|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
7373
(Primary Standard Industrial
Classification Code Number) |
| |
84-2886542
(I.R.S. Employer
Identification No.) |
|
|
William B. Brentani
Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 |
| |
Xiaohui (Hui) Lin
Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, New York 10017 Tel: (212) 455-2000 Fax: (212) 455-2502 |
| |
Jason M. Licht
Christopher J. Clark Latham & Watkins LLP 555 Eleventh Street, NW—Suite 1000 Washington, D.C. 20004 Tel: (202) 637-2200 Fax: (202) 637-2201 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | iii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 52 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 79 | | | |
| | | | 101 | | | |
| | | | 108 | | | |
| | | | 124 | | | |
| | | | 127 | | | |
| | | | 129 | | | |
| | | | 138 | | | |
| | | | 140 | | | |
| | | | 143 | | | |
| | | | 152 | | | |
| | | | 152 | | | |
| | | | 152 | | | |
| | | | F-1 | | |
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | $ | 584,315 | | | | | $ | 522,773 | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services (exclusive of depreciation and amortization expenses)
|
| | | | 182,578 | | | | | | 161,163 | | | | | | 214,891 | | | | | | 151,766 | | |
Sales and marketing
|
| | | | 93,490 | | | | | | 81,605 | | | | | | 111,470 | | | | | | 96,545 | | |
General and administrative
|
| | | | 46,524 | | | | | | 57,966 | | | | | | 73,089 | | | | | | 65,545 | | |
Research and development
|
| | | | 25,548 | | | | | | 24,532 | | | | | | 32,807 | | | | | | 28,336 | | |
Depreciation and amortization
|
| | | | 131,780 | | | | | | 136,583 | | | | | | 183,167 | | | | | | 176,058 | | |
Total operating expenses
|
| | | | 479,920 | | | | | | 461,849 | | | | | | 615,424 | | | | | | 518,250 | | |
Income from operations
|
| | | | 104,395 | | | | | | 60,924 | | | | | | 89,450 | | | | | | 60,315 | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (147,047) | | | | | | (106,305) | | | | | | (148,967) | | | | | | (123,514) | | |
Related party interest expense
|
| | | | (6,010) | | | | | | (4,228) | | | | | | (6,358) | | | | | | (3,497) | | |
Loss before income taxes
|
| | | | (48,662) | | | | | | (49,609) | | | | | | (65,875) | | | | | | (66,696) | | |
Income tax expense (benefit)
|
| | | | (11,743) | | | | | | (13,688) | | | | | | (21,846) | | | | | | (19,580) | | |
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | | | | $ | (44,029) | | | | | $ | (47,116) | | |
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings (loss) per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | (0.22) | | | | | $ | (0.23) | | |
Diluted
|
| | | $ | (0.18) | | | | | $ | (0.18) | | | | | $ | (0.22) | | | | | $ | (0.23) | | |
Weighted average shares of common stock
outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 201,114,363 | | | | | | 201,139,026 | | | | | | 201,131,854 | | | | | | 200,692,186 | | |
Diluted
|
| | | | 201,114,363 | | | | | | 201,139,026 | | | | | | 201,131,854 | | | | | | 200,692,186 | | |
Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 40,004 | | | | | $ | 80,474 | | | | | $ | 102,634 | | | | | $ | 106,406 | | |
Investing activities
|
| | | | (45,753) | | | | | | (14,528) | | | | | | (17,433) | | | | | | (444,334) | | |
Financing activities
|
| | | | (14,032) | | | | | | (62,659) | | | | | | (67,065) | | | | | | 331,500 | | |
Other Financial and Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA(1)(2)
|
| | | $ | 247,470 | | | | | $ | 217,225 | | | | | $ | 295,508 | | | | | $ | 254,487 | | |
Net loss margin
|
| |
(6.3)%
|
| |
(6.9)%
|
| |
(6.2)%
|
| |
(8.1)%
|
| ||||||||||||
Adjusted EBITDA margin(1)(2)
|
| |
42.4%
|
| |
41.6%
|
| |
41.9%
|
| |
44.0%
|
| ||||||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 44,450 | | | | | | | | | | | $ | 64,558 | | | | | $ | 47,248 | | |
Total assets
|
| | | | 4,608,679 | | | | | | | | | | | | 4,694,392 | | | | | | 4,776,693 | | |
Total liabilities
|
| | | | 2,526,616 | | | | | | | | | | | | 2,580,325 | | | | | | 2,655,528 | | |
Total stockholders’ equity
|
| | | | 2,082,063 | | | | | | | | | | | | 2,114,067 | | | | | | 2,121,165 | | |
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | |
(unaudited)
|
| |
(audited)
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | | | | $ | (44,029) | | | | | $ | (47,116) | | |
Interest expense, net
|
| | | | 153,057 | | | | | | 110,533 | | | | | | 155,325 | | | | | | 127,011 | | |
Income tax benefit
|
| | | | (11,743) | | | | | | (13,688) | | | | | | (21,846) | | | | | | (19,580) | | |
Depreciation and amortization
|
| | | | 131,780 | | | | | | 136,583 | | | | | | 183,167 | | | | | | 176,058 | | |
Stock-based compensation expense
|
| | | | 6,505 | | | | | | 5,646 | | | | | | 8,003 | | | | | | 6,827 | | |
Acquisition and integration costs
|
| | | | 3,236 | | | | | | 1,491 | | | | | | 2,208 | | | | | | 10,210 | | |
Asset and lease impairments(a)
|
| | | | — | | | | | | 10,856 | | | | | | 10,856 | | | | | | — | | |
Costs of extinguishing debt
|
| | | | — | | | | | | 1,549 | | | | | | 1,549 | | | | | | 1,042 | | |
IPO related costs
|
| | | | 1,554 | | | | | | 176 | | | | | | 275 | | | | | | 35 | | |
Adjusted EBITDA
|
| | | $ | 247,470 | | | | | $ | 217,225 | | | | | $ | 295,508 | | | | | $ | 254,487 | | |
Revenue
|
| | | $ | 584,315 | | | | | $ | 522,773 | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
Net loss margin
|
| |
(6.3)%
|
| |
(6.9)%
|
| |
(6.2)%
|
| |
(8.1)%
|
| ||||||||||||
Adjusted EBITDA margin
|
| |
42.4%
|
| |
41.6%
|
| |
41.9%
|
| |
44.0%
|
|
| | |
As of September 30, 2023
|
| |||||||||
($ in thousands, except share and par value)
|
| |
Actual
|
| |
As adjusted(1)
|
| ||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Cash and cash equivalents
|
| | | $ | 44,450 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | |
Revolving Credit Facility(2)
|
| | | | — | | | | | | | | |
First Lien Credit Facility(2)
|
| | | | 1,735,311 | | | | | | | | |
Second Lien Credit Facility(2)
|
| | | | 468,000 | | | | | | | | |
Receivables Facility(2)
|
| | | | 50,000 | | | | | | | | |
Total debt
|
| | | | 2,253,311 | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common Stock, $0.01 par value per share, 222,000,000 shares authorized, actual; 201,113,805 shares issued and outstanding, actual; shares authorized, as adjusted; shares issued and outstanding, as
adjusted |
| | | | 2,011 | | | | | | | | |
Additional paid-in capital
|
| | | | 2,230,925 | | | | | | | | |
Accumulated deficit
|
| | | | (179,934) | | | | | | | | |
Accumulated other comprehensive income (loss)
|
| | | | 29,061 | | | | | | | | |
Total stockholders’ equity
|
| | | $ | 2,082,063 | | | | | $ | | | |
Total capitalization
|
| | | $ | 4,335,374 | | | | | $ | | | |
|
|
Assumed initial public offering price per share of our common stock
|
| | | $ | | | |
|
Net tangible book value (deficit) per share of our common stock as of September 30, 2023
|
| | | $ | (11.44) | | |
|
Increase in tangible book value per share attributable to new investors purchasing shares of our common stock in this offering
|
| | | | | | |
|
As adjusted net tangible book value per share of our common stock after giving effect to this offering
|
| | | | | | |
|
Dilution per share of our common stock to new investors in this offering
|
| | | $ | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
per share |
| |||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||
| | |
(in thousands, except per share amounts and percentages)
|
| |||||||||||||||||||||
Existing stockholders
|
| | | | 201,109 | | | |
%
|
| | | $ | 2,176 | | | |
%
|
| | | $ | 10.82 | | |
New investors
|
| | | | | | | |
%
|
| | | | | | | |
%
|
| | | $ | | | |
Total
|
| | | | | | | |
100.0%
|
| | | $ | | | | |
100.0%
|
| | | | | | |
| | |
Nine months ended September 30,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Revenue
|
| | | $ | 584,315 | | | |
100.0%
|
| | | $ | 522,773 | | | |
100.0%
|
| | | $ | 61,542 | | | |
11.8%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization)
|
| | | | 182,578 | | | |
31.2%
|
| | | | 161,163 | | | |
30.8%
|
| | | | 21,415 | | | |
13.3%
|
|
Sales and marketing
|
| | | | 93,490 | | | |
16.0%
|
| | | | 81,605 | | | |
15.6%
|
| | | | 11,885 | | | |
14.6%
|
|
General and administrative
|
| | | | 46,524 | | | |
8.0%
|
| | | | 57,966 | | | |
11.1%
|
| | | | (11,442) | | | |
(19.7)%
|
|
Research and development
|
| | | | 25,548 | | | |
4.4%
|
| | | | 24,532 | | | |
4.7%
|
| | | | 1,016 | | | |
4.1%
|
|
Depreciation and amortization
|
| | | | 131,780 | | | |
22.6%
|
| | | | 136,583 | | | |
26.1%
|
| | | | (4,803) | | | |
(3.5)%
|
|
Total operating expenses
|
| | | | 479,920 | | | |
82.1%
|
| | | | 461,849 | | | |
88.3%
|
| | | | 18,071 | | | |
3.9%
|
|
Income from operations
|
| | | | 104,395 | | | |
17.9%
|
| | | | 60,924 | | | |
11.7%
|
| | | | 43,471 | | | |
71.4%
|
|
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (147,047) | | | |
(25.2)%
|
| | | | (106,305) | | | |
(20.3)%
|
| | | | (40,742) | | | |
38.3%
|
|
Related party interest expense
|
| | | | (6,010) | | | |
(1.0)%
|
| | | | (4,228) | | | |
(0.8)%
|
| | | | (1,782) | | | |
42.1%
|
|
Loss before income taxes
|
| | | | (48,662) | | | |
(8.3)%
|
| | | | (49,609) | | | |
(9.5)%
|
| | | | 947 | | | |
(1.9)%
|
|
Income tax (benefit)
|
| | | | (11,743) | | | |
(2.0)%
|
| | | | (13,688) | | | |
(2.6)%
|
| | | | 1,945 | | | |
(14.2)%
|
|
Net loss
|
| | | $ | (36,919) | | | |
(6.3)%
|
| | | $ | (35,921) | | | |
(6.9)%
|
| | | $ | (998) | | | |
2.8%
|
|
| | |
Nine months ended September 30,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Subscription revenue
|
| | | $ | 297,596 | | | |
50.9%
|
| | | $ | 272,603 | | | |
52.1%
|
| | | $ | 24,993 | | | |
9.2%
|
|
Volume-based revenue
|
| | | | 284,178 | | | |
48.6%
|
| | | | 248,158 | | | |
47.5%
|
| | | | 36,020 | | | |
14.5%
|
|
Services and other revenue
|
| | | | 2,541 | | | |
0.4%
|
| | | | 2,012 | | | |
0.4%
|
| | | | 529 | | | |
26.3%
|
|
Total revenue
|
| | | $ | 584,315 | | | |
100.0%
|
| | | $ | 522,773 | | | |
100.0%
|
| | | $ | 61,542 | | | |
11.8%
|
|
| | |
Year ended December 31,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Revenue
|
| | | $ | 704,874 | | | |
100.0%
|
| | | $ | 578,565 | | | |
100.0%
|
| | | $ | 126,309 | | | |
21.8%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and
amortization) |
| | | | 214,891 | | | |
30.5%
|
| | | | 151,766 | | | |
26.2%
|
| | | | 63,125 | | | |
41.6%
|
|
Sales and marketing
|
| | | | 111,470 | | | |
15.8%
|
| | | | 96,545 | | | |
16.7%
|
| | | | 14,925 | | | |
15.5%
|
|
General and administrative
|
| | | | 73,089 | | | |
10.4%
|
| | | | 65,545 | | | |
11.3%
|
| | | | 7,544 | | | |
11.5%
|
|
Research and development
|
| | | | 32,807 | | | |
4.7%
|
| | | | 28,336 | | | |
4.9%
|
| | | | 4,471 | | | |
15.8%
|
|
Depreciation and amortization
|
| | | | 183,167 | | | |
26.0%
|
| | | | 176,058 | | | |
30.4%
|
| | | | 7,109 | | | |
4.0%
|
|
Total operating expenses
|
| | | | 615,424 | | | |
87.3%
|
| | | | 518,250 | | | |
89.6%
|
| | | | 97,174 | | | |
18.8%
|
|
Income from operations
|
| | | | 89,450 | | | |
12.7%
|
| | | | 60,315 | | | |
10.4%
|
| | | | 29,135 | | | |
48.3%
|
|
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (148,967) | | | |
(21.1)%
|
| | | | (123,514) | | | |
(21.3)%
|
| | | | (25,453) | | | |
20.6%
|
|
Related party interest expense
|
| | | | (6,358) | | | |
(0.9)%
|
| | | | (3,497) | | | |
(0.6)%
|
| | | | (2,861) | | | |
81.8%
|
|
Loss before income taxes
|
| | | | (65,875) | | | |
(9.3)%
|
| | | | (66,696) | | | |
(11.5)%
|
| | | | 821 | | | |
(1.2)%
|
|
Income tax (benefit)
|
| | | | (21,846) | | | |
(3.1)%
|
| | | | (19,580) | | | |
(3.4)%
|
| | | | (2,266) | | | |
11.6%
|
|
Net loss
|
| | | $ | (44,029) | | | |
(6.2)%
|
| | | $ | (47,116) | | | |
(8.1)%
|
| | | $ | 3,087 | | | |
(6.6)%
|
|
| | |
Year ended December 31,
|
| | | | | | | | | | |||||||||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| |
Change
|
| ||||||||||||||||||
| | |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |
($)
|
| |
(%)
|
| |||||||||
Subscription revenue
|
| | | $ | 366,717 | | | |
52.0%
|
| | | $ | 334,475 | | | |
57.8%
|
| | | $ | 32,242 | | | |
9.6%
|
|
Volume-based revenue
|
| | | | 335,452 | | | |
47.6%
|
| | | | 241,886 | | | |
41.8%
|
| | | | 93,566 | | | |
38.7%
|
|
Services and other revenue
|
| | | | 2,705 | | | |
0.4%
|
| | | | 2,204 | | | |
0.4%
|
| | | | 501 | | | |
22.7%
|
|
Total revenue
|
| | | $ | 704,874 | | | |
100.0%
|
| | | $ | 578,565 | | | |
100.0%
|
| | | $ | 126,309 | | | |
21.8%
|
|
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands)
|
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| ||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 135,840 | | | | | $ | 147,403 | | | | | $ | 163,162 | | | | | $ | 171,420 | | | | | $ | 173,379 | | | | | $ | 177,973 | | | | | $ | 182,102 | | | | | $ | 191,083 | | | | | $ | 195,969 | | | | | $ | 197,263 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue (exclusive
of depreciation and amortization) |
| | | | 32,804 | | | | | | 38,310 | | | | | | 49,357 | | | | | | 52,184 | | | | | | 53,689 | | | | | | 55,288 | | | | | | 53,728 | | | | | | 59,155 | | | | | | 60,500 | | | | | | 62,922 | | |
Sales and marketing
|
| | | | 23,145 | | | | | | 24,701 | | | | | | 28,170 | | | | | | 26,067 | | | | | | 26,896 | | | | | | 28,643 | | | | | | 29,865 | | | | | | 29,964 | | | | | | 31,413 | | | | | | 32,114 | | |
General and
administrative |
| | | | 14,353 | | | | | | 17,439 | | | | | | 17,691 | | | | | | 24,568 | | | | | | 17,860 | | | | | | 15,537 | | | | | | 15,123 | | | | | | 14,681 | | | | | | 14,478 | | | | | | 17,365 | | |
Research and development
|
| | | | 5,686 | | | | | | 6,885 | | | | | | 10,028 | | | | | | 7,836 | | | | | | 8,064 | | | | | | 8,632 | | | | | | 8,275 | | | | | | 8,326 | | | | | | 8,249 | | | | | | 8,972 | | |
Depreciation and
amortization |
| | | | 42,607 | | | | | | 44,629 | | | | | | 46,186 | | | | | | 45,361 | | | | | | 45,762 | | | | | | 45,460 | | | | | | 46,584 | | | | | | 43,966 | | | | | | 44,140 | | | | | | 43,675 | | |
Total operating expenses
|
| | | | 118,595 | | | | | | 131,964 | | | | | | 151,432 | | | | | | 156,016 | | | | | | 152,271 | | | | | | 153,560 | | | | | | 153,575 | | | | | | 156,092 | | | | | | 158,780 | | | | | | 165,048 | | |
Income from operations
|
| | | | 17,245 | | | | | | 15,439 | | | | | | 11,730 | | | | | | 15,404 | | | | | | 21,108 | | | | | | 24,413 | | | | | | 28,527 | | | | | | 34,991 | | | | | | 37,189 | | | | | | 32,215 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (28,696) | | | | | | (30,645) | | | | | | (34,886) | | | | | | (33,635) | | | | | | (34,430) | | | | | | (38,241) | | | | | | (42,662) | | | | | | (47,147) | | | | | | (49,145) | | | | | | (50,755) | | |
Related party interest
expense |
| | | | (924) | | | | | | (1,005) | | | | | | (444) | | | | | | (1,153) | | | | | | (1,315) | | | | | | (1,760) | | | | | | (2,130) | | | | | | (2,354) | | | | | | (2,001) | | | | | | (1,655) | | |
Loss before income taxes
|
| | | | (12,375) | | | | | | (16,211) | | | | | | (23,600) | | | | | | (19,384) | | | | | | (14,637) | | | | | | (15,588) | | | | | | (16,265) | | | | | | (14,510) | | | | | | (13,957) | | | | | | (20,195) | | |
Income tax (benefit)
|
| | | | (3,144) | | | | | | (4,152) | | | | | | (8,570) | | | | | | (4,815) | | | | | | (3,759) | | | | | | (5,114) | | | | | | (8,157) | | | | | | (3,887) | | | | | | (3,147) | | | | | | (4,709) | | |
Net loss
|
| | | $ | (9,231) | | | | | $ | (12,059) | | | | | $ | (15,030) | | | | | $ | (14,569) | | | | | $ | (10,878) | | | | | $ | (10,474) | | | | | $ | (8,108) | | | | | $ | (10,623) | | | | | $ | (10,810) | | | | | $ | (15,486) | | |
|
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | | | | $ | (44,029) | | | | | $ | (47,116) | | |
Interest expense, net
|
| | | | 153,057 | | | | | | 110,533 | | | | | | 155,325 | | | | | | 127,011 | | |
Income tax benefit
|
| | | | (11,743) | | | | | | (13,688) | | | | | | (21,846) | | | | | | (19,580) | | |
Depreciation and amortization
|
| | | | 131,780 | | | | | | 136,583 | | | | | | 183,167 | | | | | | 176,058 | | |
Stock-based compensation expense
|
| | | | 6,505 | | | | | | 5,646 | | | | | | 8,003 | | | | | | 6,827 | | |
Acquisition and integration costs
|
| | | | 3,236 | | | | | | 1,491 | | | | | | 2,208 | | | | | | 10,210 | | |
Asset and lease impairments(a)
|
| | | | — | | | | | | 10,856 | | | | | | 10,856 | | | | | | — | | |
Costs of extinguishing debt
|
| | | | — | | | | | | 1,549 | | | | | | 1,549 | | | | | | 1,042 | | |
IPO related costs
|
| | | | 1,554 | | | | | | 176 | | | | | | 275 | | | | | | 35 | | |
Adjusted EBITDA
|
| | | $ | 247,470 | | | | | $ | 217,225 | | | | | $ | 295,508 | | | | | $ | 254,487 | | |
Revenue
|
| | | $ | 584,315 | | | | | $ | 522,773 | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
Net loss margin
|
| |
(6.3)%
|
| |
(6.9)%
|
| |
(6.2)%
|
| |
(8.1)%
|
| ||||||||||||
Adjusted EBITDA margin
|
| |
42.4%
|
| |
41.6%
|
| |
41.9%
|
| |
44.0%
|
|
| | |
Twelve months ended September 30,
|
| |
Year ended December 31,
|
| ||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
|
Net Revenue Retention Rate
|
| |
109.0%
|
| |
109.0%
|
| |
109.5%
|
| |
111.0%
|
|
| | |
March 31,
2021 |
| |
June 30,
2021 |
| |
September 30,
2021 |
| |
December 31,
2021 |
| |
March 31,
2022 |
| |
June 30,
2022 |
| |
September 30,
2022 |
| |
December 31,
2022 |
| |
March 31,
2023 |
| |
June 30,
2023 |
| |
September 30,
2023 |
| |||||||||||||||||||||||||||||||||
Customer Count with >$100,000 Revenue
|
| | | | 733 | | | | | | 808 | | | | | | 859 | | | | | | 893 | | | | | | 920 | | | | | | 939 | | | | | | 963 | | | | | | 982 | | | | | | 1,007 | | | | | | 1,023 | | | | | | 1,033 | | |
| | |
Nine months ended September 30,
|
| |
Change
|
| |||||||||||||||
($ in thousands)
|
| |
2023
|
| |
2022
|
| |
Amount
|
| |
Change
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 40,004 | | | | | $ | 80,474 | | | | | $ | (40,470) | | | |
(50.3)%
|
|
Net cash used by investing activities
|
| | | | (45,753) | | | | | | (14,528) | | | | | | (31,225) | | | |
214.9%
|
|
Net cash used by financing activities
|
| | | | (14,032) | | | | | | (62,659) | | | | | | 48,627 | | | |
(77.6)%
|
|
Net increase (decrease) in cash and restricted
cash |
| | | $ | (19,781) | | | | | $ | 3,287 | | | | | $ | (23,068) | | | |
(701.8)%
|
|
| | |
Year ended December 31,
|
| |
Change
|
| |||||||||||||||
($ in thousands)
|
| |
2022
|
| |
2021
|
| |
Amount
|
| |
Change
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 102,634 | | | | | $ | 106,406 | | | | | $ | (3,772) | | | |
(3.5)%
|
|
Net cash used by investing activities
|
| | | | (17,433) | | | | | | (444,334) | | | | | | 426,901 | | | |
(96.1)%
|
|
Net cash used by financing activities
|
| | | | (67,065) | | | | | | 331,500 | | | | | | (398,565) | | | |
(120.2)%
|
|
Net increase (decrease) in cash and restricted cash
|
| | | $ | 18,136 | | | | | $ | (6,428) | | | | | $ | 24,564 | | | |
(382.1)%
|
|
(in thousands)
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Operating lease(1)
|
| | | $ | 4,859 | | | | | $ | 4,565 | | | | | $ | 4,453 | | | | | $ | 4,205 | | | | | $ | 2,004 | | | | | $ | 4,609 | | | | | $ | 24,695 | | |
Finance lease(2)
|
| | | | 1,547 | | | | | | 1,572 | | | | | | 1,603 | | | | | | 1,642 | | | | | | 1,678 | | | | | | 11,023 | | | | | | 19,065 | | |
Debt obligations(3)
|
| | | | 17,982 | | | | | | 67,983 | | | | | | 17,982 | | | | | | 1,694,851 | | | | | | 468,000 | | | | | | — | | | | | | 2,266,798 | | |
Total
|
| | | $ | 24,388 | | | | | $ | 74,120 | | | | | $ | 24,038 | | | | | $ | 1,700,698 | | | | | $ | 471,682 | | | | | $ | 15,632 | | | | | $ | 2,310,558 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Matthew J. Hawkins
|
| | | | 52 | | | | Chief Executive Officer and Director | |
T. Craig Bridge
|
| | | | 51 | | | | Chief Transformation Officer | |
Matthew R. A. Heiman
|
| | | | 49 | | | | Chief Legal & Administrative Officer | |
Melissa F. (Missy) Miller
|
| | | | 38 | | | | Chief Marketing Officer | |
Steven M. Oreskovich
|
| | | | 51 | | | | Chief Financial Officer | |
Eric L. (Ric) Sinclair III
|
| | | | 38 | | | | Chief Business Officer | |
Christopher L. Schremser
|
| | | | 52 | | | | Chief Technology Officer | |
John Driscoll
|
| | | | 64 | | | | Chair | |
Ursula M. Burns
|
| | | | 64 | | | | Director | |
Robert A. DeMichiei
|
| | | | 58 | | | | Director | |
Michael Douglas
|
| | | | 43 | | | | Director | |
Eric C. Liu
|
| | | | 46 | | | | Director | |
Heidi G. Miller
|
| | | | 70 | | | | Director | |
Paul G. Moskowitz
|
| | | | 36 | | | | Director | |
Vivian E. Riefberg
|
| | | | 63 | | | | Director | |
Ethan Waxman
|
| | | | 35 | | | | Director Nominee | |
Name and principal position
|
| |
Fiscal
Year |
| |
Salary
($)(1) |
| |
Option
awards ($)(2) |
| |
Non-equity
incentive plan compensation ($)(3) |
| |
All other
compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||
Matthew J. Hawkins
Chief Executive Officer |
| | | | 2022 | | | | | $ | 750,000 | | | | | $ | 3,674,799 | | | | | $ | 833,250 | | | | | $ | 60,678 | | | | | $ | 5,318,727 | | |
Eric L. (Ric) Sinclair III
Chief Business Officer |
| | | | 2022 | | | | | $ | 400,000 | | | | | $ | 545,293 | | | | | $ | 635,809 | | | | | $ | 22,734 | | | | | $ | 1,603,836 | | |
T. Craig Bridge
Chief Transformation Officer |
| | | | 2022 | | | | | $ | 400,000 | | | | | $ | 545,293 | | | | | $ | 444,400 | | | | | $ | 21,769 | | | | | $ | 1,411,462 | | |
| | |
Option awards
|
| |||||||||||||||||||||||||||
Name
|
| |
Number of
securities underlying unexercised options (#) exercisable |
| |
Number of
Securities Underlying unexercised Options (#) Unexercisable |
| |
Equity incentive
Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
exercise price ($) |
| |
Option
expiration date |
| |||||||||||||||
Matthew J. Hawkins(1)
|
| | | | 3,846,736.07 | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
Matthew J. Hawkins(1)
|
| | | | 389,430.56 | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
Matthew J. Hawkins(2)
|
| | | | 1,080,000.00 | | | | | | 720,000.00 | | | | | | 1,800,000.00 | | | | | $ | 10.00 | | | | | | 10/23/2029 | | |
Matthew J. Hawkins(2)
|
| | | | — | | | | | | 387,500.00 | | | | | | 387,500.00 | | | | | $ | 20.00 | | | | | | 8/16/2032 | | |
Eric L. (Ric) Sinclair III(1)
|
| | | | 256,578.87 | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | 292,500.00 | | | | | | 195,000.00 | | | | | | 487,500.00 | | | | | $ | 10.00 | | | | | | 10/23/2029 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | 60,000.00 | | | | | | 90,000.00 | | | | | | 150,000.00 | | | | | $ | 11.00 | | | | | | 8/9/2030 | | |
Eric L. (Ric) Sinclair III(2)
|
| | | | — | | | | | | 57,500.00 | | | | | | 57,500.00 | | | | | $ | 20.00 | | | | | | 8/16/2032 | | |
T. Craig Bridge(1)
|
| | | | 307,819.87 | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
T. Craig Bridge(1)
|
| | | | 34,771.61 | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 11/1/2027 | | |
T. Craig Bridge(1)
|
| | | | 264,824.66 | | | | | | — | | | | | | — | | | | | $ | 2.50 | | | | | | 7/1/2026 | | |
T. Craig Bridge(2)
|
| | | | 195,000.00 | | | | | | 130,000.00 | | | | | | 325,000.00 | | | | | $ | 10.00 | | | | | | 10/23/2029 | | |
T. Craig Bridge(2)
|
| | | | 30,000.00 | | | | | | 45,000.00 | | | | | | 75,000.00 | | | | | $ | 11.00 | | | | | | 8/9/2030 | | |
T. Craig Bridge(2)
|
| | | | — | | | | | | 57,500.00 | | | | | | 57,500.00 | | | | | $ | 20.00 | | | | | | 8/16/2032 | | |
Name
|
| |
Fees earned or
paid in cash ($) |
| |
Total
($) |
| ||||||
John Driscoll
|
| | | $ | 125,000 | | | | | $ | 125,000 | | |
Eric Liu
|
| | | $ | — | | | | | $ | — | | |
Michael Douglas
|
| | | $ | — | | | | | $ | — | | |
Paul Moskowitz
|
| | | $ | — | | | | | $ | — | | |
Ursula Burns
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
Heidi G. Miller
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
Robert DeMichiei
|
| | | $ | 50,000 | | | | | $ | 50,000 | | |
| | | | | | | | | | | |
Shares of our common
stock to be sold in the offering |
| |
Shares beneficially
owned after the offering |
| ||||||||||||
| | |
Shares of
our common stock beneficially owned prior to the offering |
| |
Excluding
exercise of the underwriters’ option to purchase additional shares |
| |
Including
exercise of the underwriters’ option to purchase additional shares |
| |
Excluding
exercise of the underwriters’ option to purchase additional shares |
| |
Including
exercise of the underwriters’ option to purchase additional shares |
| ||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
Shares
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |||
Greater than 5% Stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT Investor(1)
|
| | | | | | | | | | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
CPPIB Investor(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Bain Investors(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Francisco Partners Investors(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Named Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew J. Hawkins
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric L. (Ric) Sinclair III
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
T. Craig Bridge
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
John Driscoll
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric C. Liu
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Michael Douglas
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Paul Moskowitz
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Heidi G. Miller
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Robert DeMichiei
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vivian E. Riefberg
|
| | | | | | | | | | | | | | | | | | | | | | | | | | ||
All executive officers and directors as a group (14 persons)
|
| |
|
| | | | % | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of
shares |
|
J.P. Morgan Securities LLC
|
| |
|
|
Goldman Sachs & Co. LLC
|
| | | |
Barclays Capital Inc.
|
| | | |
William Blair & Company, L.L.C.
|
| | | |
Evercore Group L.L.C.
|
| | | |
BofA Securities, Inc.
|
| | | |
RBC Capital Markets, LLC
|
| | | |
Deutsche Bank Securities Inc.
|
| | | |
Canaccord Genuity LLC
|
| | | |
Raymond James & Associates, Inc.
|
| | | |
Total
|
| | | |
| | |
Per share
|
| |
Total without
option to purchase additional shares exercise |
| |
Total with full
option to purchase additional shares exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discount
|
| | | | | | | | | | | | | | | | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| Audited Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| Unaudited Financial Statements | | | | | | | |
| | | | | F-32 | | | |
| | | | | F-33 | | | |
| | | | | F-34 | | | |
| | | | | F-35 | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | |
| | |
2022
|
| |
2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 64,558 | | | | | $ | 47,248 | | |
Restricted cash
|
| | | | 8,078 | | | | | | 7,253 | | |
Accounts receivable, net of allowance of $4,477 at December 31, 2022 and $3,713 at December 31, 2021
|
| | | | 107,082 | | | | | | 92,229 | | |
Income tax receivable
|
| | | | 4,351 | | | | | | 10,780 | | |
Prepaid expenses
|
| | | | 8,504 | | | | | | 8,532 | | |
Other current assets
|
| | | | 25,326 | | | | | | 846 | | |
Total current assets
|
| | | | 217,899 | | | | | | 166,888 | | |
Property, plant and equipment, net
|
| | | | 55,856 | | | | | | 58,632 | | |
Operating lease right-of-use assets, net
|
| | | | 11,718 | | | | | | — | | |
Intangible assets, net
|
| | | | 1,326,542 | | | | | | 1,494,027 | | |
Goodwill
|
| | | | 3,009,558 | | | | | | 3,009,769 | | |
Deferred costs
|
| | | | 51,622 | | | | | | 34,242 | | |
Other long-term assets
|
| | | | 21,197 | | | | | | 13,135 | | |
Total assets
|
| | | $ | 4,694,392 | | | | | $ | 4,776,693 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 28,095 | | | | | $ | 34,825 | | |
Accrued compensation
|
| | | | 25,861 | | | | | | 21,413 | | |
Aggregated funds payable
|
| | | | 7,555 | | | | | | 6,929 | | |
Other accrued expenses
|
| | | | 8,042 | | | | | | 16,706 | | |
Deferred revenue
|
| | | | 9,902 | | | | | | 11,701 | | |
Current portion of long-term debt
|
| | | | 17,100 | | | | | | 17,090 | | |
Related party current portion of long-term debt
|
| | | | 883 | | | | | | 893 | | |
Current portion of operating lease liabilities
|
| | | | 4,025 | | | | | | — | | |
Current portion of finance lease liabilities
|
| | | | 749 | | | | | | 706 | | |
Total current liabilities
|
| | | | 102,212 | | | | | | 110,263 | | |
Long-term liabilities | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 232,925 | | | | | | 258,052 | | |
Long-term debt, net, less current portion
|
| | | | 2,099,533 | | | | | | 2,150,227 | | |
Related party long-term debt, net, less current portion
|
| | | | 108,375 | | | | | | 112,334 | | |
Operating lease liabilities, net of current portion
|
| | | | 17,706 | | | | | | — | | |
Finance lease liabilities, net of current portion
|
| | | | 13,015 | | | | | | 13,765 | | |
Deferred revenue
|
| | | | 6,552 | | | | | | 6,070 | | |
Other long-term liabilities
|
| | | | 7 | | | | | | 4,817 | | |
Total liabilities
|
| | | | 2,580,325 | | | | | | 2,655,528 | | |
Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.01 par value—222,000,000 shares authorized and 201,109,005 and 201,180,739 shares issued and outstanding at December 31, 2022 and 2021, respectively
|
| | | | 2,011 | | | | | | 2,012 | | |
Additional paid-in capital
|
| | | | 2,224,824 | | | | | | 2,218,628 | | |
Accumulated other comprehensive income (loss)
|
| | | | 30,247 | | | | | | (489) | | |
Accumulated deficit
|
| | | | (143,015) | | | | | | (98,986) | | |
Total stockholders’ equity
|
| | | | 2,114,067 | | | | | | 2,121,165 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,694,392 | | | | | $ | 4,776,693 | | |
| | |
2022
|
| |
2021
|
| ||||||
Revenue
|
| | | $ | 704,874 | | | | | $ | 578,565 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 214,891 | | | | | | 151,766 | | |
Sales and marketing
|
| | | | 111,470 | | | | | | 96,545 | | |
General and administrative
|
| | | | 73,089 | | | | | | 65,545 | | |
Research and development
|
| | | | 32,807 | | | | | | 28,336 | | |
Depreciation and amortization
|
| | | | 183,167 | | | | | | 176,058 | | |
Total operating expenses
|
| | | | 615,424 | | | | | | 518,250 | | |
Income from operations
|
| | | | 89,450 | | | | | | 60,315 | | |
Other expense | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (148,967) | | | | | | (123,514) | | |
Related party interest expense
|
| | | | (6,358) | | | | | | (3,497) | | |
Loss before income taxes
|
| | | | (65,875) | | | | | | (66,696) | | |
Income tax benefit
|
| | | | (21,846) | | | | | | (19,580) | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Net loss per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Diluted
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
Diluted
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
| | |
2022
|
| |
2021
|
| ||||||
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Other comprehensive income, before tax: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 40,204 | | | | | | 14,004 | | |
Income tax effect: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | (9,468) | | | | | | (3,398) | | |
Other comprehensive income, net of tax
|
| | | | 30,736 | | | | | | 10,606 | | |
Comprehensive loss
|
| | | $ | (13,293) | | | | | $ | (36,510) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2020
|
| | | | 200,419,105 | | | | | $ | 2,005 | | | | | $ | 2,199,495 | | | | | $ | (11,095) | | | | | $ | (51,870) | | | | | $ | 2,138,535 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 6,827 | | | | | | — | | | | | | — | | | | | | 6,827 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 121,119 | | | | | | 1 | | | | | | 542 | | | | | | — | | | | | | — | | | | | | 543 | | |
Repurchase of shares
|
| | | | (112,719) | | | | | | (1) | | | | | | (1,907) | | | | | | | | | | | | | | | | | | (1,908) | | |
Capital subscriptions
|
| | | | 38,236 | | | | | | 1 | | | | | | 1,172 | | | | | | — | | | | | | — | | | | | | 1,173 | | |
Issuance of rollover equity related to acquisition (Refer to Note 5)
|
| | | | 714,998 | | | | | | 6 | | | | | | 12,499 | | | | | | — | | | | | | — | | | | | | 12,505 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,116) | | | | | | (47,116) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,606 | | | | | | — | | | | | | 10,606 | | |
Balances, December 31, 2021
|
| | | | 201,180,739 | | | | | $ | 2,012 | | | | | $ | 2,218,628 | | | | | $ | (489) | | | | | $ | (98,986) | | | | | | 2,121,165 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 8,003 | | | | | | — | | | | | | — | | | | | | 8,003 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 50,451 | | | | | | 1 | | | | | | 579 | | | | | | — | | | | | | — | | | | | | 580 | | |
Repurchase of shares
|
| | | | (122,185) | | | | | | (2) | | | | | | (2,452) | | | | | | — | | | | | | — | | | | | | (2,454) | | |
Capital subscriptions
|
| | | | — | | | | | | — | | | | | | 66 | | | | | | — | | | | | | — | | | | | | 66 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (44,029) | | | | | | (44,029) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30,736 | | | | | | — | | | | | | 30,736 | | |
Balances, December 31, 2022
|
| | | | 201,109,005 | | | | | $ | 2,011 | | | | | $ | 2,224,824 | | | | | $ | 30,247 | | | | | $ | (143,015) | | | | | $ | 2,114,067 | | |
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities
|
| | | | | | | | | | | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Adjustments to reconcile net (loss) income to net cash
|
| | | | | | | | | | | | |
provided by operating activities
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 183,167 | | | | | | 176,058 | | |
Share-based compensation
|
| | | | 8,003 | | | | | | 6,827 | | |
Provision for bad debt expense
|
| | | | 2,518 | | | | | | 2,563 | | |
Loss on disposal of assets
|
| | | | 27 | | | | | | — | | |
Loss on extinguishment of debt
|
| | | | 1,079 | | | | | | 1,042 | | |
Impairment loss
|
| | | | 10,856 | | | | | | — | | |
Deferred income taxes
|
| | | | (34,534) | | | | | | (23,348) | | |
Amortization of debt discount and issuance costs
|
| | | | 10,260 | | | | | | 8,893 | | |
Other
|
| | | | 66 | | | | | | 297 | | |
Changes in:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (17,372) | | | | | | (15,229) | | |
Income tax refundable
|
| | | | 6,428 | | | | | | 2,565 | | |
Prepaid expenses and other current assets
|
| | | | (570) | | | | | | 941 | | |
Deferred costs
|
| | | | (17,380) | | | | | | (19,335) | | |
Other long-term assets
|
| | | | (79) | | | | | | (765) | | |
Accounts payable and accrued expenses
|
| | | | (3,344) | | | | | | 12,268 | | |
Deferred revenue
|
| | | | (1,316) | | | | | | 3,431 | | |
Operating lease right-of-use assets and lease liabilities
|
| | | | (1,116) | | | | | | — | | |
Other long-term liabilities
|
| | | | (30) | | | | | | (2,686) | | |
Net cash provided by operating activities
|
| | | | 102,634 | | | | | | 106,406 | | |
Cash flows from investing activities
|
| | | | | | | | | | | | |
Acquisition of Patientco, net of cash
|
| | | | — | | | | | | (429,793) | | |
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (17,433) | | | | | | (14,541) | | |
Net cash used in investing activities
|
| | | | (17,433) | | | | | | (444,334) | | |
Cash flows from financing activities
|
| | | | | | | | | | | | |
Payment to former shareholders
|
| | | | (2) | | | | | | (3,374) | | |
Settlement of prior year acquisitions
|
| | | | — | | | | | | 214 | | |
Change in aggregated funds liability
|
| | | | 626 | | | | | | (3,435) | | |
Repurchase of shares
|
| | | | (2,454) | | | | | | (1,908) | | |
Proceeds from exercise of common stock
|
| | | | 649 | | | | | | 543 | | |
Proceeds from issuances of debt
|
| | | | — | | | | | | 367,000 | | |
Payments on debt
|
| | | | (64,982) | | | | | | (16,732) | | |
Debt issuance costs
|
| | | | — | | | | | | (10,477) | | |
Capital subscription
|
| | | | — | | | | | | 650 | | |
Cash settlement of stock options
|
| | | | (70) | | | | | | — | | |
Finance lease liabilities paid
|
| | | | (832) | | | | | | (981) | | |
Net cash (used in) provided by financing activities
|
| | | | (67,065) | | | | | | 331,500 | | |
Increase (decrease) in cash and cash equivalents during the period
|
| | | | 18,136 | | | | | | (6,428) | | |
Cash and cash equivalents and restricted cash—beginning of period
|
| | | | 54,500 | | | | | | 60,929 | | |
Cash and cash equivalents and restricted cash—end of period
|
| | | $ | 72,636 | | | | | $ | 54,501 | | |
Supplemental disclosures of cash flow information
|
| | | | | | | | | | | | |
Interest paid
|
| | | $ | 144,317 | | | | | $ | 117,113 | | |
Cash taxes paid (refunds received), net
|
| | | | 5,574 | | | | | | 2,103 | | |
Non-cash investing and financing activities
|
| | | | | | | | | | | | |
Non-cash investment in Patientco
|
| | | | — | | | | | | 12,505 | | |
Fixed asset purchases in accounts payable
|
| | | | 123 | | | | | | 958 | | |
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement
|
| | | | | | | | | | | | |
Balance sheet
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 64,558 | | | | | | 47,248 | | |
Restricted cash
|
| | | | 8,078 | | | | | | 7,253 | | |
Total
|
| | | | 72,636 | | | | | | 54,501 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | (3,713) | | | | | $ | (3,019) | | |
Provision for losses on receivables
|
| | | | (2,518) | | | | | | (2,563) | | |
Write-offs
|
| | | | 2,237 | | | | | | 2,398 | | |
Recoveries
|
| | | | (483) | | | | | | (529) | | |
Ending Balance
|
| | | $ | (4,477) | | | | | $ | (3,713) | | |
| | | | | |
Year ended December 31,
|
| |||||||||
| | |
Recognition
|
| |
2022
|
| |
2021
|
| ||||||
Subscription revenue
|
| |
Over time
|
| | | $ | 366,717 | | | | | $ | 334,475 | | |
Volume-based revenue
|
| |
Over time
|
| | | | 335,452 | | | | | | 241,886 | | |
Implementation services and other revenue
|
| |
Various
|
| | | | 2,705 | | | | | | 2,204 | | |
Total revenues
|
| | | | | | $ | 704,874 | | | | | $ | 578,565 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 17,771 | | | | | $ | 13,845 | | |
Revenue recognized
|
| | | | (11,701) | | | | | | (9,576) | | |
Additional amounts deferred
|
| | | | 10,384 | | | | | | 13,502 | | |
Ending balance
|
| | | $ | 16,454 | | | | | $ | 17,771 | | |
| | |
Balance Sheet Classification
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets;
other long-term assets |
| | | $ | 39,529 | | | | | $ | — | | | | | $ | 39,529 | | | | | $ | — | | |
December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other long-term assets
|
| | | $ | 6,654 | | | | | $ | — | | | | | $ | 6,654 | | | | | $ | — | | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other accrued expenses
|
| | | $ | 7,329 | | | | | $ | — | | | | | $ | 7,329 | | | | | $ | — | | |
|
Initial cash consideration
|
| | | $ | 443,516 | | |
|
Rollover equity
|
| | | | 12,505 | | |
|
Total
|
| | | $ | 456,021 | | |
|
Cash and cash equivalents
|
| | | $ | 3,565 | | |
|
Restricted cash
|
| | | $ | 10,368 | | |
|
Accounts receivable
|
| | | | 6,918 | | |
|
Property, plant and equipment
|
| | | | 2,698 | | |
|
Prepaid expenses
|
| | | | 1,522 | | |
|
Other assets
|
| | | | 33 | | |
|
Customer relationships
|
| | | | 68,100 | | |
|
Developed technology
|
| | | | 25,600 | | |
|
Tradenames and trademarks
|
| | | | 14,900 | | |
|
Goodwill
|
| | | | 356,429 | | |
|
Total acquired assets
|
| | | $ | 490,133 | | |
|
Accounts payable
|
| | | $ | 3,883 | | |
|
Aggregated funds payable
|
| | | | 10,364 | | |
|
Accrued expenses
|
| | | | 4,625 | | |
|
Deferred tax liability
|
| | | | 14,745 | | |
|
Deferred revenue
|
| | | | 495 | | |
|
Total acquired liabilities
|
| | | $ | 34,112 | | |
|
Total net assets acquired
|
| | | $ | 456,021 | | |
| | |
December 31
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
Computer hardware
|
| | | | 30,289 | | | | | | 27,287 | | |
Capitalized internal-use software
|
| | | | 15,692 | | | | | | 7,478 | | |
Purchased computer software
|
| | | | 20,133 | | | | | | 18,777 | | |
Furniture and fixtures
|
| | | | 2,594 | | | | | | 3,091 | | |
Office equipment
|
| | | | 196 | | | | | | 196 | | |
Leasehold improvements
|
| | | | 7,826 | | | | | | 13,287 | | |
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
Internal-use software in progress
|
| | | | 8,529 | | | | | | 5,881 | | |
| | | | | 107,921 | | | | | | 98,659 | | |
Accumulated depreciation
|
| | | | (52,065) | | | | | | (40,027) | | |
| | | | $ | 55,856 | | | | | $ | 58,632 | | |
|
Balance as of December 31, 2020
|
| | | $ | 2,653,301 | | |
|
Decreases due to measurement period adjustments related to prior year acquisitions
|
| | | | (172) | | |
|
Goodwill recorded in connection with Patientco acquisition (Note 5)
|
| | | | 356,640 | | |
|
Balance as of December 31, 2021
|
| | | | 3,009,769 | | |
|
Decreases due to measurement period adjustments related to prior year acquisitions
|
| | | | (211) | | |
|
Balance as of December 31, 2022
|
| | | $ | 3,009,558 | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
As of December 31, 2022 | | | | | | ||||||||||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (251,797) | | | | | $ | 1,160,303 | | | | | | 13.0 | | |
Purchased developed technology
|
| | | | 299,400 | | | | | | (165,117) | | | | | | 134,283 | | | | | | 3.3 | | |
Tradenames and trademarks
|
| | | | 54,800 | | | | | | (22,844) | | | | | | 31,956 | | | | | | 5.9 | | |
Total
|
| | | $ | 1,766,300 | | | | | $ | (439,758) | | | | | $ | 1,326,542 | | | | | | | | |
| | |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Value |
| |
Weighted-Average
Remaining Useful Life |
| ||||||||||||
As of December 31, 2021 | | | | | | ||||||||||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (158,247) | | | | | $ | 1,253,853 | | | | | | 13.9 | | |
Purchased developed technology
|
| | | | 304,500 | | | | | | (113,180) | | | | | | 191,320 | | | | | | 4.0 | | |
Tradenames and trademarks
|
| | | | 69,800 | | | | | | (20,946) | | | | | | 48,854 | | | | | | 5.5 | | |
Total
|
| | | $ | 1,786,400 | | | | | $ | (292,373) | | | | | $ | 1,494,027 | | | | | | | | |
Year Ending December 31,
|
| | | | | | |
2023
|
| | | $ | 158,547 | | |
2024
|
| | | | 145,307 | | |
2025
|
| | | | 107,871 | | |
2026
|
| | | | 102,500 | | |
2027
|
| | | | 102,500 | | |
Thereafter
|
| | | | 709,817 | | |
Total
|
| | | $ | 1,326,542 | | |
| Finance lease cost | | | | | | | |
|
Amortization of right-of-use assets
|
| | | $ | 1,586 | | |
|
Interest on lease liabilities
|
| | | | 843 | | |
|
Operating lease cost
|
| | | | 3,554 | | |
|
Variable lease cost
|
| | | | 1,020 | | |
|
Short-term lease
|
| | | | 1,795 | | |
|
Total lease cost
|
| | | $ | 8,798 | | |
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
2023
|
| | | $ | 4,859 | | | | | $ | 1,547 | | |
2024
|
| | | | 4,565 | | | | | | 1,572 | | |
2025
|
| | | | 4,453 | | | | | | 1,603 | | |
2026
|
| | | | 4,205 | | | | | | 1,642 | | |
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
Thereafter
|
| | | | 4,609 | | | | | | 11,023 | | |
Total future minimum lease payments
|
| | | | 24,695 | | | | | | 19,065 | | |
Less: Interest
|
| | | | 2,964 | | | | | | 5,301 | | |
Total
|
| | | $ | 21,731 | | | | | $ | 13,764 | | |
Years Ending December 31,
|
| |
Capital lease
|
| |
Financing
obligations |
| ||||||
2022
|
| | | $ | 294 | | | | | $ | 1,253 | | |
2023
|
| | | | 294 | | | | | | 1,253 | | |
2024
|
| | | | 294 | | | | | | 1,278 | | |
2025
|
| | | | 300 | | | | | | 1,303 | | |
2026
|
| | | | 307 | | | | | | 1,335 | | |
Thereafter
|
| | | | 2,362 | | | | | | 10,339 | | |
Total
|
| | | | 3,851 | | | | | $ | 16,761 | | |
Less amount representing interest
|
| | | | (1,143) | | | | | | | | |
Present value of minimum lease payments
|
| | | $ | 2,708 | | | | | | | | |
Year ending December 31,
|
| |
Commitments
|
| |||
2022
|
| | | $ | 4,711 | | |
2023
|
| | | | 4,403 | | |
2024
|
| | | | 4,489 | | |
2025
|
| | | | 4,453 | | |
2026
|
| | | | 4,205 | | |
Thereafter
|
| | | | 6,613 | | |
Total
|
| | | $ | 28,874 | | |
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | |
|
Operating cash flows for operating leases
|
| | | $ | 4,671 | | |
|
Financing cash flows for financing leases
|
| | | | 1,547 | | |
| Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | |
|
Operating leases
|
| | | $ | 875 | | |
| Weighted average remaining lease term (years): | | | | | | | |
|
Operating leases
|
| | | | 5.8 | | |
|
Financing leases
|
| | | | 11.1 | | |
| Weighted average discount rate: | | | | | | | |
|
Operating leases
|
| | | | 4.2 | | |
|
Financing leases
|
| | | | 5.9 | | |
| | |
2022
|
| |
2021
|
| ||||||
Current tax expense: | | | | | | | | | | | | | |
Federal
|
| | | $ | 3,388 | | | | | $ | 915 | | |
State
|
| | | | 9,300 | | | | | | 2,865 | | |
Total current tax expense
|
| | | | 12,688 | | | | | | 3,780 | | |
Provision for uncertain tax positions | | | | | | | | | | | | | |
Deferred tax (benefit): | | | | | | | | | | | | | |
Federal
|
| | | | (21,978) | | | | | | (17,369) | | |
State
|
| | | | (12,556) | | | | | | (5,991) | | |
Total deferred tax benefit
|
| | | | (34,534) | | | | | | (23,360) | | |
Income tax benefit
|
| | | $ | (21,846) | | | | | $ | (19,580) | | |
| | |
2022
|
| |
2021
|
|
Statutory rate
|
| |
21%
|
| |
21%
|
|
State income tax, net of federal tax effect
|
| |
8%
|
| |
6%
|
|
Tax credits
|
| |
7%
|
| |
2%
|
|
Change in uncertain tax liability
|
| |
-2%
|
| |
1%
|
|
Other
|
| |
-1%
|
| |
—
|
|
Effective tax rate
|
| |
33%
|
| |
30%
|
|
| | |
2022
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
State tax credits
|
| | | $ | 869 | | | | | $ | 1,236 | | |
Federal tax credits
|
| | | | 7,007 | | | | | | 10,212 | | |
Accrued bonus
|
| | | | 3,497 | | | | | | 3,390 | | |
Stock based compensation
|
| | | | 4,946 | | | | | | 3,255 | | |
Accrued revenue, expenses, deferrals and other
|
| | | | 2,112 | | | | | | 2,694 | | |
Interest expense
|
| | | | 59,314 | | | | | | 44,276 | | |
Other
|
| | | | 1,557 | | | | | | 1,487 | | |
Deferred rent
|
| | | | — | | | | | | 1,248 | | |
Capitalized R&D costs
|
| | | | 10,124 | | | | | | — | | |
Lease Liability
|
| | | | 5,303 | | | | | | — | | |
Net operating loss
|
| | | | 17,826 | | | | | | 49,447 | | |
Valuation allowance
|
| | | | (197) | | | | | | (564) | | |
Total deferred tax assets
|
| | | | 112,358 | | | | | | 116,681 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Depreciation of property and equipment
|
| | | | 6,015 | | | | | | 7,439 | | |
Software development costs
|
| | | | 1,055 | | | | | | 2,523 | | |
Amortization
|
| | | | 313,363 | | | | | | 356,197 | | |
Other prepaid expenses
|
| | | | 859 | | | | | | 431 | | |
ROU Asset
|
| | | | 2,839 | | | | | | — | | |
Interest rate swap
|
| | | | 9,275 | | | | | | (176) | | |
Other
|
| | | | 11,877 | | | | | | 8,319 | | |
Total deferred liabilities
|
| | | | 345,283 | | | | | | 374,733 | | |
Net deferred tax liability
|
| | | $ | (232,925) | | | | | $ | (258,052) | | |
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 1,906 | | | | | $ | 1,922 | | |
Additions based on tax positions related to the current year
|
| | | | 177 | | | | | | 150 | | |
Reductions based on tax positions related to the current year
|
| | | | 731 | | | | | | (415) | | |
Additions for positions related to prior years
|
| | | | — | | | | | | 272 | | |
Reductions for tax positions of prior years
|
| | | | — | | | | | | (23) | | |
Ending balance
|
| | | $ | 2,814 | | | | | $ | 1,906 | | |
| | |
State
attributes |
| |||
December 31, 2022 | | | | | | | |
Beginning balance
|
| | | $ | 564 | | |
Increase/(Decrease)
|
| | | | (367) | | |
Ending balance
|
| | | $ | 197 | | |
December 31, 2021 | | | | | | | |
Beginning balance
|
| | | $ | 564 | | |
Increase/(Decrease)
|
| | | | — | | |
Ending balance
|
| | | $ | 564 | | |
| | |
December 31,
2022 |
| |
December 31,
2021 |
| ||||||
First lien term loan facility outstanding debt
|
| | | $ | 1,748,798 | | | | | $ | 1,766,781 | | |
Second lien term loan facility outstanding debt
|
| | | | 468,000 | | | | | | 515,000 | | |
Receivables Facility outstanding debt
|
| | | | 50,000 | | | | | | 50,000 | | |
Total outstanding debt
|
| | | | 2,266,798 | | | | | | 2,331,781 | | |
Unamoritzed debt issuance costs
|
| | | | (40,907) | | | | | | (51,237) | | |
Current portion of long-term debt
|
| | | | (17,983) | | | | | | (17,983) | | |
Total long-term debt, net
|
| | | $ | 2,207,908 | | | | | $ | 2,262,561 | | |
Year ending December 31,
|
| | | | | | |
2023
|
| | | $ | 17,982 | | |
2024
|
| | | | 67,983 | | |
2025
|
| | | | 17,982 | | |
2026
|
| | | | 1,694,851 | | |
2027
|
| | | | 468,000 | | |
| | | | $ | 2,266,798 | | |
Effective dates
|
| |
Floating rate debt
|
| |
Fixed rates
|
|
October 29, 2021 through October 31, 2024
|
| |
$604.1 million
|
| |
0.73%
|
|
| | |
Interest rate swap derivatives
|
| |||||||||
Balance sheet location
|
| |
Fair value
December 31, 2022 |
| |
Fair value
December 31, 2021 |
| ||||||
Other accrued expenses
|
| | | $ | — | | | | | $ | (7,329) | | |
Other current assets
|
| | | $ | 23,881 | | | | | $ | — | | |
Other long-term assets
|
| | | $ | 15,648 | | | | | $ | 6,654 | | |
Derivatives—Cash Flow Hedging
Relationships |
| |
Amount of Gain or
(Loss) Recognized in AOCI/AOCL on Derivative |
| |
Location of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Amount of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Total interest
Expense on Consolidated Statements of Operations |
| |||||||||
Interest rate swaps: | | | | | | | | | | | | | | | | | | | | | | |
2022
|
| | | $ | 30,736 | | | |
Interest Expense
|
| | | $ | 5,244 | | | | | $ | (155,325) | | |
2021
|
| | | $ | 10,606 | | | |
Interest Expense
|
| | | $ | (8,854) | | | | | $ | (127,011) | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cost of revenue
|
| | | $ | 478 | | | | | $ | 289 | | |
General and administrative
|
| | | | 4,567 | | | | | | 3,970 | | |
Sales and marketing
|
| | | | 1,776 | | | | | | 1,489 | | |
Research and development
|
| | | | 1,182 | | | | | | 1,079 | | |
Total
|
| | | $ | 8,003 | | | | | $ | 6,827 | | |
| | |
Number
of options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2020
|
| | | | 19,521,237 | | | | | $ | 7.77 | | | | | | 8.3 | | |
Granted
|
| | | | 1,678,766 | | | | | | 16.16 | | | | | | | | |
Exercised
|
| | | | (121,119) | | | | | | 4.49 | | | | | | | | |
Canceled
|
| | | | (641,915) | | | | | | 12.68 | | | | | | | | |
Outstanding December 31, 2021
|
| | | | 20,436,969 | | | | | | 8.32 | | | | | | 7.4 | | |
Granted
|
| | | | 1,908,000 | | | | | | 20.02 | | | | | | | | |
Exercised
|
| | | | (56,465) | | | | | | 12.38 | | | | | | | | |
Canceled
|
| | | | (597,300) | | | | | | 15.87 | | | | | | | | |
Outstanding December 31, 2022
|
| | | | 21,691,204 | | | | | $ | 9.13 | | | | | | 6.6 | | |
| | |
2022
|
| |
2021
|
|
Risk free interest rate
|
| |
1.65%–4.29%
|
| |
0.36%–1.18%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term of stock award
|
| |
1.4–5
|
| |
2.6–5
|
|
Expected volatility in stock price
|
| |
50.46%–55%
|
| |
52.83% to 65%
|
|
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Interest rate swap liability
|
| | | $ | — | | | | | $ | 7,329 | | |
Other taxes payable
|
| | | | 2,338 | | | | | | 3,273 | | |
Accrued severance
|
| | | | 463 | | | | | | 663 | | |
Retirement plan payable
|
| | | | 635 | | | | | | 404 | | |
Other
|
| | | | 4,606 | | | | | | 5,037 | | |
Total
|
| | | $ | 8,042 | | | | | $ | 16,706 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Basic loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Net loss attributable to common shares
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,409,510 | | | | | | 199,969,843 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Basic weighted average common stock outstanding
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
Basic loss per share
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Diluted loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Net loss attributable to common shares
|
| | | $ | (44,029) | | | | | $ | (47,116) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,409,510 | | | | | | 199,969,843 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Diluted weighted average common stock outstanding
|
| | | | 201,131,854 | | | | | | 200,692,186 | | |
Diluted loss per share
|
| | | $ | (0.22) | | | | | $ | (0.23) | | |
Effective dates
|
| |
Floating rate debt
|
| |
Fixed rates
|
|
January 31, 2023 through January 31, 2026
|
| |
$508.0 million
|
| |
3.92%
|
|
| | |
September 30, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 44,450 | | | | | $ | 64,558 | | |
Restricted cash
|
| | | | 8,405 | | | | | | 8,078 | | |
Accounts receivable, net of allowance of $4,991 at September 30,
2023 and $4,477 at December 31, 2022 |
| | | | 112,556 | | | | | | 107,082 | | |
Income tax receivable
|
| | | | 4,971 | | | | | | 4,351 | | |
Prepaid expenses
|
| | | | 12,400 | | | | | | 8,504 | | |
Other current assets
|
| | | | 37,687 | | | | | | 25,326 | | |
Total current assets
|
| | | | 220,469 | | | | | | 217,899 | | |
Property, plant and equipment, net
|
| | | | 59,701 | | | | | | 55,856 | | |
Operating lease right-of-use assets, net
|
| | | | 11,375 | | | | | | 11,718 | | |
Intangible assets, net
|
| | | | 1,222,141 | | | | | | 1,326,542 | | |
Goodwill
|
| | | | 3,023,006 | | | | | | 3,009,558 | | |
Deferred costs
|
| | | | 62,209 | | | | | | 51,622 | | |
Other long-term assets
|
| | | | 9,778 | | | | | | 21,197 | | |
Total assets
|
| | | $ | 4,608,679 | | | | | $ | 4,694,392 | | |
Liabilities and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 33,353 | | | | | $ | 28,095 | | |
Accrued compensation
|
| | | | 20,196 | | | | | | 25,861 | | |
Aggregated funds payable
|
| | | | 8,012 | | | | | | 7,555 | | |
Other accrued expenses
|
| | | | 9,360 | | | | | | 8,042 | | |
Deferred revenue
|
| | | | 10,626 | | | | | | 9,902 | | |
Current portion of long-term debt
|
| | | | 17,436 | | | | | | 17,100 | | |
Related party current portion of long-term debt
|
| | | | 547 | | | | | | 883 | | |
Current portion of operating lease liabilities
|
| | | | 4,520 | | | | | | 4,025 | | |
Current portion of capital lease liabilities
|
| | | | 802 | | | | | | 749 | | |
Total current liabilities
|
| | | | 104,852 | | | | | | 102,212 | | |
Long-term liabilities | | | | | | | | | | | | | |
Deferred tax liability
|
| | | | 185,449 | | | | | | 232,925 | | |
Long-term debt, net, less current portion
|
| | | | 2,134,660 | | | | | | 2,099,533 | | |
Related party long-term debt, net, less current portion
|
| | | | 66,910 | | | | | | 108,375 | | |
Operating lease liabilities, net of current portion
|
| | | | 15,670 | | | | | | 17,706 | | |
Finance lease liabilities, net of current portion
|
| | | | 12,405 | | | | | | 13,015 | | |
Deferred revenue
|
| | | | 6,392 | | | | | | 6,552 | | |
Other long-term liabilities
|
| | | | 278 | | | | | | 7 | | |
Total liabilities
|
| | | | 2,526,616 | | | | | | 2,580,325 | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock $0.01 par value–222,000,000 shares authorized and 201,113,805 and 201,109,005 shares issued and outstanding at September 30, 2023 and December 31,2022, respectively
|
| | | | 2,011 | | | | | | 2,011 | | |
Additional paid-in capital
|
| | | | 2,230,925 | | | | | | 2,224,824 | | |
Accumulated other comprehensive income (loss)
|
| | | | 29,061 | | | | | | 30,247 | | |
Accumulated deficit
|
| | | | (179,934) | | | | | | (143,015) | | |
Total stockholders’ equity
|
| | | | 2,082,063 | | | | | | 2,114,067 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 4,608,679 | | | | | $ | 4,694,392 | | |
| | |
Nine months ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenue
|
| | | $ | 584,315 | | | | | $ | 522,773 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 182,578 | | | | | | 161,163 | | |
Sales and marketing
|
| | | | 93,490 | | | | | | 81,605 | | |
General and administrative
|
| | | | 46,524 | | | | | | 57,966 | | |
Research and development
|
| | | | 25,548 | | | | | | 24,532 | | |
Depreciation and amortization
|
| | | | 131,780 | | | | | | 136,583 | | |
Total operating expenses
|
| | | | 479,920 | | | | | | 461,849 | | |
Income from operations
|
| | | | 104,395 | | | | | | 60,924 | | |
Other income (expense) | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (147,047) | | | | | | (106,305) | | |
Related party interest expense
|
| | | | (6,010) | | | | | | (4,228) | | |
Loss before income taxes
|
| | | | (48,662) | | | | | | (49,609) | | |
Income tax expense (benefit)
|
| | | | (11,743) | | | | | | (13,688) | | |
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | |
Net Income per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.18) | | | | | $ | (0.18) | | |
Diluted
|
| | | $ | (0.18) | | | | | $ | (0.18) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 201,114,363 | | | | | | 201,139,026 | | |
Diluted
|
| | | | 201,114,363 | | | | | | 201,139,026 | | |
| | |
Nine months ended
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | |
Other comprehensive income, before tax: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | (1,536) | | | | | | 43,679 | | |
Income tax effect: | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | 350 | | | | | | (10,623) | | |
Other comprehensive income (loss), net of tax
|
| | | | (1,186) | | | | | | 33,056 | | |
Comprehensive income (loss)
|
| | | $ | (38,105) | | | | | $ | (2,865) | | |
| | |
Common stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2022
|
| | | | 201,109,005 | | | | | $ | 2,011 | | | | | $ | 2,224,824 | | | | | $ | 30,247 | | | | | $ | (143,015) | | | | | $ | 2,114,067 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 6,505 | | | | | | — | | | | | | — | | | | | | 6,505 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 33,418 | | | | | | 1 | | | | | | 283 | | | | | | — | | | | | | — | | | | | | 284 | | |
Repurchase of shares
|
| | | | (28,618) | | | | | | (1) | | | | | | (687) | | | | | | — | | | | | | — | | | | | | (688) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (36,919) | | | | | | (36,919) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,186) | | | | | | — | | | | | | (1,186) | | |
Balances, September 30,
2023 |
| | | | 201,113,805 | | | | | $ | 2,011 | | | | | $ | 2,230,925 | | | | | $ | 29,061 | | | | | $ | (179,934) | | | | | $ | 2,082,063 | | |
| | |
Common stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balances, December 31, 2021
|
| | | | 201,180,739 | | | | | $ | 2,012 | | | | | $ | 2,218,628 | | | | | $ | (489) | | | | | $ | (98,986) | | | | | $ | 2,121,165 | | |
Share-based compensation
|
| | | | — | | | | | | — | | | | | | 5,646 | | | | | | — | | | | | | — | | | | | | 5,646 | | |
Settlement of common stock options, net of stock option exercises
|
| | | | 50,451 | | | | | | 1 | | | | | | 603 | | | | | | — | | | | | | — | | | | | | 604 | | |
Repurchase of shares
|
| | | | (117,385) | | | | | | (1) | | | | | | (2,346) | | | | | | — | | | | | | — | | | | | | (2,347) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,921) | | | | | | (35,921) | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | 33,056 | | | | | | — | | | | | | 33,056 | | |
Balances, September 30,
2022 |
| | | | 201,113,805 | | | | | $ | 2,012 | | | | | $ | 2,222,531 | | | | | $ | 32,567 | | | | | $ | (134,907) | | | | | $ | 2,122,203 | | |
| | |
Nine months ended September 30,
|
| | |||||||||||
| | |
2023
|
| |
2022
|
| | ||||||||
Cash flows from operating activities | | | | | | | | | | | | | | | ||
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | | | ||
Adjustments to reconcile net (loss) income to net cash provided by operating
activities |
| | | | | | | | | | | | | | ||
Depreciation and amortization
|
| | | | 131,780 | | | | | | 136,583 | | | | ||
Share-based compensation
|
| | | | 6,505 | | | | | | 5,646 | | | | ||
Provision for bad debt expense
|
| | | | 1,614 | | | | | | 1,585 | | | | ||
Loss on disposal of assets
|
| | | | — | | | | | | 6 | | | | ||
Loss on extinguishment of debt
|
| | | | — | | | | | | 1,079 | | | | ||
Impairment loss
|
| | | | — | | | | | | 10,856 | | | | ||
Deferred income taxes
|
| | | | (47,126) | | | | | | (18,355) | | | | ||
Amortization of debt discount and issuance costs
|
| | | | 7,907 | | | | | | 7,650 | | | | ||
Changes in:
|
| | | | | | | | | | | | | | ||
Accounts receivable
|
| | | | (5,101) | | | | | | (5,451) | | | | ||
Income tax refundable
|
| | | | (619) | | | | | | 3,917 | | | | ||
Prepaid expenses and other current assets
|
| | | | (6,238) | | | | | | (4,970) | | | | ||
Deferred costs
|
| | | | (10,586) | | | | | | (13,102) | | | | ||
Other long-term assets
|
| | | | (33) | | | | | | 6 | | | | ||
Accounts payable and accrued expenses
|
| | | | 231 | | | | | | (5,580) | | | | ||
Deferred revenue
|
| | | | (257) | | | | | | (2,785) | | | | ||
Operating lease right-of-use assets and lease liabilities
|
| | | | (1,199) | | | | | | (737) | | | | ||
Other long-term liabilities
|
| | | | 45 | | | | | | 47 | | | | ||
Net cash provided by operating activities
|
| | | | 40,004 | | | | | | 80,474 | | | | ||
Cash flows from investing activities | | | | | | | | | | | | | | | ||
Purchase of property and equipment and capitalization of internally developed software costs
|
| | | | (15,726) | | | | | | (14,528) | | | | ||
Acquisition of HealthPay24, net of cash
|
| | | | (30,027) | | | | | | — | | | | ||
Net cash used in investing activities
|
| | | | (45,753) | | | | | | (14,528) | | | | ||
Cash flows from financing activities | | | | | | | | | | | | | | | ||
Payment to former shareholders
|
| | | | — | | | | | | (2) | | | | ||
Change in aggregated funds liability
|
| | | | 458 | | | | | | 196 | | | | ||
Repurchase of shares
|
| | | | (688) | | | | | | (2,347) | | | | ||
Proceeds from exercise of common stock
|
| | | | 284 | | | | | | 674 | | | | ||
Payments on debt
|
| | | | (13,487) | | | | | | (60,487) | | | | ||
Capital subscription
|
| | | | — | | | | | | — | | | | ||
Cash settlement of stock options
|
| | | | — | | | | | | (70) | | | | ||
Finance lease liabilities paid
|
| | | | (599) | | | | | | (623) | | | | ||
Net cash used in financing activities
|
| | | | (14,032) | | | | | | (62,659) | | | | ||
Increase in cash and cash equivalents during the period
|
| | | | (19,781) | | | | | | 3,287 | | | | ||
Cash and cash equivalents and restricted cash–beginning of period
|
| | | | 72,636 | | | | | | 54,501 | | | | ||
Cash and cash equivalents and restricted cash–end of period
|
| | | $ | 52,855 | | | | | $ | 57,788 | | | | ||
Supplemental disclosures of cash flow information | | | | | | | | | | | | | | | ||
Interest paid
|
| | | $ | 143,685 | | | | | $ | 103,488 | | | | ||
Cash taxes paid (refunds received), net
|
| | | | 36,654 | | | | | | 845 | | | | ||
Non-cash investing and financing activities | | | | | | | | | | | | | | | ||
Fixed asset purchases in accounts payable
|
| | | | (502) | | | | | | (4,695) | | | | | |
Reconciliation of Balance Sheet Cash Accounts to Cash Flow Statement | | | | | | | | | | | | | | | ||
Balance sheet
|
| | | | | | | | | | | | | | ||
Cash and cash equivalents
|
| | | | 44,450 | | | | | | 50,101 | | | | ||
Restricted cash
|
| | | | 8,405 | | | | | | 7,687 | | | | ||
Total
|
| | | | 52,855 | | | | | | 57,788 | | | |
| | | | | |
Nine months ended September 30,
|
| |||||||||
| | |
Recognition
|
| |
2023
|
| |
2022
|
| ||||||
Subscription revenue
|
| |
Over time
|
| | | $ | 297,596 | | | | | $ | 272,603 | | |
Volume-based revenue
|
| |
Over time
|
| | | | 284,178 | | | | | | 248,158 | | |
Implementation services and other revenue
|
| |
Various
|
| | | | 2,541 | | | | | | 2,012 | | |
Total revenues
|
| | | | | | $ | 584,315 | | | | | $ | 522,773 | | |
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning balance
|
| | | $ | 16,454 | | | | | $ | 17,771 | | |
Revenue recognized
|
| | | | (9,304) | | | | | | (11,701) | | |
Additional amounts deferred
|
| | | | 9,868 | | | | | | 10,384 | | |
|
| | |
September 30,
|
| |
December 31,
|
| ||||||
| | |
2023
|
| |
2022
|
| ||||||
Ending balance
|
| | | $ | 17,018 | | | | | $ | 16,454 | | |
| | |
Balance sheet
|
| |
Carrying value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
September 30, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets; other long-term assets
|
| | | $ | 37,993 | | | | | $ | — | | | | | $ | 37,993 | | | | | $ | — | | |
December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| |
Other current assets; other long-term assets
|
| | | $ | 39,529 | | | | | $ | — | | | | | $ | 39,529 | | | | | $ | — | | |
|
Initial cash consideration
|
| | | $ | 31,401 | | |
|
Total
|
| | | $ | 31,401 | | |
|
Cash and cash equivalents
|
| | | $ | 1,374 | | |
|
Accounts receivable
|
| | | | 1,986 | | |
|
Prepaid and other current assets
|
| | | | 255 | | |
|
Other assets
|
| | | | 229 | | |
|
Customer relationships
|
| | | | 14,800 | | |
|
Developed technology
|
| | | | 800 | | |
|
Tradenames and trademarks
|
| | | | 400 | | |
|
Goodwill
|
| | | | 13,448 | | |
|
Total acquired assets
|
| | | $ | 33,292 | | |
|
Other current liabilities
|
| | | $ | 845 | | |
|
Deferred revenue
|
| | | | 821 | | |
|
Other liabilities
|
| | | | 225 | | |
|
Total acquired liabilities
|
| | | $ | 1,891 | | |
|
Total net assets acquired
|
| | | $ | 31,401 | | |
| | |
September 30, 2023
|
| |
December 31, 2022
|
| ||||||
Building
|
| | | $ | 19,653 | | | | | $ | 19,653 | | |
Computer hardware
|
| | | | 32,092 | | | | | | 30,289 | | |
Capitalized internal-use software
|
| | | | 23,361 | | | | | | 15,692 | | |
Purchased computer software
|
| | | | 21,929 | | | | | | 20,133 | | |
Furniture and fixtures
|
| | | | 2,857 | | | | | | 2,594 | | |
Office equipment
|
| | | | 202 | | | | | | 196 | | |
Leasehold improvements
|
| | | | 7,996 | | | | | | 7,826 | | |
Capital lease asset
|
| | | | 2,994 | | | | | | 2,994 | | |
Construction in progress
|
| | | | 15 | | | | | | 15 | | |
Internal-use software in progress
|
| | | | 12,047 | | | | | | 8,529 | | |
| | | | | 123,146 | | | | | | 107,921 | | |
Accumulated depreciation
|
| | | | (63,445) | | | | | | (52,065) | | |
| | | | $ | 59,701 | | | | | $ | 55,856 | | |
|
Balance as of December 31, 2021
|
| | | $ | 3,009,769 | | |
|
Decreases due to measurement period adjustments related to prior year acquisitions
|
| | | | (211) | | |
|
Balance as of December 31, 2022
|
| | | | 3,009,558 | | |
|
Goodwill recorded in connection with HealthPay24 acquisition (Note 5)
|
| | | | 13,448 | | |
|
Balance as of September 30, 2023
|
| | | $ | 3,023,006 | | |
As of September 30, 2023
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
Customer relationships
|
| | | $ | 1,426,900 | | | | | $ | (322,150) | | | | | $ | 1,104,750 | | | | | | 12.3 | | |
Purchased developed technology
|
| | | | 300,200 | | | | | | (207,333) | | | | | | 92,867 | | | | | | 3.0 | | |
Tradenames and trademarks
|
| | | | 55,200 | | | | | | (30,676) | | | | | | 24,524 | | | | | | 6.0 | | |
Total
|
| | | $ | 1,782,300 | | | | | $ | (560,159) | | | | | $ | 1,222,141 | | | | | | | | |
As of December 31, 2022
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Value |
| |
Weighted-
Average Remaining Useful Life |
| ||||||||||||
Customer relationships
|
| | | $ | 1,412,100 | | | | | $ | (251,797) | | | | | $ | 1,160,303 | | | | | | 13.0 | | |
Purchased developed technology
|
| | | | 299,400 | | | | | | (165,117) | | | | | | 134,283 | | | | | | 3.3 | | |
Tradenames and trademarks
|
| | | | 54,800 | | | | | | (22,844) | | | | | | 31,956 | | | | | | 5.9 | | |
Total
|
| | | $ | 1,766,300 | | | | | $ | (439,758) | | | | | $ | 1,326,542 | | | | | | | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Finance lease cost | | | | | | | | | | | | | |
Amortization of right-of-use assets
|
| | | $ | 1,190 | | | | | $ | 1,190 | | |
Interest on lease liabilities
|
| | | | 602 | | | | | | 637 | | |
Operating lease cost
|
| | | | 2,817 | | | | | | 2,733 | | |
Variable lease cost
|
| | | | 316 | | | | | | 677 | | |
Short-term lease
|
| | | | 613 | | | | | | 1,445 | | |
Total lease cost
|
| | | $ | 5,538 | | | | | $ | 6,682 | | |
| | |
Operating leases
|
| |
Finance leases
|
| ||||||
2023
|
| | | $ | 1,389 | | | | | $ | 387 | | |
2024
|
| | | | 5,221 | | | | | | 1,572 | | |
2025
|
| | | | 5,110 | | | | | | 1,604 | | |
2026
|
| | | | 4,314 | | | | | | 1,641 | | |
2027
|
| | | | 2,004 | | | | | | 1,678 | | |
Thereafter
|
| | | | 4,609 | | | | | | 11,024 | | |
Total future minimum lease payments
|
| | | | 22,647 | | | | | | 17,906 | | |
Less: Interest
|
| | | | 2,457 | | | | | | 4,699 | | |
Total
|
| | | $ | 20,190 | | | | | $ | 13,207 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows for operating leases
|
| | | $ | 4,017 | | | | | $ | 3,470 | | |
Financing cash flows for financing leases
|
| | | | 1,160 | | | | | | 1,160 | | |
Right-of-use assets obtained in exchange for new lease liabilities: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 1,768 | | | | | $ | 875 | | |
| Weighted average remaining lease term (years): | | | | | | | |
|
Operating leases
|
| | | | 5.0 | | |
|
Financing leases
|
| | | | 10.3 | | |
| Weighted average discount rate: | | | | | | | |
|
Operating leases
|
| | | | 4.4 | | |
|
Financing leases
|
| | | | 5.9 | | |
| | |
September 30, 2023
|
| |
December 31, 2022
|
| ||||||
First lien term loan facility outstanding debt
|
| | | $ | 1,735,311 | | | | | $ | 1,748,798 | | |
Second lien term loan facility outstanding debt
|
| | | | 468,000 | | | | | | 468,000 | | |
Receivables Facility outstanding debt
|
| | | | 50,000 | | | | | | 50,000 | | |
Total outstanding debt
|
| | | | 2,253,311 | | | | | | 2,266,798 | | |
Unamortized debt issuance costs
|
| | | | (33,759) | | | | | | (40,908) | | |
Current portion of long-term debt
|
| | | | (17,983) | | | | | | (17,983) | | |
Total long-term debt, net
|
| | | $ | 2,201,570 | | | | | $ | 2,207,908 | | |
Effective Dates
|
| |
Floating Rate Debt
|
| |
Fixed Rates
|
|
October 29, 2021 through October 31, 2024
|
| |
$604.1 million
|
| |
0.67%
|
|
Effective Dates
|
| |
Floating Rate Debt
|
| |
Fixed Rates
|
|
January 31, 2023 through January 31, 2026
|
| |
$506.7 million
|
| |
3.87%
|
|
| | |
Interest Rate Swap Derivatives
|
| |||||||||
Balance Sheet Location
|
| |
Fair Value
September 30, 2023 |
| |
Fair Value
December 31, 2022 |
| ||||||
Other current assets
|
| | | $ | 33,270 | | | | | $ | 23,881 | | |
Other long-term assets
|
| | | $ | 4,723 | | | | | $ | 15,648 | | |
Derivatives–Cash Flow Hedging
Relationships |
| |
Amount of Gain or
(Loss) Recognized in AOCI/AOCL on Derivative |
| |
Location of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Amount of Gain or
(Loss) Reclassified from AOCI/AOCL into Income |
| |
Total interest
Expense on Consolidated Statements of Operations |
| |||||||||
Interest rate swaps: | | | | | | | | | | | | | | | | | | | | | | |
Ended September 30, 2023
|
| | | $ | (1,186) | | | |
Interest Expense
|
| | | $ | 22,659 | | | | | $ | (153,057) | | |
Ended September 30, 2022
|
| | | $ | 33,056 | | | |
Interest Expense
|
| | | $ | (834) | | | | | $ | (110,533) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cost of revenue
|
| | | $ | 545 | | | | | $ | 348 | | |
General and administrative
|
| | | | 3,629 | | | | | | 3,146 | | |
Sales and marketing
|
| | | | 1,387 | | | | | | 1,276 | | |
Research and development
|
| | | | 944 | | | | | | 876 | | |
Total
|
| | | $ | 6,505 | | | | | $ | 5,646 | | |
| | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2022
|
| | | | 21,691,204 | | | | | $ | 9.13 | | | | | | 6.6 | | |
Granted
|
| | | | 265,000 | | | | | | 24.34 | | | | | | | | |
Exercised
|
| | | | (54,800) | | | | | | 12.83 | | | | | | | | |
Canceled
|
| | | | (385,000) | | | | | | 16.60 | | | | | | | | |
Outstanding September 30, 2023
|
| | | | 21,516,404 | | | | | $ | 9.17 | | | | | | 5.9 | | |
| | |
Number of
options |
| |
Weighted average
exercise price per share |
| |
Weighted average
remaining contractual life |
| |||||||||
Outstanding December 31, 2021
|
| | | | 20,436,969 | | | | | $ | 8.32 | | | | | | 7.4 | | |
Granted
|
| | | | 1,892,000 | | | | | | 20.00 | | | | | | — | | |
Exercised
|
| | | | (56,465) | | | | | | 12.38 | | | | | | — | | |
Canceled
|
| | | | (557,300) | | | | | | 15.57 | | | | | | — | | |
Outstanding September 30, 2022
|
| | | | 21,715,204 | | | | | $ | 9.14 | | | | | | 6.9 | | |
| | |
September 30, 2023
|
| |
September 30, 2022
|
|
Risk free interest rate
|
| |
3.51%–4.31%
|
| |
1.65%–2.99%
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected term of stock award
|
| |
1.2–5
|
| |
1.4–5
|
|
Expected volatility in stock price
|
| |
51.80%–55%
|
| |
51.15%–55%
|
|
| | |
September 30, 2023
|
| |
December 31, 2022
|
| ||||||
Other taxes payable
|
| | | $ | 2,751 | | | | | $ | 2,338 | | |
Accrued severance
|
| | | | 89 | | | | | | 463 | | |
Retirement plan payable
|
| | | | 530 | | | | | | 635 | | |
Accrued self insurance claims
|
| | | | 925 | | | | | | 821 | | |
Other
|
| | | | 5,065 | | | | | | 3,785 | | |
Total
|
| | | $ | 9,360 | | | | | $ | 8,042 | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Basic loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (36,919) | | | | | $ | (35,921) | | |
Net loss attributable to common shares
|
| | | $ | (36,919) | | | | | $ | (35,921) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,392,019 | | | | | | 200,416,682 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Basic weighted average common stock outstanding
|
| | | | 201,114,363 | | | | | | 201,139,026 | | |
Basic loss per share
|
| | | $ | (0.18) | | | | | $ | (0.18) | | |
Diluted loss per share: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (36,919) | | | | | | (35,921) | | |
Net loss attributable to common shares
|
| | | $ | (36,919) | | | | | $ | (35,921) | | |
Weighted average common stock outstanding–(voting)
|
| | | | 200,392,019 | | | | | | 200,416,682 | | |
Weighted average common stock outstanding–(non-voting)
|
| | | | 722,344 | | | | | | 722,344 | | |
Diluted weighted average common stock outstanding
|
| | | | 201,114,363 | | | | | | 201,139,026 | | |
Diluted loss per share
|
| | | $ | (0.18) | | | | | $ | (0.18) | | |
|
William Blair
|
| |
Evercore ISI
|
| |
BofA Securities
|
| |
RBC Capital Markets
|
| |
Deutsche Bank Securities
|
|
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | | * | | |
|
Listing fee
|
| | | | * | | |
|
Printing fees and expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Blue Sky fees and expenses (including legal fees)
|
| | | | * | | |
|
Transfer agent and registrar fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
| | | | WAYSTAR HOLDING CORP. | | |||
| | | | By: | | |
/s/ Matthew J. Hawkins
Name: Matthew J. Hawkins
Title: Chief Executive Officer |
|
|
Signatures
|
| |
Title
|
|
|
/s/ Matthew J. Hawkins
Matthew J. Hawkins
|
| |
Chief Executive Officer
(principal executive officer) |
|
|
/s/ Steven M. Oreskovich
Steven M. Oreskovich
|
| |
Chief Financial Officer
(principal financial officer and principal accounting officer) |
|
|
*
John Driscoll
|
| |
Director
|
|
|
*
Eric C. Liu
|
| |
Director
|
|
|
*
Michael Douglas
|
| |
Director
|
|
|
*
Paul Moskowitz
|
| |
Director
|
|
|
*
Ursula Burns
|
| |
Director
|
|
|
*
Heidi G. Miller
|
| |
Director
|
|
|
*
Robert DeMichiei
|
| |
Director
|
|
|
*
Vivian E. Riefberg
|
| |
Director
|
|