NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1.SUMMARY OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES
Description of Business—SelectQuote, Inc. (together with its subsidiaries, the “Company” or “SelectQuote”) contracts with insurance carriers to sell senior health, life, and auto and home insurance policies by telephone to individuals throughout the United States through the use of multi-channel marketing and advertising campaigns. SelectQuote’s Senior division (“Senior”) sells Medicare Advantage, Medicare Supplement, Medicare Part D, and other ancillary senior health insurance related products. Additionally, Senior includes the lead generation business, InsideResponse and Healthcare Services, which includes Population Health and SelectRx. Population Health contracts with insurance carriers to perform health risk assessments (“HRA”) on potential new members to determine how Population Health’s value-based care (“VBC”) partners can help members produce better healthcare outcomes. SelectRx is a closed-door, long-term care pharmacy, which offers essential prescription medications, OTC medications, customized medication packaging, medication therapy management, and other consultative services. SelectQuote’s Life division (“Life”) sells term life, final expense, and other ancillary products, and SelectQuote’s Auto & Home division (“Auto & Home”) primarily sells non-commercial auto and home, property and casualty insurance products. The Company primarily earns revenue in the form of commission payments from the insurance carriers. Commission payments are received both when the initial policy is sold (“first year”) and when the underlying policyholder renews their policy in subsequent years (“renewal”). The Company also receives certain volume-based bonuses from some carriers on first-year policies sold based on attaining various predetermined target sales levels or other agreed upon objectives. These bonuses are referred to as “production bonuses” or “marketing development funds.” Additionally, the Company earns lead generation revenue from InsideResponse, revenue from Population Health for performing HRAs and making transfers or appointments with VBC partners, and pharmaceutical sales revenue from SelectRx.
Basis of Presentation—The accompanying consolidated financial statements include the accounts of SelectQuote, Inc., and its wholly owned subsidiaries: SelectQuote Insurance Services, SelectQuote Auto & Home Insurance Services, LLC (“SQAH”), ChoiceMark Insurance Services, Inc., Tiburon Insurance Services, InsideResponse, LLC (“InsideResponse”), and SelectQuote Ventures, Inc. All intercompany accounts and transactions have been eliminated in consolidation. The consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles and include all adjustments necessary for the fair presentation of our financial position as of June 30, 2022. Certain reclassifications have been made to prior periods to conform with current year. Results from operations related to entities acquired during the periods covered by the consolidated financial statements are reflected from the effective date of acquisition. Results of operations were not materially impacted by the COVID-19 pandemic.
Our fiscal year ends on June 30. References in this Annual Report to a particular “year,” “fiscal,” “fiscal year,” or “year-end” mean our fiscal year. The significant accounting policies applied in preparing the accompanying consolidated financial statements of the Company are summarized below.
Seasonality—Medicare-eligible individuals are permitted to change their Medicare Advantage and Medicare Part D prescription drug coverage for the following year during the Medicare annual enrollment period (“AEP”) in October through December and are allowed to switch plans from an existing plan during the open enrollment period (“OEP”) in January through March each year. As a result, the Company’s Senior segment’s commission revenue is highest in the second quarter and to a lesser extent, the third quarter during OEP.
Use of Estimates—The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of revenues, expenses, assets, and liabilities and disclosure of contingent assets and liabilities. The Company regularly assesses these estimates; however, actual amounts could differ from those estimates. The most significant items involving management’s estimates include estimates of revenue recognition, commissions receivable, the provision for income taxes, share-based compensation, and
valuation of intangible assets and goodwill. The impact of changes in estimates is recorded in the period in which they become known.
Going Concern—The accompanying consolidated financial statements are prepared in accordance with generally accepted accounting principles applicable to a going concern, which contemplate the realization of assets and the satisfaction of liabilities in the normal course of business. In the Company’s Quarterly Report on Form 10-Q for the three months ended March 31, 2022, the Company disclosed that there was substantial doubt about its ability to continue as a going concern as a result of conditions that existed as of March 31, 2022. Specifically, the Company’s financial projections indicated it would not be in compliance with a certain asset coverage ratio under the Senior Secured Credit Facility within one year after the date that the consolidated financial statements were issued. Subsequently, the Company entered into the Fourth Amendment to the Senior Secured Credit Facility (as defined and discussed further in Note 10 to the consolidated financial statements) to amend the required debt covenants through October 31, 2024. Based on its financial projections, the Company believes it will remain in compliance with the revised debt covenants within one year after the date that the consolidated financial statements are issued. We are in compliance with all debt covenants as of June 30, 2022.
Business Combinations—The Company accounts for business combinations in accordance with ASC Topic 805, Business Combinations (“ASC 805”), which requires most identifiable assets, liabilities, and goodwill acquired in a business combination to be recorded at full fair value at the acquisition date. Additionally, ASC 805 requires transaction-related costs to be expensed in the period incurred. The determination of fair value of assets acquired and liabilities assumed requires estimates and assumption that can change as a result of new information obtained about facts and circumstances that existed as of the acquisition date. As such, the Company will make any necessary adjustments to goodwill in the period identified within one year of the acquisition date. Adjustments outside of that range are recognized currently in earnings. Refer to Note 2 of the consolidated financial statements for further details.
Cash, Cash Equivalents, and Restricted Cash—Cash and cash equivalents represent cash and short-term, highly liquid investments with maturities of three months or less at the time of purchase. Prior to amending the Senior Secured Credit Facility, the Company’s restricted cash balance consisted of a specified deposit account to be used only for interest payments on the Term Loans.
Concentrations of Credit Risk—Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of accounts and commissions receivable. The Company believes the potential for collection issues with any of its customers is minimal as of June 30, 2022, based on the lack of collection issues in the past and the high financial standards the Company requires of its customers. As of June 30, 2022, three insurance carrier customers accounted for 29%, 20%, and 14% of total accounts and commissions receivable. As of June 30, 2021, three insurance carrier customers accounted for 29%, 21%, and 10% of total accounts and commissions receivable.
For the year ended June 30, 2022, three insurance carriers customers accounted for 18%, 17%, and 12% of total revenue. For the year ended June 30, 2021, three insurance carrier customers accounted for 24%, 19%, and 15% of total revenue. For the year ended June 30, 2020, three insurance carrier customers accounted for 26% 18%, and 11% of total revenue.
Property and Equipment—Net—Property and equipment are stated at cost less accumulated depreciation. Finance lease amortization expenses are included in depreciation expense in our consolidated statements of comprehensive income. Depreciation is computed using the straight-line method based on the date the asset is placed in service using the following estimated useful lives:
| | | | | |
Computer hardware | 3 years |
Machinery and equipment | 2–5 years |
Automobiles | 5 years |
Leasehold improvements | Shorter of lease period or useful life |
Furniture and fixtures | 7 years |
Maintenance and minor replacements are expensed as incurred.
Software—Net—The Company capitalizes costs of materials, consultants, and compensation and benefits costs of employees who devote time to the development of internal-use software during the application development stage. Judgment is required in determining the point at which various projects enter the phases at which costs may be capitalized, in assessing the ongoing value of the capitalized costs, and in determining the estimated useful lives over which the costs are amortized, which is generally 3 years.
Implementation costs incurred in a hosting arrangement that is a service contract are capitalized according to the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software and classified in the same balance sheet line item as amounts prepaid for the related hosting arrangement. Amortization of these costs is recorded to the same income statement line item as the service fees for the related hosting arrangement and over the same term.
Leases—The Company has entered into various lease agreements for office space and other equipment as lessee. At contract inception, the Company determines that a contract contains a lease if the contract conveys the right to control the use of identified property, plant, or equipment (an identified asset) for a period of time in exchange for consideration. If a contract contains a lease, the Company recognizes a right-of-use asset and a lease liability on the consolidated balance sheet at lease commencement. The Company has elected a practical expedient to make an accounting policy not to record short-term leases on the consolidated balance sheet, defined as leases with an initial term of 12 months or less that do not contain purchase options that the lessee is reasonably certain to elect.
Right-of-use assets represent the Company’s right to use an underlying asset for the lease term as the Company has control over an economic resource and is benefiting from the use of the asset. Lease liabilities represent the Company’s obligation to make payments for that right of use. Right-of-use assets and lease liabilities are determined by recognizing the present value of future lease payments using the Company’s incremental borrowing rate, which is the rate we would have to pay to borrow on a collateralized basis based upon information available at the lease commencement date. The right-of-use asset is measured at the commencement date by totaling the amount of the initial measurement of the lease liability, adding any lease payments made to the lessor at or before the commencement date, subtracting any lease incentives received, and adding any initial direct costs incurred by the Company.
When lease terms include renewal or termination options, the Company determines the lease term as the noncancelable period of the lease, plus periods covered by an option to extend the lease if the Company is reasonably certain to exercise the option. The Company considers an option to be reasonably certain to be exercised by the Company when a significant economic incentive exists.
The Company has lease agreements with lease and nonlease components. The Company elected the practical expedient to make an accounting policy election by class of underlying asset, to not separate nonlease components from the associated lease components and instead account for each separate lease component and its associated nonlease components as a single lease component. The Company has applied this accounting policy election to all asset classes.
Impairment and Disposal of Long-Lived Assets—The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not
be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset or asset group to its expected future undiscounted cash flows. If the carrying amount exceeds its expected future undiscounted cash flows, an impairment charge is recognized in the amount by which the carrying amount of the asset or asset group exceeds its fair value. Assets to be disposed of are reported at the lower of their carrying amount or fair value, less costs to sell. Refer to Note 7 of the consolidated financial statements for further details.
Goodwill—Goodwill represents the excess of the purchase price over the estimated fair values of identifiable assets and liabilities acquired in a business combination as of the acquisition date. Goodwill is not amortized in accordance with the requirements of ASC 350, rather, goodwill is tested for impairment on an annual basis and whenever events or circumstances indicate that the asset may be impaired. The Company considers significant unfavorable industry or economic trends as factors in deciding when to perform an impairment test. Goodwill is allocated among, and evaluated for impairment, at the reporting unit level, which is defined as an operating segment or one level below an operating segment. The Company performs the annual goodwill impairment test as of April 1. Refer to Note 7 of the consolidated financial statements for further details.
Equity Issuance Costs—Equity issuance costs primarily consist of legal fees, underwriting fees, and other costs incurred as a result of the IPO and the issuance of Series E preferred stock. Upon completion of the IPO in May of 2020, $26.9 million of costs were charged to shareholders’ equity against the gross proceeds raised. For the issuance of Series E preferred stock in April and May of 2020, $5.6 million of costs were charged to shareholders’ equity against the gross proceeds raised.
Revenue Recognition—The Company has three revenue streams: commissions, production bonuses, and other revenues. The Company recognizes revenue when a customer obtains control of promised goods or services and recognizes an amount that reflects the consideration that an entity expects to receive in exchange for those goods or services. The Company applies the following five-step model in order to determine this amount: (i) identification of the contract with a customer; (ii) identification of the performance obligations in the contract, including whether they are distinct in the context of the contract; (iii) measurement of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation. The Company only applies the five-step model to contracts when it is probable that it will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer.
Commission Revenue
Contracts with Customers—The Company earns commission revenue from the sale of insurance policies, both in the first year the policy is sold and when the underlying policyholder renews their policy in subsequent years, as presented in the consolidated statements of comprehensive income as commission revenue. The Company’s primary customers are the insurance carriers that it contracts with to sell insurance policies on their behalf. The contracts with the insurance carriers are non-exclusive and can typically be terminated unilaterally by either party. We review individual contracts to determine the Company’s legal and enforceable rights to renewal commissions upon contract termination when determining variable consideration. Additionally, the insurance carriers often have the ability to amend provisions in the contracts relating to the prospective commission rates paid to the Company for new policies sold. The Company’s contracts with customers for commission revenue contain a single performance obligation satisfied at a point in time to which it allocates the total transaction price.
Significant Judgments—The accounting estimates and judgments related to the recognition of revenue require the Company to make assumptions about numerous factors such as the determination of performance obligations and determination of the transaction price. In determining the amounts of revenue to recognize, the Company considers the following:
•Determination of Performance Obligations—The Company reviews each contract with customers to determine what promises the Company must deliver and which of these promises are capable of being distinct and are distinct in the context of the contract. The delivery of new policyholders to the insurance carriers is the only material promise specified
within the contracts. After a policy is sold, the Company has no material additional or recurring obligations to the policyholder or the insurance carrier. The Company’s contracts do not include downstream policyholder activities such as claims support or payment collection services. While the primary promise is the sale of policies, some contracts include the promise to provide administrative services to policyholders on behalf of the insurance carrier such as responding to policyholder inquiries regarding coverage or providing proof of insurance. The Company has concluded that while these administrative services may be distinct, they are immaterial in the context of the contract.
•Determination of the Transaction Price—Although the commission rates the Company is paid are based on agreed-upon contractual terms, the transaction price is determined using the estimated LTV, which represents commissions estimated to be collected over the life of an approved policy. This includes the first year commission due upon the initial sale of a policy as well as an estimate of renewal commissions. First year commission revenue for new policies sold includes an estimated provision for those policies that are anticipated to lapse before the first policy anniversary renewal date (“first year provision”). The Company utilizes a practical expedient to estimate renewal commission revenue by applying the use of a portfolio approach to policies grouped together by segment, insurance carrier, product type, and quarter the policy was initially sold (referred to as a “cohort”).
The estimate of renewal commission revenue is considered variable consideration and requires significant judgment to determine the renewal commission revenue to be recognized at the time the performance obligation is met and in the reassessment of the transaction price each reporting period. This includes determining the number of periods in which a renewal will occur and the value of those renewal commissions to be received if renewed, which includes estimating persistency, the renewal year provision, and an additional product specific constraint applied to account for trends such as industry volatility or uncertainty of consumer behavior patterns. Persistency is the estimate of policies expected to renew each year and renewal year provision is the estimate of policies expected to lapse during each renewal period. The estimated average duration of expected renewals for our cohorts used in the calculation of LTV is ten years. Effective for policies sold during the three months ended December 31, 2021, and thereafter, the Company increased the product specific constraint for MA from 6% to 15%.
The assumptions used in the Company’s calculation of renewal commission revenue are based on a combination of the Company’s historical experience for renewals, lapses, and payment data; available insurance carrier data; other industry or consumer behavior patterns; and expectations for future retention rates. The estimate of variable consideration is recognized only to the extent it is probable that a material reversal in revenue would not be expected to occur when the uncertainty associated with future commissions receivables is subsequently resolved when the policy renews or lapses. The Company monitors and updates this estimate of transaction price at each reporting period.
•Reassessment of the Transaction Price—The Company is continuously reviewing and monitoring the assumptions and inputs into the Company’s calculation of renewal commission revenue, including reviewing changes in the data used to estimate LTV’s as well as monitoring the cash received for each cohort as compared to the original estimates at the time the policy was sold. The Company assesses the actual renewal data and historical data to identify trends and updates assumptions when a sufficient amount of evidence would suggest that the expectation underlying the assumption has changed and a change in estimate of the transaction price is warranted. The differences in actual cash received for current period renewals may result in an adjustment by cohort (“cohort adjustment”) to revenue and commissions receivable. Cohort adjustments can be positive or negative and are recognized using actual experience from policy renewals. The Company analyzes cohort adjustments to
determine if they are indicative of changes needed in our estimates of future renewal commissions (“tail adjustments”) that remain unresolved as of the reporting period. As part of the ongoing evaluation, the Company recorded a net downward adjustment to revenue in fiscal years 2022 and 2021 related to a change in estimate (refer to Note 13 of the consolidated financial statements for further details).
Timing of Recognition—The Company recognizes revenue for both first year and renewal commissions when it has completed its performance obligation, which is at different milestones for each segment based on the contractual enforceable rights, the Company’s historical experience, and established customer business practices:
•Senior—Commission revenue is recognized at the earliest of when the insurance carrier has approved the policy sold, when a commission payment is received from the insurance carrier, or when the policy sold becomes effective.
•Life—Term commission revenue is recognized when the insurance carrier has approved the policy sold and payment information has been obtained from the policyholder. Final expense commission revenue is recognized when the carrier provides confirmation the policy is active.
•Auto & Home—Commission revenue is recognized when the policy sold becomes effective.
Production Bonus Revenue
In addition to the commissions revenue received for the sale of policies, the Company earns two additional forms of revenue from its insurance carrier customers: 1) production bonuses, which are generally based on attaining predetermined target sales levels and are paid at the end of an agreed-upon measurement period and 2) marketing development funds, which are used as additional compensation and incentive to drive incremental policy sales for certain insurance carrier customers and are typically paid upfront to be used for lead generation activities during the agreed-upon measurement period (e.g. AEP for Senior). Together, revenue from production bonuses and marketing development funds are presented in the consolidated statements of comprehensive income as production bonus revenue.
The sale of a certain volume of insurance policies is the only material promise specified within the contracts for production bonuses, with the transaction price being the agreed-upon contractual total production bonus to be paid by the insurance carrier at the end of the measurement period. The Company recognizes revenue from production bonuses as policies are sold based upon the agreed-upon targets in the customer contracts, using contractual amounts and forecast data to project the volume for the measurement period and record revenue proportionally as policies are sold. Therefore, the estimates of revenue for production bonuses are considered variable consideration, but the uncertainty around the variable consideration is typically resolved within a reporting period due to the nature of the production bonus contracts. Due to this, there are not significant judgments required in recognizing production bonus revenue.
The contract language can vary in the Company’s marketing development funds contracts, but generally the material promise to the customer is for the Company to use the upfront payment to generate leads. There are no future revenue streams or variable consideration associated as the transaction price is fixed, determined, and paid up front. Therefore, the Company’s performance obligation is fulfilled, and revenue is recognized, as leads are generated during the agreed-upon measurement period (typically one fiscal quarter). The difference between the upfront payment and the unmet performance obligation represents a contract liability, which is classified as a commission advance and included in other current liabilities in the consolidated balance sheet as shown in note 6 to the consolidated financial statements.
Other Revenue
Included in other revenue in the consolidated statements of comprehensive income is revenue from InsideResponse and Healthcare Services. Lead generation revenue for InsideResponse is recognized when the generated lead is accepted by the customer (various insurance brokers), which is the point of sale, the transaction price is known based on volume and contractual prices, and the Company has no further performance obligation after the delivery of the lead. Population Health revenue is recognized when the HRA has been performed for an insurance carrier customer or the agreed-upon task has been completed for a VBC partner (the customer), the transaction price is known based on volume and contractual prices, and the Company has no further performance obligation. Pharmaceutical sales revenue from SelectRx is recognized upon shipment of an order to a customer (the patient ordering the medication). At the time of shipment, the Company has performed its one performance obligation, does not experience a significant level of returns or re-shipments, and collectability is probable. There are no future revenue streams or variable consideration associated as the transaction price is fixed and determined at time of shipment, customers have the option to cancel their service at any time, and any subsequent new order is its own performance obligation. All of the Company’s contracts with customers included in other revenue contain a single performance obligation satisfied at a point in time to which it allocates the total transaction price.
Accounts Receivable, net—Accounts receivable, net primarily represents either first year or renewal commissions expected to be received on policies that have already been sold or renewed and for production bonus revenue that has been earned but not received from the insurance carrier. Typically, the Company receives commission payments as the insurance carriers receive payments from the underlying policyholders. As these can be on various payment terms such as monthly or quarterly, a receivable is recorded to account for the commission payments yet to be received from the insurance carriers. Accounts receivable, net also includes trade receivables from Healthcare Services primarily due to pharmacy sales to customers who are covered by third-party payers (e.g., pharmacy benefit managers, insurance companies, and governmental agencies), and are stated net of allowance for uncollectability. The Company recorded an allowance for uncollectability as of June 30, 2022 and 2021, of $0.6 million and less than $0.1 million, respectively.
Commissions Receivable—Commissions receivable are contract assets that represent estimated variable consideration for performance obligations that have been satisfied but payment is not due as the underlying policy has not renewed yet. The current portion of commissions receivable are future renewal commissions expected to be renewed and collected in cash within one year, while the non-current portion of commissions receivable are expected to be collected beyond one year. Contract assets are reclassified as accounts receivable, net when the rights to the renewal commissions become unconditional, which is primarily upon renewal of the underlying policy, typically on an annual basis.
Cost of Revenue—Cost of revenue represents the direct costs associated with fulfilling the Company’s obligations to its customers, primarily compensation, benefits, and licensing for: sales agents, CSA’s, pharmacists, pharmacy technicians, fulfillment specialists, and others directly engaged in serving customers, in addition to inventory costs for SelectRx.
Inventory—Inventory consists of SelectRx pharmaceuticals, which are carried at the lower of cost (weighted average cost) or net realizable value. Net realizable value is defined as estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation, with a normal margin to sell. Any adjustments to reduce the cost of inventories to their net realizable value are recognized in earnings in the current period. Inventory is included in other current assets in the consolidated balance sheet.
Share-Based Compensation—The Company applies the fair value method under ASC 718, Compensation—Stock Compensation (“ASC 718”), in accounting for share-based compensation to employees. Under ASC 718, compensation cost is measured at the grant date based on the fair value of the equity instruments awarded and is recognized over the period during which an employee is required to provide service in exchange for the award, or the requisite service period, which is usually the vesting period. The fair value of the equity award granted is estimated on the date of the grant.
Marketing and Advertising Expenses—Direct costs related to marketing and advertising the Company’s services are expensed in the period incurred. Advertising expense was $418.0 million, $329.4 million, and $162.8 million for the years ended June 30, 2022, 2021, and 2020, respectively.
Income Taxes—The Company accounts for income taxes using an asset and liability method. Deferred income tax assets and liabilities result from temporary differences between the tax basis of assets and liabilities and their reported amounts in the consolidated financial statements that will result in taxable or deductible amounts in future years. Valuation allowances are provided when necessary to reduce deferred tax assets to the amount expected to be realized.
The Company applies ASC 740, Income Taxes (“ASC 740”), in accounting for uncertainty in income taxes recognized in the Company’s consolidated financial statements. ASC 740 requires a more-likely-than-not threshold for financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. The Company records a liability for the difference between the benefit recognized and measured pursuant to ASC 740 and the tax position taken or expected to be taken on the Company’s tax return. To the extent that the assessment of such tax positions changes, the change in estimate is recorded in the period in which the determination is made.
Comprehensive Income—Comprehensive income is comprised of net income and the effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges, less amounts reclassified into earnings.
Recent Accounting Pronouncements Not Yet Adopted—In October 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires that an acquirer recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606 as if the acquirer had originated the contracts. Prior to this ASU, an acquirer generally recognizes contract assets acquired and contract liabilities assumed that arose from contracts with customers at fair value on the acquisition date. The ASU is effective for fiscal years beginning after December 15, 2022, with early adoption permitted. The ASU is to be applied prospectively to business combinations occurring on or after the effective date of the amendment (or if adopted early as of an interim period, as of the beginning of the fiscal year that includes the interim period of early application). The Company does not expect the adoption of this standard to have a material impact on its consolidated financial statements.
Recent Accounting Pronouncements Adopted—In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which simplifies and changes the accounting for certain income tax transactions, among other minor improvements. This standard was effective for the Company on July 1, 2021, and did not have a material impact on the consolidated financial statements and related disclosures.
Immaterial Correction of Prior Period Financial Statements—Subsequent to the issuance of the Company’s financial statements as of and for the year ended June 30, 2021, the Company determined that the provision for first year commission revenue for certain final expense policies offered by certain of its insurance carrier partners should have been accrued based on a higher lapse rate. This misstatement was initially thought to be isolated to an error in the lapse rate for one of its insurance carrier partners, as disclosed in the Company’s Quarterly Report on Form 10-Q for the quarter ended December 31, 2021. However, during the three months ended June 30, 2022, it was determined that the lapse rate for other insurance carrier partners were also incorrect, resulting in an additional misstatement being identified. The cumulative effect of the error in the lapse rates resulted in commission revenues being misstated by $7.8 million and $2.2 million for the years ended June 30, 2021 and 2020, respectively, and $3.8 million, $0.7 million, and $0.8 million for the three months ended September 30, 2021, December 31, 2021, and March 31, 2022, respectively. Accounts receivable was misstated by $10.0 million and $2.2 million as of June 30, 2021 and 2020, respectively. The impact of the cumulative misstatements on net income for the years ended June 30, 2021 and 2020, were decreases of $6.2 million and $1.7 million, respectively. Management evaluated the cumulative misstatements and concluded they were not material to prior periods, individually or in
aggregate. However, correcting the cumulative effect of the misstatements during any three month period within the year ended June 30, 2022, would have had a significant effect on the results of operations for these respective reporting periods. Therefore, the Company is correcting the relevant prior period consolidated financial statements and related footnotes for this error for comparative purposes. The Company will also correct previously reported financial information for such immaterial errors in future filings, as applicable (see “Part II, Item 9B. Other Information” below for additional information).
The following tables reflect the effects of the correction on all affected line items of the Company’s previously reported consolidated financial statements that are presented as comparative in the consolidated financial statements included in this Annual Report on Form 10-K for the year ended June 30, 2022:
| | | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED BALANCE SHEET |
| June 30, 2021 |
(in thousands) | As Previously Reported | | Adjustment | | As Corrected |
Accounts receivable | $ | 113,375 | | | $ | (10,011) | | | $ | 103,364 | |
Total current assets | 493,435 | | | (10,011) | | | 483,424 | |
Total assets | 1,433,872 | | | (10,011) | | | 1,423,861 | |
Deferred income taxes | 140,988 | | | (2,161) | | | 138,827 | |
Total liabilities | 758,983 | | | (2,161) | | | 756,822 | |
Retained earnings (accumulated deficit) | 128,254 | | | (7,850) | | | 120,404 | |
Total shareholders’ equity | 674,889 | | | (7,850) | | | 667,039 | |
Total liabilities and shareholders’ equity | $ | 1,433,872 | | | $ | (10,011) | | | $ | 1,423,861 | |
| | | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
| Year Ended June 30, 2021 |
(in thousands) | As Previously Reported | | Adjustment | | As Corrected |
Commission revenue | $ | 826,606 | | | $ | (7,834) | | | $ | 818,772 | |
Total revenue | 937,815 | | | (7,834) | | | 929,981 | |
Income (loss) from operations | 200,072 | | | (7,834) | | | 192,238 | |
Income (loss) before income tax expense (benefit) | 165,849 | | | (7,834) | | | 158,015 | |
Income tax expense (benefit) | 34,803 | | | (1,647) | | | 33,156 | |
Net income (loss) | 131,046 | | | (6,187) | | | 124,859 | |
Net income (loss) per share: | | | | | |
Basic | 0.80 | | | (0.03) | | | 0.77 | |
Diluted | 0.79 | | | (0.04) | | | 0.75 | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Comprehensive income (loss) | $ | 132,529 | | | (6,187) | | | $ | 126,342 | |
| | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY |
| | Year Ended June 30, 2021 |
(in thousands) | | (Accumulated Deficit)/Retained Earnings | | | | Total Shareholders' Equity |
As Previously Reported | | | | | | |
BALANCES-June 30, 2020 | | $ | (2,792) | | | | | $ | 545,689 | |
Net income | | 131,046 | | | | | 131,046 | |
BALANCES-June 30, 2021 | | 128,254 | | | | | 674,889 | |
Adjustments | | | | | | |
BALANCES-June 30, 2020 | | (1,663) | | | | | (1,663) | |
Net loss | | (6,187) | | | | | (6,187) | |
BALANCES-June 30, 2021 | | (7,850) | | | | | (7,850) | |
As Corrected | | | | | | |
BALANCES-June 30, 2020 | | (4,455) | | | | | 544,026 | |
Net income | | 124,859 | | | | | 124,859 | |
BALANCES-June 30, 2021 | | $ | 120,404 | | | | | $ | 667,039 | |
| | | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED STATEMENT OF CASH FLOWS |
| Year Ended June 30, 2021 |
(in thousands) | As Previously Reported | | Adjustment | | As Corrected |
Net income (loss) | $ | 131,046 | | | (6,187) | | | $ | 124,859 | |
Deferred income taxes | 34,654 | | | (1,647) | | | 33,007 | |
Accounts receivable | (27,827) | | | 7,834 | | | (19,993) | |
Net cash used in operating activities | $ | (115,442) | | | $ | — | | | $ | (115,442) | |
| | | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
| Year Ended June 30, 2020 |
(in thousands) | As Previously Reported | | Adjustment | | As Corrected |
Commission revenue | $ | 476,606 | | | $ | (2,177) | | | $ | 474,429 | |
Total revenue | 531,515 | | | (2,177) | | | 529,338 | |
Income (loss) from operations | 132,329 | | | (2,177) | | | 130,152 | |
Income (loss) before income tax expense (benefit) | 106,163 | | | (2,177) | | | 103,986 | |
Income tax expense (benefit) | 25,016 | | | (514) | | | 24,502 | |
Net income (loss) | 81,147 | | | (1,663) | | | 79,484 | |
Net income (loss) per share: | | | | | |
Basic | (0.16) | | | (0.02) | | | (0.18) | |
Diluted | (0.16) | | | (0.02) | | | (0.18) | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Comprehensive income (loss) | $ | 79,893 | | | $ | (1,663) | | | $ | 78,230 | |
| | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY |
| | Year Ended June 30, 2020 |
(in thousands) | | Retained Earnings | | | | Total Shareholders' Equity |
As Previously Reported | | | | | | |
BALANCES-June 30, 2019 | | $ | 200,446 | | | | | $ | 262,455 | |
Net Income | | 81,147 | | | | | 81,147 | |
BALANCES-June 30, 2020 | | (2,792) | | | | | 545,689 | |
Adjustments | | | | | | |
BALANCES-June 30, 2019 | | — | | | | | — | |
Net Loss | | (1,663) | | | | | (1,663) | |
BALANCES-June 30, 2020 | | (1,663) | | | | | (1,663) | |
As Corrected | | | | | | |
BALANCES-June 30, 2019 | | 200,446 | | | | | 262,455 | |
Net Income | | 79,484 | | | | | 79,484 | |
BALANCES-June 30, 2020 | | $ | (4,455) | | | | | $ | 544,026 | |
| | | | | | | | | | | | | | | | | |
CORRECTED CONSOLIDATED STATEMENT OF CASH FLOWS |
| Year Ended June 30, 2020 |
(in thousands) | As Previously Reported | | Adjustment | | As Corrected |
Net income (loss) | $ | 81,147 | | | (1,663) | | | $ | 79,484 | |
Deferred income taxes | 25,007 | | | (514) | | | 24,493 | |
Accounts receivable | (15,585) | | | 2,177 | | | (13,408) | |
Net cash used in operating activities | $ | (61,776) | | | $ | — | | | $ | (61,776) | |
2.ACQUISITIONS
In accordance with ASC 805, the Company allocates the fair value of purchase consideration to the tangible assets, liabilities, and intangible assets acquired based on fair values. Any excess purchase price over those fair values is recorded as goodwill. The fair value assigned to intangible assets acquired is supported by valuations using estimates and assumptions provided by management. Based on the valuation inputs, the Company has recorded assets acquired and liabilities assumed according to the following fair value hierarchy:
| | | | | |
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 |
InsideResponse, LLC—On May 1, 2020, the Company acquired 100% of the outstanding membership units of InsideResponse, an online marketing consulting firm the Company previously purchased leads from, for an aggregate purchase price of up to $65.0 million (subject to customary adjustments), as set forth in the Agreement and Plan of Merger, as amended on May 1, 2020 (the “Merger Agreement”). The purchase price was comprised of $32.7 million, which was paid in cash at the closing of the transaction and an earnout of up to $32.3 million, which
was paid in full in cash during the year ended June 30, 2021, as InsideResponse achieved the applicable earnout target for calendar year 2020, as set forth in the Merger Agreement. Additionally, during the year ended June 30, 2021, the Company recorded $1.5 million in other expense, net in the consolidated statement of comprehensive income as an adjustment to the fair market value of the earnout liability.
Under the terms of the Merger Agreement, total consideration in the acquisition consisted of the following as of the acquisition date (in thousands):
| | | | | |
Base purchase price | $ | 32,700 | |
Fair value of earnout | 30,437 | |
Net working capital true-up(1) | 3,527 | |
Closing cash | 904 | |
Closing indebtedness | (476) | |
Total purchase consideration | $ | 67,092 | |
(1) The Company recorded a $0.1 million measurement period adjustment to the carrying amount of goodwill related to the net working capital true-up for the year ended June 30, 2021.
Goodwill resulting from the transaction constitutes the excess of the consideration paid over the fair values of the assets acquired and liabilities assumed and primarily represents the expected synergies in streamlining the Company's marketing and advertising process by consolidating a primary vendor into its marketing team, providing full access to a rapidly growing and scalable lead generation strategy, guaranteeing our ability to consume more leads and reducing cost. This acquired goodwill is allocated to the Senior reporting unit which is part of the Senior segment, and approximately $5.0 million is deductible for tax purposes.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date (in thousands):
| | | | | | | | |
Description | Estimated Life | Amount |
Cash and cash equivalents | | $ | 955 | |
Accounts receivable | | 8,220 | |
Other current assets | | 459 | |
Property and equipment, net | | 51 | |
Accounts payable | | (2,922) | |
Accrued expenses | | (737) | |
Other current liabilities | | (8) | |
Other liabilities | | (1) | |
Net tangible assets acquired | | 6,017 | |
| | |
Trade Name | 5 years | 2,680 | |
Proprietary Software | 2-5 years | 1,042 | |
Non-compete agreements | 3 years | 192 | |
Customer relationships | 7 years | 16,069 | |
Goodwill | Indefinite | 41,092 | |
Total intangible assets acquired | | 61,075 | |
Net assets acquired | | $ | 67,092 | |
The Company will amortize the intangible assets acquired on a straight-line basis over their estimated remaining lives, ranging from two to seven years.
Lead distribution company—On February 1, 2021, the Company acquired substantially all of the assets of a lead distribution company for an aggregate purchase price of up to $33.5 million (subject to customary adjustments), as set forth in the Asset Purchase Agreement, dated February 1, 2021 (the “Asset Purchase Agreement”). The purchase price is comprised of $30.0 million, of which $24.0 million was paid in cash at the closing of the transaction with an additional $6.0 million of holdback for indemnification claims, net working capital adjustments, and underperformance. Additionally, the purchase price includes an earnout of up to $3.5 million. The primary purpose of the acquisition was to secure and incorporate the exclusive publisher relationships into the lead generation business of InsideResponse. The Company recorded $0.4 million of acquisition-related costs in general and administrative operating costs and expenses in the consolidated statement of comprehensive income.
During calendar year 2021, the lead distribution company did not achieve the minimum earnout target as set forth in the Asset Purchase Agreement. However, the remaining holdback was earned in full, as the lead distribution company did not fall below the underperformance thresholds as set forth in the Asset Purchase Agreement. The Company settled the remaining holdback of $5.5 million, with interest, after the net working capital true-up of $0.5 million, during the year ended June 30, 2022.
Under the terms of the Asset Purchase Agreement, the total consideration for the acquisition consisted of the following as of the acquisition date (in thousands):
| | | | | |
Base purchase price | $ | 30,000 | |
Net working capital true-up | (499) | |
Total Purchase Consideration | $ | 29,501 | |
At the date of acquisition, the fair value of net tangible assets acquired approximated their carrying value. The non-compete agreements were valued using the income approach, and the customer relationships were valued using the multiple period excess earnings method. As such, all aforementioned intangible assets were valued using Level 3 inputs.
Goodwill resulting from the transaction constitutes the excess of the consideration paid over the fair values of the assets acquired and liabilities assumed and primarily represents the benefits of leveraging the exclusive publisher relationships in the business. This acquired goodwill is allocated to the Senior reporting unit which is part of the Senior segment, and $1.6 million will be deductible for tax purposes after adding back acquisition costs and settling the remaining holdback.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date (in thousands):
| | | | | | | | |
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 | |
The Company will amortize the intangible assets acquired on a straight-line basis over their estimated remaining lives, ranging from five to nine years.
Express Med Pharmaceuticals—On April 30, 2021, the Company acquired 100% of the outstanding shares of Express Med Pharmaceuticals, Inc., now SelectRx, a closed-door, long term care pharmacy provider, for an aggregate purchase price of up to $24.0 million (subject to customary adjustments), as set forth in the Stock Purchase Agreement dated April 30, 2021 (the “Stock Purchase Agreement”). The aggregate purchase price of up to $24.0 million is comprised of $17.5 million in cash paid at the closing of the transaction, an additional $2.5 million of holdback for indemnification claims, if any, and an earnout of up to $4.0 million, if any. The primary purpose of the acquisition was to take advantage of the Company's technology and customer base to facilitate better patient care through coordination of strategic, value-based care partnerships. The Company recorded $0.3 million of acquisition-related costs in general and administrative operating costs and expenses in the consolidated statement of comprehensive income. In addition, as a result of the acquisition, the Company has entered into an operating lease with the former President and Chief Executive Officer of Express Med Pharmaceuticals, now our Executive Vice President of SelectRx. Refer to Note 5 in the consolidated financial statements for further details.
The earnout of up to $4.0 million is comprised of two separate provisions. The first provision provides for an earnout of up to $3.0 million and is contingent upon achievement of the following within the first 20 months following the acquisition: facility updates that would allow for processing a minimum of 75,000 active patients, the issuance of pharmacy licenses in all 50 states, and active patients of 15,000 or more. The second provision provides for an earnout of up to $1.0 million and is contingent upon achievement of the following within 36 months following the acquisition: construction of a new facility to accommodate the servicing of additional active patients or 75,000 or more active patients as of the last day of any month prior to the end of the second earnout provision period or as of the end of the second earnout provision period. As the earnout payment is contingent upon continued employment of certain individuals, the Company will recognize the earnout as compensation expense in general and administrative operating costs and expenses in the consolidated statement of comprehensive income in the period in which it is earned. As of June 30, 2022, the Company has accrued compensation expense of $1.0 million, as the second earnout provision has been achieved. Subsequent to June 30, 2022, but prior to the report date, the Company settled the remaining holdback, net of adjustments, for $2.3 million.
Under the terms of the Stock Purchase Agreement, total consideration in the acquisition consisted of the following as of the acquisition date (in thousands):
| | | | | |
Base purchase price | $ | 20,000 | |
Net working capital true-up | (483) | |
Closing cash | 20 | |
Total purchase consideration | $ | 19,537 | |
At the date of acquisition, the fair value of net tangible assets acquired, excluding property and equipment, approximated their carrying value. The property and equipment was valued primarily using the cost and sales comparison approach to value. For the proprietary software acquired, the replacement cost method under the cost approach was used, estimating the cost to rebuild the software. The non-compete agreement was valued using the income approach, and the customer relationships were valued using the multiple period excess earnings method. As such, all aforementioned intangible assets were valued using Level 3 inputs.
Goodwill resulting from the transaction constitutes the excess of the consideration paid over the fair values of the assets acquired and liabilities assumed and primarily represents the additional value of the synergies of combining the SelectRx business with the Company's technology and existing customer base. This acquired goodwill is allocated to the Healthcare Services reporting unit which is part of the Senior segment, and $16.3 million will be deductible for tax purposes after adding back acquisition costs and excluding the holdback not yet paid.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date (in thousands):
| | | | | | | | |
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 | |
The Company will amortize the intangible assets acquired on a straight-line basis over their estimated remaining lives, ranging from one to five years.
Simple Meds—On August 31, 2021, SelectRx acquired 100% of the outstanding equity interests of Simple Meds, a full-service pharmaceutical distributor, for an aggregate purchase price of $7.0 million (subject to customary adjustments), as set forth in the Membership Interest Purchase Agreement dated August 31, 2021. The aggregate purchase price of $7.0 million was paid in cash at the closing of the transaction. The primary purpose of the acquisition was to accelerate the expansion of the prescription drug management business by combining the operations and existing infrastructure of Simple Meds into SelectRx.
Under the terms of the Membership Interest Purchase Agreement, total consideration in the acquisition consisted of the following as of the acquisition date (in thousands):
| | | | | |
Base purchase price | $ | 7,000 | |
Net working capital true-up | 347 | |
Closing cash | 61 | |
Total purchase consideration | $ | 7,408 | |
At the date of acquisition, the fair value of net tangible assets acquired approximated their carrying value. The customer relationships were valued using the multiple period excess earnings method, and as such, were valued using Level 3 inputs.
Goodwill resulting from the transaction constitutes the excess of the consideration paid over the fair values of the assets acquired and liabilities assumed and primarily represents the additional value of the synergies of combining the Simple Meds business with the Company's technology and existing customer base. This acquired goodwill is allocated to the Healthcare Services reporting unit which is part of the Senior segment, and the Company expects approximately $5.6 million to be deductible for tax purposes after adding back acquisition costs.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed as of the acquisition date (in thousands):
| | | | | | | | |
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 | |
From the date of acquisition, August 31, 2021 through June 30, 2022, Simple Meds generated $14.6 million of pharmaceutical sales revenue recorded in other revenue in the consolidated statement of comprehensive income.
3.PROPERTY AND EQUIPMENT—NET
Property and equipment—net consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Computer hardware | $ | 23,303 | | | $ | 13,351 | |
Machinery and equipment(1) | 15,051 | | | 2,667 | |
Leasehold improvements | 20,269 | | | 18,525 | |
Furniture and fixtures | 4,605 | | | 5,004 | |
Work in progress | 2,810 | | | 7,220 | |
Total | 66,038 | | | 46,767 | |
Less accumulated depreciation | (24,234) | | | (17,257) | |
Property and equipment—net | $ | 41,804 | | | $ | 29,510 | |
(1) Includes financing lease right-of-use assets.
Work in progress primarily represents computer equipment and machinery not yet put into service and not yet being depreciated. Depreciation expense for the years ended June 30, 2022, 2021, and 2020, was $11.8 million, $7.7 million, and $5.2 million, respectively.
4.SOFTWARE—NET
Software—net consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Software | $ | 26,049 | | | $ | 16,530 | |
Work in progress | 4,162 | | | 3,826 | |
Total | 30,211 | | | 20,356 | |
Less accumulated amortization | (13,910) | | | (7,745) | |
Software—net | $ | 16,301 | | | $ | 12,611 | |
Work in progress primarily represents costs incurred for software not yet put into service and not yet being amortized. For the years ended June 30, 2022, 2021, and 2020, the Company capitalized internal-use software and website development costs of $8.4 million, $7.6 million, and $5.8 million, respectively, and recorded amortization expense of $6.3 million, $3.9 million, and $2.2 million, respectively.
5.LEASES
The majority of the Company’s leases are operating leases related to office space for which the Company recognizes lease expense on a straight-line basis over the respective lease term. The Company leases office facilities in the United States in San Diego, California; Centennial, Colorado; Overland Park, Kansas; Des Moines, Iowa; Oakland, California; Indianapolis, Indiana; and Monaca, Pennsylvania (note that SelectRx leases the Monaca facility from an Executive Vice President of SelectRx. The Company expects to incur $3.6 million in total rental payments over the initial ten-year term plus an additional five-year extension option that it is reasonably certain to exercise). The Company's operating leases have remaining lease terms of less than one year up to thirteen years.
The Company executed noncancelable subleases for portions of its office facilities in Overland Park, Kansas and Centennial, Colorado. These subleases commenced or are expected to commence March 23, 2022; June 9, 2022; July 1, 2022; and September 2, 2022, run through the remaining terms of the primary leases, and are expected to generate a combined $14.3 million in sublease income. Sublease income is recorded on a straight-line basis as a reduction of lease expense in the consolidated statements of comprehensive income. The Company may consider entering into additional sublease arrangements in the future. In addition, during the three months ended March 31, 2022, the Company exercised an early termination option for the Des Moines, Iowa office lease, with a new termination date of September 30, 2022, resulting in an early termination penalty of $0.3 million, which was recorded as part of the remeasurement of the operating lease liability and will result in accelerated amortization of the right-of-use asset over the shortened remaining term of the lease. Subsequent to the year ended June 30, 2022, the Company has exercised an early termination option for a portion of its office facilities in Overland Park, Kansas, with a new termination date of July 31, 2023, resulting in an early termination penalty of $0.9 million. The early termination penalty, which will be paid in two separate installments, will be recorded as part of the remeasurement of the operating lease liability, and will result in accelerated amortization of the right-of-use asset over the shortened remaining term of the lease.
Right-of-Use Asset and Lease Liability—The right-of-use assets and lease liabilities were as follows as of June 30, 2022:
| | | | | | | | | | | | | | | | | |
(in thousands) | Balance Sheet Classification | | 2022 | | 2021 |
Assets | | | | | |
Operating leases | Operating lease right-of-use assets | | $ | 28,016 | | | $ | 31,414 | |
Finance leases | Property and equipment - net | | 261 | | | 181 | |
Total lease right-of-use assets | | | 28,277 | | | 31,595 | |
| | | | | |
Liabilities | | | | | |
Current | | | | | |
Operating leases | Operating lease liabilities - current | | 5,261 | | | 5,289 | |
Finance leases | Other current liabilities | | 136 | | | 188 | |
Non-current | | | | | |
Operating leases | Operating lease liabilities | | 33,946 | | | 38,392 | |
Finance leases | Other liabilities | | 129 | | | 27 | |
Total lease liabilities | | | $ | 39,472 | | | $ | 43,896 | |
Lease Costs—The components of lease costs were as follows for the periods presented:
| | | | | | | | | | | |
| Year Ended June 30, | | Year Ended June 30, |
(in thousands) | 2022 | | 2021 |
Finance lease costs(1) | $ | 181 | | | $ | 245 | |
Operating lease costs(2) | 7,996 | | | 7,843 | |
Short-term lease costs | 108 | | | 172 | |
Variable lease costs(3) | 842 | | | 1,195 | |
Sublease income | (690) | | | (975) | |
Total net lease costs | $ | 8,437 | | | $ | 8,480 | |
(1) Primarily consists of amortization of finance lease right-of-use assets and an immaterial amount of interest on finance lease liabilities recorded in operating costs and expenses and interest expense, net in the consolidated statements of comprehensive income.
(2) Recorded in operating costs and expenses in the consolidated statements of comprehensive income.
(3) Variable lease costs are not included in the measurement of the lease liability or right-of-use asset as they are not based on an index or rate and primarily represents common area maintenance charges and real estate taxes recorded in operating costs and expenses in the consolidated statements of comprehensive income.
Supplemental Information—Supplemental information related to leases was as follows as of and for the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended June 30, | | Year Ended June 30, |
| 2022 | | 2021 |
(in thousands) | Operating leases | | Finance leases | | Total | | Operating leases | | Finance leases | | Total |
Cash paid for amounts included in measurement of liabilities: | | | | | | | | | | | |
Operating cash flows from leases | $ | 9,561 | | | $ | 12 | | | $ | 9,573 | | | $ | 7,228 | | | $ | 11 | | | $ | 7,239 | |
Financing cash flows from leases | — | | | 199 | | | 199 | | | — | | | 262 | | | 262 | |
Right-of-use assets obtained in exchange for new lease liabilities | $ | 654 | | | $ | 249 | | | $ | 903 | | | $ | 5,618 | | | $ | 194 | | | $ | 5,812 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended June 30, | | Year Ended June 30, |
| 2022 | | 2021 |
| Operating leases | | Finance leases | | Operating leases | | Finance leases |
Weighted-average remaining lease term (in years) | 6.56 | | 3.20 | | 7.20 | | 1.14 |
Weighted-average discount rate | 9.55 | % | | 5.64 | % | | 9.58 | % | | 6.44 | % |
Maturities of Lease Liabilities—As of June 30, 2022, remaining maturities of lease liabilities for each of the next five fiscal years and thereafter are as follows:
| | | | | | | | | | | | | | | | | | | | |
(in thousands) | | Operating leases | | Finance leases | | Total |
2023 | | 8,710 | | | 146 | | | 8,856 | |
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 | | 52,536 | | | 292 | | | 52,828 | |
Less: interest | | 13,329 | | | 27 | | | 13,356 | |
Present value of lease liabilities | | $ | 39,207 | | | $ | 265 | | | $ | 39,472 | |
Sublease income—As of June 30, 2022, the future minimum fixed sublease receipts under non-cancelable operating lease agreements are as follows:
| | | | | | | | |
(in thousands) | | Total |
2023 | | 873 | |
2024 | | 2,515 | |
2025 | | 2,736 | |
2026 | | 2,121 | |
2027 | | 1,970 | |
Thereafter | | 4,024 | |
Total sublease income | | $ | 14,239 | |
As of June 30, 2022, the Company had $3.5 million of undiscounted future payments for operating leases expected to commence during the first quarter of fiscal 2023, with lease terms ranging from seven to ten years. These amounts are excluded from the tables above and not yet recognized in the consolidated balance sheets.
6.SUPPLEMENTAL FINANCIAL STATEMENT INFORMATION
Cash and cash equivalents—As of June 30, 2022 and 2021, cash equivalents included a money market account primarily invested in cash, U.S. Government securities, and repurchase agreements that are collateralized fully. Cash and cash equivalents consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Cash | $ | 140,248 | | | $ | 25,713 | |
Money market funds | 749 | | | 260,741 | |
Total cash and cash equivalents | $ | 140,997 | | | $ | 286,454 | |
Other current assets—Other current assets consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Prepaid expenses(1) | $ | 7,943 | | | $ | 2,327 | |
Inventory(2) | 5,754 | | | 176 | |
Other receivables(3) | 2,054 | | | 1,983 | |
| | | |
Total other current assets | $ | 15,751 | | | $ | 4,486 | |
(1) Prepaid expenses primarily consists of amounts prepaid for future services and other contractual arrangements for which we have yet to receive benefit.
(2) Inventory consists of SelectRx pharmaceuticals.
(3) Other receivables primarily consists of tax incentive payments and lead monetization not yet received.
Other current liabilities—Other current liabilities consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Commission advances(1) | $ | 8,029 | | | $ | 5,080 | |
Unrealized loss on interest rate swap contract | — | | | 236 | |
Financing lease liabilities-short term | 136 | | | 188 | |
Total other current liabilities | $ | 8,165 | | | $ | 5,504 | |
(1) Commission advances as of June 30, 2022 and 2021, includes a $3.4 million and $5.1 million contract liability related to advance payments of future commission revenue and marketing development funds for which the performance obligation has not yet been met. Additionally, as of June 30, 2022, there was a $4.6 million refund liability related to certain final expense policies where the upfront payments exceeded accounts receivable owed from certain Life insurance carrier customers due to anticipated lapsed policies.
Other liabilities—Other liabilities consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Payroll tax liabilities-long term | — | | | 4,332 | |
Acquisition holdback | — | | | 5,730 | |
Financing lease liabilities-long term | 129 | | | 27 | |
Third-party commission liabilities | 1,824 | | | 1,286 | |
Other(1) | 1,032 | | | 368 | |
Total other liabilities | $ | 2,985 | | | $ | 11,743 | |
(1) Other noncurrent liabilities consists of revenue sharing obligations expected to settle beyond one year from the balance sheet date as well as security deposits related to our subleases.
7.INTANGIBLE ASSETS AND GOODWILL
Intangible assets—The carrying amounts, accumulated amortization, net carrying value, and weighted average remaining life of our definite-lived amortizable intangible assets are presented in the tables below as of June 30 (dollars in thousands, useful life in years):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2022 | | 2021 |
| Gross Carrying Amount | | Impairment Charges | | Accumulated Amortization | | Net Carrying Amount | | Gross Carrying Amount | | Accumulated Amortization | | Net Carrying Amount |
Customer relationships | $ | 17,492 | | | $ | — | | | $ | (6,232) | | | $ | 11,260 | | | $ | 17,122 | | | $ | (3,448) | | | $ | 13,674 | |
Trade name | 2,680 | | | — | | | (1,161) | | | 1,519 | | | 2,680 | | | (625) | | | 2,055 | |
Proprietary software | 1,592 | | | (336) | | | (816) | | | 440 | | | 1,592 | | | (382) | | | 1,210 | |
Non-compete agreements | 1,292 | | | — | | | (445) | | | 847 | | | 1,292 | | | (163) | | | 1,129 | |
Vendor relationships | 23,700 | | | (2,811) | | | (3,700) | | | 17,189 | | | 23,700 | | | (1,098) | | | 22,602 | |
Total intangible assets | $ | 46,756 | | | $ | (3,147) | | | $ | (12,354) | | | $ | 31,255 | | | $ | 46,386 | | | $ | (5,716) | | | $ | 40,670 | |
The Company's intangible assets include those long-lived intangible assets acquired as part of the acquisitions discussed in Note 2 to the consolidated financial statements. The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. As impairment triggers existed during the three months ended June 30, 2022, the Company performed a recoverability analysis as discussed below. There were no impairment triggers identified with respect to the Company’s long-lived assets during the years ended June 30, 2021 and 2020.
During the three months ended June 30, 2022, the Company determined that impairment triggers existed for one of the vendor relationships recognized through the acquisition of substantially all of the assets of a lead distribution company (refer to Note 2 to the consolidated financial statements for further details), in part due to concern over lead quality and ultimately as a result of restructuring efforts undertaken by the vendor which led to their withdrawal from the insurance space. As such, the Company compared the carrying amount of the asset group, which is included in the Senior segment, to its expected future undiscounted cash flows and determined that the asset group as a whole is recoverable. However, because the Company does not expect any future economic benefit to be derived from this relationship, the Company recorded an impairment charge to the Senior segment for the remaining net book value of $2.8 million for the year ended June 30, 2022, in general and administrative expense in the consolidated statement of comprehensive income.
In addition, during the three months ended June 30, 2022, the Company determined that impairment triggers existed for the proprietary software acquired through the Express Med acquisition (refer to Note 2 to the consolidated financial statements for further details), as the software is to be phased out prior to the end of its remaining expected useful life. As the Company does not expect to receive future economic benefit from the use of
the software after June 30, 2022, the Company recorded an impairment charge to the Senior segment for the remaining net book value of $0.3 million during the year ended June 30, 2022, in general and administrative expense in the consolidated statement of comprehensive income.
For the years ended June 30, 2022, 2021, and 2020, amortization expense related to intangible assets totaled $6.6 million, $4.6 million, $0.5 million, respectively, recorded in general and administrative expense in the consolidated statements of comprehensive income. The weighted-average remaining useful life of intangible assets was 6.2 and 7.1 years as of June 30, 2022 and 2021, respectively.
As of June 30, 2022, expected amortization expense in future fiscal periods were as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Trade Name | | Proprietary Software | | Non-compete agreements | | Vendor Relationships | | Customer relationships | | Total |
2023 | $ | 536 | | | $ | 156 | | | $ | 273 | | | $ | 2,267 | | | $ | 2,385 | | | $ | 5,617 | |
2024 | 536 | | | 156 | | | 220 | | | 2,267 | | | 2,319 | | | 5,498 | |
2025 | 447 | | | 128 | | | 220 | | | 2,267 | | | 2,316 | | | 5,378 | |
2026 | — | | | — | | | 134 | | | 2,267 | | | 2,313 | | | 4,714 | |
2027 | — | | | — | | | — | | | 2,267 | | | 1,927 | | | 4,194 | |
Thereafter | — | | | — | | | — | | | 5,854 | | | — | | | 5,854 | |
Total | $ | 1,519 | | | $ | 440 | | | $ | 847 | | | $ | 17,189 | | | $ | 11,260 | | | $ | 31,255 | |
Goodwill—Goodwill consisted of the following as of June 30:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Balance, June 30, 2021 | | Goodwill from the acquisition of Simple Meds | | Goodwill re-allocation | | Goodwill impairment | | Balance, June 30, 2022 |
Goodwill-Auto & Home | $ | 5,364 | | | $ | — | | | $ | — | | | $ | (5,364) | | | $ | — | |
Goodwill-Senior | 62,655 | | | 5,713 | | | (29,136) | | | (39,232) | | | — | |
Goodwill- Healthcare Services | — | | | — | | | 29,136 | | | — | | | 29,136 | |
Total goodwill | $ | 68,019 | | | $ | 5,713 | | | $ | — | | | $ | (44,596) | | | $ | 29,136 | |
The Company recorded as goodwill the excess of the purchase price over the estimated fair values of identifiable assets and liabilities acquired as part of the acquisitions discussed in Note 2 to the consolidated financial statements. Goodwill is assigned to reporting units that are expected to benefit from the synergies of the business combination as of the acquisition date and becomes identified with that reporting unit in its entirety. As such, the reporting unit as a whole supports the recovery of its goodwill. The table below shows the Company’s goodwill and related reporting units and reportable segments:
| | | | | | | | | | | | | | |
Acquisition | | Reporting Unit | | Reportable Segment |
Auto & Home-controlling interest | | Auto & Home | | Auto & Home |
InsideResponse | | Senior | | Senior |
Lead distribution company | | Senior | | Senior |
Express Med Pharmaceuticals | | Healthcare Services | | Senior |
Simple Meds | | Healthcare Services | | Senior |
The Company performed its annual goodwill impairment testing as of April 1 and for each reporting unit a quantitative analysis was conducted utilizing the discounted cash flow method under the income approach and the peer-based guideline public company method under the market approach with a weighting of 75% and 25%,
respectively, and incorporating the use of significant unobservable inputs, or Level 3 inputs, as defined by the fair value hierarchy of ASC 820. For the discounted cash flow method, discount rates (ranging from 10.1% to 14.3%) were determined using the weighted average cost of capital which considers market and industry data as well as company-specific risk factors for each reporting unit in determining the appropriate discount rate to be used. For the peer-based guideline public company method, the reporting unit’s fair value was determined through review of published multiples of earnings of comparable entities with similar operations and economic characteristics and applying the multiples to various financial data of the reporting unit.
Based on the quantitative analysis, the Company determined that the fair value of the Auto & Home reporting unit was less than its carrying value. Accordingly, the Company recorded a goodwill impairment charge of $5.4 million to goodwill impairment in the consolidated statement of comprehensive income for the year ended June 30, 2022, representing the entirety of the goodwill assigned to the Auto & Home reporting unit.
In addition, as part of the Company’s annual goodwill impairment testing of Senior as of April 1, the Company determined that a reassessment of the reporting units was appropriate, as the Company no longer views the components within Senior as a single reporting unit due to their growing divergence from what were previously similar economic characteristics. Accordingly, the Company separated the Healthcare Services business from the Senior reporting unit and into its own reporting unit. Using the relative fair value approach, goodwill of $39.2 million and $29.1 million were re-allocated to Senior and Healthcare Services, respectively.
The Company tested the Senior goodwill for impairment and determined that the fair value of the Senior reporting unit was less than its carrying value. Accordingly, the Company recorded impairment charges of $39.2 million to goodwill impairment in the consolidated statement of comprehensive income for the year ended June 30, 2022. The impairment was primarily driven by the Company’s change in strategic direction for fiscal year 2023, including reducing the growth in the Senior MA distribution business while increasing the focus on Healthcare Services and its growing SelectRx membership. Goodwill for the Healthcare Services reporting unit was not impaired based on the analysis performed, as the reporting unit’s fair value substantially exceeded its carrying amount.
There were no goodwill impairment charges recorded during the years ended June 30, 2021 and 2020.
8.EMPLOYEE BENEFIT PLANS
The Company has a pretax savings plan covering nearly all of its employees that is intended to qualify under Section 401(k) of the Internal Revenue Code. The Company matches each employee’s contributions up to 2% per plan year. Additionally, the Company may make a discretionary profit-sharing contribution based on achieving certain financial metrics to individuals who’ve participated in the plan during the year. The Company’s contributions were $3.0 million, $3.6 million, $2.1 million for the years ended June 30, 2022, 2021, and 2020, respectively.
In addition, the Company offers an employee stock purchase plan (the “ESPP”), which was amended and restated effective as of April 1, 2022. The purpose of the ESPP is to provide the Company's eligible employees with an opportunity to purchase shares on the exercise date at a price equal to 85% of the fair market value of the Company’s common stock as of either the exercise date or the first day of the relevant offering period, whichever is lesser. Refer to note 12 to the consolidated financial statements for further detail.
The Company maintains self-insured medical benefit plans for its employees. The accrued liabilities associated with this program are based on the Company's estimate of the ultimate costs to settle known claims as well as claims incurred but not yet reported as of the balance sheet date. The accrued liability for our self-insured benefit plans, which is included in accrued compensation and benefits on the consolidated balance sheets, was $2.5 million and $1.8 million as of June 30, 2022, and 2021, respectively.
9.DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
The Company uses derivative financial instruments to hedge against its exposure to fluctuations in interest rates associated with the Term Loans (as defined in Note 10 to the consolidated financial statements). To accomplish this hedging strategy, the Company enters into interest rate swaps designated as cash flow hedges that are designed to be highly correlated to the underlying terms of the debt instruments to which their forecasted, variable-rate payments are tied. To qualify for hedge accounting, the Company documents and assesses effectiveness at inception and in subsequent reporting periods. The fair value of interest rate swaps are recorded on the consolidated balance sheets as an asset or liability with the related gains or losses reported as a component of accumulated other comprehensive income. The changes in fair value are reclassified from accumulated other comprehensive income into earnings as an offset to interest expense, net in the same period that the hedged items affect earnings. The Company does not engage in the use of derivative instruments for speculative or trading purposes.
As of June 30, 2022, the Company had an outstanding receive-variable, pay-fixed interest rate swap on the notional amount of $325.0 million of the Company’s total outstanding Term Loans balance with a fixed rate of 5.00% plus 1.03% (the “Amended Interest Rate Swap”), which terminates on November 5, 2024. As of June 30, 2022, the Amended Interest Rate Swap had a fair value of $15.2 million and was recorded in other assets in the consolidated balance sheet. The Company classifies its Amended Interest Rate Swap as a Level 2 on the fair value hierarchy as the majority of the inputs used to value it primarily includes other than quoted prices that are observable and it uses standard calculations and models that use readily observable market data as their basis. As of June 30, 2022, the Company estimates that $6.8 million will be reclassified into interest expense during the next twelve months.
The following table presents the fair value of the Company’s derivative financial instrument on a gross basis, as well as its classification on the Company’s consolidated balance sheets as of June 30:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | | 2022 | | 2021 |
Derivatives Designated as Hedging Instruments | | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Cash flow hedge | | Other assets | | $ | 15,219 | | | Other current liabilities | | $ | (236) | |
The following table presents the unrealized gains (losses) deferred to accumulated other comprehensive income (loss) resulting from the Company’s derivative instruments designated as cash flow hedging instruments as of June 30:
| | | | | | | | | | | | | | |
(in thousands) | | 2022 | | 2021 |
Unrealized gain (loss), before taxes | | $ | 14,621 | | | $ | 1,251 | |
Income tax (expense) benefit | | (3,752) | | | (310) | |
Unrealized gain (loss), net of taxes | | $ | 10,869 | | | $ | 941 | |
The following table presents information about the reclassification of gains and losses from accumulated other comprehensive income (loss) into earnings resulting from the Company’s derivative instruments designated as cash flow hedging instruments as of June 30:
| | | | | | | | | | | | | | |
(in thousands) | | 2022 | | 2021 |
Interest expense, net | | $ | 835 | | | $ | 721 | |
Income tax benefit | | (217) | | | (179) | |
Net reclassification into earnings | | $ | 618 | | | $ | 542 | |
Amounts included in accumulated other comprehensive income (loss) are recorded net of the related income tax effects. The following table details the changes in accumulated other comprehensive income (loss):
| | | | | | | | |
(in thousands) | | Derivative Instruments |
Balance at June 30, 2021 | | $ | 229 | |
Unrealized gains, net of related tax expense of $3.8 million | | 10,869 | |
Amount reclassified into earnings, net of related taxes of $0.2 millions | | 618 | |
Balance at June 30, 2022 | | $ | 11,716 | |
10.DEBT
Debt consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Term Loans | $ | 469,552 | | | $ | 471,912 | |
DDTL Facility | 243,775 | | | — | |
Unamortized debt issuance costs | (2,857) | | | (4,081) | |
Unamortized debt discount | (4,878) | | | (6,428) | |
Total debt | 705,592 | | | 461,403 | |
Less current portion of long-term debt: | (7,169) | | | (2,360) | |
Long-term debt | $ | 698,423 | | | $ | 459,043 | |
Senior Secured Credit Facility— On November 5, 2019, the Company entered into a credit agreement with UMB Bank N.A. (“UMB”) as a lender and revolving agent and Morgan Stanley Capital Administrators, Inc. as a lender and the administrative agent for a syndicate of lenders party to the agreement (replaced by Wilmington Trust as administrative agent effective February 24, 2022). On February 24, 2021, November 2, 2021, and December 23, 2021, the Company entered into amendments to the credit agreement (individually, the “First Amendment”, “Second Amendment”, and “Third Amendment”, together with the original credit agreement and any subsequent amendments, the “Senior Secured Credit Facility”) with certain of its existing lenders and new lenders. The First Amendment provided for an additional $231.0 million in term loans (together with the initial $425.0 million, the “Term Loans”) and added a $145.0 million senior secured delayed draw term loan facility (the "DDTL Facility"). The Company recognized a $3.3 million loss on debt extinguishment in the consolidated statement of comprehensive income for the year ended June 30, 2021, as part of the First Amendment. The Second Amendment provided for additional commitments of $25.0 million, in addition to the initial $75.0 million, for the secured revolving loan facility (the “Revolving Credit Facility”) and an additional $200.0 million under the DDTL Facility. The Third Amendment provided for additional commitments of $35.0 million under the Revolving Credit Facility. After giving effect to the amendments, in aggregate, the Senior Secured Credit Facility provides for (1) an aggregate principal amount of up to $135.0 million under the Revolving Credit Facility (2) Term Loans in an aggregate principal amount of $656.0 million, of which $469.6 million is outstanding as of June 30, 2022, and (3) a $345.0 million DDTL Facility, of which $243.8 million is outstanding as of June 30, 2022.
The Revolving Credit Facility accrues interest on amounts drawn at a rate per annum equal to either (a) LIBOR plus 4.0% or (b) a base rate plus 3.0%, at the Company’s option, and the Company pays an unused commitment fee of 0.15% in respect of the unutilized commitments under the Revolving Credit Facility. The Term Loans and the DDTL Facility bear interest on the outstanding principal amounts thereof at a rate per annum equal to either (a) LIBOR (subject to a floor of 0.75%) plus 5.00% or (b) a base rate plus 4.00%, at the Company’s option, and the Company pays a ticking fee based on the average daily balance of the unused amount of the aggregate DDTL Facility commitments during the preceding fiscal quarter, multiplied by 1% per annum. The Senior Secured Credit Facility has a maturity date of November 5, 2024, and the Term Loans became mandatorily repayable beginning March 31, 2022, in equal quarterly installments in an aggregate annual amount equal to 1% of the original principal amount of the Term Loans, with the remaining balance payable on the maturity date. The DDTL Facility
also became mandatorily repayable beginning March 31, 2022, in equal quarterly installments equal to 0.25% of all DDTL Facility loans that have been outstanding for a full fiscal quarter prior to each such repayment date, with the remaining balance payable on the maturity date. As of June 30, 2022, the Company has made principal payments of $2.4 million and $1.2 million on the Term Loans and DDTL Facility, respectively.
The Senior Secured Credit Facility contains customary affirmative and negative covenants and events of default and a financial covenant requiring the Company and certain of its subsidiaries to maintain a minimum asset coverage ratio. As of June 30, 2022, the Company was in compliance with all of the required covenants. The obligations of the Company are guaranteed by certain of the Company’s subsidiaries and secured by a security interest in all assets of the Company, subject to certain exceptions.
The Company has incurred a total of $27.1 million in debt issuance costs and debt discounts related to the Senior Secured Credit Facility, of which $22.9 million was capitalized and is being amortized on a straight-line basis over the remaining life of the Senior Secured Credit Facility. Total amortization of debt issuance costs was $5.5 million, $3.3 million, and $2.3 million, for the years ended June 30, 2022, 2021 and 2020, respectively, which was included in interest expense, net in the Company’s consolidated statements of comprehensive income.
On August 26, 2022, the Company entered into the Fourth Amendment to the Senior Secured Credit Facility (the “Fourth Amendment”) with certain of its existing lenders. The Fourth Amendment amends the Senior Secured Credit Facility to, among other things, (1) amend the Company’s existing financial covenant to better align with its business plan and add an additional minimum liquidity covenant, (2) terminate certain DDTL commitments and reduce the Revolving Credit Facility from $135.0 million to $100.0 million, (3) introduce a minimum asset coverage ratio for any borrowing on the Revolving Credit Facility that would result in a total revolving exposure of more than $50.0 million, and (4) provide certain lenders with the right to appoint a representative to observe meetings of the Company’s board of directors and certain of its committees. Following the Fourth Amendment, the Revolving Credit Facility will accrue interest on amounts drawn at a rate per annum equal to either (a) SOFR (subject to a floor of 1.0%) plus 5.0% or (b) a base rate plus 4.0%, at the Company’s option. The Term Loans will bear interest on the outstanding principal amount thereof at a rate per annum equal to either (a) SOFR (subject to a floor of 0.75%) plus 6.00% in cash plus 2.00% payable in kind or (b) a base rate plus 5.00% in cash plus 2.00% payable in kind, at the Company’s option. From and after October 1, 2023, the cash and paid in kind interest rate with respect to the Term Loans will rise 0.50% and 1.00% respectively. Pursuant to the terms of the Fourth Amendment, each consenting lender received an amendment fee equal to 1.00% of the Term Loans held by such consenting lender and 0.50% of the Revolving Credit Facility commitments held by such consenting lender, in each case immediately after giving effect to the Fourth Amendment. In addition, the Fourth Amendment provides for the Company to pay a revolving credit termination fee of $0.5 million for the ratable account of each revolving lender upon the termination of all revolving loan commitments. The obligations of the Company under the Senior Secured Credit Facility continue to be guaranteed by certain of the Company’s subsidiaries, and secured by a security interest in all assets of the Company, subject to certain exceptions detailed in the Fourth Amendment and related ancillary documentation. In connection with the Fourth Amendment, two of the Company’s subsidiaries, SelectQuote Ventures, Inc., and Population Health, Inc., became guarantors of the Senior Secured Credit Facility. As of August 29, 2022, the available borrowing capacity under the Revolving Credit Facility was $100.0 million.
Non-Recourse Debt—On December 14, 2018, the Company entered into a senior secured delayed draw credit facility (as amended, the “Receivables Financing Agreement”). Pursuant to the Receivables Financing Agreement, the Company had access to a senior secured delayed draw credit facility consisting of up to $30.0 million aggregate principal amount of commitments (the “Commitment”). Over the life of the Receivables Financing Agreement, we received $32.8 million in proceeds from seven draws on the facility and made principal payments of $4.5 million. On June 8, 2020, the Company repaid in full all of its and its subsidiaries’ indebtedness and other obligations totaling $29.3 million under the Receivables Financing Agreement. The Company repaid the outstanding debt using proceeds from the IPO. Concurrently with the repayment, all security interests and liens held by the Collateral Agent (as defined in the Receivables Financing Agreement) were terminated and released and the Receivables Financing Agreement was terminated. As a result of the repayment, the Company recorded a $1.2 million loss on debt extinguishment in the consolidated statement of comprehensive income for the year ended June 30, 2020.
11.COMMITMENTS AND CONTINGENCIES
Lease Obligations—Refer to Note 5 to the consolidated financial statements for commitments related to our operating leases.
Legal Contingencies and Obligations—From time to time, the Company is subject to legal proceedings and governmental inquiries in the ordinary course of business. Such matters may include insurance regulatory claims; commercial, tax, employment, or intellectual property disputes; matters relating to competition and sales practices; claims for damages arising out of the use of the Company’s services. The Company may also become subject to lawsuits related to past or future acquisitions, divestitures, or other transactions, including matters related to representations and warranties, indemnities, and assumed or retained liabilities. The Company is not currently aware of any legal proceedings or claims that it believes will have, individually or in the aggregate, a material adverse effect on its business, financial condition, operating results, or cash flows; however, in the event of unexpected developments, it is possible that the ultimate resolution of certain ongoing matters, if unfavorable, could be materially adverse to our business, prospects, financial condition, liquidity, results of operation, cash flows, or capital levels.
Securities Class Actions and Stockholder Derivative Suit
On August 17, 2021, a putative securities class action lawsuit captioned Hartel v. SelectQuote, Inc., et al., Case No. 1:21-cv-06903 (“the Hartel Action”) was filed against the Company and two of its executive officers in the U.S. District Court for the Southern District of New York. The complaint asserts securities fraud claims on behalf of a putative class of plaintiffs who purchased or otherwise acquired shares of the Company’s common stock between February 8, 2021 and May 11, 2021 (the "Hartel Relevant Period"). Specifically, the complaint alleges the defendants violated Sections 10(b) and 20(a) and Rule 10b-5 of the Exchange Act by making materially false and misleading statements and failing to disclose material adverse facts about the Company’s business, operations, and prospects, allegedly causing the Company’s common stock to trade at artificially inflated prices during the Hartel Relevant Period. The plaintiffs seek unspecified damages and reimbursement of attorneys’ fees and certain other costs.
On October 7, 2021, a putative securities class action lawsuit captioned West Palm Beach Police Pension Fund v. SelectQuote, Inc., et al., Case No. 1:21-cv-08279 (“the WPBPPF Action”), was filed in the U.S. District Court for the Southern District of New York against the Company, two of its executive officers, and six current or former members of the Company’s Board of Directors, along with the underwriters of the Company’s initial public offering of common stock (the "Offering"). The complaint asserts claims for securities law violations on behalf of a putative class of plaintiffs who purchased shares of the Company’s common stock (i) in or traceable to the Offering or (ii) between May 20, 2020 and August 25, 2021 (the "WPB Relevant Period"). Specifically, the complaint alleges the defendants violated Sections 10(b) and 20(a) and Rule 10b-5 of the Exchange Act by making materially false and misleading statements and failing to disclose material adverse facts about the Company’s financial well-being and prospects, allegedly causing the Company’s common stock to trade at artificially inflated prices during the WPB Relevant Period. The complaint also alleges the defendants violated Sections 11, 12(a)(2), and 15 of the Securities Act by making misstatements and omissions of material facts in connection with the Offering, allegedly causing a decline in the value of the Company’s common stock. The plaintiffs seek unspecified damages, rescission, and reimbursement of attorneys’ fees and certain other costs. On October 15, 2021, a motion to consolidate the Hartel Action and the WPBPPF Action (together, the “Securities Class Actions”) was filed. Certain plaintiffs and their counsel have moved to be appointed lead plaintiff. Those motions are pending before the court.
On March 25, 2022, a stockholder derivative action captioned Jadlow v. Danker, et al., Case No. 1:22-cv-00391 (“the Jadlow Action”) was filed in the U.S. District Court for the District of Delaware by an alleged stockholder of the Company, purportedly on the Company’s behalf. The lawsuit was brought against certain of the Company’s current and former directors and officers, and against the Company, as nominal defendant. The complaint alleges that certain of the defendants violated Section 14(a) of the Exchange Act by making materially false and misleading statements and failing to disclose material adverse facts about the Company’s business,
operations, and prospects. The complaint also asserts claims against all defendants for breach of fiduciary duty, unjust enrichment, abuse of control, gross mismanagement, and waste of corporate assets based on the same general underlying conduct and seeks contribution under Sections 10(b) and 21D of the Exchange Act and Section 11(f) of the Securities Act from the individual defendants named in the Securities Class Actions. The complaint seeks unspecified damages for the Company, restitution, reformation and improvement of its corporate governance and internal procedures regarding compliance with laws, and reimbursement of costs and attorneys’ fees. On July 25, 2022, the Jadlow action was transferred to the U.S. District Court for the Southern District of New York, where it was assigned Case No. 1:22-cv-06290 and referred to Judge Alvin K. Hellerstein as possibly related to the Hartel Action. On August 4, 2022, Judge Hellerstein accepted the Jadlow action as related to the Hartel Action and, on August 10, 2022, granted the parties’ joint stipulation to stay the Jadlow action pending the resolution of an anticipated motion to dismiss the Securities Class Actions.
We currently believe that these matters will not have a material adverse effect on any of our results of operations, financial condition or liquidity; however, depending on how the matters progress, they could be costly to defend and could divert the attention of management and other resources from operations. The Company has not concluded that a loss related to these matters is probable and, therefore, has not accrued a liability related to these matters.
12.SHAREHOLDERS' EQUITY
Common Stock—As of June 30, 2022, the Company has reserved the following authorized, but unissued, shares of common stock:
| | | | | | | | |
ESPP | | 877,092 | |
Stock awards outstanding under 2020 Plan | | 4,604,004 | |
Stock awards available for grant under 2020 Plan | | 9,669,190 | |
Options outstanding under 2003 Plan | | 1,701,240 | |
| | |
Total | | 16,851,526 | |
Secondary Offering—On March 8, 2021, the Company completed a secondary public offering ("Secondary Offering") of 10,600,000 shares of the Company’s common stock, par value $0.01 per share, by certain shareholders of the Company. The Company did not sell any shares of common stock and did not receive any proceeds from the Secondary Offering. Therefore, the offering did not increase the number of shares of common stock that are currently outstanding.
Preferred Stock—Upon the closing of the Company's IPO, all outstanding shares of preferred stock converted on an 8:1 basis into common stock. The conversion resulted in an impact to additional paid-in capital in the consolidated balance sheet of $0.2 million as of June 30, 2020.
On April 17, 2020 and May 6, 2020, the Company issued and sold an aggregate of 100,000 shares and 35,000 shares, respectively, of its Series E preferred stock to certain “accredited investors” (as defined in Regulation D promulgated under the Securities Act), at a purchase price of $1,000 per share, for aggregate proceeds of $135.0 million and net proceeds to the Company of $129.4 million after deducting commissions and expenses. In connection with the sale of these shares, the Company entered into Investor Rights Letters with the purchasers of the Series E preferred stock which granted them certain rights, including but not limited to certain preemptive rights and information rights. Upon the closing of the Company's IPO, the foregoing rights terminated, and all outstanding shares of Series E preferred stock automatically converted into 7.5 million shares of common stock at a fixed discount to the initial offering price. The conversion resulted in an impact to additional paid-in capital in the consolidated balance sheet of $0.1 million as of June 30, 2020.
Initial Public Offering—On May 26, 2020, the Company completed its IPO whereby 18,000,000 shares of common stock were sold to the public at $20.00 per share (in addition to shares sold by selling stockholders). Net
proceeds to the Company from the offering, after deducting underwriting discounts and commissions and offering expenses, were $333.1 million.
Treasury Share Retirement—On March 30, 2020, the Company retired 4.0 million shares of its common stock and preferred stock held in treasury. The shares were returned to the status of authorized but unissued shares. As a result, the treasury stock balance was reduced to zero, and the common stock, preferred stock, and retained earnings balances in the consolidated balance sheet were reduced by $0.1 million, $0.2 million, and $77.0 million, respectively, as of June 30, 2020.
Stock Split—On February 28, 2020, the Board of Directors of the Company resolved via unanimous written consent to: i) approve an eight-for-one forward stock split pursuant to which each outstanding share of the Company’s common stock would become eight shares of the Company’s common stock (the “Forward Stock Split”), ii) approve an amendment to the Company’s Fifth Amended and Restated Certificate of Incorporation, increasing the number of authorized shares of the Company’s common stock from 23.0 million shares to 700.0 million shares (the “Amendment”), and iii) submit the Amendment to the Company’s stockholders for approval. On February 28, 2020, the holders of more than 50% of the outstanding shares of voting stock of the Company approved the Amendment and the Amendment was filed with the Secretary of State of the State of Delaware. The par value of each share of the Company’s common stock was not adjusted in connection with the aforementioned Forward Stock Split. As per the series A-D preferred stock agreements, shares of preferred stock were precluded from a stock split and thus, the number of shares of preferred stock before and after the split did not change. However, the conversion ratio was split effected. Therefore, the conversion ratio of series A-D preferred stock converting into common stock went from 1:1 to 8:1.
Distribution—On November 15, 2019, the Company declared a distribution of $188.7 million on all outstanding common stock and stock options (regardless of vesting status) ($1.96 per share) and $86.3 million on all outstanding preferred stock ($15.66 per share) which was paid on November 20, 2019 (the “Distribution”). Of the Distribution, $265.8 million was paid to existing shareholders and $9.2 million was paid to stock option holders. The Distribution to shareholders was characterized as ordinary dividends up to accumulated earnings at the time of Distribution, with the excess over earnings of $58.4 million treated as a return of capital and recorded as a reduction to additional paid-in capital in the consolidated balance sheet as of June 30, 2020. The Distribution to stock option holders was characterized as an equity restructuring where a one-time large cash payment is made in lieu of modifying the option award as the Company’s stock options plans do not allow for dividends to be distributed to holders of stock options and do not provide any dividend protections. Although no other terms of the option awards were modified, this Distribution resulted in a modification to the outstanding awards and incremental share-based compensation expense was recorded in the consolidated statement of comprehensive income during the year ended June 30, 2020, for the increase in fair value over the original awards of $9.2 million.
Share-Based Compensation Plans
The Company has awards outstanding from two share-based compensation plans: the 2003 Stock Incentive Plan (the “2003 Stock Plan”) and the 2020 Omnibus Incentive Plan (the “2020 Stock Plan” and, collectively with the 2003 Stock Plan, the “Stock Plans”). However, no further awards will be made under the 2003 Stock Plan. The Company's Board of Directors adopted, and shareholders approved, the 2020 Stock Plan in connection with the IPO, which provides for the grant of incentive stock options (“ISO's”), nonstatutory stock options (“NSO's”), stock appreciation rights, restricted stock awards, restricted stock unit awards (“RSU's”), performance-based restricted stock units (“PSU's”), and other forms of equity compensation (collectively, “stock awards”). All awards (other than ISOs, which may be granted only to current employees of the Company) may be granted to employees, non-employee directors, and consultants of the Company and its subsidiaries and affiliates.
The number of shares of common stock available for issuance as of June 30, 2022, pursuant to future awards under the Company's 2020 Stock Plan is 9,669,190. The number of shares of the Company's common stock reserved under the 2020 Stock Plan is subject to an annual increase on the first day of each fiscal year beginning on July 1, 2021, equal to 3% of the total outstanding shares of common stock as of the last day of the immediately preceding fiscal year. The maximum number of shares of common stock that may be issued upon the exercise of
ISO's will be 4,000,000. The shares of common stock covered by any award (including any award granted pursuant to the 2003 Stock Plan) that is forfeited, terminated, expired, or lapsed without being exercised or settled for cash will again become available for issuance under the 2020 Stock Plan. With respect to any award, if the exercise price and/or tax withholding obligations are satisfied by delivering shares to the Company (by actual delivery or attestation), or if the exercise price and/or tax withholding obligations are satisfied by withholding shares otherwise issuable pursuant to the award, the share reserve shall nonetheless be reduced by the gross number of shares subject to the award.
The Company accounts for its share-based compensation awards in accordance with ASC 718, Compensation—Stock Compensation (“ASC 718”) which requires all share-based compensation to be recognized in the income statement based on fair value and applies to all awards granted, modified, canceled, or repurchased after the effective date.
Total share-based compensation for stock awards included in general and administrative expense in our consolidated statements of comprehensive income was as follows for the periods presented:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended June 30, |
(in thousands) | | 2022 | | 2021 | | 2020 |
Share-based compensation related to: | | | | | | |
Equity classified stock options | | $ | 3,145 | | | $ | 1,732 | | | $ | 9,383 | |
Equity classified RSU's | | 3,948 | | | 2,274 | | | 115 | |
Equity classified PSU's | | (578) | | | 705 | | | — | |
Total | | $ | 6,515 | | | $ | 4,711 | | | $ | 9,498 | |
Stock Options—The stock options outstanding under the 2003 Stock Plan vest as to one-third after the vesting commencement date and as to 1/24 of the remaining shares subject to the stock option monthly thereafter, subject to the award recipient’s continued employment through the applicable vesting date. Upon a termination of employment for any reason other than for “Cause” (as defined in the 2003 Stock Plan), any unvested and outstanding stock options would generally be forfeited for no consideration, and any vested and outstanding stock options would remain exercisable for 90 days following the date of termination (and, in the case of a termination of employment due to death or disability, for 12 months following the date of termination). Stock options expire 10 years from the date of grant. The terms for ISO's and NSO's awarded in the 2020 Stock Plan are the same as in the 2003 Stock Plan with the exception that the options generally shall vest and become exercisable in four equal installments on each of the first four anniversaries of the grant date, subject to the award recipient’s continued employment through the applicable vesting date. Stock options are granted with an exercise price that is no less than 100% of the fair market value of the underlying shares on the date of the grant.
The fair value of each option (for purposes of calculation of share-based compensation expense) is estimated using the Black-Scholes-Merton option pricing model that uses assumptions determined as of the date of the grant. Use of this option pricing model requires the input of subjective assumptions. These assumptions include estimating the length of time employees will retain their vested stock options before exercising them (“expected term”), the estimated volatility of the Company's common stock price over the expected term (“volatility”), the number of options that will ultimately not complete their vesting requirements (“assumed forfeitures”), the risk-free interest rate that reflects the interest rate at grant date on zero-coupon United States governmental bonds that have a remaining life similar to the expected term (“risk-free interest rate”), and the dividend yield assumption which is based on the Company's dividend payment history and management's expectations of future dividend payments (“dividend yield”). Changes in the subjective assumptions can materially affect the estimate of the fair value of share-based compensation and, consequently, the related amount recognized in the consolidated statements of comprehensive income.
The Company used the following weighted-average assumptions for the stock options granted during the periods presented:
| | | | | | | | | | | | | | | | | |
| Year Ended June 30, |
| 2022 | | 2021 | | 2020 |
Volatility | 36.0% | | 25.0% | | 25.1% |
Risk-free interest rate | 1.4% | | 0.4% | | 0.7% |
Dividend yield | —% | | —% | | —% |
Assumed forfeitures | —% | | —% | | —% |
Expected term (in years) | 6.25 | | 6.24 | | 5.94 |
Weighted-average fair value (per share) | $3.36 | | $4.90 | | $3.79 |
The following table summarizes stock option activity under the Stock Plans for the year ended June 30, 2022:
| | | | | | | | | | | | | | |
| 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 | 2,466,801 | | 10.21 | | | |
Options exercised | (350,406) | | 3.74 | | | |
Options forfeited/expired/cancelled | (303,323) | | 17.88 | | | |
Outstanding—June 30, 2022 | 5,211,585 | | $ | 9.14 | | 6.97 | $ | 2,636 | |
Vested and exercisable—June 30, 2022 | 2,111,443 | | $ | 4.67 | | 3.90 | $ | 2,636 | |
As of June 30, 2022, there was $8.8 million in unrecognized compensation cost related to unvested stock options granted, which is expected to be recognized over a weighted-average period of 2.79 years.
The Company received cash of $3.2 million, $1.9 million, and $5.5 million in connection with stock options exercised during the years ended June 30, 2022, 2021, and 2020.
Restricted Stock—The following table summarizes restricted stock unit activity under the 2020 Stock Plan for the year ended June 30, 2022:
| | | | | | | | | | | |
| Number of Restricted Stock Units | | Weighted-Average Grant Date Fair Value |
Unvested as of June 30, 2021 | 356,285 | | | $ | 19.12 | |
Granted | 668,413 | | | 12.28 | |
Vested | (134,940) | | | 19.86 | |
Forfeited | (79,448) | | | 17.72 | |
Unvested as of June 30, 2022 | 810,310 | | | $ | 13.50 | |
As of June 30, 2022, there was $8.3 million of unrecognized compensation cost related to unvested restricted stock units granted, which is expected to be recognized over a weighted-average period of 2.16 years.
Performance Stock—The following table summarizes performance stock unit activity under the 2020 Stock Plan for the year ended June 30, 2022:
| | | | | | | | | | | |
| Number of Performance Stock Units | | Weighted-Average Grant Date Fair Value |
Unvested as of June 30, 2021 | 132,921 | | | $ | 17.97 | |
Granted(1) | 196,080 | | | 17.80 | |
Vested | — | | | — | |
Forfeited | (45,652) | | | 17.84 | |
Performance adjustment(2) | (270,056) | | | |
Unvested as of June 30, 2022 | 13,293 | | | $ | 17.88 | |
(1) Reflects PSU’s at 100% achievement of predefined financial performance targets. If performance metrics are met, PSU’s will vest at the end of a three-year performance period. The number of shares that could be earned for the fiscal year 2021 tranche will range from 0% to 150% of the target, and the number of shares that could be earned for the fiscal year 2022 tranche will range from 0% to 200% of the target.
(2) Represents adjustments to previously granted PSU’s to reflect changes in estimates of future financial performance against targets.
As of June 30, 2022, there was $0.1 million of unrecognized compensation cost related to unvested performance stock units granted, which is expected to be recognized over a weighted-average period of 1.17 years.
ESPP—The purpose of the ESPP is to provide the Company's eligible employees with an opportunity to purchase shares on the exercise date at a price equal to 85% of the fair market value of the Company’s common stock as of either the exercise date or the first day of the relevant offering period, whichever is lesser. For the year ended June 30, 2022, the Company issued 466,468 shares to its employees and as of June 30, 2022, there are 877,092 shares reserved for future issuance under the plan. The Company recorded share-based compensation expense of $0.5 million and $0.4 million for the years ended June 30, 2022, and 2021, respectively and recorded no share-based compensation expense with respect to the ESPP for the year ended June 30, 2020.
13.REVENUES FROM CONTRACTS WITH CUSTOMERS
Disaggregation of Revenue from Contracts with Customers—The disaggregation of revenue by segment and product is depicted for the periods presented below, and is consistent with how the Company evaluates its financial performance:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended June 30, |
(in thousands) | | 2022 | | 2021 | | 2020 |
Senior: | | | | | | |
Commission revenue: | | | | | | |
Medicare advantage | | $ | 409,090 | | | $ | 595,132 | | | $ | 285,957 | |
Medicare supplement | | 5,224 | | | 23,431 | | | 34,301 | |
Prescription drug plan | | (170) | | | 1,652 | | | 2,867 | |
Dental, vision, and health | | 15,056 | | | 15,969 | | | 7,758 | |
Other commission revenue | | 5,257 | | | 2,156 | | | 362 | |
Total commission revenue | | 434,457 | | | 638,340 | | | 331,245 | |
Total production bonus revenue | | 66,888 | | | 44,507 | | | 25,047 | |
Total other revenue | | 94,030 | | | 45,854 | | | 5,381 | |
Total Senior revenue | | 595,375 | | | 728,701 | | | 361,673 | |
Life: | | | | | | |
Commission revenue: | | | | | | |
Term | | 65,539 | | | 80,588 | | | 76,564 | |
Final expense | | 68,295 | | | 74,227 | | | 29,123 | |
Total commission revenue | | 133,834 | | | 154,815 | | | 105,687 | |
Total production bonus revenue | | 20,139 | | | 22,854 | | | 22,103 | |
Total other revenue | | — | | | — | | | — | |
Total Life revenue | | 153,973 | | | 177,669 | | | 127,790 | |
Auto & Home: | | | | | | |
Total commission revenue | | 25,851 | | | 27,621 | | | 38,031 | |
Total production bonus revenue | | 2,030 | | | 3,292 | | | 3,158 | |
Total other revenue | | — | | | — | | | — | |
Total Auto & Home revenue | | 27,881 | | | 30,913 | | | 41,189 | |
Eliminations: | | | | | | |
Total commission revenue | | (6,624) | | | (2,004) | | | (534) | |
Total production bonus revenue | | — | | | — | | | — | |
Total other revenue | | (6,560) | | | (5,298) | | | (780) | |
Total Elimination revenue | | (13,184) | | | (7,302) | | | (1,314) | |
Total commission revenue | | 587,518 | | | 818,772 | | | 474,429 | |
Total production bonus revenue | | 89,057 | | | 70,653 | | | 50,308 | |
Total other revenue | | 87,470 | | | 40,556 | | | 4,601 | |
Total revenue | | $ | 764,045 | | | $ | 929,981 | | | $ | 529,338 | |
Contract Balances—During the year ended June 30, 2020, there was no activity in the contract asset balances other than the movement over time between long-term and short-term commissions receivable and
accounts receivable, net as the policy is renewed, as shown on the balance sheet. A rollforward of commissions receivable (current and long term) for the years ended June 30, 2022 and 2021 is shown below:
| | | | | | | | | |
(in thousands) | | | |
Balance as of June 30, 2020 | | $ | 512,961 | | |
Commission revenue from revenue recognized | | 451,086 | | |
Net commission revenue adjustment from change in estimate | | (6,968) | | |
Amounts recognized as accounts receivable, net | | (111,182) | | |
Balance as of June 30, 2021 | | 845,897 | | |
Commission revenue from revenue recognized | | 386,625 | | |
Net commission revenue adjustment from change in estimate | | (212,220) | | |
Amounts recognized as accounts receivable, net | | (181,676) | | |
Balance as of June 30, 2022 | | $ | 838,626 | | |
For the year ended June 30, 2022, the $212.2 million net commission revenue adjustment from change in estimate includes adjustments from the Company’s reassessment of each of its cohorts’ transaction prices. $193.3 million of the total adjustment were from Senior MA policies, due to the increase in actual lapse rates for MA policies during calendar year 2021, and cohort and tail adjustments due to overall lower persistency. Approximately 63%, 28%, and 9% of the $193.3 million cohort and tail adjustment were from approved policies sold in fiscal years 2021, 2020, and 2019, respectively. $4.4 million of the total adjustment were from Life policies, related to cohort and tail adjustments due to overall lower persistency.
For the year ended June 30, 2021, the $7.0 million net commission revenue adjustment from change in estimate includes increases for contract modifications that occurred during fiscal year 2021, decreases for the reassessment of our transaction prices on each of our cohorts, and increases related to the change in estimate, which modified the method in which we calculate persistency to use policy level persistency to calculate renewal commission revenue.
The Company does have contract liabilities related to upfront payments received for commissions and marketing development funds for which the performance obligations have not yet been met. The performance obligation is typically met within the same reporting period the cash is received; thus, there is no material activity within the contract liability rollforward (see notes 1 and 6 to the consolidated financial statements for further discussion regarding the Company’s revenue recognition policies).
14.INCOME TAXES
Income tax expense consists of the following for the periods presented:
| | | | | | | | | | | | | | | | | |
| Year Ended June 30, |
(in thousands) | 2022 | | 2021 | | 2020 |
Current income taxes: | | | | | |
Federal | $ | — | | | $ | — | | | $ | — | |
State | 479 | | | 149 | | | 63 | |
Total | 479 | | | 149 | | | 63 | |
| | | | | |
Deferred income taxes: | | | | | |
Federal | (77,242) | | | 27,860 | | | 20,586 | |
State | (15,539) | | | 5,147 | | | 3,853 | |
Total | (92,781) | | | 33,007 | | | 24,439 | |
| | | | | |
Income tax expense (benefit) | $ | (92,302) | | | $ | 33,156 | | | $ | 24,502 | |
The Company’s statutory federal tax rate was 21% for each of the years ended June 30, 2022, 2021, and 2020, respectively. The Company’s current state tax rate (net of federal benefit) was 4.98%, 3.22%, and 3.85% for the years ended June 30, 2022, 2021, and 2020, respectively.
The differences from the Company’s statutory tax rate to the effective tax rates shown below for the year ended June 30, 2022, were primarily due to the net effects of state income taxes, and for the years ended June 30, 2021, and 2020, were primarily due to the net effects of state income taxes partially offset by HPIP tax credits and the exercise of non-qualified stock options.
The following reconciles the statutory federal income tax rate to the effective income tax rate for the periods presented:
| | | | | | | | | | | | | | | | | |
| Year Ended June 30, |
| 2022 | | 2021 | | 2020 |
Federal statutory rate | 21.0% | | 21.0% | | 21.0% |
Differences in income tax expense resulting from: | | | | | |
State income taxes | 5.0 | | 3.2 | | 3.9 |
Change in state tax rate | (1.9) | | (0.3) | | 0.1 |
Kansas HPIP credit | — | | (0.5) | | (0.9) |
Non-qualified stock option exercises | — | | (3.6) | | (0.5) |
Other | (0.4) | | 1.2 | | — |
Effective income tax rate | 23.7% | | 21.0% | | 23.6% |
Significant components of the deferred tax assets and liabilities were as follows as of June 30:
| | | | | | | | | | | |
(in thousands) | 2022 | | 2021 |
Deferred tax assets: | | | |
Accruals and other | $ | 11,903 | | | $ | 15,592 | |
Lease liability | 10,616 | | | 11,300 | |
| | | |
Interest expense limitation | 25,691 | | | 14,517 | |
Net operating losses | 168,105 | | | 76,281 | |
Credit carryforward | 6,262 | | | 6,486 | |
Basis difference in fixed and amortizable assets | 1,397 | | | — | |
Total deferred tax assets | 223,974 | | | 124,176 | |
| | | |
Deferred tax liabilities: | | | |
Commissions receivable | (266,449) | | | (250,020) | |
Lease right-of-use asset | (7,605) | | | (8,133) | |
Basis difference in fixed and amortizable assets | — | | | (4,850) | |
Total deferred tax liabilities | (274,054) | | | (263,003) | |
| | | |
Net long-term deferred tax liabilities | $ | (50,080) | | | $ | (138,827) | |
For tax purposes, pursuant to Treasury Regulation §1.451-3(b)(4)(viii), the Company defers revenue relating to certain commissions receivables into subsequent years until it is collected, which gives rise to a significant deferred tax liability. Assessing the realizability of the Company’s deferred tax assets is dependent upon several factors, including the likelihood, timing, jurisdictional location, and amount of any future taxable income that the Company is projecting in its financial forecasts. The Company prepares its forecast by considering all available positive and negative evidence, including historical data and future plans and estimates. These assumptions require significant judgment, and the amount of deferred tax assets considered realizable is subject to adjustment in future periods if actual results or the estimate of future taxable income changes. While the company has cumulative pre-tax losses for the past three fiscal years, after scheduling out its deferred tax assets and liabilities, the Company continues to recognize its deferred tax assets as of June 30, 2022, as it believes it is more likely than not that the net deferred tax assets will be realized. As such, the Company does not believe a valuation allowance is necessary as of June 30, 2022, and will continue to evaluate in the future as circumstances may change.
As of June 30, 2022, the Company has NOL carryforwards for federal and state income tax purposes of $637.0 million and $692.8 million, respectively. Other than the federal NOLs generated for the tax years ended June 30, 2022 and 2021, which have an indefinite carryforward period, the federal carryforwards will expire during tax years 2035 through 2039. The state carryforwards will expire during tax years 2025 through 2043.
The Company is subject to income taxes in the US federal and various state jurisdictions. Tax regulations within each jurisdiction are subject to interpretation of the related tax laws and regulations and require the application of significant judgment. The federal tax returns from tax years 2018 through 2020 and state tax returns from tax years 2017 through 2020 remain open to examination by significant domestic taxing jurisdictions to which the Company is subject. NOLs generated by the Company are open to examination until the expiration of the statutes of limitations for the years when the NOLs are utilized.
15.NET INCOME (LOSS) PER SHARE
The Company calculates net income (loss) per share as defined by ASC Topic 260, “Earnings per Share”. Basic net income (loss) per share (“Basic EPS”) is computed by dividing net income (loss) attributable to common shareholders by the weighted-average common stock outstanding during the respective period. Net income attributable to common shareholders is computed by deducting both the dividends declared in the period on preferred stock and the dividends accumulated for the period on cumulative preferred stock from net income. Diluted net income (loss) per share (“Diluted EPS”) is computed by dividing net income (loss) attributable to common and common equivalent shareholders by the total of the weighted-average common stock outstanding and common equivalent shares outstanding during the respective period. For the purpose of calculating the Company’s Diluted EPS, common equivalent shares outstanding include the conversion of the preferred stock on an 8:1 ratio, as the rights and privileges dictate as such, common shares issuable upon the exercise of outstanding employee stock options, unvested RSU's, PSU’s assuming the performance conditions are satisfied as of the end of the reporting period, and common shares issuable upon the conclusion of each ESPP offering period. The number of common equivalent shares outstanding has been determined in accordance with the if-converted method for the preferred stock and the treasury stock method for employee stock options, RSU's, PSU’s, and common stock issuable pursuant to the ESPP to the extent they are dilutive. Under the treasury stock method, the exercise price paid by the option holder and future share-based compensation expense that the Company has not yet recognized are assumed to be used to repurchase shares.
The following table sets forth the computation of net income (loss) per share for the periods presented:
| | | | | | | | | | | | | | | | | |
| Year Ended June 30, |
(in thousands, except per share amounts) | 2022 | | 2021 | | 2020 |
Basic: | | | | | |
Numerator: | | | | | |
Net income (loss) | $ | (297,504) | | | $ | 124,859 | | | $ | 79,484 | |
Less: dividends declared on Series A, B, C & D preferred stock | — | | | — | | | (86,302) | |
Less: cumulative dividends on Series D preferred stock | — | | | — | | | (10,849) | |
Net income (loss) attributable to common shareholders | (297,504) | | | 124,859 | | | (17,667) | |
Denominator: | | | | | |
Weighted-average common stock outstanding | 164,042 | | | 162,889 | | | 97,496 | |
Net income (loss) per share—basic: | $ | (1.81) | | | $ | 0.77 | | | $ | (0.18) | |
Diluted: | | | | | |
Numerator: | | | | | |
Net income (loss) attributable to common shareholders | $ | (297,504) | | | $ | 124,859 | | | $ | (17,667) | |
Add: dividends declared on Series A, B & C preferred stock(2) | — | | | — | | | — | |
Add: dividends declared on Series D preferred stock(2) | — | | | — | | | — | |
Add: cumulative dividends on Series D preferred stock(2) | — | | | — | | | — | |
Net income (loss) attributable to common and common equivalent shareholders | (297,504) | | | 124,859 | | | (17,667) | |
Denominator: | | | | | |
Weighted-average common stock outstanding | 164,042 | | | 162,889 | | | 97,496 | |
Series A, B & C preferred stock outstanding(2) | — | | | — | | | — | |
Series D preferred stock outstanding(2) | — | | | — | | | — | |
Stock options outstanding to purchase shares of common stock including unvested RSU's and from the ESPP(1)(2) | — | | | 2,655 | | | — | |
Total common and common equivalent shares outstanding | 164,042 | | | 165,544 | | | 97,496 | |
Net income (loss) per share—diluted: | $ | (1.81) | | | $ | 0.75 | | | $ | (0.18) | |
(1) Excluded from the computation of net loss per share-diluted for the year ended June 30, 2022, because the effect would have been anti-dilutive.
(2) Excluded from the computation of net loss per share-diluted for the year ended June 30, 2020, because the effect would have been anti-dilutive.
The weighted average potential shares of common stock that were excluded from the calculation of net income (loss) per share-diluted for the periods presented because including them would have been anti-dilutive consisted of the following as of June 30:
| | | | | | | | | | | | | | | | | |
(in thousands) | 2022 | | 2021 | | 2020 |
Series A, B & C preferred stock outstanding | — | | | — | | | 10,871 | |
Series D preferred stock outstanding | — | | | — | | | 28,817 | |
Series E preferred stock outstanding | — | | | — | | | 694 | |
Stock options outstanding to purchase shares of common stock including unvested RSU's and from the ESPP | 5,382 | | | 784 | | | 4,161 | |
Shares subject to outstanding PSU's(1) | 168 | | | 121 | | | — | |
Total | 5,550 | | | 905 | | | 44,543 | |
(1) The weighted-average number of shares excluded from the computation of net income (loss) per share-diluted because the performance conditions associated with these awards were not met.
16.SEGMENT INFORMATION
The Company’s operating and reportable segments have been determined in accordance with ASC 280, Segment Reporting (“ASC 280”). The Company currently has three reportable segments: i) Senior, ii) Life, and iii) Auto & Home. Senior primarily sells senior Medicare-related health insurance products and also includes Population Health, SelectRx, and InsideResponse. Life primarily sells term life and final expense products, and Auto & Home primarily sells individual automobile and homeowners’ insurance. In addition, the Company accounts for non-operating activity, share-based compensation expense, certain intersegment eliminations, and the costs of providing corporate and other administrative services in its administrative division, Corporate & Eliminations. These services are not directly identifiable with the Company’s reportable segments and are shown in the tables below to reconcile the reportable segments to the consolidated financial statements. The Company has not aggregated any operating segments together to represent a reportable segment.
The Company reports segment information based on how its chief operating decision maker (“CODM”) regularly reviews its operating results, allocates resources, and makes decisions regarding business operations. The performance measures of the segments include total revenue and Adjusted EBITDA because management believes that such information is the most relevant in evaluating the results of the respective segments relative to other entities that operate in the same industries.
Costs of revenue, marketing and advertising, and technical development operating expenses that are directly attributable to a segment are reported within the applicable segment. Indirect costs of revenue, marketing and advertising, and technical development operating expenses are allocated to each segment based on varying metrics such as headcount. Adjusted EBITDA is calculated as total revenue for the applicable segment less direct and allocated costs of revenue, marketing and advertising, technical development, and general and administrative operating costs and expenses, excluding depreciation and amortization expense; gain or loss on disposal of property, equipment, and software; share-based compensation expense; restructuring expenses; and non-recurring expenses such as severance payments and transaction costs. Our CODM does not separately evaluate assets by segment; therefore, assets by segment are not presented.
The following tables present information about the reportable segments for the periods presented:
Year Ended June 30, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Senior | | Life | | Auto & Home | | Corp & Elims | | Consolidated |
Revenue | $ | 595,375 | | | $ | 153,973 | | | $ | 27,881 | | | $ | (13,184) | | | $ | 764,045 | |
Operating expenses | (789,174) | | | (154,102) | | | (22,448) | | | (58,625) | | (1) | (1,024,349) | |
Other expenses, net | — | | | — | | | — | | | (202) | | | (202) | |
Adjusted EBITDA | $ | (193,799) | | | $ | (129) | | | $ | 5,433 | | | $ | (72,011) | | | (260,506) | |
Share-based compensation expense | | | | | | | | | (7,052) | |
Non-recurring expenses (2) | | | | | | | | | (4,730) | |
| | | | | | | | | |
| | | | | | | | | |
Depreciation and amortization | | | | | | | | | (24,724) | |
Loss on disposal of property, equipment, and software, net | | | | | | | | | (1,456) | |
Goodwill impairment | | | | | | | | | (44,596) | |
Impairment of long-lived assets | | | | | | | | | (3,147) | |
Interest expense, net | | | | | | | | | (43,595) | |
| | | | | | | | | |
Income tax benefit | | | | | | | | | 92,302 | |
Net loss | | | | | | | | | $ | (297,504) | |
(1) Operating expenses in the Corp & Elims division primarily include $44.2 million in salaries and benefits for certain general, administrative, and IT related departments, and $18.2 million in professional services fees.
(2)These expenses primarily consist of costs incurred for amendments to the Senior Secured Credit Facility, costs related to acquisitions, and severance expenses.
Year Ended June 30, 2021
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior | | Life | | Auto & Home | | Corp & Elims | | Consolidated |
Revenue | $ | 728,701 | | | $ | 177,669 | | | $ | 30,913 | | | $ | (7,302) | | | $ | 929,981 | |
Operating expenses | (484,924) | | | (155,127) | | | (22,735) | | | (46,899) | | (1) | (709,685) | |
Other expenses, net | — | | | — | | | — | | | (100) | | | (100) | |
Adjusted EBITDA | $ | 243,777 | | | $ | 22,542 | | | $ | 8,178 | | | $ | (54,301) | | | 220,196 | |
Share-based compensation expense | | | | | | | | | (5,165) | |
Non-recurring expenses (2) | | | | | | | | | (6,065) | |
Fair value adjustments to contingent earnout obligations | | | | | | | | | (1,488) | |
Depreciation and amortization | | | | | | | | | (16,142) | |
Loss on disposal of property, equipment, and software | | | | | | | | | (686) | |
| | | | | | | | | |
Interest expense, net | | | | | | | | | (29,320) | |
Loss on extinguishment of debt | | | | | | | | | (3,315) | |
Income tax expense | | | | | | | | | (33,156) | |
Net income | | | | | | | | | $ | 124,859 | |
(1) Operating expenses in the Corp & Elims division primarily include $34.0 million in salaries and benefits for certain general, administrative, and IT related departments, and $13.4 million in professional services fees.
(2) These expenses primarily consist of costs incurred for the First Amendment to the Senior Secured Credit Facility, recent acquisitions, re-designation of the hedge, and the Secondary Offering.
Year Ended June 30, 2020
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior | | Life | | Auto & Home | | Corp & Elims | | Consolidated |
Revenue | $ | 361,673 | | | $ | 127,790 | | | $ | 41,189 | | | $ | (1,314) | | | $ | 529,338 | |
Operating expenses | (215,935) | | | (102,155) | | | (32,490) | | | (26,881) | | (1) | (377,461) | |
Other expenses, net | — | | | — | | | — | | | (30) | | | (30) | |
Adjusted EBITDA | $ | 145,738 | | | $ | 25,635 | | | $ | 8,699 | | | $ | (28,225) | | | 151,847 | |
Share-based compensation expense | | | | | | | | | (9,498) | |
Non-recurring expenses (2) | | | | | | | | | (3,721) | |
Fair value adjustments to contingent earnout obligations | | | | | | | | | (375) | |
Depreciation and amortization | | | | | | | | | (7,993) | |
Loss on disposal of property, equipment and software | | | | | | | | | (360) | |
Restructuring expenses | | | | | | | | | (153) | |
Interest expense, net | | | | | | | | | (24,595) | |
Loss on extinguishment of debt | | | | | | | | | (1,166) | |
Income tax expense | | | | | | | | | (24,502) | |
Net income | | | | | | | | | $ | 79,484 | |
(1) Operating expenses in the Corp & Elims division primarily include $17.2 million in salaries and benefits for certain general, administrative, and IT related departments, and $8.7 million in professional services fees.
(2) These expenses consist of one-time consulting expenses associated with adopting ASC 606, non-recurring compensation to certain former board members, non-restructuring severance expenses, employer payroll taxes on the one-time Distribution to stock option holders, costs related to our IPO, cost related to the acquisition of InsideResponse, and expenses related to business continuity in response to the COVID-19 pandemic.
Revenues from each of the reportable segments are earned from transactions in the United States and follow the same accounting policies used for the Company’s consolidated financial statements. All of the Company’s long-lived assets are located in the United States. For the year ended June 30, 2022, three insurance carrier customers, all from the Senior Segment, accounted for 18%, 17%, and 12% of total revenue. For the year ended June 30, 2021, three insurance carrier customers, all from the Senior Segment, accounted for 24%, 19%, and 15% of total revenue. For the year ended June 30, 2020, three insurance carrier customers, all from the Senior Segment, accounted for 26%, 18%, and 11% of total revenue.
Effective July 1, 2022, the Company will realign its reportable segments as a result of the change in strategic direction established for fiscal year 2023. This realignment will separate the Healthcare Services business, which includes SelectRx and Population Health, out of the Senior reportable segment and into its own operating and reportable segment. The CODM will review discrete financial information for Healthcare Services, separate from Senior, to make operational and financial decisions and allocate resources beginning July 1, 2022. The tables presented above have not been adjusted to reflect this change in reportable segments. All prior-period comparative segment information will be recast in the Company’s first quarter of fiscal 2023 Quarterly Report on Form 10-Q to reflect the change in reportable segments.
17.RELATED-PARTY TRANSACTIONS
The Company purchases leads from InsideResponse, which was previously owned in part by individuals who are related to one of the Company’s shareholders or are members of the Company's management. On May 1, 2020, the Company acquired 100% of the outstanding membership units of InsideResponse for an aggregate purchase price of up to $65.0 million (subject to customary adjustments) as set forth in the Merger Agreement. Refer
to Note 2 to the consolidated financial statements for further details. Prior to the acquisition, the Company incurred $16.1 million in lead costs with InsideResponse for the year ended June 30, 2020, which were recorded in marketing and advertising expense in the consolidated statements of comprehensive income.
InsideResponse sells leads to a senior healthcare distribution platform that is owned in part by individuals related to one of the Company’s shareholders or who are members of the Company’s management. The Company earned $0.4 million and $1.9 million in lead generation revenue, which is recorded in other revenue in the consolidated statements of comprehensive income, as a result of this relationship for the years ended June 30, 2022 and 2021, respectively, and had less than $0.1 million of outstanding accounts receivable as of June 30, 2022 and 2021, respectively.
The Company has also purchased leads from this senior healthcare distribution platform. Lead costs incurred with this firm for the years ended June 30, 2022 and 2021, were not material, and the Company incurred $0.5 million in lead costs for the year ended June 30, 2020, which were recorded in marketing and advertising expense in the consolidated statements of comprehensive income. The Company did not have any outstanding payables with this firm as of June 30, 2022, and June 30, 2021. In addition, the Company has acted as the Field Marketing Organization on behalf of this firm. The net financial impact of this relationship to the Company was not material for each of the years ended June 30, 2022, 2021, and 2020.
The Company leases operating facilities for SelectRx from a related party as this individual has entered into an employment contract with the Company as part of the acquisition. Refer to Note 5 for a discussion of our related party lease.