STOCK TITAN

Tabula Rasa HealthCare Reports Second Quarter 2023 Financial Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Negative)
Tags
Rhea-AI Summary
Tabula Rasa HealthCare reports strong organic revenue growth of 24% and a significant increase in adjusted EBITDA of $6.3 million, up 3x from Q2 2022.
Positive
  • Continued strong organic revenue growth of 24%
  • Second quarter adjusted EBITDA of $6.3 million increased more than 3x compared to Q2 2022
Negative
  • None.

Continued Strong Organic Revenue Growth of 24%

Second Quarter Adjusted EBITDA of $6.3 Million Increased More Than 3x Compared to Second Quarter 2022

MOORESTOWN, N.J., Aug. 7, 2023 /PRNewswire/ -- Tabula Rasa HealthCare, Inc.® (Nasdaq:TRHC) ("TRHC" or the "Company"), a leading healthcare company advancing personalized, comprehensive care for value-based care organizations, today reported financial results for the second quarter ended June 30, 2023.

Highlights from the second quarter ended June 30, 2023 include:

  • Second quarter revenue from continuing operations of $90.0 million increased 24%, including medication revenue growth of 25% and technology-enabled solutions revenue growth of 22% versus the prior year second quarter.
  • Second quarter GAAP net loss and adjusted EBITDA from continuing operations of $9.7 million and $6.3 million, respectively, compares with $12.7 million and $2.1 million in the second quarter of 2022.

"We delivered another impressive quarter demonstrating the strength of the underlying organic growth in our core PACE market and our commitment to significantly improve profitability. This is a testament to the strong performance by our employees who remain focused on serving the most complex and vulnerable individuals in PACE and other value-based care models," said Brian Adams, President and Chief Executive Officer.

Key Financial Results

(in millions except percentages)
















Q2



Q2 2023



2023


2022


% Change



Guidance

Revenue from continuing operations


$

90.0


$

72.6


24

%


$

88.0 - 90.0

Gross margin



25.0 %



22.0 %







Adjusted gross margin



25.6 %



23.1 %







GAAP net loss from continuing operations


$

(9.7)


$

(12.7)


23

%




Adjusted net income (loss) from continuing operations


$

0.7


$

(2.7)


127

%




Adjusted EBITDA from continuing operations


$

6.3


$

2.1


207

%


$

3.5 - 4.5

 

Second Quarter 2023 Financial Results

All comparisons, unless otherwise noted, are to the three months ended June 30, 2022, and reflect continuing operations.       

  • Revenue – Revenue of $90.0 million increased 24% compared to $72.6 million in the second quarter of 2022 and increased 2% as compared to the first quarter of 2023. Medication revenue of $69.6 million increased 25% due to continued PACE census growth and higher revenue per PACE participant. Technology-enabled solutions revenue of $20.4 million increased 22% compared to $16.7 million in the second quarter of 2022 and increased 5% as compared to the first quarter of 2023.
  • Gross Profit – Gross profit (exclusive of depreciation and amortization) of $22.5 million (25.0% of revenue) increased 41% as compared to $16.0 million (22.0% of revenue) in the second quarter of 2022. Adjusted gross profit of $23.0 million (25.6% of revenue) increased 37% as compared to $16.8 million (23.1% of revenue) a year ago. Both medication and technology-enabled solutions gross margins increased vs. the year-ago period, driven by increased scale and operating efficiency improvements.
  • GAAP Net Loss – GAAP net loss from continuing operations of $9.7 million decreased as compared to a net loss of $12.7 million in the second quarter of 2022. GAAP net loss from discontinued operations (net of tax) of $0.1 million compared to a net loss of $36.9 million in the second quarter of 2022. The second quarter of 2022 included the PrescribeWellness, SinfoníaRx and DoseMe businesses. As previously announced on March 2, 2023, TRHC completed the sales of SinfoníaRx and DoseMe during the first quarter of 2023.
  • Adjusted EBITDA – Adjusted EBITDA from continuing operations of $6.3 million (7.0% of revenue) increased 207% vs. $2.1 million (2.8% of revenue) in the second quarter of 2022. The improvement vs. the prior year was driven by the higher gross profit noted above and disciplined cost management.

A reconciliation of certain financial measures with the most directly comparable financial measures calculated in accordance with generally accepted accounting principles in the United States ("GAAP") has been provided in this press release in the accompanying tables. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

Operational Metrics

To provide transparency into our financial results, we are providing the following operational metrics.



















As of



June 30,


September 30,


December 31,


March 31,


June 30,



2022


2022


2022


2023


2023

PACE census1:
















Medication census



18,639



19,806



20,555



20,705



21,070

Technology-enabled solutions census



50,763



52,230



53,430



54,135



55,804

Total PACE census



50,763



52,230



53,430



54,135



55,804



















Three Months Ended



June 30,


September 30,


December 31,


March 31,


June 30,



2022


2022


2022


2023


2023

PACE average revenue per participant per month:
















Medication average revenue per participant per month2


$

1,036


$

1,051


$

1,056


$

1,110


$

1,100

Technology-enabled solutions revenue per participant per month3



91



91



92



98



99

Total PACE average revenue per participant per month



459



474



494



523



515

PACE backlog as of June 30, 2023, was valued at $87 million in annual revenue at maturity, which the Company defines as enrollment of 250 participants for PACE clients. By comparison, PACE backlog was valued at $84 million as of March 31, 2023.

Cancellation of Q2 Earnings Conference Call

In a separate press release, Tabula Rasa today announced that it entered into a definitive merger agreement to be acquired by Nautic Partners ("Nautic") for $10.50 in cash per share and will combine with ExactCare Pharmacy ("ExactCare"), a portfolio company of Nautic. A copy of that press release is accessible by visiting the Investor Relations section of the Tabula Rasa corporate website at ir.tabularasahealthcare.com. In light of the announced transaction, Tabula Rasa has cancelled the earnings conference call previously scheduled for August 8. In addition, the Company is not providing further financial guidance for 2023 as a result of the pending transaction.

About Tabula Rasa HealthCare

Tabula Rasa HealthCare (TRHC) (NASDAQ: TRHC) enables simplified and individualized care that improves the health of those we serve. We offer comprehensive pharmacy services that include personalized, precision medication management and delivery as well as a suite of clinical and business management tools that help health plans and at-risk provider groups optimize utilization and improve patient health. For more information, visit TRHC.

Non-GAAP Financial Measures

In addition to reporting certain financial information in accordance with GAAP, TRHC is also reporting gross profit, adjusted EBITDA, adjusted cost of revenue, adjusted gross profit, adjusted operating expenses, adjusted operating income (loss), and adjusted net income (loss), in each case from continuing operations, which are considered non-GAAP financial measures. Generally, a non-GAAP financial measure is a numerical measure of a company's performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP. TRHC presents adjusted EBITDA and the other non-GAAP financial measures in this release because it considers each of them to be an important supplemental measure of performance. TRHC also intends to provide adjusted EBITDA and the other non-GAAP financial measures in this release as part of the Company's future earnings discussions and, therefore, their inclusion should provide consistency in the Company's financial reporting.

Adjusted EBITDA consists of net income (loss) plus certain other expenses, which include interest expense, provision for income tax, depreciation and amortization, change in fair value of contingent consideration receivable, impairment charges, business optimization expense, severance costs, executive transition costs, settlement costs, divestiture-related expense, transformation-related expense, stock-based compensation expense, and net loss on divestiture of businesses. TRHC considers business optimization expense to include employee and non-recurring vendor costs incurred related to its business optimization initiatives during 2022. TRHC considers severance costs to include severance costs related to the realignment of its resources. TRHC considers executive transition costs to include nonrecurring costs related to the hiring and onboarding of new named executive officers. TRHC considers settlement costs to include amounts payable by TRHC or reductions to amounts owed to TRHC as a result of a contractual settlement. TRHC considers divestiture-related expense to include non-recurring direct transaction costs. TRHC considers transformation-related expense to include non-recurring advisory fees incurred to assess a variety of strategic opportunities to increase shareholder value. TRHC considers net loss on divestiture of businesses to include the non-recurring net loss resulting from the sales of the DoseMe and SinfoníaRx businesses. TRHC uses adjusted EBITDA for planning purposes, including analysis of the Company's performance against prior periods, the preparation of operating budgets and determination of appropriate levels of operating and capital investments. TRHC believes that adjusted EBITDA provides additional insight for analysts and investors in evaluating the Company's financial and operational performance.

TRHC defines adjusted cost of revenue as cost of revenue as presented on the consolidated statements of operations less those certain other expenses which are added to operating income (loss) in calculating adjusted operating income (loss) (as described below), including stock-based compensation expense and such other expenses, in each case to the extent that they are included in cost of revenue. TRHC believes adjusted cost of revenue provides analysts and investors more accurate information regarding the actual cost of products and services provided by TRHC, excluding the impact of certain non-cash charges like stock-based compensation expense, and costs of revenue that are not recurring components of its core medication and technology-enabled solutions costs, for better comparability of its cost of revenue between periods.

TRHC defines gross profit as total revenue less total cost of revenue (exclusive of depreciation and amortization) as presented on the consolidated statements of operations. TRHC defines gross margin as gross profit as a percentage of total revenue. TRHC defines adjusted gross profit as total revenue less total cost of revenue (exclusive of depreciation and amortization) as presented on the consolidated statements of operations, excluding the impact of those certain other expenses which are added to operating income (loss) in calculating adjusted operating income (loss) (as described below), including stock-based compensation expense and such other expenses, in each case to the extent that they are included in cost of revenue. TRHC defines adjusted gross margin as adjusted gross profit as a percentage of total revenue. TRHC believes adjusted gross profit and adjusted gross margin provide analysts and investors more accurate information regarding its core profit margin on sales, excluding the impact of certain non-cash charges like stock-based compensation expense, and costs of revenue that are not recurring components of its core medication and technology-enabled solutions costs, for better comparability of gross profit between periods.

TRHC defines adjusted operating expenses as operating expenses as presented on the consolidated statements of operations plus or minus (as applicable) the impact those expenses added or subtracted from operating income (loss) in calculating adjusted operating income (loss), in each case to the extent they are included in operating expense. TRHC believes adjusted operating expenses provide analysts and investors more accurate information regarding its core operating expenses, which include research and development costs, sales and marketing costs, general and administrative costs, depreciation of property and equipment, and amortization of software development costs, excluding the impact of certain non-cash charges like amortization of intangible assets acquired in prior business acquisitions and stock-based compensation expense, and charges that are not recurring components of its core operating expenses, for better comparability between periods.

TRHC defines adjusted operating income (loss) as operating income (loss) plus or minus (as applicable) amortization of acquired intangibles, change in fair value of contingent consideration receivable, impairment charges, business optimization expense, severance costs, executive transition costs, divestiture-related expense, transformation-related expense, and stock-based compensation expense. The items included in the calculation of adjusted EBITDA are determined in calculating adjusted operating income (loss) in the same manner. TRHC believes adjusted operating income (loss) provides analysts and investors more accurate information regarding its core operating income (loss), excluding the impact of certain non-cash charges like amortization of intangible assets acquired in prior business acquisitions and stock-based compensation expense, and charges that are not recurring components of its core operating expenses, for better comparability between periods.

TRHC defines adjusted net income (loss) as net income (loss) plus or minus (as applicable) the impact of those expenses added or subtracted from operating income (loss) in calculating adjusted operating income (loss) along with the impact of amortization of debt discount and issuance costs, and the tax impact of all those items using an effective statutory tax rate on pre-tax income (loss) adjusted for those items. TRHC believes adjusted net income (loss) provides analysts and investors more accurate information regarding its core income (loss), excluding the impact of certain non-cash charges like amortization of intangible assets acquired in prior business acquisitions and stock-based compensation expense, and charges that are not recurring components of its core product and service costs or core operating expenses, for better comparability between periods.

In addition to the reasons given above for providing each of the non-GAAP financial measures included herein, TRHC believes each of these non-GAAP financials measures provides analysts and investors more accurate information for better comparability to other companies, although such other companies may calculate non-GAAP financial measures differently than TRHC.

Non-GAAP financial measures have limitations as an analytical tool. Investors are encouraged to review the reconciliations of adjusted EBITDA, adjusted cost of revenue, adjusted gross profit, adjusted operating expenses, adjusted operating income (loss), and adjusted net income (loss) to the most directly comparable GAAP measures provided in the accompanying tables.

Safe Harbor Statement

This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended ("Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended ("Exchange Act"), including our guidance regarding revenue from continuing operations and adjusted EBITDA from continuing operations. Forward-looking statements may be identified by words such as "believe," "will," "may," "estimate," "continue," "anticipate," "intend," "should," "plan," "expect," "predict," "could," "potentially" or the negative of these terms or similar expressions. You should read these statements carefully because they discuss future expectations, contain projections of future results of operations or financial condition, or state other "forward-looking" information. These statements relate to, without limitation, our future plans, objectives, expectations, intentions, financial performance and the proposed acquisition of TRHC by Locke Buyer, LLC, an affiliate of Nautic, and the assumptions that underlie these statements. These forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those anticipated in the forward-looking statements. Factors that might cause such a difference include, but are not limited to: (i) our expectations regarding industry and market trends, including the expected growth and continued structural change and consolidation in the market for healthcare in the United States; (ii) our expectations about the growth of Programs of All-Inclusive Care for the Elderly ("PACE") organizations; (iii) our expectations about private payers establishing their own at-risk programs; (iv) the advantages of our solutions as compared to those of competitors; (v) our estimates about our financial performance; (vi) the visibility into future cash flows from our business model; (vii) our ability to reduce expenses as a result of our disposition of non-core businesses; (viii) our growth strategy, including our ability to grow our client base; (ix) our plans to further penetrate existing markets and enter new markets; (x) expectations of earnings, revenue, and other financial items; (xi) plans, strategies, and objectives of management for future operations; (xii) our ability to establish and maintain intellectual property rights; (xiii) our ability to retain and hire necessary associates and appropriately staff our operations; (xiv) future capital expenditures; (xv) future economic conditions or performance; (xvi) our plans to pursue strategic acquisitions and partnerships; (xvii) our plans to expand and enhance our solutions; (xviii) our estimates regarding capital requirements and needs for additional financing; (xix) the risk that the proposed transaction may not be completed in a timely manner or at all; (xx) the failure to receive, on a timely basis or otherwise, the required approval of the proposed transaction by TRHC's stockholders; (xxi) the possibility that any or all of the various conditions to the consummation of the proposed transaction may not be satisfied or waived, including the failure to receive any required regulatory approvals from any applicable governmental entities (or any conditions, limitations or restrictions placed on such approvals); (xxii) the possibility that competing offers or acquisition proposals for TRHC will be made; (xxiii) the occurrence of any event, change or other circumstance that could give rise to the termination of the definitive transaction agreement relating to the proposed transaction, including in circumstances which would require TRHC to pay a termination fee; (xxiv) the effect of the announcement or pendency of the proposed transaction on TRHC ability to attract, motivate or retain key executives and employees,  its ability to maintain relationships with its customers, vendors, service providers and others with whom it does business, or its operating results and business generally; (xxv) risks related to the proposed transaction diverting management's attention from TRHC's ongoing business operations; (xxvi) the risk of stockholder litigation in connection with the proposed transaction, including resulting expense or delay; and (xxvii) the risks described in Part I, Item 1A of our 2022 Form 10-K, filed with the SEC on March 10, 2023, and our other filings and reports filed with or furnished to the Securities and Exchange Commission. Filings with the SEC are available on the SEC's website at http://www.sec.gov. Forward-looking statements are based on our management's beliefs and assumptions and on information currently available to our management. These statements, like all statements in this report, speak only as of their date, and we undertake no obligation to update or revise these statements in light of future developments, except as required by applicable law. We caution investors that our business and financial performance are subject to substantial risks and uncertainties.

Additional Information and Where to Find It

This press release may be deemed to be solicitation material in respect of the proposed acquisition of TRHC by Locke Buyer, LLC, an affiliate of Nautic. In connection with the proposed transaction, TRHC intends to file relevant materials with the SEC, including TRHC's proxy statement in preliminary and definitive form. INVESTORS AND STOCKHOLDERS OF TRHC ARE URGED TO READ ALL RELEVANT DOCUMENTS FILED WITH THE SEC, INCLUDING TRHC'S PROXY STATEMENT (IF AND WHEN AVAILABLE), BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security holders are or will be able to obtain the documents (if and when available) free of charge at the SEC's website at www.sec.gov, or free of charge within the Investor Relations section of TRHC's website http://ir.trhc.com or upon request from TRHC's Investor Relations Department.

Participants in the Solicitation

TRHC and its directors, executive officers and other members of management and employees, under SEC rules, may be deemed to be "participants" in the solicitation of proxies from stockholders of TRHC in favor of the proposed transaction. Information about TRHC's directors and executive officers is set forth in TRHC's Proxy Statement on Schedule 14A for its 2023 Annual Meeting of Stockholders, which was filed with the SEC on April 28, 2023.  To the extent holdings of TRHC's securities by its directors or executive officers have changed since the amounts set forth in such 2023 proxy statement, such changes have been or will be reflected on Initial Statements of Beneficial Ownership on Form 3 or Statements of Change in Ownership on Form 4 filed with the SEC.  Additional information concerning the interests of TRHC's participants in the solicitation, which may, in some cases, be different than those of TRHC's stockholders generally, will be set forth in TRHC's proxy statement relating to the proposed transaction when it becomes available.

No Offer or Solicitation

This press release is not intended to and shall not constitute an offer to buy or sell or the solicitation of an offer to buy or sell any securities, or a solicitation of any vote or approval, nor shall there be any offer, solicitation or sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made in the United States absent registration under the Securities Act, or pursuant to an exemption from, or in a transaction not subject to, such registration requirements.

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(In thousands)










June 30, 


December 31, 



2023


2022

Assets 





Current assets: 







Cash and cash equivalents


$

62,811


$

70,017

Restricted cash



10,400



12,372

Accounts receivable, net



18,610



19,252

Inventories



8,659



6,566

Prepaid expenses



3,581



4,664

Client claims receivable



16,415



16,377

Divestiture-related note receivable



3,527



Other current assets



22,678



18,187

Current assets of discontinued operations





22,825

Total current assets



146,681



170,260

Property and equipment, net



9,369



9,158

Operating lease right-of-use assets



10,149



10,483

Software development costs, net



33,077



32,592

Goodwill



115,323



115,323

Intangible assets, net



35,129



38,326

Contingent consideration receivable





3,350

Other assets



6,209



4,657

Total assets


$

355,937


$

384,149








Liabilities and stockholders' deficit







Current liabilities:







Current operating lease liabilities


$

2,982


$

2,708

Accounts payable



20,623



19,459

Client claims payable



10,981



10,781

Accrued expenses and other liabilities



59,105



55,745

Current liabilities of discontinued operations





13,389

Total current liabilities



93,691



102,082

Long-term debt, net of discount



232,603



232,112

Long-term debt – related party, net of discount



88,709



88,522

Noncurrent operating lease liabilities



12,102



12,786

Deferred income tax liability, net



1,507



1,380

Other long-term liabilities



5,404



4,298

Total liabilities



434,016



441,180








Stockholders' equity (deficit):







Common stock



3



3

Treasury stock



(4,049)



(3,391)

Additional paid-in capital



359,573



354,214

Accumulated deficit



(433,606)



(407,857)

Total stockholders' deficit



(78,079)



(57,031)

Total liabilities and stockholders' deficit


$

355,937


$

384,149

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)
















Three Months Ended


Six Months Ended



June 30, 


June 30, 



2023


2022


2023


2022

Revenue:











Medication revenue


$

69,626


$

55,892


$

138,376


$

106,865

Technology-enabled solutions revenue



20,410



16,705



39,937



32,842

Total revenue



90,036



72,597



178,313



139,707

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













Cost of medication revenue



53,554



43,384



106,636



82,936

Cost of technology-enabled solutions revenue



13,953



13,247



28,395



26,416

Total cost of revenue, exclusive of depreciation and amortization



67,507



56,631



135,031



109,352

Operating expenses: 













Research and development 



1,777



3,243



3,056



7,208

Sales and marketing



2,732



2,172



5,185



4,821

General and administrative 



17,599



15,150



34,176



31,028

Change in fair value of contingent consideration receivable



3,350





3,750



Long-lived asset impairment charge









4,062

Depreciation and amortization



6,103



5,489



12,303



11,231

Total operating expenses 



31,561



26,054



58,470



58,350

Loss from operations



(9,032)



(10,088)



(15,188)



(27,995)

Other income (expense): 













Interest expense, net



(1,144)



(2,444)



(2,409)



(4,713)

Other income



566





1,018



Total other expense, net



(578)



(2,444)



(1,391)



(4,713)

Loss from continuing operations before income taxes



(9,610)



(12,532)



(16,579)



(32,708)

Income tax expense



133



159



238



375

Net loss from continuing operations



(9,743)



(12,691)



(16,817)



(33,083)

Net loss from discontinued operations, net of tax



(108)



(36,919)



(8,932)



(44,720)

Net loss


$

(9,851)


$

(49,610)


$

(25,749)


$

(77,803)














Net loss per share:













Net loss per share from continuing operations, basic and diluted


$

(0.38)


$

(0.53)


$

(0.66)


$

(1.38)

Net loss per share from discontinued operations, basic and diluted





(1.54)



(0.35)



(1.87)

Total net loss per share, basic and diluted


$

(0.38)


$

(2.07)


$

(1.01)


$

(3.25)














Weighted average common shares outstanding, basic and diluted



25,422,032



23,959,726



25,333,137



23,913,050

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)










Six Months Ended



June 30, 



2023


2022

Cash flows from operating activities:






Net loss


$

(25,749)


$

(77,803)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:







Depreciation and amortization



12,303



18,562

Amortization of deferred financing costs and debt discount



678



939

Deferred taxes



127



(368)

Stock-based compensation



5,238



15,301

Change in fair value of contingent consideration receivable



3,750



Impairment charges



363



40,510

Net loss on divestiture of businesses



4,888



Other noncash items



292



(54)

Changes in operating assets and liabilities, net of effect of divestitures:







Accounts receivable, net



514



2,979

Inventories



(2,093)



(354)

Prepaid expenses and other current assets



(3,829)



(7,916)

Client claims receivables



(38)



(3,162)

Other assets



3



(769)

Accounts payable   



(1,222)



9,295

Accrued expenses and other liabilities



374



9,188

Client claims payables



200



353

Other long-term liabilities



554



2,139

Net cash (used in) provided by operating activities



(3,647)



8,840








Cash flows from investing activities:







Purchases of property and equipment



(1,310)



(471)

Software development costs



(7,187)



(17,870)

Proceeds from divestiture of businesses



3,384



Net cash used in investing activities



(5,113)



(18,341)








Cash flows from financing activities:







Proceeds from exercise of stock options



219



60

Payments for employee taxes for shares withheld



(655)



Payments for debt financing costs





(350)

Borrowings on line of credit





27,700

Net cash (used in) provided by financing activities



(436)



27,410








Net (decrease) increase in cash, cash equivalents and restricted cash



(9,196)



17,909

Cash, cash equivalents and restricted cash, beginning of period



82,407



15,706

Cash, cash equivalents and restricted cash, end of period


$

73,211


$

33,615

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED RECONCILIATION OF NET LOSS TO ADJUSTED EBITDA

(In thousands)




Three Months Ended

June 30, 


Six Months Ended

June 30, 



2023


2022


2023


2022

Reconciliation of Net Loss to Adjusted EBITDA from Continuing Operations













Net loss


$

(9,851)


$

(49,610)


$

(25,749)


$

(77,803)

Add:













Interest expense, net



1,144



2,444



2,409



4,713

Income tax expense



133



159



238



375

Depreciation and amortization



6,103



5,489



12,303



11,231

Change in fair value of contingent consideration receivable



3,350





3,750



Impairment charges









4,062

Business optimization expense









787

Severance costs



385





776



575

Executive transition





150





150

Divestiture-related expense



352



1,414



1,368



1,534

Transformation-related expense



1,815





1,815



Stock-based compensation expense



2,770



5,092



5,200



12,795

Loss from discontinued operations



108



36,919



8,932



44,720

Adjusted EBITDA from continuing operations


$

6,309


$

2,057


$

11,042


$

3,139

Adjusted EBITDA (loss) from discontinued operations





1,117



(2,676)



2,557

Total Adjusted EBITDA


$

6,309


$

3,174


$

8,366


$

5,696





























Three Months Ended

June 30, 


Six Months Ended

June 30, 



2023


2022


2023


2022

Reconciliation of Net Loss from Discontinued Operations, net of tax to
Adjusted EBITDA (Loss) from Discontinued Operations













Net loss from discontinued operations, net of tax


$

(108)


$

(36,919)


$

(8,932)


$

(44,720)

Add:













Income tax (benefit) expense



(44)



(686)



10



(568)

Depreciation and amortization









7,331

Impairment charges





35,608



363



36,448

Net loss on divestiture of businesses



152





4,888



Severance costs







957



Settlement





1,448





1,448

Divestiture-related expense





66





112

Stock-based compensation expense





1,600



38



2,506

Adjusted EBITDA (loss) from discontinued operations


$


$

1,117


$

(2,676)


$

2,557

 

TABULA RASA HEALTHCARE, INC.

UNAUDITED RECONCILIATION OF STATEMENT OF OPERATIONS TO NON-GAAP MEASURES

(In thousands)




Three Months Ended June 30, 2023



Cost of
Revenue


Gross
Profit


Gross
Margin
Percentage


Operating
Expenses


Operating
Income
(Loss)


Net
Income
(Loss)

Reconciliation of statement of operations to adjusted
amounts from continuing operations


















Statement of operations amounts


$

67,507


$

22,529


25.0 %


$

31,561


$

(9,032)


$

(9,743)

Adjustments:


















Amortization of acquired intangibles








(1,598)



1,598



1,598

Change in fair value of contingent consideration receivable








(3,350)



3,350



3,350

Amortization of debt discount and issuance costs












340

Severance costs








(385)



385



385

Divestiture-related expense








(352)



352



352

Transformation-related expense








(1,815)



1,815



1,815

Stock-based compensation expense



(505)



505


0.6 %



(2,265)



2,770



2,770

Impact to income taxes












(129)

Adjusted amounts


$

67,002


$

23,034


25.6 %


$

21,796


$

1,238


$

738







































Three Months Ended June 30, 2022



Cost of
Revenue


Gross
Profit


Gross
Margin
Percentage


Operating
Expenses


Operating
Loss


Net Loss

Reconciliation of statement of operations to adjusted
amounts from continuing operations


















Statement of operations amounts


$

56,631


$

15,966


22.0 %


$

26,054


$

(10,088)


$

(12,691)

Adjustments:


















Amortization of acquired intangibles








(1,695)



1,695



1,695

Amortization of debt discount and issuance costs












471

Executive transition








(150)



150



150

Divestiture-related expense








(1,414)



1,414



1,414

Stock-based compensation expense



(793)



793


1.1 %



(4,299)



5,092



5,092

Impact to income taxes












1,126

Adjusted amounts


$

55,838


$

16,759


23.1 %


$

18,496


$

(1,737)


$

(2,743)







































Six Months Ended June 30, 2023



Cost of
Revenue


Gross
Profit


Gross
Margin
Percentage


Operating
Expenses


Operating
Income
(Loss)


Net
Income
(Loss)

Reconciliation of statement of operations to adjusted
amounts from continuing operations


















Statement of operations amounts


$

135,031


$

43,282


24.3 %


$

58,470


$

(15,188)


$

(16,817)

Adjustments:


















Amortization of acquired intangibles








(3,197)



3,197



3,197

Change in fair value of contingent consideration receivable








(3,750)



3,750



3,750

Amortization of debt discount and issuance costs












678

Severance costs








(776)



776



776

Divestiture-related expense








(1,368)



1,368



1,368

Transformation-related expense








(1,815)



1,815



1,815

Stock-based compensation expense



(984)



984


0.5 %



(4,216)



5,200



5,200

Impact to income taxes












184

Adjusted amounts


$

134,047


$

44,266


24.8 %


$

43,348


$

918


$

151







































Six Months Ended June 30, 2022



Cost of
Revenue


Gross
Profit


Gross
Margin
Percentage


Operating
Expenses


Operating
Loss


Net Loss

Reconciliation of statement of operations to adjusted
amounts from continuing operations


















Statement of operations amounts


$

109,352


$

30,355


21.7 %


$

58,350


$

(27,995)


$

(33,083)

Adjustments:


















Amortization of acquired intangibles








(3,389)



3,389



3,389

Impairment charges








(4,062)



4,062



4,062

Amortization of debt discount and issuance costs












939

Business optimization expense



(433)



433


0.3 %



(354)



787



787

Severance costs








(575)



575



575

Executive transition








(150)



150



150

Divestiture-related expense








(1,534)



1,534



1,534

Stock-based compensation expense



(1,918)



1,918


1.4 %



(10,877)



12,795



12,795

Impact to income taxes












2,585

Adjusted amounts


$

107,001


$

32,706


23.4 %


$

37,409


$

(4,703)


$

(6,267)

 

1 Defined as the number of PACE participants utilizing at least one of our solution lines.
2 This metric is calculated as quarterly medication revenue from PACE clients divided by quarterly member months.
3 This metric is calculated as quarterly technology-enabled solutions revenue from PACE clients across all solution lines divided by quarterly member months.

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/tabula-rasa-healthcare-reports-second-quarter-2023-financial-results-301894280.html

SOURCE Tabula Rasa HealthCare, Inc.

Tabula Rasa HealthCare, Inc.

NASDAQ:TRHC

TRHC Rankings

TRHC Latest News

TRHC Stock Data

284.03M
17.87M
12.1%
70.7%
2.71%
Health Information Services
Healthcare
Link
United States
Moorestown