Sign In  |  Register  |  About Los Altos  |  Contact Us

Los Altos, CA
September 01, 2020 1:26pm
7-Day Forecast | Traffic
  • Search Hotels in Los Altos

  • CHECK-IN:
  • CHECK-OUT:
  • ROOMS:

CareMax, Inc. Announces First Quarter 2022 Financial Results

  • First Quarter 2022 Medicare Advantage Membership of 34,000, up 106% year-over-year1
  • First Quarter 2022 GAAP Total Revenue of $136.9 million, up 390% Compared to First Quarter 2021 Total Revenue of $27.9 Million, or up 55% on a Pro Forma Basis1
  • Reaffirms Full Year 2022 Guidance
  • Entered into a $300.0 million Credit Agreement

CareMax, Inc. (NASDAQ: CMAX; CMAXW), a leading technology-enabled provider of value-based care to seniors, announced today financial results for the first quarter ended March 31, 2022.

“We had a strong start to the year and continue to execute on our strategy of maintaining profitable growth in our core markets while opening de novo centers in new markets” said Carlos de Solo, Chief Executive Officer. “Our entry into the Memphis, Tennessee and New York City markets is the first step in our national expansion plans as we progress on our vision to improve healthcare and quality of life for underserved communities across the U.S.”

First Quarter 2022 Results1,2

  • Total revenue was $136.9 million, up 55% year-over-year.
  • Medical Expense Ratio was 72.6%, compared to 71.5% for the first quarter of 2021.3
  • Net loss was $16.8 million, or $(0.19) per diluted share.
  • Adjusted EBITDA was $5.9 million; excluding the estimated impacts from COVID, Adjusted EBITDA would have been $6.8 million.
  • Platform Contribution was $17.3 million; excluding the estimated impacts from COVID, Platform Contribution would have been $18.2 million.

Financial Outlook for Full Year 20221,2

CareMax, Inc. is reaffirming the following full year 2022 financial guidance:

  • Year-end Medicare Advantage membership of 38,000 to 40,000, up 13% to 19% year-over-year.
  • Total revenue of $540 million to $560 million, up 34% to 39% year-over-year, compared to $403 million for the prior year.
  • Adjusted EBITDA in the range of $30 million to $40 million, up 125% to 200% year-over-year, compared to $13.3 million for the prior year. For 2022, Adjusted EBITDA also excludes losses from de novo centers.
  • The Company continues to expect to open 15 de novo centers in 2022, inclusive of the three opened in the first quarter of 2022.

1Year-over-year comparisons to 2021 are pro forma for the business combinations of IMC Medical Group Holdings and Care Holdings as if they had occurred on January 1, 2021. A reconciliation of the pro forma financial information to GAAP financial statements is included in this earnings release.

2Adjusted EBITDA and Platform Contribution are non-GAAP financial metrics. A reconciliation of non-GAAP metrics to GAAP financial statements is included in this earnings release.

3 Medical Expense Ratio equals external provider costs divided by Medicare and Medicaid risk-based revenues.

New $300.0 Million Credit Agreement

On May 10, 2022, CareMax entered into a new $300.0 million Credit Agreement consisting of a $190.0 million initial term loan and a $110.0 million delayed draw term loan. The proceeds of the initial term loan will be used in part to repay in full CareMax’s existing $120.3 million term loan maturing June 8, 2026, with additional proceeds expected to be used to support CareMax’s de novo growth strategy and fund working capital needs. Additional information regarding the new Credit Agreement will be included in the Company’s Current Report on Form 8-K, to be filed with the U.S. Securities and Exchange Commission.

Conference Call Details

Management will host a conference call at 8:30 am ET today to discuss the results and business activities. A live audio webcast as well as related presentation materials will be available at ir.caremax.com. The conference call can also be accessed by dialing (888) 440-6519 for U.S. participants, or (646) 960-0384 for international participants, and referring conference ID 4345921. Following the live call, a replay will be available on the Company's website

About CareMax

CareMax is a technology-enabled care platform providing value-based care and chronic disease management to seniors. CareMax operates centers that offer a comprehensive suite of healthcare and social services, and a proprietary software and services platform that provides data, analytics, and rules-based decision tools/workflows for physicians across the United States. Learn more at www.caremax.com.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995, as amended. These forward-looking statements include statements regarding our future growth and strategy, the effects of the restatement of the Company’s past financial statements and the filing of the Company’s periodic reports. Words such as "anticipate," "believe," "budget," "contemplate," "continue," "could," "envision," "estimate," "expect," "guidance," "indicate," "intend," "may," "might," "plan," "possibly," "potential," "predict," "probably," "pro-forma," "project," "seek," "should," "target," or "will," or the negative or other variations thereof, and similar words or phrases or comparable terminology, are intended to identify forward-looking statements. These forward-looking statements reflect the Company’s expectations, plans or forecasts of future events and views as of the date of this press release. These forward-looking statements are not guarantees of future performance, conditions or results, and involve a number of known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside the Company’s control, that could cause actual results or outcomes to differ materially from those discussed in the forward-looking statements.

Important risks and uncertainties that could cause the Company's actual results and financial condition to differ materially from those indicated in forward-looking statements include, among others, the impact of COVID-19 or any variant thereof on the Company's business and results of operation; the availability of sites for de novo centers and the costs of opening such de novo centers; changes in market or industry conditions, regulatory environment, competitive conditions, and receptivity to the Company's services; the Company's ability to continue its growth, including in new markets; changes in laws and regulations applicable to the Company's business, in particular with respect to Medicare Advantage and Medicaid; the Company's ability to maintain its relationships with health plans and other key payers; any delay, modification or cancellation of government contracts; the Company's future capital requirements and sources and uses of cash, including funds to satisfy its liquidity needs and the Company’s ability to comply with the covenants under its credit agreement; the Company or any other party’s ability to fulfill contractual obligations; the impact of board leadership changes; the Company's ability to recruit and retain qualified team members and independent physicians; and risks related to future acquisitions. For a detailed discussion of the risk factors that could affect the Company's actual results, please refer to the risk factors identified in the Company's reports filed with the SEC. All information provided in this press release is as of the date hereof, and the Company undertakes no duty to update or revise this information unless required by law, and forward-looking statements should not be relied upon as representing the Company’s assessments as of any date subsequent to the date of this press release.

Use of Non-GAAP Financial Information

Certain financial information and data contained in this press release is unaudited and does not conform to Regulation S-X. Accordingly, such information and data may not be included in, may be adjusted in, or may be presented differently in, any periodic filing, information or proxy statement, or prospectus or registration statement to be filed by the Company with the SEC. Some of the financial information and data contained in this press release, such as Adjusted EBITDA and margin thereof and Platform Contribution and margin thereof and have not been prepared in accordance with United States generally accepted accounting principles (“GAAP”). These non-GAAP measures of financial results are not GAAP measures of our financial results or liquidity and should not be considered as an alternative to net income (loss) as a measure of financial results, cash flows from operating activities as a measure of liquidity, or any other performance measure derived in accordance with GAAP. The Company believes these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company’s management uses these non-GAAP measures for trend analyses and for budgeting and planning purposes.

The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating projected operating results and trends in and in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. Management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. For this reason, these non-GAAP measures may not be comparable to other Companies’ similarly labeled non-GAAP financial measures. In order to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. You should review the Company’s audited financial statements, which have been filed by the Company with the SEC.

A reconciliation for Adjusted EBITDA and Platform Contribution to the most directly comparable GAAP financial measures is included below. A reconciliation of projected 2022 Adjusted EBITDA to the most directly comparable GAAP financial measure is not included in this press release because, without unreasonable efforts, the Company is unable to predict with reasonable certainty the amount or timing of non-GAAP adjustments that are used to calculate this. In addition, the Company believes such a reconciliation would imply a degree of precision and certainty that could be confusing to investors. The variability of the specified items may have a significant and unpredictable impact on the Company’s future GAAP results.

Use of Pro Forma Financial Information and Pro Forma Non-GAAP Financial Information

Certain of the information presented in the Non-GAAP Financial Summary and in the reconciliations to non-GAAP financial measures includes pro forma information derived from the unaudited pro forma statements of operations which are provided for informational purposes only and are not necessarily indicative of the operating results or financial position that would have occurred if the acquisitions of IMC and Care Holdings had occurred in the stated historical periods, nor are they indicative of the future results or financial position of the combined company. The unaudited pro forma statements of operations do not give effect to the potential impact, of any anticipated synergies, operating efficiencies or cost savings that may result from the acquisitions of IMC and Care Holdings, any integration costs or tax deductibility of transaction costs.

Additionally, Adjusted EBITDA presented on a pro forma basis gives effect to the acquisitions of IMC and Care Holdings as if they had occurred in historical periods. Such non-GAAP financial measures do not necessarily reflect what the Company’s Adjusted EBITDA would have been had the acquisitions occurred on the dates indicated.

CAREMAX, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

(Unaudited)

 

 

 

March 31, 2022

 

 

December 31, 2021

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

Cash

 

$

32,740

 

 

$

47,917

 

Accounts receivable, net

 

 

53,581

 

 

 

41,998

 

Inventory

 

 

702

 

 

 

550

 

Prepaid expenses

 

 

20,045

 

 

 

17,040

 

Risk settlements due from providers

 

 

655

 

 

 

539

 

Total Current Assets

 

 

107,723

 

 

 

108,044

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

16,895

 

 

 

15,993

 

Goodwill

 

 

464,264

 

 

 

464,566

 

Intangible assets, net

 

 

55,604

 

 

 

59,811

 

Deferred debt issuance costs

 

 

1,860

 

 

 

1,972

 

Other assets

 

 

2,738

 

 

 

2,706

 

Total Assets

 

$

649,085

 

 

$

653,092

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

Accounts payable

 

$

5,165

 

 

$

3,110

 

Accrued expenses

 

 

12,365

 

 

 

8,690

 

Risk settlements due to providers

 

 

228

 

 

 

196

 

Current portion of long-term debt

 

 

6,272

 

 

 

6,275

 

Other current liabilities

 

 

4,107

 

 

 

3,687

 

Total Current Liabilities

 

 

28,137

 

 

 

21,959

 

 

 

 

 

 

 

 

Derivative warrant liabilities

 

 

11,911

 

 

 

8,375

 

Long-term debt, less current portion

 

 

109,660

 

 

 

110,960

 

Other liabilities

 

 

7,186

 

 

 

6,428

 

Total Liabilities

 

 

156,895

 

 

 

147,722

 

COMMITMENTS AND CONTINGENCIES

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Preferred stock (1,000,000 authorized and zero outstanding as of March 31, 2022 and December 31, 2021)

 

 

-

 

 

 

-

 

Class A common stock ($0.0001 par value; 250,000,000 shares authorized; 87,367,972 shares issued and outstanding at March 31, 2022 and December 31, 2021)

 

 

9

 

 

 

9

 

Additional paid-in-capital

 

 

508,945

 

 

 

505,327

 

Retained (deficit) earnings

 

 

(16,763

)

 

 

33

 

Total Stockholders' Equity

 

 

492,190

 

 

 

505,370

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

649,085

 

 

$

653,092

 

CAREMAX, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share data)

(Unaudited)

 

 

 

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

Revenue

 

 

 

 

 

 

Medicare risk-based revenue

 

$

107,747

 

 

$

27,816

 

Medicaid risk-based revenue

 

 

20,165

 

 

 

-

 

Other revenue

 

 

9,008

 

 

 

102

 

Total revenue

 

 

136,920

 

 

 

27,918

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

External provider costs

 

 

92,856

 

 

 

18,159

 

Cost of care

 

 

27,349

 

 

 

5,353

 

Sales and marketing

 

 

3,301

 

 

 

291

 

Corporate, general and administrative

 

 

18,978

 

 

 

1,795

 

Depreciation and amortization

 

 

5,062

 

 

 

514

 

Acquisition related costs

 

 

266

 

 

 

-

 

Total operating expenses

 

 

147,811

 

 

 

26,112

 

Operating (loss) income

 

 

(10,890

)

 

 

1,806

 

Interest expense

 

 

(1,728

)

 

 

(504

)

Loss on remeasurement of warrant liabilities

 

 

(3,536

)

 

 

-

 

Other income (expense), net

 

 

(462

)

 

 

-

 

(Loss) income before income tax

 

 

(16,616

)

 

 

1,302

 

Income tax provision

 

 

(181

)

 

 

-

 

Net (loss) income

 

$

(16,797

)

 

$

1,302

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

87,367,972

 

 

 

10,796,069

 

Weighted average diluted shares outstanding

 

 

87,367,972

 

 

 

10,796,069

 

Net (loss) income per share

 

 

 

 

 

 

Basic

 

$

(0.19

)

 

$

0.12

 

Diluted

 

$

(0.19

)

 

$

0.12

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

 

 

Three Months Ended

March 31,

 

 

Three Months Ended

March 31,

 

 

 

2022

 

 

2021

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net (loss)/Income

 

$

(16,797

)

 

$

1,302

 

Adjustments to reconcile net (loss)/income to net cash

 

 

 

 

 

 

Depreciation and amortization expense

 

 

5,062

 

 

 

514

 

Amortization of debt issuance costs

 

 

378

 

 

 

35

 

Stock compensation expense

 

 

1,087

 

 

 

-

 

Loss on remeasurement of warrant liabilities

 

 

3,536

 

 

 

-

 

Other non-cash, net

 

 

202

 

 

 

-

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(10,992

)

 

 

639

 

Inventory

 

 

(152

)

 

 

(1

)

Prepaid expenses

 

 

(475

)

 

 

15

 

Risk settlements due from/due to providers

 

 

(84

)

 

 

(281

)

Due to/from related parties

 

 

-

 

 

 

(392

)

Other assets

 

 

(52

)

 

 

(205

)

Accounts payable

 

 

1,470

 

 

 

1,160

 

Accrued expenses

 

 

3,675

 

 

 

(134

)

Other liabilities

 

 

1,002

 

 

 

720

 

Net Cash (Used In)/Provided by Operating Activities

 

 

(12,139

)

 

 

3,372

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

Purchase of property and equipment

 

 

(1,467

)

 

 

(1,690

)

Net Cash Used in Investing Activities

 

 

(1,467

)

 

 

(1,690

)

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

Principal payments on long-term debt

 

 

(1,570

)

 

 

(181

)

Net Cash Used In Financing Activities

 

 

(1,570

)

 

 

(181

)

 

 

 

 

 

 

 

NET (DECREASE)/INCREASE IN CASH

 

 

(15,176

)

 

 

1,501

 

Cash - Beginning of Period

 

 

47,917

 

 

 

4,934

 

CASH - END OF PERIOD

 

$

32,740

 

 

$

6,435

 

Non-GAAP Financial Summary*

$ in thousands

Mar 31,

2020

 

Jun 30,

2020

 

Sep 30,

2020

 

Dec 31,

2020

 

Mar 31,

2021

 

Jun 30,

2021

 

Sep 30,

2021

 

Dec 31,

2021

 

Mar 31,

2022

 

Medicare risk revenue

$

63,373

 

$

62,040

 

$

63,188

 

$

65,210

 

$

65,394

 

$

66,618

 

$

76,428

 

$

91,277

 

$

107,747

 

Medicaid risk revenue

 

10,827

 

 

14,828

 

 

20,565

 

 

19,062

 

 

18,897

 

 

20,454

 

 

20,884

 

 

20,160

 

 

20,165

 

Other revenue

 

4,608

 

 

4,126

 

 

3,351

 

 

3,801

 

 

4,127

 

 

4,839

 

 

7,308

 

 

6,869

 

 

9,008

 

Total revenue

 

78,808

 

 

80,994

 

 

87,104

 

 

88,073

 

 

88,418

 

 

91,911

 

 

104,620

 

 

118,306

 

 

136,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External provider costs

 

53,472

 

 

52,780

 

 

60,158

 

 

57,775

 

 

60,278

 

 

70,466

 

 

73,329

 

 

79,724

 

 

92,856

 

Cost of care

 

11,246

 

 

10,093

 

 

11,417

 

 

12,446

 

 

13,427

 

 

13,246

 

 

20,315

 

 

22,538

 

 

26,791

 

Platform contribution

 

14,090

 

 

18,121

 

 

15,529

 

 

17,852

 

 

14,712

 

 

8,199

 

 

10,976

 

 

16,044

 

 

17,274

 

Platform contribution margin (%)

 

17.9

%

 

22.4

%

 

17.8

%

 

20.3

%

 

16.6

%

 

8.9

%

 

10.5

%

 

13.6

%

 

12.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

$

1,057

 

$

1,245

 

$

1,290

 

$

1,431

 

$

391

 

$

1,688

 

$

1,274

 

$

2,615

 

$

3,301

 

Corporate, general and administrative

 

7,858

 

 

5,667

 

 

6,069

 

 

6,519

 

 

7,197

 

 

6,347

 

 

8,668

 

 

9,662

 

 

9,230

 

Adjusted operating expenses

 

8,915

 

 

6,912

 

 

7,359

 

 

7,951

 

 

7,588

 

 

8,036

 

 

9,942

 

 

12,276

 

 

12,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

De novo losses

 

3

 

 

24

 

 

68

 

 

484

 

 

184

 

 

364

 

 

195

 

 

489

 

 

1,119

 

Adjusted EBITDA

$

5,178

 

$

11,233

 

$

8,237

 

$

10,385

 

$

7,308

 

$

527

 

$

1,229

 

$

4,257

 

$

5,862

 

* Figures give effect to the Business Combinations of IMC and Care Holdings as if they had occurred in historical periods. Figures may not sum due to rounding.

Non-GAAP Operating Metrics*

Mar 31,

2020

 

Jun 30,

2020

 

Sep 30,

2020

 

Dec 31,

2020

 

Mar 31,

2021

 

Jun 30,

2021

 

Sep 30,

2021

 

Dec 31,

2021

 

Mar 31,

2022

 

Centers

 

21

 

 

21

 

 

22

 

 

24

 

 

24

 

 

34

 

 

40

 

 

45

 

 

48

 

Markets**

 

1

 

 

1

 

 

1

 

 

1

 

 

1

 

 

2

 

 

3

 

 

4

 

 

6

 

Patients (MCREM)***

 

24,800

 

 

27,500

 

 

29,000

 

 

28,400

 

 

29,200

 

 

35,300

 

 

40,400

 

 

50,100

 

 

50,600

 

At-Risk

 

84.8

%

 

86.7

%

 

85.6

%

 

87.7

%

 

87.0

%

 

84.1

%

 

87.2

%

 

79.3

%

 

79.8

%

Platform Contribution ($, Millions)****

$

14.1

 

$

18.1

 

$

15.5

 

$

17.9

 

$

14.7

 

$

8.2

 

$

11.0

 

$

16.0

 

$

17.3

 

* Figures give effect to the Business Combinations of IMC and Care Holdings as if they had occurred in historical periods. Figures may not sum due to rounding.

** CareMax currently defines markets as metropolitan statistical areas (MSA); markets were previously defined as states.

*** MCREM defined as Medicare Equivalent Members, which assumes the level of support received by a Medicare patient is equivalent to that received by three Medicaid or Commercial patients.

**** Platform contribution defined as revenue less external provider costs and cost of care.

Reconciliation to Adjusted EBITDA*

$ in thousands

 

Mar 31,

2020

 

 

Jun 30,

2020

 

 

Sep 30,

2020

 

 

Dec 31,

2020

 

 

Mar 31,

2021

 

 

Jun 30,

2021

 

 

Sep 30,

2021

 

 

Dec 31,

2021

 

Mar 31,

2022

 

Net Income (Loss)

 

$

3,170

 

 

$

3,466

 

 

$

(281

)

 

$

1,218

 

 

$

1,302

 

 

$

10,057

 

 

$

(14,479

)

 

$

(3,553

)

$

(16,797

)

GAAP Pro Forma Adjustments

 

 

(3,513

)

 

 

160

 

 

 

(189

)

 

 

1,912

 

 

 

(2,730

)

 

 

(6,186

)

 

 

-

 

 

 

-

 

 

-

 

Pro Forma Net (Loss) Income

 

$

(343

)

 

$

3,626

 

 

$

(470

)

 

$

3,130

 

 

$

(1,429

)

 

$

3,871

 

 

$

(14,479

)

 

$

(3,553

)

$

(16,797

)

Interest expense

 

 

1,658

 

 

 

1,689

 

 

 

1,656

 

 

 

1,628

 

 

 

1,400

 

 

 

1,667

 

 

 

1,291

 

 

 

1,905

 

 

1,728

 

Depreciation and amortization

 

 

3,514

 

 

 

3,244

 

 

 

3,368

 

 

 

3,418

 

 

 

2,979

 

 

 

3,339

 

 

 

5,176

 

 

 

6,089

 

 

5,062

 

Income tax provision

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

159

 

 

181

 

Loss/(Gain) on remeasurement of warrant liabilities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,795

)

 

 

(10,227

)

 

 

(8,735

)

 

3,536

 

Loss/(Gain) on remeasurement of earnout liabilities

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(17,420

)

 

 

11,625

 

 

 

-

 

 

-

 

Loss on disposal of fixed assets, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

50

 

 

-

 

Loss/(Gain) on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

451

 

 

 

-

 

 

 

806

 

 

 

(279

)

 

 

7

 

 

-

 

Other expense/(income)

 

 

(2

)

 

 

(12

)

 

 

100

 

 

 

(997

)

 

 

212

 

 

 

(2,367

)

 

 

840

 

 

 

493

 

 

462

 

EBITDA

 

 

4,827

 

 

 

8,547

 

 

 

4,653

 

 

 

7,630

 

 

 

3,162

 

 

 

(11,900

)

 

 

(6,053

)

 

 

(3,585

)

 

(5,829

)

Other adjustments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-recurring expenses

 

 

(309

)

 

 

1,985

 

 

 

2,763

 

 

 

1,390

 

 

 

2,795

 

 

 

8,257

 

 

 

4,249

 

 

 

4,653

 

 

6,055

 

Acquisition costs

 

 

656

 

 

 

678

 

 

 

789

 

 

 

893

 

 

 

1,168

 

 

 

3,806

 

 

 

1,871

 

 

 

2,325

 

 

3,429

 

Stock based compensation

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

966

 

 

 

375

 

 

1,087

 

De novo losses

 

 

3

 

 

 

24

 

 

 

68

 

 

 

484

 

 

 

184

 

 

 

364

 

 

 

195

 

 

 

489

 

 

1,119

 

Discontinued operations

 

 

-

 

 

 

(0

)

 

 

(35

)

 

 

(12

)

 

 

(1

)

 

 

(0

)

 

 

-

 

 

 

-

 

 

-

 

Adjusted EBITDA

 

$

5,178

 

 

$

11,233

 

 

$

8,237

 

 

$

10,385

 

 

$

7,308

 

 

$

527

 

 

$

1,229

 

 

$

4,257

 

$

5,862

 

* Figures give effect to Business Combinations of IMC and Care Holdings as if they had occurred in historical periods. Figures may not sum due to rounding.

Reconciliation to Platform Contribution

(in thousands)

GAAP

Q1 2022

 

Adjustments

 

Non-GAAP Q1 2022

 

Revenue

$

136,920

 

$

-

 

$

136,920

 

less: External provider costs

 

92,856

 

 

-

 

 

92,856

 

less: Cost of care

 

27,349

 

 

(558

)

 

26,791

 

Platform Contribution

 

 

 

 

$

17,274

 

Estimated impact of COVID

 

 

 

953

 

 

953

 

Platform Contribution, excluding impact of COVID

 

 

 

 

$

18,227

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
 
 
Copyright © 2010-2020 LosAltos.com & California Media Partners, LLC. All rights reserved.