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”) is a leading technology-enabled, direct-to-consumer distribution platform for insurance products and healthcare services. We contract 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. 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 Healthcare Services division (“Healthcare Services”) includes SelectRx and Population Health. SelectRx is an accredited Patient-Centered Pharmacy Home (“PCPH”) pharmacy, which offers essential prescription medications, OTC medications, customized medication packaging, medication therapy management, providing long-term pharmacy care that enables patients to optimize medication adherence to drive positive health outcomes while enabling patients to remain at home. Population Health helps members understand the benefits available under their health plans, contracts with insurance carriers to complete HRA’s on members, partners with VBC providers for a variety of healthcare-related services, and introduces members to the pharmacy services offered through 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, 2023. During the year ended June 30, 2023, the Company created a new liability line item on the consolidated balance sheets for “Contract liabilities” which was previously included in “Other current liabilities.” The Company created a new revenue line item on the consolidated statements of comprehensive income (loss) for “Pharmacy revenue” which was previously included in “Other revenue.” Production bonus revenue, which was previously presented separately within Revenue, is now included in Other revenue. Additionally, the Company created a new operating costs and expenses line item for “Cost of goods sold-pharmacy revenue” related to “Pharmacy revenue” which was previously included in “Cost of revenue.” The Company updated its accounting policy related to the classification of SelectRx cost of goods sold which resulted in $11.1 million previously included in Cost of revenue in the consolidated financial statements for the year ended June 30, 2022, now included in Selling, general, and administrative expenses. Prior year financial statements and disclosures were reclassified to conform to these changes in presentation. These reclassifications had no impact on net income, shareholders’ equity or cash flows as previously reported. 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 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, accounts receivable, net, 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.
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 assumptions 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 and Cash Equivalents—Cash and cash equivalents represent cash and short-term, highly liquid investments with maturities of three months or less at the time of purchase. Cash equivalents include a money market account primarily invested in cash, U.S. Government securities, and repurchase agreements that are collateralized fully. These investments are generally classified as Level 1 fair value measurements, which represent unadjusted quoted market prices in active markets for identical assets or liabilities. Our account balances can at times exceed the FDIC-insured limits.
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, 2023, 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, 2023, two insurance carrier customers accounted for 31% and 22% of total accounts and commissions receivable. As of June 30, 2022, three insurance carrier customers accounted for 29%, 20%, and 14% of total accounts and commissions receivable.
For the year ended June 30, 2023, two insurance carriers customers accounted for 33% and 20% of total revenue. For the year ended June 30, 2022, three insurance carrier 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.
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 (loss). 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 3-5 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 Notes 3, 4, and 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.
Revenue Recognition—The Company has three revenue streams: commissions, pharmacy, 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 applicable, when the underlying policyholder renews their policy in subsequent years, as presented in the consolidated statements of comprehensive income (loss) 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. For certain contracts, the Company receives upfront commission payments from certain insurance carrier customers as opposed to receiving renewal year commission in later years. The difference between the upfront payment and the unmet performance obligation represents a contract liability, which is presented as contract liabilities in the consolidated balance sheets.
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, when applicable. 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.
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.
Pharmacy Revenue
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 and collectability is probable. The Company is legally prohibited from accepting returns or re-shipments except in limited circumstances. 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. Furthermore, as the customer has the ability to direct the use of the asset and substantially all of the remaining benefits of the asset have been transferred to the customer upon shipment, that is when revenue is recognized.
Other Revenue
Included in other revenue in the consolidated statements of comprehensive income (loss) is production bonus revenue and marketing development funds, revenue from Population Health, and external lead generation revenue from Inside Response. Population Health revenue is generally 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.
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).
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 ratably according to the contract over 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 presented in contract liabilities in the consolidated balance sheets.
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 credit losses. The Company recorded an allowance for credit losses as of June 30, 2023 and 2022, of $2.7 million and $0.6 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 to sell insurance policies and other healthcare services in the Senior, Life, Auto & Home, and Population Health divisions. Such costs primarily consist of compensation, benefits, and licensing for sales agents, customer success agents, fulfillment specialists, and others directly engaged in serving customers, in addition to certain facilities overhead costs such as rent, maintenance, and depreciation.
Cost of Goods Sold-Pharmacy Revenue—Cost of goods sold-pharmacy revenue represents the direct costs associated with fulfilling pharmacy patient orders for SelectRx. Such costs primarily consist of medication costs and compensation and related benefit costs for licensed pharmacists, pharmacy technicians, and other employees directly associated with fulfilling orders such as packaging and shipping clerks. It also includes shipping, supplies, other order fulfillment costs including part of the one-time customer onboarding costs, and certain facilities overhead costs such as rent, maintenance, and depreciation related to the pharmacy production process.
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 $242.5 million, $418.0 million, and $329.4 million for the years ended June 30, 2023, 2022, and 2021, 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 which is more likely than not 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 (Loss) —Comprehensive income (loss) is comprised of net income (loss) 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 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 early adopted this guidance as of July 1, 2022, and will apply it prospectively to any business acquisitions subsequent to the date of adoption.
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.
2.ACQUISITIONS
In accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“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 | Significant unobservable inputs for the asset or liability |
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 was 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 included 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 (loss).
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 is 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 intangible assets acquired were being amortized on a straight-line basis over their estimated remaining lives, ranging from five to nine years.
During the year ended June 30, 2023, the Company recorded impairment charges for the remaining net book values of the vendor relationship and the non-compete agreement acquired through this acquisition (refer to Note 7 to the consolidated financial statements for further details).
Express Med Pharmaceuticals—On April 30, 2021, the Company acquired 100% of the outstanding shares of Express Med Pharmaceuticals, Inc., now SelectRx, an accredited Patient-Centered Pharmacy Home pharmacy, 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 was 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 (loss). In addition, as a result of the acquisition, the Company 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 was comprised of two separate provisions. The first provision provided for an earnout of up to $3.0 million and was 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 provided for an earnout of up to $1.0 million and was 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 was contingent upon continued employment of certain individuals, the Company recognized the earnout as compensation expense in selling, general, and administrative operating costs and expenses in the consolidated statement of comprehensive income (loss) in the period in which it was earned. During the year ended June 30, 2023, the Company paid the first and second earnout provisions of $3.0 million and $1.0 million, respectively, as well as the remaining holdback, net of adjustments, of $2.4 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 also a reportable segment, and $16.3 million is 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 |
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 is amortizing 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 also a reportable segment, and $5.6 million is 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 | |
3.PROPERTY AND EQUIPMENT—NET
Property and equipment—net consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
Computer hardware | $ | 20,970 | | | $ | 23,303 | |
Machinery and equipment(1) | 14,825 | | | 15,051 | |
Leasehold improvements | 20,422 | | | 20,269 | |
Furniture and fixtures | 4,591 | | | 4,605 | |
Work in progress | 338 | | | 2,810 | |
Total | 61,146 | | | 66,038 | |
Less accumulated depreciation | (33,694) | | | (24,234) | |
Property and equipment—net | $ | 27,452 | | | $ | 41,804 | |
(1) Includes financing lease right-of-use assets.
Work in progress as of June 30, 2023, primarily represents leasehold improvements and computer equipment not yet put into service and not yet being depreciated. Work in progress as of June 30, 2022, primarily represents computer equipment and machinery not yet put into service and not yet being depreciated. Depreciation expense for the years ended June 30, 2023, 2022, and 2021, was $14.5 million, $11.8 million, and $7.7 million, respectively. In addition, during the year ended June 30, 2023, the Company recorded a net impairment charge to the Senior segment of $0.7 million for computer equipment that was determined to have a carrying value less than the fair market value.
4.SOFTWARE—NET
Software—net consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
Software | $ | 35,945 | | | $ | 26,049 | |
Work in progress | 143 | | | 4,162 | |
Total | 36,088 | | | 30,211 | |
Less accumulated amortization | (21,348) | | | (13,910) | |
Software—net | $ | 14,740 | | | $ | 16,301 | |
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, 2023, 2022, and 2021, the Company capitalized internal-use software and website development costs of $7.8 million, $8.4 million, and $7.6 million, respectively, and recorded amortization expense of $7.9 million, $6.3 million, and $3.9 million, respectively. In addition, during the year ended June 30, 2023, the Company recorded an impairment charge to the Healthcare Services segment of $1.0 million for the net book value of software that the Company determined would no longer be utilized.
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; 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.
During the year ended June 30, 2023, operating leases commenced in San Diego, California and Indianapolis, Indiana, resulting in new right-of-use assets obtained in exchange for new lease liabilities of $1.8 million. The Company exercised an early termination option for a portion of its office facilities in Overland Park, Kansas, effective July 31, 2023, resulting in an early termination penalty of $0.9 million, which was recorded as part of the remeasurement of the operating lease liability and resulted in accelerated amortization of the right-of-use asset over the shortened remaining term of the lease. In addition, the Company terminated its lease for a portion of its office facilities in Overland Park, resulting in derecognition of the right-of-use asset and operating lease liability and a gain of $0.2 million which is included in selling, general, and administrative expense in the consolidated statement of comprehensive income (loss).
During the year ended June 30, 2022, the Company exercised an early termination option for the Des Moines, Iowa office lease, resulting in an early termination penalty of $0.3 million, which was recorded as part of the remeasurement of the operating lease liability and resulted 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, 2023:
| | | | | | | | | | | | | | | | | |
(in thousands) | Balance Sheet Classification | | 2023 | | 2022 |
Assets | | | | | |
Operating leases | Operating lease right-of-use assets | | $ | 23,563 | | | $ | 28,016 | |
Finance leases | Property and equipment - net | | 221 | | | 261 | |
Total lease right-of-use assets | | | $ | 23,784 | | | $ | 28,277 | |
| | | | | |
Liabilities | | | | | |
Current | | | | | |
Operating leases | Operating lease liabilities - current | | $ | 5,175 | | | $ | 5,261 | |
Finance leases | Other current liabilities | | 127 | | | 136 | |
Non-current | | | | | |
Operating leases | Operating lease liabilities | | 27,892 | | | 33,946 | |
Finance leases | Other liabilities | | 98 | | | 129 | |
Total lease liabilities | | | $ | 33,292 | | | $ | 39,472 | |
Lease Costs—The components of lease costs were as follows for the periods presented:
| | | | | | | | | | | |
| Year Ended June 30, | | Year Ended June 30, |
(in thousands) | 2023 | | 2022 |
Finance lease costs(1) | $ | 173 | | | $ | 181 | |
Operating lease costs(2) | 7,874 | | | 7,996 | |
Short-term lease costs | 201 | | | 108 | |
Variable lease costs(3) | 599 | | | 842 | |
Sublease income | (2,190) | | | (690) | |
Total net lease costs | $ | 6,657 | | | $ | 8,437 | |
(1) Primarily consists of amortization of finance lease right-of-use assets and an immaterial amount of interest on finance lease liabilities recorded in selling, general, and administrative expense and interest expense, net in the consolidated statements of comprehensive income (loss).
(2) Recorded in selling, general, and administrative expense in the consolidated statements of comprehensive income (loss).
(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 (loss).
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, |
| 2023 | | 2022 |
(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 | $ | 9,388 | | | $ | 17 | | | $ | 9,405 | | | $ | 9,561 | | | $ | 12 | | | $ | 9,573 | |
Financing cash flows from leases | — | | | 156 | | | 156 | | | — | | | 199 | | | 199 | |
Right-of-use assets obtained in exchange for new lease liabilities | $ | (347) | | | $ | 116 | | | $ | (231) | | | $ | 654 | | | $ | 249 | | | $ | 903 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended June 30, | | Year Ended June 30, |
| 2023 | | 2022 |
| Operating leases | | Finance leases | | Operating leases | | Finance leases |
Weighted-average remaining lease term (in years) | 6.11 | | 2.55 | | 6.56 | | 3.20 |
Weighted-average discount rate | 10.33 | % | | 10.81 | % | | 9.55 | % | | 5.64 | % |
Maturities of Lease Liabilities—As of June 30, 2023, 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 |
2024 | | $ | 8,199 | | | $ | 140 | | | $ | 8,339 | |
2025 | | 7,947 | | | 38 | | | 7,985 | |
2026 | | 7,412 | | | 38 | | | 7,450 | |
2027 | | 6,105 | | | 32 | | | 6,137 | |
2028 | | 5,562 | | | — | | | 5,562 | |
Thereafter | | 9,046 | | | — | | | 9,046 | |
Total undiscounted lease payments | | 44,271 | | | 248 | | | 44,519 | |
Less: interest | | 11,204 | | | 23 | | | 11,227 | |
Present value of lease liabilities | | $ | 33,067 | | | $ | 225 | | | $ | 33,292 | |
Sublease income—The Company executed noncancelable subleases for portions of its office facilities in Overland Park, Kansas and the entirety of its office facilities in Centennial, Colorado. These subleases commenced March 23, 2022; June 9, 2022; July 1, 2022; September 2, 2022; and March 23, 2023, and run through the remaining terms of the primary leases. In June 2023, the Company terminated its sublease for a portion of its office facilities in Overland Park, KS resulting in a loss of $0.2 million which is included in selling, general, and administrative expense in the consolidated statement of comprehensive income (loss). Sublease income is recorded on a straight-line basis as a reduction of lease expense in the consolidated statements of comprehensive income (loss). The Company may consider entering into additional sublease arrangements in the future.
As of June 30, 2023, the future minimum fixed sublease receipts under non-cancelable operating lease agreements are as follows:
| | | | | | | | |
(in thousands) | | Total |
2024 | | $ | 2,323 | |
2025 | | 2,548 | |
2026 | | 2,587 | |
2027 | | 2,180 | |
2028 | | 1,931 | |
Thereafter | | 2,092 | |
Total sublease income | | $ | 13,661 | |
6.SUPPLEMENTAL FINANCIAL STATEMENT INFORMATION
Cash and cash equivalents—As of June 30, 2023 and 2022, 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) | 2023 | | 2022 |
Cash | $ | 51,231 | | | $ | 140,248 | |
Money market funds | 31,925 | | | 749 | |
Total cash and cash equivalents | $ | 83,156 | | | $ | 140,997 | |
Other current assets—Other current assets consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
Prepaid expenses(1) | $ | 7,057 | | | $ | 7,943 | |
Inventory(2) | 5,567 | | | 5,754 | |
Other receivables(3) | 1,731 | | | 2,054 | |
| | | |
Total other current assets | $ | 14,355 | | | $ | 15,751 | |
(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 incentives and lead monetization payments not yet received.
Other current liabilities—Other current liabilities consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
Commission advances(1) | $ | 1,142 | | | $ | 4,625 | |
| | | |
Financing lease liabilities-short term | 127 | | | 136 | |
Other(2) | 703 | | — | |
Total other current liabilities | $ | 1,972 | | | $ | 4,761 | |
(1) Commission advances as of June 30, 2023 and 2022, consists of a 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.
(2) Other current liabilities primarily consists of an accrual for fees related to the Revolving Credit Facility and a security deposit related to one of the Company’s subleases.
Other liabilities—Other liabilities consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
| | | |
| | | |
Financing lease liabilities-long term | $ | 98 | | | $ | 129 | |
Third-party commission liabilities | 1,779 | | | 1,824 | |
Other(1) | 1,049 | | | 1,032 | |
Total other liabilities | $ | 2,926 | | | $ | 2,985 | |
(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 the Company’s 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):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2023 | | 2022 |
| Gross Carrying Amount | | Impairment Charges | | Accumulated Amortization | | Net Carrying Amount | | Gross Carrying Amount | | Impairment Charges | | Accumulated Amortization | | Net Carrying Amount |
Customer relationships | $ | 17,492 | | | $ | — | | | $ | (8,617) | | | $ | 8,875 | | | $ | 17,492 | | | $ | — | | | $ | (6,232) | | | $ | 11,260 | |
Trade name | 2,680 | | | — | | | (1,697) | | | 983 | | | 2,680 | | | — | | | (1,161) | | | 1,519 | |
Proprietary software | 1,042 | | | — | | | (758) | | | 284 | | | 1,592 | | | (336) | | | (816) | | | 440 | |
Non-compete agreements | 1,292 | | | (533) | | | (701) | | | 58 | | | 1,292 | | | — | | | (445) | | | 847 | |
Vendor relationships | 20,400 | | | (15,111) | | | (5,289) | | | — | | | 23,700 | | | (2,811) | | | (3,700) | | | 17,189 | |
Total intangible assets | $ | 42,906 | | | $ | (15,644) | | | $ | (17,062) | | | $ | 10,200 | | | $ | 46,756 | | | $ | (3,147) | | | $ | (12,354) | | | $ | 31,255 | |
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.
For the year ended June 30, 2023, the Company determined that impairment triggers existed for the remaining vendor relationship recognized through the acquisition of a lead distribution company (refer to Note 2 to the consolidated financial statements for further details), and as a result does not expect any future economic benefit to be derived from this relationship as the relationship has been terminated. Accordingly, the Company determined that as the relationship has been terminated, the associated non-compete agreement recognized through the acquisition is no longer enforceable, and thus does not provide any future economic benefit to the Company. As such, the Company recorded impairment charges to the Senior segment for the remaining net book values of the vendor relationship and the non-compete agreement of $15.1 million and $0.5 million, respectively, for the year ended June 30, 2023, in general and administrative expense in the consolidated statement of comprehensive income (loss).
For the year ended June 30, 2022, the Company determined that impairment triggers existed for one of the vendor relationships recognized through the acquisition of a lead distribution company (refer to Note 2 to the consolidated financial statements for further details). As such, the Company performed a recoverability analysis for the asset group, which is included in the Senior segment, and determined that the asset group as a whole was recoverable. However, as the Company did not expect any future economic benefit to be derived from this relationship, the Company recorded an impairment charge of $2.8 million to the Senior segment. In addition, during the year ended June 30, 2022, the Company determined that impairment triggers existed for the proprietary software
acquired through the Express Med acquisition. As the Company did not expect any future economic benefit from the use of the software, the Company recorded an impairment charge to the Healthcare Services segment of $0.3 million.
For the years ended June 30, 2023, 2022, and 2021, amortization expense related to intangible assets totaled $5.4 million, $6.6 million, $4.6 million, respectively, recorded in general and administrative expense in the consolidated statements of comprehensive income (loss). The weighted-average remaining useful life of intangible assets was 3.6 and 6.2 years as of June 30, 2023 and 2022, respectively.
As of June 30, 2023, expected amortization expense in future fiscal periods were as follows (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Trade Name | | Proprietary Software | | Non-compete agreements | | | | Customer relationships | | Total |
2024 | $ | 536 | | | $ | 156 | | | $ | 20 | | | | | $ | 2,319 | | | $ | 3,031 | |
2025 | 447 | | | 128 | | | 20 | | | | | 2,316 | | | 2,911 | |
2026 | — | | | — | | | 18 | | | | | 2,313 | | | 2,331 | |
2027 | — | | | — | | | — | | | | | 1,927 | | | 1,927 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Total | $ | 983 | | | $ | 284 | | | $ | 58 | | | | | $ | 8,875 | | | $ | 10,200 | |
Goodwill—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. As of June 30, 2023, the Company’s goodwill balance of $29.1 million was related to the acquisitions of Express Meds and Simple Meds and is all assigned to the Healthcare Services reporting unit and reportable segment. The Company performs its annual goodwill impairment testing as of April 1, or more frequently if it believes that indicators of impairment exist.
During the year ended June 30, 2023, there were no indicators of impairment. The Company conducted a quantitative analysis for the Healthcare Services reporting unit 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, a discount rate of 13.7% was 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 Healthcare Services reporting unit substantially exceeded its carrying value, thus, no impairment charges were recorded during the year ended June 30, 2023.
For the year ended June 30, 2022, the Company determined that a reassessment of the reporting units was appropriate, as the Company no longer viewed 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 then performed a quantitative analysis for each reporting unit 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, the discount rate was 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 units’ fair values were
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 goodwill impairment charges of $5.4 million in the consolidated statement of comprehensive income (loss) for the year ended June 30, 2022, representing the entirety of the goodwill assigned to the Auto & Home reporting unit. The Company also 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 (loss) for the year ended June 30, 2022. 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 year ended June 30, 2021.
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 $4.5 million, $3.0 million, $3.6 million for the years ended June 30, 2023, 2022, and 2021, 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. The ESPP was suspended effective April 1, 2023. 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 $2.8 million and $2.5 million as of June 30, 2023, and 2022, 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, 2023, 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 6.00% plus 0.931% (the “Amended Interest Rate Swap”), which terminates on November 5, 2024. As of June 30, 2023, the Amended Interest Rate Swap had a fair value of $17.9 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,
2023, the Company estimates that $13.8 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) | | 2023 | | 2022 |
Derivatives Designated as Hedging Instruments | | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Cash flow hedge | | Other assets | | $ | 17,861 | | | Other assets | | $ | 15,219 | |
The following table presents the unrealized gains deferred to accumulated other comprehensive income resulting from the Company’s derivative instruments designated as cash flow hedging instruments as of June 30:
| | | | | | | | | | | | | | |
(in thousands) | | 2023 | | 2022 |
Unrealized gain, before taxes | | $ | 12,072 | | | $ | 14,621 | |
Income tax expense | | (3,098) | | | (3,752) | |
Unrealized gain, net of taxes | | $ | 8,974 | | | $ | 10,869 | |
The following table presents information about the reclassification of gains and losses from accumulated other comprehensive income into earnings resulting from the Company’s derivative instruments designated as cash flow hedging instruments as of June 30:
| | | | | | | | | | | | | | |
(in thousands) | | 2023 | | 2022 |
Interest expense (income), net | | $ | (9,431) | | | $ | 835 | |
Income tax expense (benefit) | | 2,420 | | | (217) | |
Net reclassification into earnings | | $ | (7,011) | | | $ | 618 | |
Amounts included in accumulated other comprehensive income are recorded net of the related income tax effects. The following table details the changes in accumulated other comprehensive income:
| | | | | | | | |
(in thousands) | | Derivative Instruments |
Balance at June 30, 2022 | | $ | 11,716 | |
Unrealized gains, net of related tax expense of $(3.1) million | | 8,974 | |
Amount reclassified into earnings, net of related taxes of $2.4 million | | (7,011) | |
Balance at June 30, 2023 | | $ | 13,679 | |
10.DEBT
Debt consisted of the following as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
Term Loans (effective interest rate 13.3%) | $ | 707,509 | | | $ | 713,327 | |
| | | |
Unamortized debt issuance costs and debt discount | (9,001) | | | (7,735) | |
Total debt | 698,508 | | | 705,592 | |
Less current portion of long-term debt: | (33,883) | | | (7,169) | |
Long-term debt | $ | 664,625 | | | $ | 698,423 | |
Senior Secured Credit Facility— On November 5, 2019, the Company entered into a $425.0 million 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, December 23, 2021, August 26, 2022, and May 5, 2023, the Company entered into amendments to the credit agreement (individually, the “First Amendment”, “Second Amendment”, “Third Amendment”, “Fourth Amendment”, and “Fifth 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 (loss) 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. The Fourth Amendment (1) amended the Company’s existing financial covenant to better align with its business plan and added an additional minimum liquidity covenant, (2) terminated certain DDTL commitments and reduced the Revolving Credit Facility from $135.0 million to $100.0 million, (3) introduced 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) provided certain lenders with the right to appoint a representative to observe meetings of the Company’s board of directors and certain of its committees. In addition, the Fourth Amendment provided 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. Note that pursuant to the Fourth Amendment, upon termination of the outstanding DDTL commitments, when referring to Term Loans, it will now include the outstanding balance of the previously defined Term Loans and also the outstanding balance of the DDTL, and “DDTL” will no longer be referenced. Finally, the Fifth Amendment decreased the minimum asset coverage ratio required to be maintained by the Company as of March 31, 2024. After giving effect to the amendments, in aggregate, the Senior Secured Credit Facility provides for (1) an aggregate principal amount of up to $100.0 million under the Revolving Credit Facility, of which all was available to borrow as of June 30, 2023 and (2) Term Loans outstanding in an aggregate principal amount of $707.5 million as of June 30, 2023.
The Term Loans 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. The Revolving Credit Facility accrues 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 Senior Secured Credit Facility has a maturity date of November 5, 2024, and the Term Loans are mandatorily repayable in equal quarterly installments in an aggregate annual amount equal to 2.5% of the outstanding principal amount of the Term Loans as of the Fourth Amendment effective date, increasing to 4.75% on July 1, 2023, with the remaining balance payable on the maturity date. As of June 30, 2023, the Company has made total lifetime principal payments of $205.5 million on the Term Loans.
The Senior Secured Credit Facility contains customary affirmative and negative covenants and events of default and financial covenants requiring the Company and certain of its subsidiaries to maintain a minimum asset coverage ratio and minimum liquidity requirements. As of June 30, 2023, the Company was in compliance with all of the required covenants. The obligations of the Company are guaranteed by 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 $40.1 million in debt issuance costs and debt discounts related to the Senior Secured Credit Facility, of which $33.0 million was capitalized. The costs associated with the Revolving Credit Facility are being amortized on a straight-line basis over the remaining life of the Senior Secured Credit Facility and the costs associated with the Term Loans are being amortized using the effective interest method over the same term. Total amortization of debt issuance costs was $8.7 million and $5.5 million for the year ended June 30, 2023 and 2022, respectively, which is included in interest expense, net in the Company’s consolidated statements of comprehensive income (loss).
On September 11, 2023, the Company entered into a Sixth Amendment to the Senior Secured Credit Facility (the “Sixth Amendment”) by and among the Company, certain of its existing lenders, and Wilmington Trust, National Association, as administrative agent. The Sixth Amendment amends the Senior Secured Credit Facility to decrease the minimum asset coverage ratio required to be maintained by the Company as of June 30, 2024.
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 16, 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 was filed. On September 2, 2022, the court entered an order consolidating the Hartel and WPBPPF Actions under the caption In re SelectQuote, Inc. Securities Litigation, Case No. 1:21-cv-06903 (the “Securities Class Action”) and appointing the West Palm Beach Police Pension Fund and City of Fort Lauderdale Police & Fire Retirement System as lead plaintiffs. On November 19, 2022, plaintiffs filed an amended complaint asserting similar allegations to those alleged in the Hartel and WPBPPF Actions in addition to new allegations regarding certain defendants’ purported violation of Section 20A of the Exchange Act. The amended complaint also added Brookside Equity Partners LLC, one of the Company’s principal stockholders, as a defendant. On January 27, 2023, the Company filed a motion to dismiss the amended complaint on behalf of itself and certain of its current and former officers and directors. Plaintiffs filed an opposition to the motion to dismiss on April 5, 2023, and the Company filed its reply to plaintiffs’ opposition on May 10, 2023. The motion to dismiss is still 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 the motion to dismiss the Securities Class Action.
The Company currently believes that these matters will not have a material adverse effect on its 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, 2023, the Company has reserved the following authorized, but unissued, shares of common stock:
| | | | | | | | |
ESPP | | 159 | |
Stock awards outstanding under 2020 Plan | | 12,541,441 | |
Stock awards available for grant under 2020 Plan | | 6,243,568 | |
Options outstanding under 2003 Plan | | 539,804 | |
| | |
Total | | 19,324,972 | |
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 Company’s 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”), price-vested restricted stock units (“PVU’s”) and other forms of equity compensation (collectively, “stock awards”). All stock 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, 2023, pursuant to future awards under the Company's 2020 Stock Plan is 6,243,568. 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 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 selling, general and administrative expense in our consolidated statements of comprehensive income (loss) was as follows for the periods presented:
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended June 30, |
(in thousands) | | 2023 | | 2022 | | 2021 |
Share-based compensation related to: | | | | | | |
Equity classified stock options | | $ | 3,249 | | | $ | 3,145 | | | $ | 1,732 | |
Equity classified RSU's | | 5,958 | | | 3,948 | | | 2,274 | |
Equity classified PSU's | | 100 | | | (578) | | | 705 | |
Equity classified PVU's | | 1,876 | | | — | | | — | |
Total | | $ | 11,183 | | | $ | 6,515 | | | $ | 4,711 | |
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 (loss).
During the year ended June 30, 2023, there were no stock options granted. The Company used the following weighted-average assumptions for the stock options granted during the years ended June 30, 2022 and 2021:
| | | | | | | | | | | | | | | |
| | Year Ended June 30, |
| | | 2022 | | 2021 |
Volatility | | | 36.0% | | 25.0% |
Risk-free interest rate | | | 1.4% | | 0.4% |
Dividend yield | | | —% | | —% |
Assumed forfeitures | | | —% | | —% |
Expected term (in years) | | | 6.25 | | 6.24 |
Weighted-average fair value (per share) | | | $3.36 | | $4.90 |
The following table summarizes stock option activity under the Stock Plans for the year ended June 30, 2023:
| | | | | | | | | | | | | | |
| Number of Options | Weighted- Average Exercise Price | Weighted- Average Remaining Contractual Term (in Years) | Aggregate Intrinsic Value (in Thousands) |
Outstanding—June 30, 2022 | 5,211,585 | | $ | 9.14 | | | |
Options granted | — | | — | | | |
Options exercised | (1,139,324) | | 0.56 | | | |
Options forfeited/expired/cancelled | (224,922) | | 11.27 | | | |
Outstanding—June 30, 2023 | 3,847,339 | | $ | 11.56 | | 7.44 | $ | 178 | |
Vested and exercisable—June 30, 2023 | 1,808,490 | | $ | 11.36 | | 6.68 | $ | 178 | |
As of June 30, 2023, there was $5.0 million in unrecognized share-based compensation cost related to unvested stock options granted, which is expected to be recognized over a weighted-average period of 1.94 years.
The Company received cash of $0.6 million, $1.3 million, and $0.9 million in connection with stock options exercised during the years ended June 30, 2023, 2022, and 2021.
Restricted Stock—The following table summarizes restricted stock unit activity under the 2020 Stock Plan for the year ended June 30, 2023:
| | | | | | | | | | | |
| Number of Restricted Stock Units | | Weighted-Average Grant Date Fair Value |
Unvested as of June 30, 2022 | 810,310 | | | $ | 13.50 | |
Granted | 4,819,590 | | | 1.50 | |
Vested | (421,746) | | | 10.44 | |
Forfeited | (296,541) | | | 3.83 | |
Unvested as of June 30, 2023 | 4,911,613 | | | $ | 2.57 | |
As of June 30, 2023, there was $8.4 million of unrecognized share-based compensation cost related to unvested restricted stock units granted, which is expected to be recognized over a weighted-average period of 1.87 years.
Performance Stock—The following table summarizes performance stock unit activity under the 2020 Stock Plan for the year ended June 30, 2023:
| | | | | | | | | | | |
| Number of Performance Stock Units | | Weighted-Average Grant Date Fair Value |
Unvested as of June 30, 2022 | 13,293 | | | $ | 17.97 | |
Granted | — | | | — | |
Vested | — | | | — | |
Forfeited | (5,236) | | | 18.58 | |
Performance adjustment(1) | 5,308 | | | — | |
Unvested as of June 30, 2023 | 13,365 | | | $ | 17.96 | |
(1) Represents adjustments to previously granted PSU’s to reflect changes in estimates of future financial performance against targets.
If certain 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 ranges from 0% to 150% of the target, and the number of shares that could be earned for the fiscal year 2022 tranche ranges from 0% to 200% of the target. The fiscal year 2021 tranche vested on September 13, 2023, at approximately 12% of the target, and approximately 13,365 shares were issued. The fiscal year 2022 tranche is estimated to be at 0% of the target as of June 30, 2023. As of June 30, 2023, there was less than $0.1 million of unrecognized share-based compensation cost related to the fiscal year 2021 tranche, which is expected to be recognized over a weighted-average period of 0.17 years.
Price-Vested Units—During the year ended June 30, 2023, the Company issued PVU’s for which vesting is subject to the fulfillment of both a service period and the achievement of stock price hurdles during the relevant performance period. The awards are divided into four separate tranches, each with a different price hurdle which is measured as the average trading price over 60 calendar days on a rolling daily basis, over a performance period of five years. An employee is eligible to vest in one-third of the awards in each tranche after each year of service, but subject to the achievement of the stock-price hurdle attached to each tranche. As a result, share-based compensation will be recognized on a straight-line basis across twelve tranches over each tranche’s requisite service period, which is the greater of the derived service period and the explicit service period. The number of shares subject to each tranche of the PVU awards, as well as the stock price hurdles, service periods, and performance periods for each tranche are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Number of Shares per Tranche | | Grant Date Fair Value (per Share) | | Stock Price Hurdle (per Share) | | Performance Period | | Requisite Service Period |
Tranche 1 | | 1,055,674 | | | $ | 1.52 | | | $ | 4.00 | | | August 1, 2022 - August 1, 2027 | | 1.39 years - 3 years |
Tranche 2 | | 1,055,648 | | | $ | 1.25 | | | $ | 7.50 | | | August 1, 2022 - August 1, 2027 | | 2.33 years - 3 years |
Tranche 3 | | 1,055,674 | | | $ | 1.11 | | | $ | 10.00 | | | August 1, 2022 - August 1, 2027 | | 2.66 years - 3 years |
Tranche 4 | | 1,055,648 | | | $ | 1.01 | | | $ | 12.50 | | | August 1, 2022 - August 1, 2027 | | 2.90 years - 3 years |
The fair value of each PVU (for purposes of calculation of share-based compensation expense) is estimated using a Monte Carlo simulation valuation model that uses assumptions determined as of the date of the grant. Use of this model requires the input of subjective assumptions and changes in the subjective assumptions can materially affect the estimate of the fair value of share-based compensation recognized in the consolidated statements of comprehensive income (loss). These assumptions include estimating the volatility of the Company's common stock price over the expected term, 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, the cost of equity, and the dividend yield assumption which is based on the Company's dividend payment history and management's expectations of future dividend payments.
During the years ended June 30, 2022 and 2021, there were no PVU’s granted. The Company used the following weighted-average assumptions for the PVU’s granted during the year ended June 30, 2023:
| | | | | | | | |
| | Year Ended June 30, |
| | 2023 |
Share price as of grant date | | $1.80 |
Volatility | | 79.3% |
Risk-free interest rate | | 2.6% |
Cost of equity | | 10.6% |
Dividend yield | | —% |
The following table summarizes price-vested stock unit activity under the 2020 Stock Plan for the year ended June 30, 2023:
| | | | | | | | | | | |
| Number of Price-Vested Units | | Weighted-Average Grant Date Fair Value |
Unvested as of June 30, 2022 | — | | | $ | — | |
Granted | 4,222,644 | | | 1.22 |
Vested | — | | | — | |
Forfeited | (178,464) | | 1.22 |
Unvested as of June 30, 2023 | 4,044,180 | | | $ | 1.22 | |
As of June 30, 2023, there was $3.1 million of unrecognized share-based compensation cost related to unvested PVU’s granted, which is expected to be recognized over a weighted-average period of 1.72 years.
ESPP—The purpose of the Company’s employee stock purchase plan (“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. During the years ended June 30, 2023, and 2022, the Company issued 876,933 and 466,468 shares, respectively, to its employees, and as of June 30, 2023, there are 159 shares reserved for future issuance under the plan. The Company received cash of $0.6 million, $1.9 million, and $1.0 million in connection with ESPP purchases during the years ended June 30, 2023, 2022, and 2021, respectively. The Company recorded share-based compensation expense related to the ESPP of $0.1 million, $0.5 million, and $0.4 million for the years ended June 30, 2023, 2022, and 2021, respectively. The ESPP was suspended effective April 1, 2023.
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) | | 2023 | | 2022 | | 2021 |
Senior: | | | | | | |
Commission revenue: | | | | | | |
Medicare advantage | | $ | 500,501 | | | $ | 409,090 | | | $ | 595,132 | |
Medicare supplement | | 1,668 | | | 5,224 | | | 23,431 | |
Prescription drug plan | | 513 | | | (170) | | | 1,652 | |
Dental, vision, and health | | 3,855 | | | 15,056 | | | 15,969 | |
Other commission revenue | | 2,697 | | | 7,824 | | | 2,156 | |
Total commission revenue | | 509,234 | | | 437,024 | | | 638,340 | |
| | | | | | |
Total other revenue | | 80,897 | | | 90,883 | | | 86,471 | |
Total Senior revenue | | 590,131 | | | 527,907 | | | 724,811 | |
Healthcare Services: | | | | | | |
Total pharmacy revenue | | 239,547 | | | 59,460 | | | 1,791 | |
Total other revenue | | 12,528 | | | 10,575 | | | 2,099 | |
Total Healthcare Services revenue | | 252,075 | | | 70,035 | | | 3,890 | |
Life: | | | | | | |
Commission revenue: | | | | | | |
Term | | 70,094 | | | 65,539 | | | 80,588 | |
Final expense | | 56,488 | | | 68,295 | | | 74,227 | |
Total commission revenue | | 126,582 | | | 133,834 | | | 154,815 | |
| | | | | | |
Total other revenue | | 19,250 | | | 20,139 | | | 22,854 | |
Total Life revenue | | 145,832 | | | 153,973 | | | 177,669 | |
Auto & Home: | | | | | | |
Total commission revenue | | 20,450 | | | 25,851 | | | 27,621 | |
| | | | | | |
Total other revenue | | 1,412 | | | 2,030 | | | 3,292 | |
Total Auto & Home revenue | | 21,862 | | | 27,881 | | | 30,913 | |
Eliminations: | | | | | | |
Total commission revenue | | (2,796) | | | (9,191) | | | (2,004) | |
| | | | | | |
Total other revenue | | (4,256) | | | (6,560) | | | (5,298) | |
Total Elimination revenue | | (7,052) | | | (15,751) | | | (7,302) | |
Total commission revenue | | 653,470 | | | 587,518 | | | 818,772 | |
Total pharmacy revenue | | 239,547 | | | 59,460 | | | 1,791 | |
Total other revenue | | 109,831 | | | 117,067 | | | 109,418 | |
Total revenue | | $ | 1,002,848 | | | $ | 764,045 | | | $ | 929,981 | |
Contract Balances—The Company has contract assets related to commissions receivable from its insurance carrier partners, with the movement over time as the policy is renewed between long-term and short-term
commissions receivable and accounts receivable, net being the main activity, along with commission revenue adjustments from changes in estimates.
A roll forward of commissions receivable (current and long-term) is shown below for the period presented:
| | | | | | | | | |
(in thousands) | | | |
Balance as of June 30, 2021 | | $ | 845,897 | | |
Commission 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 | | |
Commission revenue recognized | | 259,933 | | |
Net commission revenue adjustment from change in estimate | | (7,442) | | |
Change in estimate from mutual contract termination | | (10,427) | | |
Amounts recognized as accounts receivable, net | | (240,192) | | |
Balance as of June 30, 2023 | | $ | 840,498 | | |
For the year ended June 30, 2023, the $7.4 million net commission revenue adjustment from change in estimate includes adjustments related to revenue recognized in prior fiscal years, based on the Company’s reassessment of each of its cohorts’ transaction prices. It includes a negative adjustment of $9.4 million for Senior, a positive adjustment of $2.2 million for Auto & Home, and a negative adjustment of $0.2 million for Life. Additionally, the Company recorded a $10.4 million change in estimate related to the mutual termination of a contract with a certain Auto & Home carrier to provide for the ability to migrate the book of business to other carriers.
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.
The Company’s contract liabilities on the consolidated balance sheet represent unamortized upfront payments received for commission revenue, production bonuses, and marketing development funds, for which the performance obligations have not yet been met and are anticipated to be recognized over the next twelve months. During the year ended June 30, 2022, there was no material activity within the contract liability rollforward, as the performance obligation was typically met within the same period the cash was received. All of the remaining balance in contract liabilities as of June 30, 2022, was recognized in revenue in fiscal year 2023 and is included in the Commission revenue recognized line below. A roll forward of contract liabilities (current) for the year ended June 30, 2023, is shown below:
| | | | | | | | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
Balance as of June 30, 2022 | | $ | 3,404 | | |
Commission revenue recognized | | (47,285) | | |
Other revenue recognized | | (28,754) | | |
Amounts recognized as contract liabilities | | 74,326 | | |
Balance as of June 30, 2023 | | $ | 1,691 | | |
14.INCOME TAXES
Income tax expense consists of the following for the periods presented:
| | | | | | | | | | | | | | | | | |
| Year Ended June 30, |
(in thousands) | 2023 | | 2022 | | 2021 |
Current income taxes: | | | | | |
Federal | $ | 102 | | | $ | — | | | $ | — | |
State | 544 | | | 479 | | | 149 | |
Total | 646 | | | 479 | | | 149 | |
| | | | | |
Deferred income taxes: | | | | | |
Federal | (12,365) | | | (77,242) | | | 27,860 | |
State | 1,119 | | | (15,539) | | | 5,147 | |
Total | (11,246) | | | (92,781) | | | 33,007 | |
| | | | | |
Income tax expense (benefit) | $ | (10,600) | | | $ | (92,302) | | | $ | 33,156 | |
The Company’s statutory federal tax rate was 21% for each of the years ended June 30, 2023, 2022, and 2021, respectively. The Company’s state tax rate (net of federal benefit) was 2.24%, 4.98%, and 3.22% for the years ended June 30, 2023, 2022, and 2021, respectively.
The differences from the Company’s federal statutory tax rate to the effective tax rate shown below for the year ended June 30, 2023, were primarily related to state income taxes, RSU vestings, executive officer compensation, and the recording of a valuation allowance for state tax attributes that the Company does not expect to utilize prior to expiration. For the year ended June 30, 2022, the differences were primarily due to the net effects of state income taxes, and for the year ended June 30, 2021, 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, |
| 2023 | | 2022 | | 2021 |
Federal statutory rate | 21.0% | | 21.0% | | 21.0% |
Differences in income tax expense resulting from: | | | | | |
State income taxes | 3.1 | | 5.0 | | 3.2 |
Executive officer compensation | (1.1) | | — | | — |
Equity compensation | (1.1) | | — | | — |
Change in valuation allowance | (5.4) | | | | |
Change in state tax rate | — | | (1.9) | | (0.3) |
Kansas HPIP credit | — | | — | | (0.5) |
Non-qualified stock option exercises | — | | — | | (3.6) |
Deferred adjustments | (1.1) | | — | | — |
Other | (0.1) | | (0.4) | | 1.2 |
Effective income tax rate | 15.3% | | 23.7% | | 21.0% |
Significant components of the deferred tax assets and liabilities were as follows as of June 30:
| | | | | | | | | | | |
(in thousands) | 2023 | | 2022 |
Deferred tax assets: | | | |
Accruals and other | $ | 17,299 | | | $ | 11,903 | |
Lease liability | 8,543 | | | 10,616 | |
| | | |
Interest expense limitation | 43,479 | | | 25,691 | |
Net operating losses | 153,930 | | | 168,105 | |
Credit carryforward | 4,733 | | | 6,262 | |
Basis difference in fixed and amortizable assets | 8,183 | | | 1,397 | |
Total deferred tax assets | 236,167 | | | 223,974 | |
Less: Valuation allowance | (3,716) | | | — | |
Deferred tax assets, net of valuation allowance | 232,451 | | | 223,974 | |
| | | |
Deferred tax liabilities: | | | |
Commissions receivable | (261,207) | | | (266,449) | |
Lease right-of-use asset | (6,103) | | | (7,605) | |
Interest rate swap | (4,722) | | | — | |
Total deferred tax liabilities | (272,032) | | | (274,054) | |
| | | |
Net long-term deferred tax liabilities | $ | (39,581) | | | $ | (50,080) | |
As of June 30, 2023, a valuation allowance of $3.7 million was established for deferred tax assets related to certain state specific net operating losses and credits, as it is more likely than not that those assets will not be realized. As the Company is currently in a three-year cumulative loss position, it cannot consider the projections of future income as part of the valuation allowance analysis and have considered the other sources of future taxable income described under ASC 740 when evaluating the need for a valuation allowance. After evaluating these sources of taxable income, and considering the jurisdiction and character of the deferred tax assets, the Company
continues to recognize its deferred tax assets as of June 30, 2023, as it believes it is more likely than not that the net deferred tax assets will be realized, outside of the deferred tax asset related to certain state credits noted above where a valuation allowance has been established. For the year ended June 30, 2022, the Company did not record a valuation allowance as it believed it was more likely than not that the net deferred tax assets would be realized.
As of June 30, 2023 and 2022, there were no benefits related to uncertain tax positions that, if recognized, would affect the effective tax rate. The Company will continue to evaluate the need for any potential reserve.
As of June 30, 2023, the Company has NOL carryforwards for federal and state income tax purposes of $606.7 million and $661.7 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 2026 through 2044. As of June 30, 2023, the Company has state income tax credit carryforwards of $6.0 million. These state tax credits will expire during tax years 2027 through 2039.
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 2019 through 2021 and state tax returns from tax years 2018 through 2021 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. 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 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, PVU’s assuming market 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 treasury stock method for employee stock options, RSU's, PSU’s, PVU’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) | 2023 | | 2022 | | 2021 |
Basic: | | | | | |
Numerator: | | | | | |
| | | | | |
| | | | | |
| | | | | |
Net income (loss) attributable to common shareholders | $ | (58,544) | | | $ | (297,504) | | | $ | 124,859 | |
Denominator: | | | | | |
Weighted-average common stock outstanding | 166,140 | | | 164,042 | | | 162,889 | |
Net income (loss) per share—basic: | $ | (0.35) | | | $ | (1.81) | | | $ | 0.77 | |
Diluted: | | | | | |
Numerator: | | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Net income (loss) attributable to common and common equivalent shareholders | $ | (58,544) | | | $ | (297,504) | | | $ | 124,859 | |
Denominator: | | | | | |
Weighted-average common stock outstanding | 166,140 | | | 164,042 | | | 162,889 | |
| | | | | |
| | | | | |
Stock options outstanding to purchase shares of common stock including unvested RSU's and from the ESPP(1) | — | | | — | | | 2,655 | |
Total common and common equivalent shares outstanding | 166,140 | | | 164,042 | | | 165,544 | |
Net income (loss) per share—diluted: | $ | (0.35) | | | $ | (1.81) | | | $ | 0.75 | |
(1) Excluded from the computation of net loss per share-diluted for the years ended June 30, 2023 and 2022 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) | 2023 | | 2022 | | 2021 |
| | | | | |
| | | | | |
| | | | | |
Stock options outstanding to purchase shares of common stock including unvested RSU's and from the ESPP | 8,456 | | | 5,382 | | | 784 | |
The weighted average potential shares of common stock that were excluded from the calculation of net income (loss) per share-diluted because the performance or market conditions associated with these awards were not met are as follows for the periods presented:
| | | | | | | | | | | | | | | | | |
(in thousands) | 2023 | | 2022 | | 2021 |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Shares subject to outstanding PVU’s | 4,346 | | | — | | | — | |
Shares subject to outstanding PSU's | 9 | | | 168 | | | 121 | |
Total | 4,355 | | | 168 | | | 121 | |
16.SEGMENT INFORMATION
The Company’s operating and reportable segments have been determined in accordance with ASC 280, Segment Reporting (“ASC 280”). Prior to the first quarter of fiscal 2023, the Company had reported financial results under three reportable segments: i) Senior, ii) Life, and iii) Auto & Home. Effective July 1, 2022, as a result of a change in strategic direction established for fiscal year 2023, the available financial information and the operating results regularly reviewed by the Company’s chief operating decision maker (“CODM”) to make decisions about resources to be allocated to the segments and assess its performance have also changed, with the financial information related to Healthcare Services, which includes SelectRx and Population Health, now available and reviewed by our CODM separately from the remainder of the Senior reportable segment. As a result, the Company
now reflects four reportable segments: i) Senior, ii) Healthcare Services, iii) Life, and iv) Auto & Home, and all prior periods have been restated to reflect the change in reportable segments.
The Company includes non-operating activity, share-based compensation expense, certain intersegment eliminations, and the costs of providing corporate and other administrative services in its administrative division in Corporate & Eliminations. These services and activities 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 into a reportable segment.
Costs of revenue, cost of goods sold-pharmacy revenue, marketing and advertising, selling, general, and administrative, 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, selling, general, and administrative, 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, cost of goods sold, marketing and advertising, technical development, and selling, 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; and non-recurring expenses such as severance payments and transaction costs. Our CODM does not separately evaluate assets by segment, with the exception of commissions receivable; therefore, assets by segment are not presented.
The following tables present information about the reportable segments for the periods presented:
Year Ended June 30, 2023
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Senior | | Healthcare Services | | Life | | Auto & Home | | Corp & Elims | | Consolidated |
Revenue | $ | 590,131 | | | $ | 252,075 | | | $ | 145,832 | | | $ | 21,862 | | | $ | (7,052) | | (1) | $ | 1,002,848 | |
Operating expenses | (435,054) | | | (274,844) | | (122,759) | | | (21,782) | | | (73,985) | | (2) | (928,424) | |
Other income (expenses), net | — | | | — | | — | | | 1 | | | (122) | | | (121) | |
Adjusted EBITDA | $ | 155,077 | | | $ | (22,769) | | | $ | 23,073 | | | $ | 81 | | | $ | (81,159) | | | $ | 74,303 | |
Share-based compensation expense | | | | | | | | | | | (11,310) | |
Transaction costs (3) | | | | | | | | | | | (5,569) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | (27,881) | |
Loss on disposal of property, equipment, and software, net | | | | | | | | | | | (749) | |
| | | | | | | | | | | |
Impairment of long-lived assets | | | | | | | | | | | (17,332) | |
Interest expense, net | | | | | | | | | | | (80,606) | |
| | | | | | | | | | | |
Income tax benefit | | | | | | | | | | | 10,600 | |
Net loss | | | | | | | | | | | $ | (58,544) | |
(1) Revenue in the Corp & Elims division represents intercompany revenue eliminated between segments, including for lead generation referrals from InsideResponse (within Senior) and referrals between the other segments.
(2) Operating expenses in the Corp & Elims division primarily include $51.4 million in salaries and benefits for certain general, administrative, and IT related departments, and $19.5 million in professional services fees.
(3)These expenses primarily consist of costs related to the Fourth Amendment to the Senior Secured Credit Facility, financing transaction costs, and non-restructuring severance expenses.
Year Ended June 30, 2022
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Senior | | Healthcare Services | | Life | | Auto & Home | | Corp & Elims | | Consolidated |
Revenue | $ | 527,907 | | | $ | 70,035 | | | $ | 153,973 | | | $ | 27,881 | | | $ | (15,751) | | (1) | $ | 764,045 | |
Operating expenses | (689,609) | | | (102,132) | | (154,102) | | | (22,448) | | | (56,058) | | (2) | (1,024,349) | |
Other expenses, net | — | | | — | | — | | | — | | | (202) | | | (202) | |
Adjusted EBITDA | $ | (161,702) | | | $ | (32,097) | | | $ | (129) | | | $ | 5,433 | | | $ | (72,011) | | | $ | (260,506) | |
Share-based compensation expense | | | | | | | | | | | (7,052) | |
Non-recurring expenses (3) | | | | | | | | | | | (4,730) | |
| | | | | | | | | | | |
Depreciation and amortization | | | | | | | | | | | (24,724) | |
Loss on disposal of property, equipment, and software | | | | | | | | | | | (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) Revenue in the Corp & Elims division represents intercompany revenue eliminated between segments, including for lead generation referrals from InsideResponse (within Senior) and referrals between the other segments.
(2) 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.
(3) 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 | | Healthcare Services | | Life | | Auto & Home | | Corp & Elims | | Consolidated |
Revenue | $ | 724,811 | | | $ | 3,890 | | | $ | 177,669 | | | $ | 30,913 | | | $ | (7,302) | | (1) | $ | 929,981 | |
Operating expenses | (479,646) | | | (5,280) | | (155,127) | | | (22,735) | | | (46,899) | | (2) | (709,687) | |
Other income (expenses), net | — | | | 2 | | — | | | — | | | (100) | | | (98) | |
Adjusted EBITDA | $ | 245,165 | | | $ | (1,388) | | | $ | 22,542 | | | $ | 8,178 | | | $ | (54,301) | | | $ | 220,196 | |
Share-based compensation expense | | | | | | | | | | | (5,165) | |
Non-recurring expenses (3) | | | | | | | | | | | (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) Revenue in the Corp & Elims division represents intercompany revenue eliminated between segments, including for lead generation referrals from InsideResponse (within Senior) and referrals between the other segments.
(2) 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.
(3) 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.
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, 2023, two insurance carrier customers, both from the Senior Segment, accounted for 33% (UHC) and 20% (Humana) of total revenue. For the year ended June 30, 2022, three insurance carrier customers, all from the Senior Segment, accounted for 18% (UHC), 17% (Wellcare), and 12% (Humana) of total revenue. For the year ended June 30, 2021, three insurance carrier customers, all from the Senior Segment, accounted for 24% (UHC), 19% (Humana), and 15% (Wellcare) of total revenue.
17.RELATED-PARTY TRANSACTIONS
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 less than $0.1 million and $0.4 million in lead generation revenue, which is recorded in other revenue in the consolidated statements of comprehensive income (loss), as a result of this relationship for the years ended June 30, 2023 and 2022, respectively, and did not have any outstanding accounts receivable as of either June 30, 2023 and 2022, 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, 2023, 2022, and 2021 were not material. The Company did not have any outstanding payables with this firm as of June 30, 2023, and June 30, 2022. 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, 2023, 2022, and 2021.
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.