1.866.648.2767
    info@tabularasahealthcare.com

    Tabula Rasa HealthCare Reports Third Quarter 2021 Results

    Investors - Press Releases

    << Back

    Tabula Rasa HealthCare Reports Third Quarter 2021 Results

    04 Nov 2021
    -- Third quarter revenue grew 23% year-over-year to $86.6 million.
    -- Third quarter organic revenue growth of 17% compares with 1% during the first half of 2021.
    -- MedWise HealthCare software subscriptions revenue of $11.8 million increased 16% year-over-year and 17% on a sequential basis as compared to the second quarter of 2021.

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

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

    Third Quarter 2021 Financial Results

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

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

    A reconciliation of generally accepted accounting principles ("GAAP") in the United States to non-GAAP results has been provided in this press release in the accompanying tables. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

    Future Outlook

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

    For the fourth quarter 2021, we expect:

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

    For the full year 2021, we expect:

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

     




















    Three Months Ended December 31, 2021



    Year Ended December 31, 2021




    LOW



    HIGH



    LOW



    HIGH




    (in millions except percentages)


    Total revenue


    $

    84.0



    $

    86.0



    $

    329.6



    $

    331.6


    Year over year growth



    9

    %



    12

    %



    11

    %



    12

    %

    GAAP net loss


    $

    (19.8)



    $

    (18.8)



    $

    (77.5)



    $

    (76.5)


    Adjusted EBITDA


    $

    4.0



    $

    5.0



    $

    19.3



    $

    20.3


    Adjusted EBITDA margin



    5

    %



    6

    %



    6

    %



    6

    %

     

    Quarterly Conference Call

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

    About Tabula Rasa HealthCare

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

    Non-GAAP Financial Measures

    In addition to reporting all financial information required in accordance with GAAP, TRHC is also reporting Adjusted EBITDA, Adjusted EBITDA margin, and Adjusted Diluted EPS, each of which is considered a non-GAAP financial measure. Generally, a non-GAAP financial measure is a numerical measure of a company's performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.

    Adjusted EBITDA consists of net income or loss excluding certain other expenses, which includes interest expense, provision (benefit) for income tax, depreciation and amortization, change in fair value of acquisition-related contingent consideration expense, settlement costs, severance expense incurred in 2021 related to a realignment of resources, acquisition-related expense, and stock-based compensation expense. TRHC defines Adjusted EBITDA margin as Adjusted EBITDA as a percentage of revenue. TRHC defines Adjusted Diluted EPS as net income or loss before fair value adjustments for acquisition-related contingent consideration, amortization of acquired intangibles, amortization of debt discount and issuance costs, settlement costs, severance expense incurred in 2021 related to a realignment of resources, stock-based compensation expense, and the tax impact of those items using a normalized tax rate on pre-tax income (loss) adjusted for those items expressed on a per share basis using weighted average diluted shares outstanding. TRHC considers acquisition-related expense to include non-recurring direct transaction and integration costs, severance, and the impact of purchase accounting adjustments related to the fair value of acquired deferred revenue. TRHC believes the exclusion of these items assists in providing a more complete understanding of the company's underlying operations results and trends and allows for comparability with TRHC's peer company index and industry and to be more consistent with TRHC's expected capital structure on a going forward basis. Please note that other companies may define their non-GAAP financial measures differently than TRHC.

    TRHC presents these non-GAAP financial measures in this release because it considers them to be important supplemental measures of performance. TRHC uses these non-GAAP financial measures for planning purposes, including analysis of the company's performance against prior periods, the preparation of operating budgets and determination of appropriate levels of operating and capital investments. TRHC believes that these non-GAAP financial measures provide additional insight for analysts and investors in evaluating the company's financial and operational performance. TRHC also intends to provide these non-GAAP financial measures as part of the company's future earnings discussions and, therefore, their inclusion should provide consistency in the company's financial reporting.

    Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliation of Adjusted EBITDA and Adjusted Diluted EPS to their most directly comparable GAAP measures provided in this release, including in the accompanying tables.

    Safe Harbor Statement

    This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that we believe to be reasonable as of today's date. Forward-looking statements give current expectations or forecasts of future events or our future financial or operating performance, and include TRHC's expectations regarding healthcare regulations, industry trends, available opportunities to TRHC, the financial and operating performance of TRHC, the impacts of the COVID-19 pandemic and TRHC's expectations for the remainder of 2021. Such statements are identified by use of the words "anticipates," "believes," "estimates," "expects," "intends," "plans," "predicts," "projects," "should," and similar expressions. These forward-looking statements are based on management's good-faith expectations, judgements and assumptions as of the date of this press release. Actual results might differ materially from those explicit or implicit in the forward-looking statements. Important factors that could cause actual results to differ materially include: the impacts of the ongoing COVID-19 pandemic and other health epidemics; our continuing losses and need to achieve profitability; fluctuations in our financial results; the acceptance and use of our products and services by PACE organizations; the need to innovate and provide useful products and services; risks related to changing healthcare and other applicable governmental regulations; our ability to maintain relationships with a specified drug wholesaler; increasing consolidation in the healthcare industry; managing our growth effectively; our ability to adequately protect our intellectual property; the requirements of being a public company; our ability to recognize the expected benefits from acquisitions on a timely basis or at all; and the other risk factors set forth from time to time in our filings with the Securities and Exchange Commission ("SEC"), including those factors discussed under the caption "Risk Factors" in our most recent annual report on Form 10-K, filed with the SEC on February 26, 2021, and in subsequent reports filed with or furnished to the SEC, copies of which are available free of charge within the Investor Relations section of the Tabula Rasa HealthCare website http://ir.trhc.com or upon request from our Investor Relations Department. Tabula Rasa HealthCare assumes no obligation and does not intend to update these forward-looking statements, except as required by law, to reflect events or circumstances occurring after today's date.

     

    TABULA RASA HEALTHCARE, INC.

    UNAUDITED CONSOLIDATED BALANCE SHEETS

    (In thousands)










    September 30


    December 31



    2021


    2020

    Assets 





    Current assets: 







    Cash


    $

    11,347


    $

    23,362

    Restricted cash



    4,014



    5,170

    Accounts receivable, net



    31,736



    32,516

    Inventories



    5,127



    4,261

    Prepaid expenses



    5,344



    3,739

    Client claims receivable



    15,284



    14,412

    Other current assets



    15,398



    9,752

    Total current assets



    88,250



    93,212

    Property and equipment, net



    13,234



    15,070

    Operating lease right-of-use assets



    21,935



    21,711

    Software development costs, net



    40,297



    27,882

    Goodwill



    170,835



    170,862

    Intangible assets, net



    161,626



    183,094

    Other assets



    4,801



    2,609

    Total assets


    $

    500,978


    $

    514,440

    Liabilities and stockholders' equity







    Current liabilities:







    Current portion of finance leases


    $


    $

    4

    Current operating lease liabilities



    4,706



    4,402

    Acquisition-related contingent consideration





    166

    Acquisition-related notes payable



    3,995



    16,662

    Accounts payable



    13,019



    11,245

    Client claims payable



    8,157



    7,773

    Accrued expenses and other liabilities



    35,443



    31,968

    Total current liabilities



    65,320



    72,220

    Line of credit



    27,500



    10,000

    Long-term debt, net



    318,969



    239,285

    Noncurrent operating lease liabilities



    20,152



    20,381

    Deferred income tax liability, net



    1,226



    3,354

    Other long-term liabilities



    563



    671

    Total liabilities



    433,730



    345,911








    Stockholders' equity:







    Common stock



    2



    2

    Treasury stock



    (4,292)



    (4,018)

    Additional paid-in capital



    310,514



    352,445

    Accumulated deficit



    (238,976)



    (179,900)

    Total stockholders' equity



    67,248



    168,529

    Total liabilities and stockholders' equity


    $

    500,978


    $

    514,440

     

    TABULA RASA HEALTHCARE, INC.

    UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

    (In thousands, except share and per share amounts)
















    Three Months Ended


    Nine Months Ended



    September 30


    September 30



    2021


    2020


    2021


    2020

    Revenue:










    Product revenue


    $

    50,636


    $

    39,365


    $

    139,496


    $

    115,825

    Service revenue



    35,950



    31,141



    106,079



    104,342

    Total revenue



    86,586



    70,506



    245,575



    220,167

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













    Product cost



    38,770



    28,638



    105,326



    84,879

    Service cost



    22,392



    20,610



    67,126



    64,140

    Total cost of revenue, exclusive of depreciation and amortization



    61,162



    49,248



    172,452



    149,019

    Operating expenses: 













    Research and development 



    4,984



    5,101



    14,893



    13,750

    Sales and marketing



    6,218



    5,030



    18,786



    15,597

    General and administrative 



    16,870



    15,620



    54,360



    48,914

    Change in fair value of acquisition-related contingent consideration expense





    2,005





    2,605

    Depreciation and amortization



    12,099



    12,199



    35,343



    32,323

    Total operating expenses 



    40,171



    39,955



    123,382



    113,189

    Loss from operations



    (14,747)



    (18,697)



    (50,259)



    (42,041)

    Interest expense, net



    2,230



    4,722



    6,959



    14,000

    Loss before income taxes



    (16,977)



    (23,419)



    (57,218)



    (56,041)

    Income tax expense (benefit)



    134



    (1,830)



    466



    (5,705)

    Net loss


    $

    (17,111)


    $

    (21,589)


    $

    (57,684)


    $

    (50,336)

    Net loss per share, basic and diluted


    $

    (0.73)


    $

    (0.99)


    $

    (2.48)


    $

    (2.33)

    Weighted average common shares outstanding, basic and diluted



    23,407,391



    21,779,808



    23,230,138



    21,571,214

     

    TABULA RASA HEALTHCARE, INC.

    UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (In thousands)










    Nine Months Ended



    September 30



    2021


    2020

    Cash flows from operating activities:






    Net loss


    $

    (57,684)


    $

    (50,336)

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







    Depreciation and amortization



    35,343



    32,323

    Amortization of deferred financing costs and debt discount



    1,714



    9,925

    Deferred taxes



    337



    (5,705)

    Stock-based compensation



    28,962



    22,408

    Change in fair value of acquisition-related contingent consideration





    2,605

    Acquisition-related contingent consideration paid



    (67)



    (2,390)

    Other noncash items



    9



    (70)

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







    Accounts receivable, net



    789



    (3,220)

    Inventories



    (866)



    (494)

    Prepaid expenses and other current assets



    (6,084)



    7,209

    Client claims receivables



    (872)



    Other assets



    (2,604)



    (382)

    Accounts payable   



    1,587



    (1,432)

    Accrued expenses and other liabilities



    2,138



    (5,408)

    Client claims payables



    423



    Other long-term liabilities



    (108)



    315

    Net cash provided by operating activities



    3,017



    5,348








    Cash flows from investing activities:







    Purchases of property and equipment



    (1,611)



    (2,537)

    Software development costs



    (22,649)



    (13,734)

    Net cash used in investing activities



    (24,260)



    (16,271)








    Cash flows from financing activities:







    Proceeds from exercise of stock options



    3,683



    3,225

    Payments for employee taxes for shares withheld





    (2,993)

    Payments for debt financing costs



    (8)



    (38)

    Borrowings on line of credit



    17,500



    Payment of acquisition-related notes payable



    (13,000)



    Payments of acquisition-related contingent consideration



    (99)



    (3,504)

    Repayments of long-term debt and finance leases



    (4)



    (54)

    Net cash provided by (used in) financing activities



    8,072



    (3,364)








    Net decrease in cash and restricted cash



    (13,171)



    (14,287)

    Cash and restricted cash, beginning of period



    28,532



    46,581

    Cash and restricted cash, end of period


    $

    15,361


    $

    32,294

     

    TABULA RASA HEALTHCARE, INC.

    UNAUDITED SEGMENT RESULTS

    (In thousands)
















    Three Months Ended


    Nine Months Ended



    September 30, 2021


    September 30, 2020


    September 30, 2021


    September 30, 2020

    Revenue













    CareVention HealthCare:













    PACE product revenue


    $

    50,321


    $

    39,086


    $

    139,021


    $

    115,103

    PACE solutions



    14,707



    11,214



    42,973



    34,307

    Total CareVention HealthCare



    65,028



    50,300



    181,994



    149,410














    MedWise HealthCare:













    Product revenue



    315



    279



    475



    722

    Medication safety services



    9,467



    9,817



    31,247



    39,844

    Software subscription and services



    11,776



    10,110



    31,859



    30,191

    Total MedWise HealthCare



    21,558



    20,206



    63,581



    70,757














    Total Revenue


    $

    86,586


    $

    70,506


    $

    245,575


    $

    220,167














    Adjusted EBITDA













    CareVention HealthCare


    $

    14,014


    $

    12,735


    $

    40,983


    $

    36,560

    MedWise HealthCare



    2,618



    1,009



    7,532



    8,537

    Shared Services



    (10,915)



    (8,650)



    (33,236)



    (28,062)

    Total Adjusted EBITDA


    $

    5,717


    $

    5,094


    $

    15,279


    $

    17,035














    Adjusted EBITDA margin













    CareVention HealthCare



    21.6%



    25.3%



    22.5%



    24.5%

    MedWise HealthCare



    12.1%



    5.0%



    11.8%



    12.1%

    Total Adjusted EBITDA margin



    6.6%



    7.2%



    6.2%



    7.7%

     

    TABULA RASA HEALTHCARE, INC.

    UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP MEASURES

    (In thousands except share and per share amounts)
















    Three Months Ended September 30


    Nine Months Ended September 30



    2021


    2020


    2021


    2020

    Reconciliation of Net Loss to Adjusted EBITDA













    Net loss


    $

    (17,111)


    $

    (21,589)


    $

    (57,684)


    $

    (50,336)

    Add:













    Interest expense, net



    2,230



    4,722



    6,959



    14,000

    Income tax expense (benefit)



    134



    (1,830)



    466



    (5,705)

    Depreciation and amortization



    12,099



    12,199



    35,343



    32,323

    Change in fair value of acquisition-related contingent
    consideration expense





    2,005





    2,605

    Settlement







    500



    Severance expense



    354



    917



    516



    917

    Acquisition-related expense





    572



    217



    823

    Stock-based compensation expense



    8,011



    8,098



    28,962



    22,408

    Adjusted EBITDA


    $

    5,717


    $

    5,094


    $

    15,279


    $

    17,035














    Total revenue


    $

    86,586


    $

    70,506


    $

    245,575


    $

    220,167

    Adjusted EBITDA margin



    6.6%



    7.2%



    6.2%



    7.7%

     




























    Three Months Ended September 30


    Nine Months Ended September 30



    2021


    2020


    2021


    2020



    (In thousands except per share amounts)


    (In thousands except per share amounts)

    Reconciliation of diluted net loss per share
    to Adjusted Diluted EPS

























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


    $

    (17,111)


    $

    (0.73)


    $

    (21,589)


    $

    (0.99)


    $

    (57,684)


    $

    (2.48)


    $

    (50,336)


    $

    (2.33)

    Adjustments:

























    Change in fair value of acquisition-related contingent consideration expense








    2,005











    2,605




    Amortization of acquired intangibles



    7,060






    8,291






    21,468






    21,936




    Amortization of debt discount and issuance costs



    406






    3,280






    1,310






    9,647




    Settlement













    500









    Severance expense



    354






    917






    516






    917




    Acquisition-related expense








    572






    217






    823




    Stock-based compensation expense



    8,011






    8,098






    28,962






    22,408




    Impact to income taxes (1)



    439






    (1,762)






    1,588






    (6,306)




    Adjusted net (loss) income and Adjusted Diluted EPS


    $

    (841)


    $

    (0.04)


    $

    (188)


    $

    (0.01)


    $

    (3,123)


    $

    (0.13)


    $

    1,694


    $

    0.07

     

    (1)

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

     












    Three Months Ended


    Nine Months Ended



    September 30


    September 30



    2021


    2020


    2021


    2020

    Reconciliation of weighted average shares of common stock outstanding, diluted, to weighted average shares of common stock outstanding, diluted for Adjusted Diluted EPS









    Weighted average shares of common stock outstanding, basic and diluted for GAAP


    23,407,391


    21,779,808


    23,230,138


    21,571,214

    Adjustments:









    Weighted average dilutive effect of stock options





    1,281,367

    Weighted average dilutive effect of restricted stock





    491,245

    Weighted average dilutive effect of contingent shares





    74,102

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


    23,407,391


    21,779,808


    23,230,138


    23,417,928

     

    (1)

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




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

     

    TABULA RASA HEALTHCARE, INC.

    UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP GUIDANCE RANGES

    (In millions)











    Three Months Ended December 31, 2021


    Year Ended December 31, 2021



    LOW


    HIGH


    LOW


    HIGH

    Reconciliation from Net Loss Guidance to Adjusted
    EBITDA Guidance













    Net loss:


    $

    (19.8)


    $

    (18.8)


    $

    (77.5)


    $

    (76.5)

    Add:













    Interest expense



    2.2



    2.2



    9.2



    9.2

    Income tax expense



    0.1



    0.1



    0.6



    0.6

    Depreciation and amortization



    12.1



    12.1



    47.4



    47.4

    Settlement







    0.5



    0.5

    Severance expense



    0.4



    0.4



    0.9



    0.9

    Stock-based compensation expense



    9.0



    9.0



    38.0



    38.0

    Acquisition-related expense







    0.2



    0.2

    Adjusted EBITDA


    $

    4.0


    $

    5.0


    $

    19.3


    $

    20.3

     

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

    SOURCE Tabula Rasa HealthCare, Inc.

    Investors: Frank Sparacino, fsparacino@trhc.com, T: 312-451-2157; Media: Anthony Mirenda, amirenda@trhc.com, T: 908-380-2143