | |||||||||||||||||||||||||||||
Comprehensive income (loss) | $ | 38,291 | $ | (1,246) | $ | 37,045 | $ | 129,403 | $ | (2,908) | $ | 126,495 |
CORRECTED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited) | ||||||||||||||
Three Months Ended March 31, 2021 | ||||||||||||||
(in thousands) | (Accumulated Deficit)/Retained Earnings | Total Shareholders' Equity | ||||||||||||
As Previously Reported | ||||||||||||||
BALANCES-December 31, 2020 | $ | 88,461 | $ | 634,135 | ||||||||||
Net Income | 36,481 | 36,481 | ||||||||||||
BALANCES-March 31, 2021 | 124,942 | 670,515 | ||||||||||||
Adjustments | ||||||||||||||
BALANCES-December 31, 2020 | (3,165) | (3,165) | ||||||||||||
Net Loss | (1,246) | (1,246) | ||||||||||||
BALANCES-March 31, 2021 | (4,411) | (4,411) | ||||||||||||
As Corrected | ||||||||||||||
BALANCES-December 31, 2020 | 85,296 | 630,970 | ||||||||||||
Net Income | 35,235 | 35,235 | ||||||||||||
BALANCES-March 31, 2021 | $ | 120,531 | $ | 666,104 |
CORRECTED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited) | ||||||||||||||
Nine Months Ended March 31, 2021 | ||||||||||||||
(in thousands) | (Accumulated Deficit)/Retained Earnings | Total Shareholders' Equity | ||||||||||||
As Previously Reported | ||||||||||||||
BALANCES-June 30, 2020 | $ | (2,792) | $ | 545,689 | ||||||||||
Net Income | 127,734 | 127,734 | ||||||||||||
BALANCES-March 31, 2021 | 124,942 | 670,515 | ||||||||||||
Adjustments | ||||||||||||||
BALANCES-June 30, 2020 | (1,503) | (1,503) | ||||||||||||
Net Loss | (2,908) | (2,908) | ||||||||||||
BALANCES-March 31, 2021 | (4,411) | (4,411) | ||||||||||||
As Corrected | ||||||||||||||
BALANCES-June 30, 2020 | (4,295) | 544,186 | ||||||||||||
Net Income | 124,826 | 124,826 | ||||||||||||
BALANCES-March 31, 2021 | $ | 120,531 | $ | 666,104 |
CORRECTED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) | |||||||||||||||||
Nine Months Ended March 31, 2021 | |||||||||||||||||
(in thousands) | As Previously Reported | Adjustment | As Corrected | ||||||||||||||
Net income (loss) | $ | 127,734 | $ | (2,908) | $ | 124,826 | |||||||||||
Deferred income taxes | 32,475 | (773) | 31,702 | ||||||||||||||
Accounts receivable | (52,905) | 3,681 | (49,224) | ||||||||||||||
Net cash used in operating activities | $ | (60,947) | $ | — | $ | (60,947) |
Level 1 | Unadjusted quoted prices in active markets for identical assets or liabilities | ||||
Level 2 | Unadjusted quoted prices in active markets for similar assets or liabilities; or unadjusted quoted prices for identical or similar assets or liabilities in markets that are not active; or inputs other than quoted prices that are observable for the asset or liability. | ||||
Level 3 | Unobservable inputs for the asset or liability |
Base purchase price | $ | 30,000 | |||
Net working capital true-up | (499) | ||||
Total Purchase Consideration | $ | 29,501 |
Description | Estimated Life | Amount | ||||||
Accounts receivable | $ | 1,301 | ||||||
Total tangible assets acquired | 1,301 | |||||||
Non-compete agreements | 5 years | 1,000 | ||||||
Vendor relationships | 9 years | 23,700 | ||||||
Goodwill | Indefinite | 3,500 | ||||||
Total intangible assets acquired | 28,200 | |||||||
Net Assets Acquired | $ | 29,501 |
Base purchase price | $ | 20,000 | |||
Net working capital true-up | (483) | ||||
Closing cash | 20 | ||||
Total purchase consideration | $ | 19,537 |
Description | Estimated Life | Amount | ||||||
Cash and cash equivalents | $ | 20 | ||||||
Accounts receivable | 613 | |||||||
Other current assets | 28 | |||||||
Property and equipment, net | 287 | |||||||
Accounts payable | (280) | |||||||
Accrued expenses, including compensation and benefits | (45) | |||||||
Net tangible assets acquired | 623 | |||||||
Proprietary Software | 3 years | 550 | ||||||
Non-compete agreements | 5 years | 100 | ||||||
Customer relationships | 1 year | 200 | ||||||
Goodwill | Indefinite | 18,064 | ||||||
Total intangible assets acquired | 18,914 | |||||||
Net assets acquired | $ | 19,537 |
Base purchase price | $ | 7,000 | |||
Net working capital true-up | 347 | ||||
Closing cash | 61 | ||||
Total purchase consideration | $ | 7,408 |
Description | Estimated Life | Amount | ||||||
Cash and cash equivalents | $ | 61 | ||||||
Accounts receivable | 634 | |||||||
Other current assets | 474 | |||||||
Property and equipment, net | 415 | |||||||
Accounts payable | (259) | |||||||
Net tangible assets acquired | 1,325 | |||||||
Customer relationships | 1 year | 370 | ||||||
Goodwill | Indefinite | 5,713 | ||||||
Total intangible assets acquired | 6,083 | |||||||
Net assets acquired | $ | 7,408 |
(in thousands) | March 31, 2022 | June 30, 2021 | |||||||||
Computer hardware | $ | 25,405 | $ | 13,351 | |||||||
Machinery and equipment(1) | 8,883 | 2,667 | |||||||||
Leasehold improvements | 19,276 | 18,525 | |||||||||
Furniture and fixtures | 4,623 | 5,004 | |||||||||
Work in progress | 11,200 | 7,220 | |||||||||
Total | 69,387 | 46,767 | |||||||||
Less accumulated depreciation | (23,829) | (17,257) | |||||||||
Property and equipment—net | $ | 45,558 | $ | 29,510 |
(in thousands) | March 31, 2022 | June 30, 2021 | |||||||||
Software | $ | 24,147 | $ | 16,530 | |||||||
Work in progress | 3,658 | 3,826 | |||||||||
Total | 27,805 | 20,356 | |||||||||
Less accumulated amortization | (12,247) | (7,745) | |||||||||
Software—net | $ | 15,558 | $ | 12,611 |
Acquisition | Reporting Unit | Reportable Segment | ||||||||||||
Auto & Home-controlling interest | Auto & Home | Auto & Home | ||||||||||||
InsideResponse | Senior | Senior | ||||||||||||
Lead distribution company | Senior | Senior | ||||||||||||
Express Med Pharmaceuticals | Senior | Senior | ||||||||||||
Simple Meds | Senior | Senior |
March 31, 2022 | June 30, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted-Average Remaining Useful Life | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted-Average Remaining Useful Life | ||||||||||||||||||||||||||||||||||||||||
Total intangible assets subject to amortization | |||||||||||||||||||||||||||||||||||||||||||||||
Customer relationships | $ | 17,492 | $ | (5,542) | $ | 11,950 | $ | 17,122 | $ | (3,448) | $ | 13,674 | |||||||||||||||||||||||||||||||||||
Trade name | 2,680 | (1,027) | 1,653 | 2,680 | (625) | 2,055 | |||||||||||||||||||||||||||||||||||||||||
Proprietary software | 1,592 | (719) | 873 | 1,592 | (382) | 1,210 | |||||||||||||||||||||||||||||||||||||||||
Non-compete agreements | 1,292 | (374) | 918 | 1,292 | (163) | 1,129 | |||||||||||||||||||||||||||||||||||||||||
Vendor relationships | 23,700 | (3,072) | 20,628 | 23,700 | (1,098) | 22,602 | |||||||||||||||||||||||||||||||||||||||||
Total intangible assets | $ | 46,756 | $ | (10,734) | $ | 36,022 | 6.4 | $ | 46,386 | $ | (5,716) | $ | 40,670 | 7.1 | |||||||||||||||||||||||||||||||||
Total indefinite-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||
Goodwill-Auto & Home | $ | 5,364 | $ | 5,364 | |||||||||||||||||||||||||||||||||||||||||||
Goodwill-Senior | 68,368 | 62,655 | |||||||||||||||||||||||||||||||||||||||||||||
Total goodwill | $ | 73,732 | $ | 68,019 |
Balance, June 30, 2021 | $ | 68,019 | ||||||
Goodwill from the acquisition of Simple Meds | 5,713 | |||||||
Balance, March 31, 2022 | $ | 73,732 |
Trade Name | Proprietary Software | Non-compete agreements | Vendor Relationships | Customer relationships | Total | ||||||||||||||||||||||||||||||
Remainder fiscal 2022 | $ | 134 | $ | 96 | $ | 71 | $ | 660 | $ | 690 | $ | 1,651 | |||||||||||||||||||||||
2023 | 536 | 339 | 273 | 2,633 | 2,385 | 6,166 | |||||||||||||||||||||||||||||
2024 | 536 | 308 | 220 | 2,633 | 2,319 | 6,016 | |||||||||||||||||||||||||||||
2025 | 447 | 130 | 220 | 2,633 | 2,316 | 5,746 | |||||||||||||||||||||||||||||
2026 | — | — | 134 | 2,633 | 2,313 | 5,080 | |||||||||||||||||||||||||||||
Thereafter | — | — | — | 9,436 | 1,927 | 11,363 | |||||||||||||||||||||||||||||
Total | $ | 1,653 | $ | 873 | $ | 918 | $ | 20,628 | $ | 11,950 | $ | 36,022 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Finance lease costs(1) | $ | 48 | $ | 69 | $ | 132 | $ | 194 | |||||||||||||||
Operating lease costs(2) | 1,998 | 1,980 | 6,056 | 5,859 | |||||||||||||||||||
Short-term lease costs | 40 | 42 | 69 | 168 | |||||||||||||||||||
Variable lease costs(3) | 227 | 201 | 696 | 915 | |||||||||||||||||||
Sublease income | (23) | (403) | (488) | (638) | |||||||||||||||||||
Total net lease costs | $ | 2,290 | $ | 1,889 | $ | 6,465 | $ | 6,498 |
(in thousands) | Operating leases | Finance leases | Total | |||||||||||||||||
Remainder fiscal 2022 | 2,212 | 57 | 2,269 | |||||||||||||||||
2023 | 8,710 | 147 | 8,857 | |||||||||||||||||
2024 | 9,032 | 38 | 9,070 | |||||||||||||||||
2025 | 9,203 | 38 | 9,241 | |||||||||||||||||
2026 | 7,040 | 38 | 7,078 | |||||||||||||||||
2027 | 5,666 | 32 | 5,698 | |||||||||||||||||
Thereafter | 12,885 | — | 12,885 | |||||||||||||||||
Total undiscounted lease payments | 54,748 | 350 | 55,098 | |||||||||||||||||
Less: interest | 14,266 | 30 | 14,296 | |||||||||||||||||
Present value of lease liabilities | $ | 40,482 | $ | 320 | $ | 40,802 |
(in thousands) | March 31, 2022 | June 30, 2021 | |||||||||
Term Loans | $ | 470,732 | $ | 471,912 | |||||||
DDTL Facility | 244,388 | — | |||||||||
Unamortized debt issuance costs | (3,163) | (4,081) | |||||||||
Unamortized debt discount | (5,402) | (6,428) | |||||||||
Total debt | 706,555 | 461,403 | |||||||||
Less current portion of long-term debt: | (7,169) | (2,360) | |||||||||
Long-term debt | $ | 699,386 | $ | 459,043 |
Employee Stock Purchase Plan | 877,092 | |||||||
Stock awards outstanding under 2020 Plan | 4,752,141 | |||||||
Stock awards available for grant under 2020 Plan | 9,571,645 | |||||||
Options outstanding under 2003 Plan | 1,701,424 | |||||||
Total | 16,902,302 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Share-based compensation related to: | ||||||||||||||||||||||||||
Equity classified stock options | $ | 805 | $ | 451 | $ | 2,429 | $ | 1,269 | ||||||||||||||||||
Equity classified RSU's | 993 | 648 | 3,073 | 1,608 | ||||||||||||||||||||||
Equity classified PSU's | 231 | 190 | 318 | 512 | ||||||||||||||||||||||
Total | $ | 2,029 | $ | 1,289 | $ | 5,820 | $ | 3,389 |
Nine Months Ended March 31, | |||||||||||
2022 | 2021 | ||||||||||
Volatility | 36.0% | 25.0% | |||||||||
Risk-free interest rate | 1.4% | 0.4% | |||||||||
Dividend yield | —% | —% | |||||||||
Assumed forfeitures | —% | —% | |||||||||
Expected term (in years) | 6.25 | 6.24 | |||||||||
Weighted-average fair value (per share) | $3.36 | $4.89 |
Number of Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (in Years) | Aggregate Intrinsic Value (in Thousands) | |||||||||||
Outstanding—June 30, 2021 | 3,398,513 | $ | 8.60 | |||||||||||
Options granted | 2,460,675 | 10.23 | ||||||||||||
Options exercised | (350,222) | 3.74 | ||||||||||||
Options forfeited/expired/cancelled | (122,994) | 17.81 | ||||||||||||
Outstanding—March 31, 2022 | 5,385,972 | $ | 9.45 | 7.27 | $ | 3,449 | ||||||||
Vested and exercisable—March 31, 2022 | 2,005,527 | $ | 3.93 | 3.94 | $ | 3,140 |
Number of Restricted Stock Units | Weighted-Average Grant Date Fair Value | ||||||||||
Unvested as of June 30, 2021 | 356,285 | $ | 19.12 | ||||||||
Granted | 505,729 | 15.42 | |||||||||
Vested | (84,348) | 19.72 | |||||||||
Forfeited | (37,324) | 17.86 | |||||||||
Unvested as of March 31, 2022 | 740,342 | $ | 16.59 |
Number of Performance Stock Units | Weighted-Average Grant Date Fair Value | ||||||||||
Unvested as of June 30, 2021(1) | 132,921 | $ | 17.97 | ||||||||
Granted(1) | 196,080 | 17.80 | |||||||||
Vested | — | — | |||||||||
Forfeited | (1,750) | 17.89 | |||||||||
Performance adjustment(2) | (163,626) | ||||||||||
Unvested as of March 31, 2022 | 163,625 | $ | 17.87 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Senior: | ||||||||||||||||||||||||||
Commission revenue: | ||||||||||||||||||||||||||
Medicare advantage | $ | 176,603 | $ | 181,040 | $ | 355,949 | $ | 493,745 | ||||||||||||||||||
Medicare supplement | 912 | 2,981 | 4,849 | 23,716 | ||||||||||||||||||||||
Prescription drug plan | 393 | 449 | 1,393 | 2,166 | ||||||||||||||||||||||
Dental, vision, and health | 4,150 | 4,671 | 12,285 | 13,041 | ||||||||||||||||||||||
Other commission revenue | 1,415 | 619 | 4,269 | 1,822 | ||||||||||||||||||||||
Total commission revenue | 183,473 | 189,760 | 378,745 | 534,490 | ||||||||||||||||||||||
Production bonus and other revenue | 49,699 | 25,840 | 118,714 | 69,819 | ||||||||||||||||||||||
Total Senior revenue | 233,172 | 215,600 | 497,459 | 604,309 | ||||||||||||||||||||||
Life: | ||||||||||||||||||||||||||
Commission revenue: | ||||||||||||||||||||||||||
Term | 15,779 | 19,777 | 48,151 | 59,549 | ||||||||||||||||||||||
Final expense | 19,626 | 20,088 | 55,100 | 46,362 | ||||||||||||||||||||||
Total commission revenue | 35,405 | 39,865 | 103,251 | 105,911 | ||||||||||||||||||||||
Production bonus and other revenue | 3,995 | 4,958 | 16,361 | 16,006 | ||||||||||||||||||||||
Total Life revenue | 39,400 | 44,823 | 119,612 | 121,917 | ||||||||||||||||||||||
Auto & Home: | ||||||||||||||||||||||||||
Total commission revenue | 6,539 | 5,910 | 19,187 | 21,014 | ||||||||||||||||||||||
Production bonus and other revenue | 613 | 1,063 | 1,568 | 2,738 | ||||||||||||||||||||||
Total Auto & Home revenue | 7,152 | 6,973 | 20,755 | 23,752 | ||||||||||||||||||||||
Eliminations: | ||||||||||||||||||||||||||
Total commission revenue | (2,879) | (319) | (5,689) | (784) | ||||||||||||||||||||||
Production bonus and other revenue | (1,732) | (1,731) | (4,516) | (3,509) | ||||||||||||||||||||||
Total Elimination revenue | (4,611) | (2,050) | (10,205) | (4,293) | ||||||||||||||||||||||
Total commission revenue | 222,538 | 235,216 | 495,494 | 660,631 | ||||||||||||||||||||||
Total production bonus and other revenue | 52,575 | 30,130 | 132,127 | 85,054 | ||||||||||||||||||||||
Total revenue | $ | 275,113 | $ | 265,346 | $ | 627,621 | $ | 745,685 |
(in thousands) | ||||||||
Balance as of June 30, 2021 | $ | 845,897 | ||||||
Commission revenue from revenue recognized | 318,399 | |||||||
Net commission revenue adjustment from change in estimate | (157,368) | |||||||
Amounts recognized as accounts receivable | (168,632) | |||||||
Balance as of March 31, 2022 | $ | 838,296 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Basic: | |||||||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net income (loss) attributable to common shareholders | $ | (6,448) | $ | 35,235 | $ | (190,609) | $ | 124,826 | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted-average common stock outstanding | 164,083 | 163,023 | 163,914 | 162,705 | |||||||||||||||||||
Net income (loss) per share—basic: | $ | (0.04) | $ | 0.21 | $ | (1.16) | $ | 0.77 | |||||||||||||||
Diluted: | |||||||||||||||||||||||
Numerator: | |||||||||||||||||||||||
Net income (loss) attributable to common and common equivalent shareholders | $ | (6,448) | $ | 35,235 | $ | (190,609) | $ | 124,826 | |||||||||||||||
Denominator: | |||||||||||||||||||||||
Weighted-average common stock outstanding | 164,083 | 163,023 | 163,914 | 162,705 | |||||||||||||||||||
Stock options outstanding to purchase shares of common stock including unvested RSU's and from the ESPP(1) | — | 2,708 | — | 2,790 | |||||||||||||||||||
Total common and common equivalent shares outstanding | 164,083 | 165,731 | 163,914 | 165,495 | |||||||||||||||||||
Net income (loss) per share—diluted: | $ | (0.04) | $ | 0.21 | $ | (1.16) | $ | 0.75 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Stock options outstanding to purchase shares of common stock including unvested RSU's and from the ESPP | 5,393 | 322 | 5,069 | 918 | |||||||||||||||||||
Shares subject to outstanding PSU's(1) | 164 | 132 | 219 | 117 | |||||||||||||||||||
Total | 5,557 | 454 | 5,288 | 1,035 |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 233,172 | $ | 39,400 | $ | 7,152 | $ | (4,611) | $ | 275,113 | |||||||||||||||||||
Operating expenses | (200,990) | (41,288) | (6,002) | (13,819) | (1) | (262,099) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (23) | (23) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 32,182 | $ | (1,888) | $ | 1,150 | $ | (18,453) | 12,991 | ||||||||||||||||||||
Share-based compensation expense | (2,143) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (703) | ||||||||||||||||||||||||||||
Depreciation and amortization | (6,679) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software, net | (384) | ||||||||||||||||||||||||||||
Interest expense, net | (12,179) | ||||||||||||||||||||||||||||
Income tax benefit | 2,649 | ||||||||||||||||||||||||||||
Net loss | $ | (6,448) |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 215,600 | $ | 44,823 | $ | 6,973 | $ | (2,050) | $ | 265,346 | |||||||||||||||||||
Operating expenses | (140,111) | (43,225) | (5,877) | (12,507) | (1) | (201,720) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (15) | (15) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 75,489 | $ | 1,598 | $ | 1,096 | $ | (14,572) | 63,611 | ||||||||||||||||||||
Share-based compensation expense | (1,429) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (4,667) | ||||||||||||||||||||||||||||
Fair value adjustments to contingent earnout obligations | (334) | ||||||||||||||||||||||||||||
Depreciation and amortization | (4,323) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software | (101) | ||||||||||||||||||||||||||||
Interest expense, net | (7,355) | ||||||||||||||||||||||||||||
Loss on extinguishment of debt | (3,315) | ||||||||||||||||||||||||||||
Income tax expense | (6,852) | ||||||||||||||||||||||||||||
Net income | $ | 35,235 |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 497,459 | $ | 119,612 | $ | 20,755 | $ | (10,205) | $ | 627,621 | |||||||||||||||||||
Operating expenses | (646,883) | (117,347) | (16,798) | (43,149) | (1) | (824,177) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (177) | (177) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | (149,424) | $ | 2,265 | $ | 3,957 | $ | (53,531) | (196,733) | ||||||||||||||||||||
Share-based compensation expense | (6,252) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (2,857) | ||||||||||||||||||||||||||||
Depreciation and amortization | (17,957) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software, net | (739) | ||||||||||||||||||||||||||||
Interest expense, net | (31,300) | ||||||||||||||||||||||||||||
Income tax benefit | 65,229 | ||||||||||||||||||||||||||||
Net loss | $ | (190,609) |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 604,309 | $ | 121,917 | $ | 23,752 | $ | (4,293) | $ | 745,685 | |||||||||||||||||||
Operating expenses | (385,363) | (105,532) | (16,889) | (34,771) | (1) | (542,555) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (58) | (58) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 218,946 | $ | 16,385 | $ | 6,863 | $ | (39,122) | 203,072 | ||||||||||||||||||||
Share-based compensation expense | (3,689) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (5,490) | ||||||||||||||||||||||||||||
Fair value adjustments to contingent earnout obligations | (1,487) | ||||||||||||||||||||||||||||
Depreciation and amortization | (11,260) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software | (261) | ||||||||||||||||||||||||||||
Interest expense, net | (20,898) | ||||||||||||||||||||||||||||
Loss on extinguishment of debt | (3,315) | ||||||||||||||||||||||||||||
Income tax expense | (31,846) | ||||||||||||||||||||||||||||
Net income | $ | 124,826 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Medicare Advantage | 242,721 | 160,233 | 678,827 | 454,772 | ||||||||||||||||||||||
Medicare Supplement | 1,389 | 3,738 | 6,318 | 24,287 | ||||||||||||||||||||||
Dental, Vision, and Hearing | 40,178 | 38,757 | 122,214 | 101,819 | ||||||||||||||||||||||
Prescription Drug Plan | 1,079 | 1,568 | 6,193 | 10,243 | ||||||||||||||||||||||
Other | 4,907 | 6,781 | 11,436 | 12,603 | ||||||||||||||||||||||
Total | 290,274 | 211,077 | 824,988 | 603,724 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Medicare Advantage | 196,377 | 132,950 | 546,031 | 384,137 | ||||||||||||||||||||||
Medicare Supplement | 1,159 | 3,073 | 4,654 | 19,849 | ||||||||||||||||||||||
Dental, Vision and Hearing | 34,486 | 34,517 | 101,251 | 84,370 | ||||||||||||||||||||||
Prescription Drug Plan | 1,095 | 2,109 | 5,315 | 9,556 | ||||||||||||||||||||||
Other | 3,836 | 5,129 | 9,199 | 10,209 | ||||||||||||||||||||||
Total | 236,953 | 177,778 | 666,450 | 508,121 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Medicare Advantage | $ | 933 | $ | 1,362 | $ | 935 | $ | 1,290 | ||||||||||||||||||
Medicare Supplement | 949 | 1,345 | 1,275 | 1,263 | ||||||||||||||||||||||
Dental, Vision and Hearing | 120 | 129 | 123 | 140 | ||||||||||||||||||||||
Prescription Drug Plan | 229 | 213 | 235 | 230 | ||||||||||||||||||||||
Other | 95 | 60 | 77 | 95 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
(in thousands): | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Term Premiums | $ | 14,933 | $ | 19,043 | $ | 45,990 | $ | 56,784 | ||||||||||||||||||
Final Expense Premiums | 28,532 | 24,817 | 83,718 | 56,269 | ||||||||||||||||||||||
Total | $ | 43,465 | $ | 43,860 | $ | 129,708 | $ | 113,053 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||
(in thousands): | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||
Premiums | $ | 12,516 | $ | 12,010 | $ | 36,358 | $ | 42,165 |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Net loss | $ | (6,448) | |||||||||||||||||||||||||||
Share-based compensation expense | 2,143 | ||||||||||||||||||||||||||||
Non-recurring expenses (1) | 703 | ||||||||||||||||||||||||||||
Depreciation and amortization | 6,679 | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software, net | 384 | ||||||||||||||||||||||||||||
Interest expense, net | 12,179 | ||||||||||||||||||||||||||||
Income tax benefit | (2,649) | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 32,182 | $ | (1,888) | $ | 1,150 | $ | (18,453) | $ | 12,991 |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Net income | $ | 35,235 | |||||||||||||||||||||||||||
Share-based compensation expense | 1,429 | ||||||||||||||||||||||||||||
Non-recurring expenses (1) | 4,667 | ||||||||||||||||||||||||||||
Fair value adjustments to contingent earnout obligations | 334 | ||||||||||||||||||||||||||||
Depreciation and amortization | 4,323 | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software | 101 | ||||||||||||||||||||||||||||
Interest expense, net | 7,355 | ||||||||||||||||||||||||||||
Loss on extinguishment of debt | 3,315 | ||||||||||||||||||||||||||||
Income tax expense | 6,852 | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 75,489 | $ | 1,598 | $ | 1,096 | $ | (14,572) | $ | 63,611 |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Net loss | $ | (190,609) | |||||||||||||||||||||||||||
Share-based compensation expense | 6,252 | ||||||||||||||||||||||||||||
Non-recurring expenses (1) | 2,857 | ||||||||||||||||||||||||||||
Depreciation and amortization | 17,957 | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software, net | 739 | ||||||||||||||||||||||||||||
Interest expense, net | 31,300 | ||||||||||||||||||||||||||||
Income tax benefit | (65,229) | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | (149,424) | $ | 2,265 | $ | 3,957 | $ | (53,531) | $ | (196,733) |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Net income | $ | 124,826 | |||||||||||||||||||||||||||
Share-based compensation expense | 3,689 | ||||||||||||||||||||||||||||
Non-recurring expenses (1) | 5,490 | ||||||||||||||||||||||||||||
Fair value adjustments to contingent earnout obligations | 1,487 | ||||||||||||||||||||||||||||
Depreciation and amortization | 11,260 | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software | 261 | ||||||||||||||||||||||||||||
Interest expense, net | 20,898 | ||||||||||||||||||||||||||||
Loss on extinguishment of debt | 3,315 | ||||||||||||||||||||||||||||
Income tax expense | 31,846 | ||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 218,946 | $ | 16,385 | $ | 6,863 | $ | (39,122) | $ | 203,072 |
Three Months Ended March 31, | Nine Months Ended March 31, | |||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||
Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
Commission | $ | 222,538 | 81 | % | $ | 235,216 | 89 | % | $ | 495,494 | 79 | % | $ | 660,631 | 89 | % | ||||||||||||||||||||||||||||||||||
Production bonus and other | 52,575 | 19 | % | 30,130 | 11 | % | 132,127 | 21 | % | 85,054 | 11 | % | ||||||||||||||||||||||||||||||||||||||
Total revenue | 275,113 | 100 | % | 265,346 | 100 | % | 627,621 | 100 | % | 745,685 | 100 | % | ||||||||||||||||||||||||||||||||||||||
Operating costs and expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cost of revenue | 119,459 | 43 | % | 71,439 | 27 | % | 359,732 | 57 | % | 206,605 | 28 | % | ||||||||||||||||||||||||||||||||||||||
Marketing and advertising | 125,082 | 45 | % | 116,690 | 44 | % | 409,005 | 65 | % | 298,696 | 40 | % | ||||||||||||||||||||||||||||||||||||||
General and administrative | 21,031 | 8 | % | 19,251 | 7 | % | 64,570 | 10 | % | 44,496 | 6 | % | ||||||||||||||||||||||||||||||||||||||
Technical development | 6,436 | 2 | % | 4,860 | 2 | % | 18,675 | 3 | % | 13,458 | 2 | % | ||||||||||||||||||||||||||||||||||||||
Total operating costs and expenses | 272,008 | 98 | % | 212,240 | 80 | % | 851,982 | 135 | % | 563,255 | 76 | % | ||||||||||||||||||||||||||||||||||||||
Income (loss) from operations | 3,105 | 1 | % | 53,106 | 20 | % | (224,361) | (36) | % | 182,430 | 24 | % | ||||||||||||||||||||||||||||||||||||||
Interest expense, net | (12,179) | (4) | % | (7,355) | (3) | % | (31,300) | (5) | % | (20,898) | (3) | % | ||||||||||||||||||||||||||||||||||||||
Loss on extinguishment of debt | — | — | % | (3,315) | (1) | % | — | — | % | (3,315) | — | % | ||||||||||||||||||||||||||||||||||||||
Other expense, net | (23) | — | % | (349) | — | % | (177) | — | % | (1,545) | — | % | ||||||||||||||||||||||||||||||||||||||
Loss before income tax benefit | (9,097) | (3) | % | 42,087 | 16 | % | (255,838) | (41) | % | 156,672 | 21 | % | ||||||||||||||||||||||||||||||||||||||
Income tax benefit | (2,649) | (1) | % | 6,852 | 3 | % | (65,229) | (10) | % | 31,846 | 4 | % | ||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (6,448) | (2) | % | $ | 35,235 | 13 | % | $ | (190,609) | (31) | % | $ | 124,826 | 17 | % |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
Commission | $ | 222,538 | $ | 235,216 | (5)% | $ | 495,494 | $ | 660,631 | (25)% | |||||||||||||||||||||||||
Production bonus and other | 52,575 | 30,130 | 74% | 132,127 | 85,054 | 55% | |||||||||||||||||||||||||||||
Total revenue | $ | 275,113 | $ | 265,346 | 4% | $ | 627,621 | $ | 745,685 | (16)% |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
Cost of revenue | $ | 119,459 | $ | 71,439 | 67% | $ | 359,732 | $ | 206,605 | 74% |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
Marketing and advertising | $ | 125,082 | $ | 116,690 | 7% | $ | 409,005 | $ | 298,696 | 37% |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
General and administrative | $ | 21,031 | $ | 19,251 | 9% | $ | 64,570 | $ | 44,496 | 45% |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
Technical development | $ | 6,436 | $ | 4,860 | 32% | $ | 18,675 | $ | 13,458 | 39% |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
Interest expense, net | $ | (12,179) | $ | (7,355) | 66% | $ | (31,300) | $ | (20,898) | 50% |
Three Months Ended March 31, | Percent Change | Nine Months Ended March 31, | Percent Change | ||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | 2021 vs. 2020 | 2022 | 2021 | 2021 vs. 2020 | |||||||||||||||||||||||||||||
Income tax expense (benefit) | $ | (2,649) | $ | 6,852 | (139)% | $ | (65,229) | $ | 31,846 | (305)% | |||||||||||||||||||||||||
Effective tax rate | 29.1 | % | 16.3 | % | 25.5 | % | 20.3 | % |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 233,172 | $ | 39,400 | $ | 7,152 | $ | (4,611) | $ | 275,113 | |||||||||||||||||||
Operating expenses | (200,990) | (41,288) | (6,002) | (13,819) | (1) | (262,099) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (23) | (23) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 32,182 | $ | (1,888) | $ | 1,150 | $ | (18,453) | 12,991 | ||||||||||||||||||||
Share-based compensation expense | (2,143) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (703) | ||||||||||||||||||||||||||||
Depreciation and amortization | (6,679) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software, net | (384) | ||||||||||||||||||||||||||||
Interest expense, net | (12,179) | ||||||||||||||||||||||||||||
Income tax benefit | 2,649 | ||||||||||||||||||||||||||||
Net loss | $ | (6,448) |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 215,600 | $ | 44,823 | $ | 6,973 | $ | (2,050) | $ | 265,346 | |||||||||||||||||||
Operating expenses | (140,111) | (43,225) | (5,877) | (12,507) | (1) | (201,720) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (15) | (15) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 75,489 | $ | 1,598 | $ | 1,096 | $ | (14,572) | 63,611 | ||||||||||||||||||||
Share-based compensation expense | (1,429) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (4,667) | ||||||||||||||||||||||||||||
Fair value adjustments to contingent earnout obligations | (334) | ||||||||||||||||||||||||||||
Depreciation and amortization | (4,323) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software | (101) | ||||||||||||||||||||||||||||
Interest expense, net | (7,355) | ||||||||||||||||||||||||||||
Loss on extinguishment of debt | (3,315) | ||||||||||||||||||||||||||||
Income tax expense | (6,852) | ||||||||||||||||||||||||||||
Net income | $ | 35,235 |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 497,459 | $ | 119,612 | $ | 20,755 | $ | (10,205) | $ | 627,621 | |||||||||||||||||||
Operating expenses | (646,883) | (117,347) | (16,798) | (43,149) | (1) | (824,177) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (177) | (177) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | (149,424) | $ | 2,265 | $ | 3,957 | $ | (53,531) | (196,733) | ||||||||||||||||||||
Share-based compensation expense | (6,252) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (2,857) | ||||||||||||||||||||||||||||
Depreciation and amortization | (17,957) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software, net | (739) | ||||||||||||||||||||||||||||
Interest expense, net | (31,300) | ||||||||||||||||||||||||||||
Income tax benefit | 65,229 | ||||||||||||||||||||||||||||
Net loss | $ | (190,609) |
(in thousands) | Senior | Life | Auto & Home | Corp & Elims | Consolidated | ||||||||||||||||||||||||
Revenue | $ | 604,309 | $ | 121,917 | $ | 23,752 | $ | (4,293) | $ | 745,685 | |||||||||||||||||||
Operating expenses | (385,363) | (105,532) | (16,889) | (34,771) | (1) | (542,555) | |||||||||||||||||||||||
Other expenses, net | — | — | — | (58) | (58) | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 218,946 | $ | 16,385 | $ | 6,863 | $ | (39,122) | 203,072 | ||||||||||||||||||||
Share-based compensation expense | (3,689) | ||||||||||||||||||||||||||||
Non-recurring expenses (2) | (5,490) | ||||||||||||||||||||||||||||
Fair value adjustments to contingent earnout obligations | (1,487) | ||||||||||||||||||||||||||||
Depreciation and amortization | (11,260) | ||||||||||||||||||||||||||||
Loss on disposal of property, equipment, and software | (261) | ||||||||||||||||||||||||||||
Interest expense, net | (20,898) | ||||||||||||||||||||||||||||
Loss on extinguishment of debt | (3,315) | ||||||||||||||||||||||||||||
Income tax expense | (31,846) | ||||||||||||||||||||||||||||
Net income | $ | 124,826 |
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | 2022 | 2021 | $ | % | 2022 | 2021 | $ | % | |||||||||||||||||||||||||||||||||||||||
Senior: | |||||||||||||||||||||||||||||||||||||||||||||||
Commission revenue: | |||||||||||||||||||||||||||||||||||||||||||||||
Medicare advantage | $ | 176,603 | $ | 181,040 | $ | (4,437) | (2) | % | $ | 355,949 | $ | 493,745 | $ | (137,796) | (28) | % | |||||||||||||||||||||||||||||||
Medicare supplement | 912 | 2,981 | (2,069) | (69) | % | 4,849 | 23,716 | (18,867) | (80) | % | |||||||||||||||||||||||||||||||||||||
Prescription drug plan | 393 | 449 | (56) | (12) | % | 1,393 | 2,166 | (773) | (36) | % | |||||||||||||||||||||||||||||||||||||
Dental, vision, and health | 4,150 | 4,671 | (521) | (11) | % | 12,285 | 13,041 | (756) | (6) | % | |||||||||||||||||||||||||||||||||||||
Other commission revenue | 1,415 | 619 | 796 | 129 | % | 4,269 | 1,822 | 2,447 | 134 | % | |||||||||||||||||||||||||||||||||||||
Total commission revenue | 183,473 | 189,760 | (6,287) | (3) | % | 378,745 | 534,490 | (155,745) | (29) | % | |||||||||||||||||||||||||||||||||||||
Production bonus and other revenue | 49,699 | 25,840 | 23,859 | 92 | % | 118,714 | 69,819 | 48,895 | 70 | % | |||||||||||||||||||||||||||||||||||||
Total Senior revenue | 233,172 | 215,600 | 17,572 | 8 | % | 497,459 | 604,309 | (106,850) | (18) | % | |||||||||||||||||||||||||||||||||||||
Life: | |||||||||||||||||||||||||||||||||||||||||||||||
Commission revenue: | |||||||||||||||||||||||||||||||||||||||||||||||
Term | 15,779 | 19,777 | (3,998) | (20) | % | 48,151 | 59,549 | (11,398) | (19) | % | |||||||||||||||||||||||||||||||||||||
Final expense | 19,626 | 20,088 | (462) | (2) | % | 55,100 | 46,362 | 8,738 | 19 | % | |||||||||||||||||||||||||||||||||||||
Total commission revenue | 35,405 | 39,865 | (4,460) | (11) | % | 103,251 | 105,911 | (2,660) | (3) | % | |||||||||||||||||||||||||||||||||||||
Production bonus and other revenue | 3,995 | 4,958 | (963) | (19) | % | 16,361 | 16,006 | 355 | 2 | % | |||||||||||||||||||||||||||||||||||||
Total Life revenue | 39,400 | 44,823 | (5,423) | (12) | % | 119,612 | 121,917 | (2,305) | (2) | % | |||||||||||||||||||||||||||||||||||||
Auto & Home: | |||||||||||||||||||||||||||||||||||||||||||||||
Total commission revenue | 6,539 | 5,910 | 629 | 11 | % | 19,187 | 21,014 | (1,827) | (9) | % | |||||||||||||||||||||||||||||||||||||
Production bonus and other revenue | 613 | 1,063 | (450) | (42) | % | 1,568 | 2,738 | (1,170) | (43) | % | |||||||||||||||||||||||||||||||||||||
Total Auto & Home revenue | 7,152 | 6,973 | 179 | 3 | % | 20,755 | 23,752 | (2,997) | (13) | % | |||||||||||||||||||||||||||||||||||||
Eliminations: | |||||||||||||||||||||||||||||||||||||||||||||||
Total commission revenue | (2,879) | (319) | (2,560) | 803 | % | (5,689) | (784) | (4,905) | 626 | % | |||||||||||||||||||||||||||||||||||||
Production bonus and other revenue | (1,732) | (1,731) | (1) | — | % | (4,516) | (3,509) | (1,007) | 29 | % | |||||||||||||||||||||||||||||||||||||
Total Elimination revenue | (4,611) | (2,050) | (2,561) | 125 | % | (10,205) | (4,293) | (5,912) | 138 | % | |||||||||||||||||||||||||||||||||||||
Total commission revenue | 222,538 | 235,216 | (12,678) | (5) | % | 495,494 | 660,631 | (165,137) | (25) | % | |||||||||||||||||||||||||||||||||||||
Total production bonus and other revenue | 52,575 | 30,130 | 22,445 | 74 | % | 132,127 | 85,054 | 47,073 | 55 | % | |||||||||||||||||||||||||||||||||||||
Total revenue | $ | 275,113 | $ | 265,346 | $ | 9,767 | 4 | % | $ | 627,621 | $ | 745,685 | $ | (118,064) | (16) | % |
Nine Months Ended March 31, | |||||||||||
(in thousands) | 2022 | 2021 | |||||||||
Net cash used in operating activities | $ | (284,362) | $ | (60,947) | |||||||
Net cash used in investing activities | (40,012) | (36,206) | |||||||||
Net cash provided by financing activities | 237,279 | 97,331 |
Exhibit Number | Exhibit Description | |||||||
SelectQuote, Inc. 2020 Employee Stock Purchase Plan (as Amended and Restated Effective as of April 1, 2022) | ||||||||
Certification of Chief Executive Officer of SelectQuote, Inc. Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
Certification of Chief Financial Officer of SelectQuote, Inc. Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | ||||||||
32.1† | Certification of Chief Executive Officer of SelectQuote, Inc. Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |||||||
32.2† | Certification of Chief Financial Officer of SelectQuote, Inc. Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |||||||
101.INS | XBRL Instance Document - The instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |||||||
101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document | |||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |||||||
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
SELECTQUOTE, INC. | |||||
May 5, 2022 | By: /s/ Tim Danker | ||||
Name: Tim Danker | |||||
Title: Chief Executive Officer | |||||
By: /s/ Raffaele Sadun | |||||
Name: Raffaele Sadun | |||||
Title: Chief Financial Officer |
/s/ Tim Danker | ||
Name: Tim Danker | ||
Title: Chief Executive Officer (Principal Executive Officer) |
/s/ Raffaele Sadun | ||
Name: Raffaele Sadun | ||
Title: Chief Financial Officer (Principal Financial and Accounting Officer) |
/s/ Tim Danker | ||
Name: Tim Danker Title: Chief Executive Officer (Principal Executive Officer) |
/s/ Raffaele Sadun | ||
Name: Raffaele Sadun Title: Chief Financial Officer (Principal Financial and Accounting Officer) |