Item 1.
Financial Statements.
SOC
Telemed, Inc. and Subsidiaries and Affiliates
CONSOLIDATED
BALANCE SHEETS
(In
thousands, except shares and per share amounts)
(Unaudited)
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
ASSETS
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents (from variable interest entities $12,357 and
$1,942, respectively)
|
|
$
|
37,727
|
|
|
$
|
38,754
|
|
Accounts receivable, net of allowance for doubtful accounts
of $488 and $447 (from variable interest entities, net of allowance $12,650 and $8,192, respectively)
|
|
|
14,361
|
|
|
|
8,721
|
|
Inventory
|
|
|
1,303
|
|
|
|
-
|
|
Prepaid expenses and other current assets
(from variable interest entities $15 and $0, respectively)
|
|
|
4,434
|
|
|
|
1,609
|
|
Total current assets
|
|
|
57,825
|
|
|
|
49,084
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
3,855
|
|
|
|
4,092
|
|
Capitalized software costs, net
|
|
|
9,957
|
|
|
|
8,935
|
|
Intangible assets, net
|
|
|
45,081
|
|
|
|
5,988
|
|
Goodwill
|
|
|
155,099
|
|
|
|
16,281
|
|
Deposits and other assets
|
|
|
1,801
|
|
|
|
559
|
|
Total assets
|
|
$
|
273,618
|
|
|
$
|
84,939
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable (from variable interest entities $3,100 and $692, respectively)
|
|
$
|
5,387
|
|
|
$
|
2,809
|
|
Accrued expenses (from variable interest entities $3,303 and $1,349, respectively)
|
|
|
11,163
|
|
|
|
8,293
|
|
Deferred revenues
|
|
|
520
|
|
|
|
610
|
|
Capital lease obligations
|
|
|
22
|
|
|
|
-
|
|
Other Current Liabilities
|
|
|
282
|
|
|
|
-
|
|
Stock-based compensation liabilities
|
|
|
-
|
|
|
|
4,228
|
|
Total current liabilities
|
|
|
17,374
|
|
|
|
15,940
|
|
|
|
|
|
|
|
|
|
|
Deferred revenues
|
|
|
960
|
|
|
|
923
|
|
Capital lease obligations
|
|
|
52
|
|
|
|
-
|
|
Long-term debt, net of unamortized discount and debt issuance costs
|
|
|
73,897
|
|
|
|
-
|
|
Contingent shares issuance liabilities
|
|
|
2,725
|
|
|
|
12,450
|
|
Other long-term liabilities (from variable interest entities
$0 and $157, respectively)
|
|
|
403
|
|
|
|
560
|
|
Total liabilities
|
|
$
|
95,411
|
|
|
$
|
29,873
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES (Note 16)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Class A common stock, $0.0001 par value; 500,000,000 shares
authorized as of September 30, 2021, and December 31, 2020; 98,853,186 and 74,898,380 shares issued and outstanding at September
30, 2021, and December 31, 2020, respectively.
|
|
|
10
|
|
|
|
8
|
|
Preferred stock, $0.0001 par value, 5,000,000 shares authorized;
none issued and outstanding as of September 30, 2021, and December 31, 2020, respectively.
|
|
|
-
|
|
|
|
-
|
|
Additional paid-in capital
|
|
|
452,115
|
|
|
|
291,277
|
|
Accumulated deficit
|
|
|
(273,918
|
)
|
|
|
(236,219
|
)
|
Total stockholders’ equity
|
|
|
178,207
|
|
|
|
55,066
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and
stockholders’ equity
|
|
$
|
273,618
|
|
|
$
|
84,939
|
|
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
SOC
Telemed, Inc. and Subsidiaries and Affiliates
CONSOLIDATED
STATEMENTS OF OPERATIONS
(In
thousands, except shares and per share amounts)
(Unaudited)
|
|
Three Months Ended
September
30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenues
|
|
$
|
26,684
|
|
|
$
|
15,132
|
|
|
$
|
66,465
|
|
|
$
|
43,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
18,561
|
|
|
|
9,534
|
|
|
|
45,265
|
|
|
|
29,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
21,247
|
|
|
|
11,993
|
|
|
|
64,987
|
|
|
|
30,267
|
|
Changes in fair value of contingent consideration
|
|
|
(318
|
)
|
|
|
-
|
|
|
|
(3,265
|
)
|
|
|
|
|
Total operating expenses
|
|
|
20,929
|
|
|
|
11,993
|
|
|
|
61,722
|
|
|
|
30,267
|
|
Loss from operations
|
|
|
(12,806
|
)
|
|
|
(6,395
|
)
|
|
|
(40,522
|
)
|
|
|
(16,051
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on contingent shares issuance liabilities
|
|
|
4,081
|
|
|
|
-
|
|
|
|
9,725
|
|
|
|
-
|
|
Loss on puttable option liabilities
|
|
|
-
|
|
|
|
(412
|
)
|
|
|
-
|
|
|
|
(517
|
)
|
Interest expense
|
|
|
(1,775
|
)
|
|
|
(2,853
|
)
|
|
|
(5,047
|
)
|
|
|
(8,469
|
)
|
Interest expense – Related party
|
|
|
-
|
|
|
|
(21
|
)
|
|
|
(2,026
|
)
|
|
|
(21
|
)
|
Total other income (expense)
|
|
|
2,306
|
|
|
|
(3,286
|
)
|
|
|
2,652
|
|
|
|
(9,007
|
)
|
Loss before income taxes
|
|
|
(10,500
|
)
|
|
|
(9,681
|
)
|
|
|
(37,870
|
)
|
|
|
(25,058
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense)
|
|
|
(146
|
)
|
|
|
(7
|
)
|
|
|
171
|
|
|
|
(10
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss and comprehensive loss
|
|
$
|
(10,646
|
)
|
|
$
|
(9,688
|
)
|
|
$
|
(37,699
|
)
|
|
$
|
(25,068
|
)
|
Accretion of contingently redeemable preferred stock
|
|
|
-
|
|
|
|
(2,152
|
)
|
|
|
-
|
|
|
|
(5,670
|
)
|
Net loss attributable to common stockholders
|
|
$
|
(10,646
|
)
|
|
$
|
(11,840
|
)
|
|
$
|
(37,699
|
)
|
|
$
|
(30,738
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.11
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.43
|
)
|
|
$
|
(0.89
|
)
|
Diluted
|
|
$
|
(0.11
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.43
|
)
|
|
$
|
(0.89
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used to compute net
loss per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
98,377,279
|
|
|
|
34,345,197
|
|
|
|
88,675,997
|
|
|
|
34,345,197
|
|
Diluted
|
|
|
98,377,279
|
|
|
|
34,345,197
|
|
|
|
88,675,997
|
|
|
|
34,345,197
|
|
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
SOC
Telemed, Inc. and Subsidiaries and Affiliates
CONSOLIDATED
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT)
(In
thousands, except share amounts)
(Unaudited)
|
|
Common
Stock
|
|
|
Treasury
Stock
|
|
|
Additional
Paid-in
|
|
|
Accumulated
|
|
|
Total
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Equity
|
|
Balance, December 31,
2020
|
|
|
74,898,380
|
|
|
$
|
8
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
291,277
|
|
|
$
|
(236,219
|
)
|
|
$
|
55,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,086
|
|
|
|
-
|
|
|
|
10,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock issued as consideration
for business acquisition (Access Physicians)
|
|
|
13,753,387
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
91,693
|
|
|
|
-
|
|
|
|
91,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(12,595
|
)
|
|
|
(12,595
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2021
|
|
|
88,651,767
|
|
|
$
|
9
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
393,056
|
|
|
$
|
(248,814
|
)
|
|
$
|
144,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise of stock options
|
|
|
13,532
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
42
|
|
|
|
-
|
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Release of RSUs
|
|
|
368,341
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,786
|
|
|
|
-
|
|
|
|
4,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of Class A Common stock,
net of issuance costs
|
|
|
9,200,000
|
|
|
|
1
|
|
|
|
-
|
|
|
|
-
|
|
|
|
51,544
|
|
|
|
-
|
|
|
|
51,545
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(14,458
|
)
|
|
|
(14,458
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2021
|
|
|
98,233,640
|
|
|
$
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
449,428
|
|
|
$
|
(263,272
|
)
|
|
$
|
186,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Release of RSUs
|
|
|
619,546
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,687
|
|
|
|
-
|
|
|
|
2,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(10,646
|
)
|
|
|
(10,646
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2021
|
|
|
98,853,186
|
|
|
$
|
10
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
452,115
|
|
|
$
|
(273,918
|
)
|
|
$
|
178,207
|
|
|
|
Common
Stock
|
|
|
Treasury
Stock
|
|
|
Additional
Paid-in
|
|
|
Accumulated
|
|
|
Total
Stockholders’
|
|
|
|
Shares
|
|
|
Amount
|
|
|
Shares
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Deficit
|
|
Balance, December 31,
2019
|
|
|
34,140,909
|
|
|
$
|
3
|
|
|
|
(90,302
|
)
|
|
$
|
(768
|
)
|
|
$
|
87,199
|
|
|
$
|
(186,372
|
)
|
|
$
|
(99,938
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
99
|
|
|
|
-
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of stock issuance costs
and dividends on Series H, I and J contingently redeemable preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(1,495
|
)
|
|
|
-
|
|
|
|
(1,495
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(7,217
|
)
|
|
|
(7,217
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, March 31, 2020
|
|
|
34,140,909
|
|
|
$
|
3
|
|
|
|
(90,302
|
)
|
|
$
|
(768
|
)
|
|
$
|
85,803
|
|
|
$
|
(193,589
|
)
|
|
$
|
(108,551
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
148
|
|
|
|
-
|
|
|
|
148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of stock issuance costs
and dividends on Series H, I and J contingently redeemable preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,023
|
)
|
|
|
-
|
|
|
|
(2,023
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(8,163
|
)
|
|
|
(8,163
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, June 30, 2020
|
|
|
34,140,909
|
|
|
$
|
3
|
|
|
|
(90,302
|
)
|
|
$
|
(768
|
)
|
|
$
|
83,928
|
|
|
$
|
(201,752
|
)
|
|
$
|
(118,589
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,033
|
|
|
|
-
|
|
|
|
1,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of stock issuance costs
and dividends on Series H, I and J contingently redeemable preferred stock
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,152
|
)
|
|
|
-
|
|
|
|
(2,152
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(9,688
|
)
|
|
|
(9,688
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance,
September 30, 2020
|
|
|
34,140,909
|
|
|
$
|
3
|
|
|
|
(90,302
|
)
|
|
$
|
(768
|
)
|
|
$
|
82,809
|
|
|
$
|
(211,440
|
)
|
|
$
|
(129,396
|
)
|
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
SOC
Telemed, Inc. and Subsidiaries and Affiliates
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(In
thousands)
(Unaudited)
|
|
Nine Months Ended
September
30,
|
|
|
|
2021
|
|
|
2020
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(37,699
|
)
|
|
$
|
(25,068
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
6,723
|
|
|
|
4,008
|
|
Stock-based compensation
|
|
|
13,331
|
|
|
|
1,280
|
|
Change in fair value of contingent consideration
|
|
|
(3,265
|
)
|
|
|
-
|
|
Loss on puttable option liabilities
|
|
|
-
|
|
|
|
517
|
|
(Gain) on contingent shares issuance liabilities
|
|
|
(9,725
|
)
|
|
|
-
|
|
Bad debt expense
|
|
|
66
|
|
|
|
64
|
|
Accrued interest on convertible bridge debt (related party)
|
|
|
-
|
|
|
|
21
|
|
Paid-in kind interest on long-term debt
|
|
|
203
|
|
|
|
2,310
|
|
Amortization of debt issuance costs and issuance discount
|
|
|
3,737
|
|
|
|
1,073
|
|
Income tax benefit
|
|
|
(241
|
)
|
|
|
-
|
|
Change in assets and liabilities, net of acquisitions
|
|
|
|
|
|
|
|
|
Accounts receivable, net of allowance
|
|
|
(104
|
)
|
|
|
1,661
|
|
Prepaid expense and other current assets
|
|
|
(2,189
|
)
|
|
|
(599
|
)
|
Inventory
|
|
|
79
|
|
|
|
-
|
|
Deposits and other non-current assets
|
|
|
(957
|
)
|
|
|
32
|
|
Accounts payable
|
|
|
115
|
|
|
|
891
|
|
Accrued expenses and other liabilities
|
|
|
1,809
|
|
|
|
1,657
|
|
Deferred revenues
|
|
|
(53
|
)
|
|
|
213
|
|
Net cash used in operating activities
|
|
|
(28,170
|
)
|
|
|
(11,940
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Capitalization of software development costs
|
|
|
(3,099
|
)
|
|
|
(3,252
|
)
|
Purchase of property and equipment
|
|
|
(989
|
)
|
|
|
(1,724
|
)
|
Acquisition of business, net of cash
|
|
|
(90,306
|
)
|
|
|
-
|
|
Net cash used in investing activities
|
|
|
(94,394
|
)
|
|
|
(4,976
|
)
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Principal payments under capital lease obligations
|
|
|
(6
|
)
|
|
|
(66
|
)
|
Proceeds from long-term debt, net of discount
|
|
|
82,980
|
|
|
|
3,961
|
|
Proceeds from Related-party – Unsecured subordinated
promissory note, net of unamortized discount
|
|
|
11,474
|
|
|
|
-
|
|
Repayment of long-term debt
|
|
|
(10,795
|
)
|
|
|
-
|
|
Repayment of Related-party – Unsecured subordinated promissory
note
|
|
|
(13,703
|
)
|
|
|
-
|
|
Proceeds from exercise of stock options
|
|
|
42
|
|
|
|
-
|
|
Payment of deferred transaction related costs
|
|
|
-
|
|
|
|
(63
|
)
|
Issuance of contingently redeemable preferred stock
|
|
|
-
|
|
|
|
10,938
|
|
Proceeds from issuance of Class A Common
Stock, net of issuance costs
|
|
|
51,545
|
|
|
|
-
|
|
Net cash provided by financing activities
|
|
|
121,537
|
|
|
|
14,770
|
|
|
|
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
|
|
(1,027
|
)
|
|
|
(2,146
|
)
|
Cash and cash equivalents
at beginning of the period
|
|
|
38,754
|
|
|
|
4,541
|
|
Cash and cash equivalents
at end of the period
|
|
$
|
37,727
|
|
|
$
|
2,395
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure
of cash flow information:
|
|
|
|
|
|
|
|
|
Cash paid during the period for taxes
|
|
$
|
27
|
|
|
$
|
46
|
|
Cash paid during the period for interest
|
|
|
2,685
|
|
|
|
5,198
|
|
|
|
|
|
|
|
|
|
|
Supplemental schedule
of non-cash investing and financing transactions:
|
|
|
|
|
|
|
|
|
Accretion of contingently redeemable preferred stock
|
|
$
|
-
|
|
|
$
|
5,670
|
|
Assets acquired under capital lease arrangements
|
|
|
80
|
|
|
|
26
|
|
Purchase of property and equipment reflected in accounts payable
and accruals at the period end
|
|
|
84
|
|
|
|
465
|
|
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1.
ORGANIZATION AND DESCRIPTION OF BUSINESS
Healthcare
Merger Corp. (“HCMC”) was incorporated in Delaware in September 2019 and formed as a special purpose acquisition company
for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization or similar business
combination with one or more businesses. Specialists On Call, Inc. was formed on July 14, 2004 as a Delaware C-Corporation doing business
as SOC Telemed (“Legacy SOC Telemed”). On October 30, 2020, we completed the acquisition of Legacy SOC Telemed by and among
us, Sabre Merger Sub I, Inc., a Delaware corporation and a wholly owned subsidiary of HCMC, Sabre Merger Sub II, LLC, a Delaware limited
liability company and a wholly owned subsidiary of HCMC, and Legacy SOC Telemed. The transactions contemplated by the merger agreement
between HCMC and Legacy SOC Telemed are collectively referred as the “Merger Transaction” or “Merger and Recapitalization”.
As part of the Merger Transaction, HCMC changed its name from Healthcare Merger Corp. to SOC Telemed, Inc. See Note 4, Business Combinations,
for additional information.
SOC
Telemed, Inc. and Subsidiaries and Affiliates (collectively, the “Company”, “SOC Telemed”, and “SOC”)
is the leading provider of telemedicine services and technology to U.S. hospitals and healthcare systems. We provide technology enabled
clinical solutions which include teleNeurology, telePsychiatry, teleCritical Care, telePulmonology, teleCardiology and other specialties.
We are committed to improving patient care by providing advanced, real-time telemedicine and the highest quality critical consultation
services by connecting specialist physicians with on-site providers 24 hours a day, every day of the year. The Company is a health services
management company that is responding to the need for rapid, effective treatment of patients and the shortage of specialist physicians.
The Company operates as a single operating and reportable segment.
As
discussed in Note 4, Business Combinations, on March 26, 2021, the Company consummated the acquisition of Access Physicians Management
Services Organization, LLC (“Access Physicians” or “AP”), a multi-specialty acute telemedicine provider.
2.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation and Principles of Consolidation
The accompanying unaudited condensed consolidated
financial statements include the accounts of SOC Telemed, Inc. and its Subsidiaries and Affiliates and have been prepared in accordance
with accounting principles generally accepted in the United States of America (“U.S. GAAP” or “GAAP”) and pursuant
to the accounting and disclosure rules and regulations of the Securities and Exchange Commission (the “SEC”). The financial
data and the other financial information disclosed in these notes to the condensed financial statements related to the three and nine-month
periods are also unaudited. The results of operations for the three months and nine months ended September 30, 2021 are not necessarily
indicative of the results of operations to be anticipated for any other future annual or interim period. These condensed consolidated
financial statements are unaudited; however, in the opinion of management, they reflect all adjustments consisting only of normal recurring
adjustments necessary to state fairly the financial position, results of operations and cash flows for the periods presented in conformity
with U.S. GAAP applicable to interim periods. The consolidated balance sheet as of December 31, 2020 included herein was derived from
the audited financial statements as of that date.
These
unaudited condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial
statements and related notes for the year ended December 31, 2020, which are included in the Company’s Annual Report on Form 10-K
filed with SEC on March 30, 2021 (the “Annual Report”). Certain information and note disclosures normally included in the
audited consolidated financial statements, prepared in accordance with U.S. GAAP, have been condensed or omitted pursuant to SEC rules
and regulations.
As
of September 30, 2021, and December 31, 2020, SOC Telemed, Inc. or its subsidiaries are party to administrative support services agreements,
management services agreements or similar arrangements (collectively, “Administrative Agreements”) in California, Georgia,
Kansas (in 2021, only), New Jersey, and Texas by and among it or its subsidiaries and the professional corporations pursuant to which
each professional corporation provides services to SOC Telemed’s customers. Each professional corporation is established pursuant
to the requirements of its respective domestic jurisdiction governing the corporate practice of medicine. As discussed in Note 5, Variable
Interest Entities, SOC Telemed, Inc. holds a variable interest in the professional corporations and, accordingly, the professional corporations
are considered variable interest entities (“VIE” or “VIEs”) which are denominated Affiliates for consolidation
purposes.
The
Company also consolidates its wholly owned subsidiaries (NeuroCall, JSA, Access Physicians and Tele-Physicians Practice Maryland) as
discussed in Note 5, Variable Interest Entities.
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company. All intercompany balances and
transactions are eliminated upon consolidation.
COVID
– 19 Outbreak
The
outbreak of the novel coronavirus (“COVID-19”), which was declared a pandemic by the World Health Organization on March 11,
2020 and declared a National Emergency by the President of the United States on March 13, 2020, has led to adverse impacts on the U.S.
and global economies and created uncertainty regarding potential impacts on the Company’s operating results, financial condition
and cash flows. The full extent to which the COVID-19 pandemic will directly or indirectly impact the Company’s business, results
of operations and financial condition, including expenses and research and development costs, will depend on certain developments, including
the duration and spread of the pandemic and the emergence of new variants of COVID-19.
While
not currently known, the full year impact of COVID-19 could have a material impact on the operations of the Company’s business.
For the three and nine months ended September 30, 2021, the Company’s variable revenues, excluding the consolidated revenues of
Access Physicians, increased relative to the same periods in 2020 as a result of the higher volume of consultations due to recovery from
the COVID-19 pandemic with corresponding impacts on our cost of sales due to increased demand for consultations. For more details, see
Going Concern Consideration below.
The
Company continues to closely monitor the current macro environment related to monetary and fiscal policies, as well as pandemics or epidemics,
such as the COVID-19 outbreak.
Going
Concern Consideration
Under
Accounting Standards Update (“ASU”) 2014-15, Presentation of Financial Statements—Going Concern (Subtopic 205-40) (“ASC
205-40”), the Company has the responsibility to evaluate whether conditions and/or events raise substantial doubt about its ability
to meet its future financial obligations as they become due within one year after the date that the financial statements are issued.
As required by ASC 205-40, this evaluation shall initially not take into consideration the potential mitigating effects of plans that
have not been fully implemented as of the date the financial statements are issued.
As of September 30, 2021, the Company has
experienced negative cash flows and losses from operations each period since inception and has an accumulated deficit of $273.9
million. The Company incurred net losses of $10.6 million and $9.7 million for the three months ended September 30, 2021 and 2020
respectively and $37.7 million and $25.1 million for the nine months ended September 30, 2021 and 2020, respectively. The cash
outflows from operations were $28.2 million and $11.9 million for the nine months ended September 30, 2021 and 2020, respectively.
In March 2020, the World Health Organization declared the 2019 novel coronavirus, or COVID-19, a global pandemic. The Company
experienced a reduction in service utilization in and around the same time and consequently experienced a decrease in revenue and
margin. The Company immediately responded by adjusting variable costs, including physician fees, travel expenses, and other
discretionary spending to preserve margins which included real time assessment of physician coverage needs to appropriately align
with changes in utilization experienced as a result of the COVID-19 pandemic. In the third quarter of 2021 the service utilization
has recovered to pre COVID-19 levels however the Company continues to closely monitor the impact of the COVID-19 pandemic on all
aspects of the business and continuously modifying operational protocols, cost structure, and discretionary spending to evolving
business conditions. Notwithstanding these efforts, the Company expects that its operating losses and negative cash flows will
continue for the foreseeable future. As discussed in Note 19, Subsequent Events, the Board of Directors of the Company approved
certain strategic, operational and organizational plans to improve productivity and reduce complexity in the way the Company manages
its business. In connection with these actions, the Company expects to reduce non-clinical headcount by approximately 12%. These
actions are expected to be substantially completed by the end of 2021. Additionally, as discussed in Note 19, Subsequent Events, the
Company entered into an amendment to its term loan agreement, pursuant to which the net revenue milestone for the Term B Loan was
reduced from $55.0 million to $51.5 million on a trailing six-month basis, which made the tranche immediately available to be drawn.
In connection with the amendment, the Company borrowed the full $12.5 million of the Term B Loan on November 10, 2021. The Company
expects that its cash and cash equivalents of $37.7 million as of September 30, 2021, together with the $12.5 million borrowed under
the Term B Loan in November 2021, will be sufficient to fund its operating expenses, capital expenditure requirements and debt
service obligations for at least the next 12 months from the issuance of these financial statements. The future viability of the
Company beyond that point is dependent on its ability to raise additional capital to finance its operations.
The
Company has historically funded its operations through the issuance of preferred stock and long-term debt. Until such time, if ever,
as the Company can generate substantial revenues and positive operating cash flows, the Company will likely finance its cash needs through
a combination of public or private equity offerings or debt financings. The Company may not be able to obtain funding on acceptable terms,
or at all. If the Company is unable to raise additional funds as and when needed, it would have a negative impact on the Company’s
financial condition, which may require the Company to delay, reduce or eliminate certain activities and reduce or eliminate discretionary
operating expenses, which could constrain the Company’s ability to pursue its business strategies.
Concentration
of credit risk
Financial
instruments which potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents and
accounts receivable. The Company maintains its cash and cash equivalents with high-credit quality financial institutions. At times, such
amounts may exceed federally insured limits.
For
the three and nine months ended September 30, 2021 and 2020 no customer accounts for more than 10% of the Company’s total revenues
and accounts receivable.
Business
Combinations
The
Company applies the acquisition method of accounting for business acquisitions. The results of operations of the businesses acquired
by the Company are included as of the respective acquisition date. The Company allocates the fair value of purchase consideration to
the assets acquired and liabilities assumed, based on their estimated fair values. The excess of the fair value of purchase consideration
over the value of these identifiable assets and liabilities is recorded as goodwill. When determining the fair value of assets acquired
and liabilities assumed, management makes significant estimates and assumptions, especially with respect to the fair value of acquired
intangible assets. The Company may adjust the preliminary purchase price allocation, as necessary, for up to one year after the acquisition
closing date if it obtains more information regarding asset valuations and liabilities assumed. Acquisition-related expenses are recognized
separately from the business combination and are expensed as incurred.
Inventory
Inventoried
materials primarily consist of telemedicine equipment, which are substantially finished goods. The Company reports inventory at the lower
of average cost and net realizable value. Net realizable value is based on the selling price. Inventories are assessed on a periodic
basis for potential obsolete and slow-moving inventory with write-downs being recorded when identified. Write-downs are measured as the
difference between cost of the inventory and net realizable value based upon assumptions about future demand and charged to cost of revenue
in the consolidated statement of operations. At the point of the loss recognition, a new lower cost basis for that inventory is established,
and subsequent changes in facts and circumstances do not result in the restoration or increase in that newly established cost basis.
Intangibles
Assets
All
intangible assets were acquired in connection with the acquisitions of NeuroCall Holdings, LLC and its subsidiaries (“NeuroCall”)
on January 31, 2017, JSA Health Corporation (“JSA Health” or “JSA”) on August 14, 2018, and Access Physicians
and its subsidiaries (“Access Physicians”) on March 26, 2021 and are amortized over their estimated useful lives based on
the pattern of economic benefit derived from each asset. Intangible assets resulting from these acquisitions include hospital contracts
relationships, non-compete agreements and trade names. Hospital contracts relationships are amortized over a period of 6 to 17 years
using a straight-line method. Non-compete agreements are amortized over a period of 4 to 5 years using the straight-line method. The
trade names represented by NeuroCall, JSA Health and Access Physicians are amortized over a period of 2 to 5 years using the straight-line
method.
Impairment
of Goodwill
Goodwill
is tested for impairment on an annual basis as of December 31 or between annual tests if events occur or circumstances change that would
more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company operates as one operating segment,
which the Company has determined to be one reporting unit for the purposes of impairment testing. The Company compares the estimated
fair value of a reporting unit to its book value, including goodwill. If the fair value exceeds book value, goodwill is considered not
to be impaired and no additional steps are necessary. However, if the book value of a reporting unit exceeds its fair value, an impairment
loss will be recognized in an amount equal to that excess, limited to the total amount of goodwill allocated to that reporting unit.
The
fair value of the reporting unit is determined using various techniques, including market cap determined from the public stock price,
multiple of earnings and discounted cash flow valuation methodologies. Determining the fair value of the reporting unit is judgmental
in nature and involves the use of significant estimates and assumptions. These estimates and assumptions include changes in revenue and
operating margins used to project future cash flows, discount rates, valuation multiples of entities engaged in the same or similar lines
of business, and future economic and market conditions.
No
impairments were recorded during the three and nine months ended September 30, 2021 and 2020.
Impairment
of Long-Lived Assets
The
Company determines whether long-lived assets are to be held for use or disposal. The Company monitors its long-lived assets for events
or changes in circumstances that indicate that their carrying values may not be recoverable. Upon indication of possible impairment of
long-lived assets held for use, the Company evaluates the recoverability of such assets by measuring the carrying amount of the long-lived
asset group against the related estimated undiscounted future cash flows of the long-lived asset group. When an evaluation indicates
that the future undiscounted cash flows are not sufficient to recover the carrying value of the asset, the asset is adjusted to its estimated
fair value. No impairments were recorded during the three and nine months ended September 30, 2021 and 2020.
Long-Term
Debt
In
March 2021, the Company entered into a term loan facility and a related-party subordinated promissory note. The Company capitalizes costs
related to the issuance of debt under the provisions of ASC Subtopic 835-30, Interest – Imputation of Interest. Debt issuance
costs and discounts related to a recognized debt liability are presented in the consolidated balance sheets as a direct deduction from
the carrying amount of that debt liability and are subsequently amortized to interest expense at an effective interest rate over the
life of the related loan. Debt issuance costs related to line-of-credit arrangements are presented in the consolidated balance sheets
as an asset and are subsequently amortized ratably over the term of the line-of-credit arrangement. Amortization of debt issuance costs
is included as a component of interest expense in the Company’s consolidated statements of operations. Cash interest payments due
are paid as determined in the agreements. Interest is expensed monthly. Paid in-kind interest (“PIK”) is accrued monthly
at the contracted rate over the period of the loan and included in the principal balance.
Revenue
Recognition
The
Company recognizes revenue using a five-step model:
|
1)
|
Identify the contract(s)
with a customer;
|
|
2)
|
Identify the performance
obligation(s) in the contract;
|
|
3)
|
Determine the transaction
price;
|
|
4)
|
Allocate the transaction
price to the performance obligations in the contract; and
|
|
5)
|
Recognize revenue when
(or as) it satisfies a performance obligation.
|
The
Company enters into service contracts with hospitals or hospital systems, physician practice groups, and other users. Under the contracts,
the customers pay a fixed monthly fee for physician consultation services. The fixed monthly fee provides for a predetermined number
of monthly consultations. Should the number of consultations exceed the contracted amount, the customers also pay a variable consultation
fee for the additional service. Under certain contracts, the Company receives payments from patients, third-party payers and others for
services rendered. The third-party payers pay the Company based on contracted rates or the entities’ billed charges. To facilitate
the delivery of the consultation services, the facilities use telemedicine equipment, which can be provided and installed by the Company.
The Company also provides the hospitals with user training, maintenance and support services for the telemedicine equipment used to perform
the consultation services. Prior to the start of a contract, customers generally make upfront nonrefundable payments to the Company when
contracting for Company training, maintenance, equipment and implementation services.
Our
customer contracts typically range in length from 1 to 3 years, with an automatic renewal process. We typically invoice our customers
for the monthly fixed fee in advance. Our contracts typically contain cancellation clauses with advance notice, therefore, we do not
believe that we have any material outstanding commitment for future revenues beyond one year from the end of a reporting period.
Revenues
are recognized when the Company satisfies its performance obligation to provide on-demand telemedicine consultation services. The consultations
covered by the fixed monthly fee and obligation to provide on-demand consultations represented 70% and 68% of revenues for the three
months ended September 30, 2021 and 2020, respectively, and 70% and 68% of revenues for the nine months ended September 30, 2021 and
2020, respectively. Consultations that incur a variable fee due to the monthly quantity exceeding the number of consultations in the
contract and payments from patients, third-party payers and other for services rendered represented 28% and 30% of revenues for the three
months ended September 30, 2021 and 2020, respectively, and 27% and 30% of revenues for the nine months ended September 30, 2021 and
2020, respectively.
Upfront
nonrefundable fees do not result in the transfer of a promised goods or service to the customer, therefore, the Company defers this revenue
and recognizes it over the average customer life of 48 months. Deferred revenue consists of the unamortized balance of nonrefundable
upfront fees and maintenance fees which are classified as current and non-current based on the timing of when the Company expects to
recognize revenue. The Company recognized $0.2 million and $0.3 million for the three months ended September 30, 2021 and 2020, respectively,
and $0.7 million and $0.9 million for the nine months ended September 30, 2021 and 2020, respectively, of revenue into the income statement
that had previously been deferred and recorded on the balance as a deferred revenue liability.
Telemedicine
Carts (Access Physicians)
Customers
who enter into telemedicine physician service contracts with Access Physicians are sold a telemedicine cart with a computer and camera
in order to facilitate meetings between patients, on-site health professionals, and remote physicians. Satisfaction of this performance
obligation occurs upon delivery to the customer when control is transferred. Access Physicians then recognizes the cart revenue at a
point in time, upon delivery. The Company has assurance-type warranties that do not result in separate performance obligations.
Use
of estimates and judgements
The
preparation of the unaudited condensed consolidated financial statements in conformity with U.S. GAAP requires the Company to make estimates
and assumptions about future events that affect the amounts reported in its unaudited condensed consolidated financial statements and
the accompanying notes. Future events and their effects cannot be determined with certainty. On an ongoing basis, management evaluates
these estimates, judgments and assumptions. Significant estimates and assumptions are included within, but not limited to: (1) revenue
recognition, including the determination of the customer relationship period, (2) accounts receivable and allowance for doubtful accounts,
(3) long-lived asset recoverability, (4) useful lives of long-lived and intangible assets, (5) stock-based compensation, option and warrant
liabilities, (6) fair value of identifiable purchased tangible and intangible assets in a business combination, (7) market cap determined
from the public stock price for goodwill impairment testing, (8) fair value measurements, and (9) the provision for income taxes and
related deferred tax accounts. The Company bases these estimates on historical and anticipated results and trends and on various other
assumptions that the Company believes are reasonable under the circumstances, including assumptions as to future events. Actual results
could differ from those estimates, and any such differences may be material to the Company’s unaudited condensed consolidated financial
statements.
The
Company is unable to predict the full impact that COVID-19 will have on its financial position, operating results and cash flows due
to numerous uncertainties. The extent to which COVID-19 impacts the Company’s results will depend on future developments, which
cannot be predicted, including the duration and spread of the pandemic and the emergence of new variants of COVID-19. The Company’s
unaudited condensed consolidated financial statements presented herein reflect the latest estimates and assumptions made by management
that affect the reported amounts of assets and liabilities and related disclosures as of the date of the unaudited condensed consolidated
financial statements and reported amounts of revenue and expenses during the reporting periods presented. Actual results may differ significantly
from these estimates and assumptions.
Emerging
Growth Company
As
an emerging growth company (“EGC”), the Jumpstart Our Business Startups Act (“JOBS Act”) allows the Company to
delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are applicable to
private companies. The Company has elected to use the extended transition period under the JOBS Act until such time the Company is not
considered to be an EGC. The adoption dates are discussed in the section below to reflect this election.
The
Company is also a smaller reporting company as defined in Item 10(f)(1) of Regulation S-K. Smaller reporting companies may take
advantage of certain reduced disclosure obligations, including, among other things, providing only two years of audited financial statements.
The Company will remain a smaller reporting company until the last day of the fiscal year in which (i) the market value of the Class A
common stock held by non-affiliates exceeds $250 million as of the end of that year’s second fiscal quarter, or (ii) annual
revenues exceeded $100 million during such completed fiscal year and the market value of the Class A common stock held by non-affiliates
exceeds $700 million as of the end of that year’s second fiscal quarter.
To
the extent the Company takes advantage of such reduced disclosure obligations, it may also make the comparison of its financial statements
with other public companies difficult or impossible.
Recently
Issued Accounting Pronouncements
Accounting
pronouncements issued and adopted
In
August 2018, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2018-13,
Fair Value Measurement (“Topic 820”), which modifies, removes and adds certain disclosure requirements on fair value measurements.
The new guidance was required for the Company for the annual reporting period beginning January 1, 2020 and interim periods within
that fiscal year. The Company adopted this guidance starting from January 1, 2020, however, there was no material impact resulting from
the adoption of this pronouncement.
In
May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09,
Revenue from Contracts with Customers (Topic 606), to achieve a consistent application of revenue recognition within the U.S., resulting
in a single revenue model to be applied by reporting companies under GAAP. Under the new model, recognition of revenue occurs when a
customer obtains control of promised goods or services in an amount that reflects the consideration to which the entity expects to be
entitled in exchange for those goods or services. In addition, the revised guidance requires that reporting companies disclose the nature,
amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. Subsequent to the issuance of ASU 2014-09,
the FASB also issued several updates related to ASU 2014-09 including deferring its adoption date. As per the latest ASU 2020-05, issued
by the FASB, the entities who have not yet issued or made available for issuance the financial statements as of June 3, 2020 can defer
the new guidance for one year. The revised guidance is required to be applied retrospectively to each prior reporting period presented
or modified retrospectively applied with the cumulative effect of initially applying it recognized at the date of initial application.
The Company adopted this standard on January 1, 2020 utilizing the modified retrospective approach. The Company underwent a process of
identifying the various types of revenue streams, performed an evaluation of the components of the associated contractual arrangements
and determined that the adoption of the new standard did not have a material impact on the consolidated financial statements.
Accounting
pronouncements issued but not yet adopted
In
March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (“Topic 848”): Facilitation of the Effects of Reference Rate
Reform on Financial Reporting. The amendments in this update provide optional expedients and exceptions for applying GAAP to contracts,
hedging relationships and other transactions that reference to LIBOR or another reference rate expected to be discontinued by reference
rate reform. The Company will be adopting this guidance for the annual reporting period ending December 31, 2022. The Company is currently
evaluating the impact of adopting the standard on its consolidated financial statements.
In
February 2016, the FASB issued ASU 2016-02, Leases (“Topic 842”) which outlines a comprehensive lease accounting model and
supersedes the current lease guidance. The new guidance requires lessees to recognize almost all of their leases on the balance sheet
by recording a lease liability and corresponding right-of-use assets for all leases with lease terms greater than 12 months. It also
changes the definition of a lease and expands the disclosure requirements of lease arrangements. As per the latest ASU 2020-05 issued
by FASB, the entities who have not yet issued or made available for issuance the financial statements as of June 3, 2020 can defer the
new guidance for one year. The Company will be adopting this guidance for the annual reporting period beginning January 1, 2022,
and interim reporting periods within annual reporting period beginning January 1, 2023. This will require application of the new accounting
guidance at the beginning of the earliest comparative period presented in the year of adoption. The Company is in the process of evaluating
the impact that the pronouncement will have on the consolidated financial statements.
In
June 2016, the FASB issued ASU 2016-13 Financial Instruments - Credit Losses (“Topic 326”) Measurement of Credit Losses on
Financial Instruments. ASU 2016-13 requires an entity to utilize a new impairment model known as the current expected credit loss
(“CECL”) model to estimate its lifetime “expected credit loss” and record an allowance that, when deducted from
the amortized cost basis of the financial asset, presents the net amount expected to be collected on the financial asset. The CECL model
is expected to result in more timely recognition of credit losses. ASU 2016-13 also requires new disclosures for financial assets measured
at amortized cost, loans, and available-for-sale debt securities. As per the latest ASU 2020-02, the FASB deferred the timelines for
certain small public and private entities. The new guidance will be adopted by the Company for the annual reporting period beginning
January 1, 2023, including interim periods within that annual reporting period. The standard will apply as a cumulative-effect adjustment
to retained earnings as of the beginning of the first reporting period in which the guidance is adopted. The Company is in the process
of evaluating the impact of the adoption of ASU 2016-13 on the Company’s consolidated financial statements and disclosures.
In
December 2019, the FASB issued ASU 2019-12, Income Taxes (“Topic 740”): Simplifying the Accounting for Income Taxes. ASU
2019-12 is intended to simplify various aspects related to accounting for income taxes. The Company is expecting to adopt the guidance
from annual periods beginning after December 15, 2021 and interim periods beginning December 15, 2022. The Company is currently evaluating
the impact that the pronouncement will have on the consolidated financial statements.
3.
SEGMENT INFORMATION
The
Company’s Chief Operating Decision Maker (“CODM”), its Chief Executive Officer (“CEO”), reviews the financial
information presented on a consolidated basis for purposes of allocating resources and evaluating its financial performance. Accordingly,
the Company has determined that it operates in a single reportable segment: health services management. All of the Company’s operations
and assets are located in the United States, and all of its revenues are attributable to United States customers.
4.
BUSINESS COMBINATIONS
Merger
with Healthcare Merger Corp. in October 2020
On
October 30, 2020, HCMC, a special purpose acquisition company, consummated a business combination with Legacy SOC Telemed pursuant to
an Agreement and Plan of Merger (the “Merger Agreement”). Pursuant to the Merger Agreement, HCMC merged with Legacy SOC Telemed,
with Legacy SOC Telemed being treated as the accounting acquirer, and the Merger Transaction reflected as a reverse recapitalization,
with HCMC treated as the accounting acquiree. Under this method of accounting, the consolidated financial statements of Legacy SOC Telemed
are the historical financial statements of the Company. The net assets of HCMC were stated at historical costs, with no goodwill or other
intangible assets recorded in accordance with U.S. GAAP, and are consolidated with Legacy SOC Telemed’s financial statements on
the closing date of the Merger Transaction. The shares and net loss per share available to holders of Legacy SOC Telemed’s common
stock prior to the Merger Transaction have been retroactively restated as shares reflecting the exchange ratio of 0.4047 established
in the Merger Agreement.
As
a result of the Merger Transaction, Legacy SOC Telemed shareholders received aggregate consideration of $720.6 million. In addition,
1,875,000 shares of the Company’s Class A common stock were provided to HCMC’s sponsor and are subject to forfeiture if the
Company’s Class A common stock does not meet certain market price thresholds following the Merger Transaction. As of September
30, 2021, none of these shares have been released from such restrictions.
Acquisition
of Access Physicians in March 2021
On
March 26, 2021, SOC Telemed Inc. completed the acquisition (the “Acquisition”) of 100% of Access Physicians pursuant to an
equity purchase agreement. Access Physicians is a multi-specialty acute care telemedicine provider. The acquisition expands the Company’s
clinical solutions to include teleCardiology, teleInfectious Disease, teleMaternal-Fetal Medicine, teleNephrology, teleEndocrinology
and other specialties to offer a comprehensive acute care telemedicine portfolio to meet the demands of the market and grow the Company’s
provider breadth and depth.
The
total purchase price for this transaction approximated $186.9 million, comprised of $91.6 million in cash, $91.7 million in shares of
Class A common stock, $0.3 million related to net working capital settlement pursuant to a settlement agreement executed on August 27,
2021, and an estimated $3.3 million of contingent consideration.
The
purchase consideration included 13,928,740 shares of Class A common stock that had a total fair value of $91.7 million based on the closing
market price of $6.66 per share on March 26, 2021, the acquisition date. Of these shares, an aggregate of 13,753,387 shares were issued
at closing and an aggregate of 175,353 shares will be issued on the first anniversary of the closing. These 175,353 reserved shares are
not presented as outstanding in the consolidated statement of changes in stockholders’ equity (deficit). The resale of the 13,753,387
shares was registered pursuant to a registration statement that was declared effective on August 10, 2021.
Access
Physician’s directors and some executive employees held Profits Interest Units (“PIUs”) that were subject to accelerated
vesting in connection with the acquisition. Since a portion of these PIUs relate to services rendered to Access Physicians prior to the
acquisition, a portion of the replacement SOC equity awards’ fair value was included in the purchase price. As a result of the
Acquisition, SOC issued 219,191 shares of replacement awards (“replacement awards”) in connection with unvested Access Physician
equity units of which 43,838 vested immediately on the transaction date and 175,353 vest over twelve months from the date of acquisition.
Eligible outstanding Access Physician’s PIUs were canceled and settled in cash and/or exchanged for replacement awards, pursuant
to an exchange ratio in the acquisition agreement designed to maintain the intrinsic value of the awards immediately prior to the exchange.
The awards that were settled in cash have a post-acquisition service condition of twelve months from the acquisition date. Since the
payment for these awards was made on the acquisition date, a prepaid expense of $2.0 million was recorded on the acquisition date and
amortized to compensation expense under selling, general and administrative expense in the consolidated statement of operations. The
net prepaid balance as of September 30, 2021, is $0.8 million. Refer to Note 7, Prepaid Expenses and Other Current Assets. In accordance
with ASC 805, these awards are considered to be replacement awards. Exchanges of share-based payment awards in conjunction with a business
combination are modifications in accordance with ASC 718, Compensation - Stock Compensation (“ASC 718”). As a result, the
portion of the fair-value of replacement awards attributable to pre-acquisition services were included in measuring the consideration
transferred in the business combination. The fair value of the unvested replacement awards was estimated to be approximately $3.6 million,
of which $0.8 million is attributable to pre-combination service period. See additional details about the replacement equity awards in
Note 14, Stock-Based Compensation.
As
presented above, the acquisition of Access Physicians includes a contingent consideration arrangement (the “Earnout”) that
requires additional consideration to be paid by SOC to the sellers of Access Physicians based on the future revenue and gross margin
of the acquired business, in each case as calculated in accordance with the equity purchase agreement. In the event that revenue for
calendar year 2021 (the “Earnout Covenant Period”) is equal to or greater than $40.0 million and gross margin over the same
period is equal to or exceeds 39.0%, then SOC will make an additional cash payment to the sellers of $20.0 million. The Earnout is payable
no later than in the second quarter of 2022. As of September 30, 2021, the range of the undiscounted amounts SOC estimates that could
be paid under this contingent consideration agreement is either zero or $20.0 million. The fair value of the Earnout recognized on the
acquisition date of $3.3 million was estimated through application of a Monte Carlo simulation in an option pricing framework. As discussed
in Note 6, Fair Value of Financial Instruments, that measure is based on significant Level 3 inputs not observable in the market. On
September 30, 2021, the Company reassessed the fair value the Earnout. Given it is highly probable that none of the financial targets
will be achieved by December 31, 2021, the contingent consideration liability was fully removed and a gain of $0.3 million and $3.3 million
was recognized in changes in fair value of contingent consideration on the consolidated statements of operations for the three and nine
months ended September 30, 2021, respectively.
The
acquisition of Access Physicians also includes a second contingent consideration arrangement (the “Deferred Payment”). The
Deferred Payment will only become payable if a certain number of specified Access Physicians executives remain employed by SOC through
the second anniversary of the closing (the “Deferred Payment Period”). The amount (if any) of the Deferred Payment that can
become payable by SOC to the sellers of Access Physicians is based on the 2021 calendar year revenue and gross margin of the acquired
business, calculated in accordance with the Earnout described above. If revenue is less than $40.0 million or if gross margin is less
than 39.0%, then no Deferred Payment will become payable. If revenue is equal to or greater than $40.0 million and less than $44.0 million
and gross margin is equal to or greater than 39.0%, then the Deferred Payment will be an amount equal to 5 multiplied by revenue in excess
of $40.0 million and will range between $0 and $20.0 million. If revenue is equal to or greater than $44.0 million and gross margin is
equal to or greater than 39.0% and less than 41.0%, then the Deferred Payment will be $20.0 million. If revenue is equal to or greater
than $46.0 million and gross margin is equal to greater than 41.0%, then the $20.0 million Deferred Payment will be increased by an amount
equal to 5 multiplied by revenue in excess of $46.0 million (with no cap applied). The Deferred Payment is payable no later than in the
second quarter of 2023. The Deferred Payment will be recognized over the Deferred Payment Period as compensation expense within operating
expenses on the consolidated statements of operations when the Company determines it is probable to be paid. As of September 30, 2021,
the Company’s assessment is that the Deferred Payment is not probable. Therefore, there is no accrual booked in the consolidated
balance sheet.
Transaction
costs for the acquisition approximated $3.3 million (less than $0.1 million incurred in December 2020 and $3.2 million incurred in from
January to March 2021) and were expensed as incurred and included within selling, general and administrative expenses on the consolidated
statements of operations.
The
following table summarizes the consideration transferred to acquire Access Physicians and the amounts of identified assets acquired and
liabilities assumed at the acquisition date (in thousands):
Fair value of consideration transferred
|
|
|
|
Cash
|
|
$
|
91,571
|
|
Common stock
|
|
|
91,694
|
|
Net working capital settlement
|
|
|
336
|
|
Contingent consideration
|
|
|
3,265
|
|
Total
|
|
$
|
186,866
|
|
Recognized amounts of identifiable assets acquired and liabilities
assumed
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,601
|
|
Accounts receivable
|
|
|
5,602
|
|
Inventories
|
|
|
1,382
|
|
Prepaid expenses and other current assets
|
|
|
636
|
|
Property and equipment
|
|
|
250
|
|
Capitalized software costs
|
|
|
871
|
|
Intangible assets
|
|
|
41,740
|
|
Deposits and other assets
|
|
|
285
|
|
Accounts payable
|
|
|
(2,831
|
)
|
Accrued expenses
|
|
|
(1,247
|
)
|
Deferred tax liability
|
|
|
(241
|
)
|
Identifiable assets acquired and liabilities
assumed, net
|
|
$
|
48,048
|
|
Goodwill
|
|
$
|
138,818
|
|
The
fair values of the identifiable assets acquired and liabilities assumed are provisional pending completion of the final valuation procedures
for those components.
The
amount allocated to goodwill is primarily attributed to the expected synergies and other benefits arising from the transaction. The transaction
was determined to be a stock deal for tax purposes. SOC plans to make a Section 754 election that provides the buyer of a partnership
interest with a step-up (or step-down) to fair market value in the acquirer’s pro-rata share of the underlying assets. Any deductions
resulting from this step-up (or step-down) are specifically allocated to the buyer. Therefore, 92.03% of goodwill recognized is expected
to be tax deductible.
The
valuation techniques used for measuring the fair value of separately identified intangible assets acquired were as follows (in thousands):
Intangible
assets acquired
|
|
Fair
value
|
|
|
Valuation
Technique
|
Trade
name
|
|
$
|
1,213
|
|
|
Relief from
royalty method
|
Hospital
contracts relationships
|
|
$
|
40,095
|
|
|
Multi-period excess earnings
method
|
Non-compete
agreements
|
|
$
|
432
|
|
|
With and without method
|
The
acquired business contributed Revenues of $18.5 million and Net loss of $3.8 million to SOC Telemed for the period from March 26, 2021
to September 30, 2021. The following unaudited pro forma financial summary presents consolidated information of SOC Telemed as if the
business combination had taken place on January 1, 2020 (in thousands):
|
|
Pro forma
(unaudited)
|
|
|
|
Three Months Ended
September
30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Revenues
|
|
$
|
26,684
|
|
|
$
|
22,238
|
|
|
$
|
74,424
|
|
|
$
|
62,103
|
|
Net loss
|
|
|
(13,827
|
)
|
|
|
(10,255
|
)
|
|
|
(41,708
|
)
|
|
|
(40,019
|
)
|
SOC
Telemed recorded two adjustments directly attributable to the business combination for interest expense on loans acquired and transaction
costs. These adjustments were included in the reported pro forma net loss.
These
pro forma amounts have been calculated after applying SOC Telemed’s accounting policies and adjusting the results of Access Physicians
to reflect the additional depreciation and amortization that would have been charged assuming the fair value adjustments to capitalized
software costs and intangible assets had been applied from January 1, 2020, with the consequential tax effects.
The
unaudited pro forma financial information above has been prepared for informational purposes only and is not necessarily indicative of
what the Company’s consolidated results actually would have been if the acquisition had been completed at the beginning of the
respective periods. In addition, the unaudited pro forma information above does not attempt to project the Company’s future results.
5. VARIABLE
INTEREST ENTITIES
SOC
Telemed, Inc. holds a variable interest in Tele-Physicians, P.C. (d/b/a California Tele-Physicians), Tele-Physicians, P.C. (d/b/a Georgia
Tele-Physicians), Tele-Physicians, P.C. (d/b/a New Jersey Tele-Physicians), and Tele-Physicians, P.A. (d/b/a Texas Tele-Physicians) (collectively,
the “Tele-Physicians Practices”) which contract with physicians in order to provide services to the customers. SOC Telemed,
Inc. and the Tele-Physicians Practices have entered into a management services agreement with each other. Under these agreements, SOC
Telemed, Inc. agrees to serve as the sole and exclusive administrator of all non-clinical, day-to-day operations and business functions
required for the operation of each Tele-Physicians Practice, including business support services, contracting support with customers
and payers, accounting, billing and payables support, technology support, licensing exclusive telemedicine technologies, and working
capital support to cover the expenses of each Tele-Physicians Practice. The Tele-Physicians Practices are considered variable interest
entities (“VIE” or “VIEs”) since they do not have sufficient equity to finance their activities without additional
subordinated financial support. An enterprise having a controlling financial interest in a VIE must consolidate the VIE if it has both
power and benefits — that is, it has (1) the power to direct the activities of a VIE that most significantly impact the VIE’s
economic performance (power) and (2) the obligation to absorb losses of the VIE that potentially could be significant to the VIE or the
right to receive benefits from the VIE that potentially could be significant to the VIE (benefits). Under the management services agreements,
SOC Telemed, Inc. has the power and rights to direct all non-clinical activities of the professional corporations and funds and absorbs
all losses of the VIEs. Therefore, each of the Tele-Physicians Practices are consolidated with SOC Telemed, Inc.
NeuroCall
and JSA Health are wholly owned subsidiaries and as such are consolidated by SOC Telemed, Inc. JSA Health comprises four entities: JSA
Health Corporation (“Corporate”), JSA Health California LLC (“LLC”), JSA Health California PC (“CAPC”),
and JSA Health Texas PLLC (“PLLC”). CAPC and PLLC are medical practices (the “JSA Medical Practices”) and Corporate
and LLC provide management services to the JSA Medical Practices (the “JSA Management Companies”). More specifically, Corporate
and PLLC have entered into a management services agreement with each other, and LLC and CAPC have entered into a management services
agreement with each other. As a result, Corporate and LLC hold variable interests in their respective JSA Medical Practices which contract
with physicians in order to provide services to Corporate and LLC. The JSA Medical Practices are considered VIEs since they do not have
sufficient equity to finance their activities without additional subordinated financial support. These relationships are similar to the
relationship between SOC Telemed, Inc. and the Tele-Physician Practices. Therefore, each of the JSA Medical Practices are consolidated
with JSA Health.
Access
Physicians is a wholly owned subsidiary and as such is consolidated by SOC Telemed, Inc. Access Physicians comprises four entities: Access
Physicians Management Services Organization, LLC (“AP”), Access Physicians, PLLC (“AP PLLC”), AP US 9, PC (“US
9”), and AP US 14, PA (“US 14”). AP PLLC, US 9, and US 14 are medical practices (the “AP Medical Practices”)
and AP provides management services to the AP Medical Practices. More specifically, AP PLLC, US 9, and US 14 have entered into a management
services agreement with AP. As a result, AP holds variable interests in the AP Medical Practices which contract with physicians in order
to provide services to AP. The AP Medical Practices are considered VIEs since they do not have sufficient equity to finance their activities
without additional subordinated financial support. These relationships are similar to the relationships between SOC Telemed, Inc. and
the Tele-Physician Practices. Therefore, each of the AP Medical Practices are consolidated with Access Physicians.
SOC
Telemed, Inc. consolidates certain VIEs for which it was determined to be the primary beneficiary. The assets of the consolidated VIEs
may only be used to settle obligations of the consolidated VIEs, if any. In addition, there is no recourse to the Company for the consolidated
VIEs’ liabilities. SOC Telemed, Inc. reassesses whether changes in the facts and circumstances regarding the Company’s involvement
with a VIE could cause a change in its conclusions related to consolidation. Changes in consolidation status are applied prospectively.
6. FAIR
VALUE OF FINANCIAL INSTRUMENTS
Fair
value estimates of financial instruments are made at a specific point in time, based on relevant information about financial markets
and specific financial instruments. As these estimates are subjective in nature, involving uncertainties and matters of significant judgment,
they cannot be determined with precision. Changes in assumptions can significantly affect estimated fair value.
The
Company measures fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an
orderly transaction between market participants at the reporting date. The Company utilizes a three-tier hierarchy, which prioritizes
the inputs used in the valuation methodologies in measuring fair value:
|
Level 1
-
|
Valuations based on quoted
prices in active markets for identical assets or liabilities that an entity has the ability to access.
|
|
Level 2
-
|
Valuations based on quoted
prices for similar assets or liabilities, quoted prices for identical assets or liabilities in markets that are not active, or other
inputs that are observable or can be corroborated by observable data for substantially the full term of the assets or liabilities.
The Company has no assets or liabilities valued with Level 2 inputs.
|
|
Level 3
-
|
Valuations based on inputs
that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
Liabilities
historically valued with Level 3 inputs included puttable option liabilities,
contingent shares issuances, and contingent consideration. As of September 30, 2021 and December 31, 2020, the Company’s outstanding
liabilities consisted of contingent shares issuances. The impact of revaluing the contingent shares issuance liabilities and puttable
option liabilities is recorded within other income (expense) within the consolidated statements of operations.
As
a result of the merger with HCMC on October 30, 2020, the Company measured its contingent shares issuance liabilities at fair value determined
at Level 3. In order to capture the market conditions associated with the contingent shares issuance liabilities, the Company applied
an approach that incorporated a Monte Carlo simulation, which involved random iterations that took different future price paths over
each one of the components of the contingent shares issuance liabilities’ contractual lives based on the appropriate probability
distributions and making assumptions about potential changes in control of the Company. The fair value was determined by taking the average
of the fair values under each Monte Carlo simulation trial. As a result, $4.1 million and $0 were recognized for three months ended September
30, 2021 and 2020, respectively, and $9.7 million and $0 were recognized for the nine months ended September 30, 2021 and 2020, respectively,
and included as gain on contingent shares issuance liabilities in the statements of operations. Refer to Note 12, Contingent Shares Issuance
Liabilities, for further details.
As
a result of the Acquisition in March 2021, as described in Note 4, Business Combinations, the Company measured its contingent consideration
at fair value determined at Level 3. The fair value of the contingent consideration recognized on the acquisition date of $3.3 million
was estimated through application of a Monte Carlo simulation in an option pricing framework. The Company reassessed the contingent consideration
and determined the fair value of the Earnout to be $0 as of September 30, 2021. As a result, a change in fair value of contingent consideration
of $0.3 million and $3.3 million was recognized on the consolidated statements of operations for the three and nine months ended September
30, 2021.
The
carrying value of Cash and Cash Equivalents approximate their fair value because of the short-term or on demand nature of these instruments.
There
were no transfers between fair value measurement levels during the three and nine months ended September 30, 2021 and year ended December
31, 2020.
The
following tables present information about the Company’s financial assets and liabilities measured at fair value on a recurring
basis (in thousands):
Fair
Value Measurements as of
September 30, 2021 Using:
|
|
|
Carrying
Value
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
37,727
|
|
|
$
|
37,727
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
37,727
|
|
Total
|
|
$
|
37,727
|
|
|
$
|
37,727
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
37,727
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent
shares issuance liabilities
|
|
$
|
2,725
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,725
|
|
|
$
|
2,725
|
|
Total
|
|
$
|
2,725
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,725
|
|
|
$
|
2,725
|
|
Fair
Value Measurements as of
December 31, 2020 Using:
|
|
|
Carrying
Value
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
38,754
|
|
|
$
|
38,754
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
38,754
|
|
Total
|
|
$
|
38,754
|
|
|
$
|
38,754
|
|
|
|
-
|
|
|
|
-
|
|
|
$
|
38,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent
shares issuance liabilities
|
|
$
|
12,450
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
12,450
|
|
|
$
|
12,450
|
|
Total
|
|
$
|
12,450
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
12,450
|
|
|
$
|
12,450
|
|
The
following table represents a reconciliation of the contingent shares issuance liabilities fair value measurements using the significant
unobservable inputs (Level 3) (in thousands):
|
|
Contingent
Shares
Issuance
Liabilities
|
|
Balance
as of December 31, 2020
|
|
$
|
12,450
|
|
(Gain)
recognized in statements of operations
|
|
|
(9,725
|
)
|
Balance
as of September 30, 2021
|
|
$
|
2,725
|
|
The
following table represents a reconciliation of the contingent consideration fair value measurements using the significant unobservable
inputs (Level 3) (in thousands):
|
|
Contingent
Consideration
|
|
Balance
as of December 31, 2020
|
|
$
|
-
|
|
Contingent
consideration liability recorded in the opening balance sheet
|
|
|
3,265
|
|
Change
in fair value of contingent consideration recognized in statements of operations
|
|
|
(3,265
|
)
|
Balance
as of September 30, 2021
|
|
$
|
-
|
|
7. PREPAID
EXPENSES AND OTHER CURRENT ASSETS
At
September 30, 2021 and December 31, 2020 prepaid expenses and other currents assets consisted of the following (in thousands):
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Prepaid expenses
|
|
$
|
2,957
|
|
|
$
|
1,578
|
|
Prepaid replacement awards – Note 4
|
|
|
813
|
|
|
|
-
|
|
Short term deposits
|
|
|
74
|
|
|
|
2
|
|
Other current assets
|
|
|
590
|
|
|
|
29
|
|
|
|
$
|
4,434
|
|
|
$
|
1,609
|
|
Prepaid
expenses include prepayments related to information technology, insurance, commissions, tradeshows and conferences. The prepaid replacement
awards represent cash paid to Access Physicians for settlement of profit interest units.
8. INTANGIBLE
ASSETS
At
September 30, 2021 and December 31, 2020 intangible assets consisted of the following (in thousands):
September 30, 2021
|
|
Useful Life
|
|
Gross Value
|
|
|
Accumulated
Amortization
|
|
|
Net
Carrying
Value
|
|
|
Weighted
Average
Remaining
Useful Life
(in years)
|
|
Hospital contracts relationships
|
|
6 to 17 years
|
|
$
|
48,575
|
|
|
$
|
(5,064
|
)
|
|
$
|
43,511
|
|
|
|
15.3
|
|
Non-compete agreements
|
|
4 to 5 years
|
|
|
477
|
|
|
|
(80
|
)
|
|
|
397
|
|
|
|
4.4
|
|
Trade names
|
|
2 to 5 years
|
|
|
3,023
|
|
|
|
(1,850
|
)
|
|
|
1,173
|
|
|
|
1.3
|
|
Intangible assets, net
|
|
|
|
$
|
52,075
|
|
|
$
|
(6,994
|
)
|
|
$
|
45,081
|
|
|
|
14.7
|
|
December 31, 2020
|
|
Useful Life
|
|
Gross Value
|
|
|
Accumulated
Amortization
|
|
|
Net
Carrying
Value
|
|
|
Weighted
Average
Remaining
Useful Life
(in years)
|
|
Hospital contracts relationships
|
|
6 to 10 years
|
|
$
|
8,480
|
|
|
$
|
(3,085
|
)
|
|
$
|
5,395
|
|
|
|
6.5
|
|
Non-compete agreements
|
|
4 to 5 years
|
|
|
45
|
|
|
|
(32
|
)
|
|
|
13
|
|
|
|
2.0
|
|
Trade names
|
|
4 to 5 years
|
|
|
1,810
|
|
|
|
(1,230
|
)
|
|
|
580
|
|
|
|
1.4
|
|
Intangible assets, net
|
|
|
|
$
|
10,335
|
|
|
$
|
(4,347
|
)
|
|
$
|
5,988
|
|
|
|
5.8
|
|
Periodic
amortization that will be charged to expense over the remaining life of the intangible assets as of September 30, 2021 is as follows
(in thousands):
Years ending December 31,
|
|
Amortization
Expense
|
|
2021 (remaining 3 months)
|
|
$
|
1,120
|
|
2022
|
|
|
4,246
|
|
2023
|
|
|
3,217
|
|
2024
|
|
|
3,035
|
|
Thereafter
|
|
|
33,463
|
|
|
|
$
|
45,081
|
|
9. GOODWILL
At
September 30, 2021 and December 31, 2020 goodwill consisted of the following (in thousands):
|
|
September 30,
2021
|
|
|
December
31,
2020
|
|
Beginning balance
|
|
$
|
16,281
|
|
|
$
|
16,281
|
|
Business combinations - Note 4
|
|
|
138,818
|
|
|
|
-
|
|
Balance at
|
|
$
|
155,099
|
|
|
$
|
16,281
|
|
The
Company performed its last annual impairment test on December 31, 2020. There were no indications of impairment identified for the three
and nine months ended September 30, 2021 and year ended December 31, 2020.
10. DEBT
In
order to consummate the Acquisition and support the combined business thereafter, SOC Telemed entered into a term loan facility with
SLR Investment Corp. (“Solar”) and a related-party subordinated financing with SOC Holdings LLC, an affiliate of Warburg
Pincus, for $100.0 million and $13.5 million, respectively. See Note 4, Business Combinations, for more information about the Acquisition.
Solar
Term Loan Facility
The
table below represents the components of outstanding debt (in thousands):
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Term loan facility, effective interest rate 9.35%,
due 2026
|
|
$
|
78,713
|
|
|
$
|
-
|
|
Less: Unamortized discounts, fees and issue
costs
|
|
|
(4,816
|
)
|
|
|
-
|
|
Balance at
|
|
$
|
73,897
|
|
|
$
|
-
|
|
In March 2021 the Company entered into a term
loan agreement with Solar acting as a collateral agent on behalf of the individual lenders that committed to provide a senior secured
term loan facility of up to $100.0 million. Under the term loan facility, $85.0 million was immediately available and borrowed on March
26, 2021 in two tranches consisting of $75.0 million (“Term A1 Loan”) and $10.0 million (“Term A2 Loan”). The
remaining $15.0 million will be made available subject to the terms and conditions of the term loan agreement in two tranches as follows:
(i) $2.5 million ($12.5 million if the Term A2 Loan is repaid earlier) to be drawn by June 20, 2022 (“Term B Loan”) subject
to no event of default as defined in the term loan agreement and the Company achieving the net revenue milestone of at least $55.0 million
on a trailing six-month basis by June 20, 2022; and (ii) $12.5 million to be drawn by December 20, 2022 (“Term C Loan”) subject
to no event of default as defined in the term loan agreement and the Company achieving the net revenue milestone of at least $65.0 million
on a trailing six-month basis by December 20, 2022. As discussed below, on June 4, 2021, the Company repaid the $10.0 million borrowed
under Term A2 Loan. Since the total amount borrowed was repaid earlier, the Company has $12.5 million available to be drawn by June 30,
2022 under Term B Loan. Therefore, the Company has a total available balance to be drawn as of September 30, 2021 of $25.0 million under
Term B Loan and Term C Loan, subject to the conditions described above. As discussed in Note 19, Subsequent Events, the Company entered
into an amendment to the term loan agreement, pursuant to which the net revenue milestone for the Term B Loan was reduced from $55.0 million
to $51.5 million on a trailing six-month basis, which made the tranche immediately available to be drawn. In connection with the amendment,
the Company borrowed the full $12.5 million of the Term B Loan on November 10, 2021.
The
term loan facility also provides for an uncommitted term loan in the principal amount of up to $25.0 million (“Term D Loan”),
which availability is subject to the sole and absolute discretionary approval of the lenders and the satisfaction of certain terms and
conditions in the term loan agreement.
The
term loan facility bears interest at a rate per annum equal to 7.47% plus the greater of (a) 0.13% and (b) the London Interbank Offered
Rate (“LIBOR”) published by the Intercontinental Exchange Benchmark Administration Ltd., payable monthly in arrears beginning
on May 1, 2021. The interest expense incurred on the loan was $1.5 million and $3.2 million for the three and nine months ended September
30, 2021, respectively. The effective interest rate of the term loan facility is 9.35%. Until May 1, 2024, the Company will pay only
interest monthly. However, the term loan agreement has an interest-only extension clause which offers to SOC the option to extend the
interest-only period for six months until November 1, 2024, after having achieved two conditions: (i) a minimum of six months of positive
EBITDA prior to January 31, 2024; and (ii) being in compliance with the revenue financial covenant, as described in this note. In either
case, the maturity date is April 1, 2026.
The
following reflects the contractually required payments of principal under the term loan facility (in thousands):
Years ending December 31,
|
|
Amount
(in thousands)
|
|
Remainder of 2021
|
|
$
|
-
|
|
2022
|
|
|
-
|
|
2023
|
|
|
-
|
|
2024
|
|
|
25,000
|
|
2025 and thereafter
|
|
|
53,713
|
|
The
term loan agreement includes two financial covenants requiring (i) the maintenance of minimum liquidity level of at least $5.0 million
at all times; and (ii) minimum net revenues measured quarterly on a trailing twelve-month basis of at least $81.8 million on March 31,
2022, $88.2 million on June 30, 2022, $94.5 million on September 30, 2022, $100.9 million on December 31, 2022, and then 60% of projected
net revenues in accordance with an annual plan to be submitted to the lenders commencing on March 31, 2023, and thereafter. The term
loan agreement contains affirmative covenants which include the delivery of monthly consolidated financial information no later than
30 days after the last day of each month, quarterly consolidated balance sheet, income statement and cash flow statement covering such
fiscal quarter no later than 45 days after the last day of each quarter, audited consolidated financial statements no later than 90 days
after the last day of fiscal year or within 5 days of filing of the same with the SEC. The term loan agreement also contains negative
covenants which, in certain circumstances, would limit the Company’s ability to engage in mergers or acquisitions and dispose of
any of its subsidiaries. The Company was in compliance with all financial and negative covenants at September 30, 2021.
The
Company incurred approximately $2.0 million of loan origination costs in connection with the term loan facility and amortized $0.2 million
and $0.5 million of these costs as interest expense during the three and nine months ended September 30, 2021, respectively. The Company
will also be liable for a payoff fee of 4.95% of the principal balance payable at maturity or upon prepayment. The Company estimates
the payoff fee to be $3.7 million, which is included as a debt discount offset against the Company’s outstanding debt balance on
the consolidated balance sheets and amortized as a component of interest expense over the term of the term loan facility. The Company
amortized $0.3 million and $1.0 million of the discount for the three and nine months ended September 30, 2021, respectively.
The
term loan agreement contains a material adverse change provision which permits the lenders to accelerate the scheduled maturities of
the obligations under the term loan facility. The conditions which would permit this acceleration are not objectively determinable or
defined within the agreement.
The
term loan facility is guaranteed by all of the Company’s wholly owned subsidiaries, including the entities acquired pursuant to
the Acquisition, subject to customary exceptions. The term loan facility is secured by first priority security interests in substantially
all of the Company’s assets, subject to permitted liens and other customary exceptions.
On
June 4, 2021, the term loan facility was partially repaid for a total of $10.8 million, including $10.0 million of principal, $0.5 million
of payoff fee, and $0.3 million of related prepayment premium and accrued interest, in connection with the issuance of Class A Common
Stock. Refer to Note 13, Stockholders’ Equity, for further discussion on the equity raise. As a result, the Company accelerated
the amortization of $0.7 million of debt issuance costs plus $0.3 million of prepayment premium as of June 4, 2021 and recognized as
interest expenses on the statement of operations for the nine months ended September 30, 2021.
The
Company determines the fair value of the term loan facility using discounted cash flows, applying current interest rates and current
credit spreads, based on its own credit risk. Such instruments are classified as Level 2. The fair value amount was approximately $75.6
million as of September 30, 2021.
At
September 30, 2020 the Company had a term loan facility with CRG Servicing LLC (“CRG”). Origination costs and backend facility
fees related to the CRG loan amortized as interest expense during the three months ended September 30, 2020 were $0.3 million and $0.1
million, respectively, and for the nine months ended September 30, 2020 were $0.9 million and $0.2 million, respectively. Additionally,
interest expense related to the CRG loan was $2.6 million, $1.8 million in cash interest and $0.8 million in paid-in-kind interest for
the three months ended September 30, 2020. Interest expense related to the CRG loan was $7.5 million, $5.2 million in cash interest and
$2.3 million in paid-in-kind interest, for the nine months ended September 30, 2020.
Related
party - Unsecured Subordinated Promissory Note
On
March 26, 2021, the Company entered into a subordinated financing agreement (the “Unsecured Subordinated Promissory Note”
or “Subordinated Note”) with a significant stockholder, SOC Holdings LLC (“SOC Holdings”), an affiliate of Warburg
Pincus. SOC Holdings constitutes a related party of the Company, pursuant to ASC 850, Related Parties.
The
Company borrowed the aggregate principal amount of $13.5 million under the Subordinated Note on March 26, 2021, net of an original issue
discount of $2.0 million, resulting in aggregate proceeds of $11.5 million.
The
terms of the Subordinated Note state that if equity was raised for an amount greater than $10.0 million, the excess amount would have
to be used for repayment of the Subordinated Note. On June 4, 2021, the Subordinated Note was extinguished in connection with the issuance
of Class A Common Stock. Refer to Note 13, Stockholders’ Equity, for further discussion on the equity raise. As a result, the amortization
of the balance of $2.0 million of discount and debt issuance costs as of June 4, 2021 was accelerated and recognized as interest expenses
on the statements of operations for the nine months ended September 30, 2021.
The
terms of the Subordinated Note are summarized as follows:
|
●
|
The Subordinated Note bears
interest at a rate per annum equal to the greater of (a) 0.13% and (b) LIBOR, plus the applicable interest rate in the table below:
|
From March 26, 2021 through September 30, 2021
|
|
|
7.47
|
%
|
From and after September 30, 2021 through September 30, 2022
|
|
|
10.87
|
%
|
From and after September 30, 2022 through September 30, 2023
|
|
|
12.87
|
%
|
From and after September 30, 2023 through September 30, 2024
|
|
|
14.87
|
%
|
From and after September 30, 2024 through September 30, 2025
|
|
|
16.87
|
%
|
From and after September 30, 2025 through the Maturity Date.
|
|
|
18.87
|
%
|
|
●
|
All outstanding principal
and interest under the Subordinated Note was due and payable on the Maturity Date;
|
|
●
|
Interest was computed on
the basis of a year of 365/366 days, as applicable, and was added to the principal amount of the Subordinated Note on the last day
of each calendar month.
|
The
Company incurred $0 and less than $0.1 million of loan origination costs in connection with the Subordinated Note and amortized the balance
as interest expense during the three and nine months ended September 30, 2021, respectively.
Interest
expense of $0 and $0.2 million was recognized in the statements of operations for the three and nine months ended September 30, 2021,
respectively.
11. ACCRUED
EXPENSES
At
September 30, 2021 and December 31, 2020 accrued expenses consisted of the following (in thousands):
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Current liabilities
|
|
|
|
|
|
|
Accrued compensation
|
|
$
|
6,839
|
|
|
$
|
3,210
|
|
Accrued bonuses
|
|
|
1,628
|
|
|
|
2,647
|
|
Accrued professional and service fees
|
|
|
1,156
|
|
|
|
1,626
|
|
Accrued other expenses
|
|
|
1,540
|
|
|
|
810
|
|
|
|
$
|
11,163
|
|
|
$
|
8,293
|
|
12. CONTINGENT
SHARES ISSUANCE LIABILITIES
The
table below represents the components of outstanding contingent shares issuance liabilities (in thousands):
|
|
September 30,
2021
|
|
|
December 31,
2020
|
|
Contingent sponsor earnout shares
|
|
|
2,558
|
|
|
|
11,364
|
|
Private placement warrants
|
|
|
167
|
|
|
|
1,086
|
|
Balance as at
|
|
$
|
2,725
|
|
|
$
|
12,450
|
|
Contingent
Sponsor Earnout Shares
On
October 30, 2020, as a result of the Merger Transaction, SOC modified the terms of 1,875,000 shares of Class A common stock (“Sponsor
Earnout Shares”) then held by HCMC’s sponsor, such that 50% of such shares will be forfeited if the share price of Class
A common stock does not reach a volume-weighted average closing sale price of $12.50 for 20 out of 30 consecutive trading days and 50%
of such shares will be forfeited if the share price of Class A common stock does not reach a volume-weighted average closing sale price
of $15.00 for 20 out of 30 consecutive trading days, in each case, prior to the seventh anniversary of the closing of the Merger Transaction
(“Earnout Period”). The Sponsor Earnout Shares may not be transferred without the Company’s consent until the shares
vest. In addition, there is a change of control provision. If, during the Earnout Period, there is a change of control pursuant to which
(a) the Company’s stockholders have the right to receive consideration attributing a value of at least $10.00 but less than $12.50
to each share of Class A common stock and (b) greater than fifty (50%) of the aggregate amount of such consideration is in the form of
equity securities, then fifty percent (50%) of the Sponsor Earnout Shares shall be forfeited, and the portion of the remaining fifty
percent (50%) of the Sponsor Earnout Shares determined by multiplying (i) fifty percent (50%) of the Sponsor Earnout Shares by (ii) the
ratio that the aggregate consideration in the form of equity securities in such transaction bears to the aggregate amount of all consideration
in such transaction (including cash and equity securities) shall, in connection with the consummation of such change of control, be converted
into such equity securities and shall remain subject to vesting upon the occurrence of the same conditions during the Earnout Period.
Additionally, if, during the Earnout Period, there is a change of control pursuant to which Company’s stockholders have the right
to receive consideration attributing a value of less than $10.00 to each share of Class A common stock, then the Sponsor Earnout Shares
shall be forfeited.
In
order to capture the market conditions associated with the Sponsor Earnout Shares, the Company applied an approach that incorporated
a Monte Carlo simulation, which involved random iterations that took different future price paths over the Sponsor Earnout Shares’
contractual life based on the appropriate probability distributions. The fair value was determined by taking the average of the fair
values under each Monte Carlo simulation trial.
As
part of the closing of the Merger Transaction, and in accordance with the employment agreement with the Company’s former
CEO, an award equal to 15% of the Sponsor Earnout Shares was deemed granted to the former CEO as performance share units (“PSUs”)
subject to the same market vesting conditions as the Sponsor Earnout Shares and recorded as stock-based compensation. Refer to Note 14,
Stock-Based Compensation, for further details.
The remaining
85% was determined to be classified as a noncurrent liability as contingent shares issuance liabilities. The fair value of the
remaining 85% of the Sponsor Earnout Shares as of December 31, 2020 was estimated to be $11.4 million. As discussed in Note 14,
Stock-Based Compensation, the former CEO’s employment was terminated on September 1, 2021. As of September 30, 2021, it is
probable that the 15% of the Sponsor Earnout Shares previously deemed granted to the former CEO will be returned to the Sponsors. As
of September 30, 2021, 100% of the Sponsor Earnout Shares were classified as a noncurrent liability as contingent shares issuance
liabilities, fair value was estimated to be $2.6 million. As a result, $3.7 million and $8.8 million for the three and nine months
ended September 30, 2021, respectively, was recognized and included as gain on contingent shares issuance liabilities in the
statements of operations.
Private
Placement Warrants
On
October 30, 2020, as a result of the Merger Transaction, SOC effectively granted approximately 350,000 private placement warrants to
HCMC’s sponsor with a 5-year term and strike price of $11.50 per share. In addition, if the last sales price of the Company’s
Class A common stock as quoted on Nasdaq is at least $18.00 for 20 out of 30 consecutive trading days, the Company has the option to
repurchase these securities for $0.01 per warrant. Unlike the public warrants, the private placement warrants are not redeemable so long
as they are held by HCMC’s sponsor or its permitted transferees. Therefore, based on the nature of this settlement feature, it
was determined that these securities should be measured at fair value and classified as a liability.
In
order to capture the market conditions associated with the private placement warrants, the Company applied an approach that incorporated
a Monte Carlo simulation, which involved random iterations that took different future price paths over the warrant’s contractual
life based on the appropriate probability distributions. The fair value was determined by taking the average of the fair values under
each Monte Carlo simulation trial.
The
private placement warrants were recorded as a noncurrent liability as contingent shares issuance liabilities. The fair value as of September
30, 2021 and December 31, 2020 was estimated to be $0.2 million and $1.1 million, respectively. As a result, $0.3 million and $0.9 million
for the three and nine months ended September 30, 2021, respectively, was recognized and included as gain on contingent shares issuance
liabilities in the statements of operations.
13. STOCKHOLDERS’
EQUITY
In
June 2021, the Company completed a public offering of 9,200,000 shares of our Class A common stock at an offering price of $6.00 per
share, including 1,200,000 shares issued pursuant to the underwriters’ option to purchase additional shares, resulting in aggregate
net proceeds of $51.5 million, after deducting underwriting discounts and commissions of $3.2 million and net offering expenses of approximately
$0.5 million. As discussed in Note 10, Debt, a portion of the proceeds were used to repay (i) $10.8 million of the term loan credit facility,
including $10.0 million of principal, $0.5 million of payoff fee, and $0.3 million of related prepayment premiums and accrued interest,
and (ii) $13.7 million to liquidate the Subordinated Note.
14. STOCK-BASED
COMPENSATION
Each
unvested stock option that was outstanding immediately prior to the Merger Transaction was converted into an option to purchase a number
of shares of Class A common stock on terms substantially identical to those in effect prior to the Merger Transaction, except for adjustments
to the underlying number of shares and the exercise price based on the exchange ratio of 0.4047.
Under
the Company’s 2014 Equity Incentive Plan (the “2014 Plan”), officers, employees and consultants may be granted options
to purchase shares of the Company’s authorized but unissued common stock. Options granted under the 2014 Plan may be qualified
as incentive stock options or non-qualified stock options. Qualified incentive stock options may only be granted to employees. As part
of the Merger Transaction the 2014 Plan was terminated and a new 2020 Equity Incentive Plan (the “2020 Plan”) was approved
by the Company’s Board of Directors (the “Board”) and the Company’s stockholders on October 30, 2020. As a result
of the termination no additional grants can be issued under the 2014 Plan. The total number of shares of Class A common stock reserved
for awards under the 2020 Plan initially equaled 11% of the fully diluted capitalization of the Company as of the closing of the Merger
Transaction, or 9,707,040 shares of Class A common stock.
In
accordance with the automatic share increase provision in the 2020 Plan, the total number of shares of Class A common stock reserved
for awards will automatically be increased on the first day of each fiscal year beginning with the 2021 fiscal year in an amount equal
to the lesser of (i) 5% of the outstanding shares on the last day of the immediately preceding fiscal year and (ii) such number of shares
as determined by the Board. On January 1, 2021, an additional 3,838,275 shares were automatically made available for issuance under the
2020 Plan, which represented 5% of the number of shares of Class A common stock outstanding on December 31, 2020, resulting in a total
of 13,545,315 shares reserved for awards under the 2020 Plan.
The
Company has granted a total of 3,776,542 Restricted Stock Units (“RSUs”) and 377,826 Performance Stock Units (“PSUs”)
net of forfeitures, under the 2020 Plan through September 30, 2021. The number of shares of Class A common stock remaining available
for future grants under the 2020 Plan is 9,390,947 as of September 30, 2021.
As
part of the Merger Transaction, the Board and the Company’s stockholders approved the SOC Telemed, Inc. Employee Stock Purchase
Plan (the “ESPP”) on October 30, 2020. Under the ESPP, eligible employees and eligible service providers of the Company or
an affiliate will be granted rights to purchase shares of Class A common stock at a discount of 15% to the lesser of the fair value of
the shares on the offering date and the applicable purchase date. The total number of shares of Class A common stock reserved for issuance
under the ESPP initially equaled 2% of the fully diluted capitalization of the Company as of the closing of the Merger Transaction, or
1,764,916 shares. In accordance with the automatic share increase provision in the ESPP, the total number of shares of Class A common
stock reserved for issuance will be automatically increased on the first day of each fiscal year, beginning with the 2021 fiscal year
and ending on the first day of 2031 fiscal year, in an amount equal to lesser of (i) 1% of the total number of shares of Class A common
stock outstanding on the last day of the calendar month prior to the date of such automatic increase and (ii) such number of shares as
determined by the Board. No shares were added on January 1, 2021. In March 2021, the Board approved of the amendment and restatement
of the ESPP to, among other things, implement an additional limitation of 1,000,000 shares of Class A common stock to the ESPP’s
automatic share increase provision. The amendment and restatement of the ESPP was approved at the Company’s annual meeting of stockholders
held on June 3, 2021.
The
Company made the initial offering of the grant of purchase rights under the ESPP to eligible employees and service providers during June
2021. The terms of the initial offering under the ESPP are for a 6-month period with an offering date of June 11, 2021 and a purchase
date of December 10, 2021. The offer made to eligible employees and service providers was accepted by 90 participants. The ESPP grant
was fair valued as at the grant date using the Black-Scholes pricing model and the company recognized less than $0.1 million and $0.1
million in stock-based compensation expense related to the ESPP for the three and nine months ended September 30, 2021, respectively.
The
Board establishes the options’ exercise prices, or the methodology used in determining the options’ exercise prices. The
Board also establishes the vesting, expiration, and restrictions related to the options granted. Each option has an individual vesting
period which varies per option subject to approval from Board of Directors. Generally, options expire after ten years or earlier if the
optionee terminates their business relationship with the Company.
No
stock options were granted for the nine months ended September 30, 2021 and year ended December 31, 2020. The fair value of each grant
was estimated on the grant date using the Black-Scholes option pricing model with the following assumptions:
|
|
2021 (1)
|
|
|
2020 (2)
|
|
Weighted-average volatility
|
|
|
-
|
|
|
|
80.0
|
%
|
Expected dividends
|
|
|
-
|
|
|
|
0.0
|
%
|
Expected term (in years)
|
|
|
-
|
|
|
|
1
- 5
|
|
Risk-free
interest rate
|
|
|
-
|
|
|
|
0.15%
- 0.40
|
%
|
(1)
|
No new grants issued for
the nine months ended September 30, 2021.
|
(2)
|
No new grants issued for
the year ended December 31, 2020. These assumptions relate to option modifications in 2020.
|
During
the year ended December 31, 2019, the Company granted options that would vest upon satisfying a performance condition, which was
a liquidity event defined as a change in control. Since the Merger Transaction did not meet the definition of a change in control, the
Company modified options to purchase 922,221 shares of Class A common stock to provide for the time-based vesting of these awards in
connection with the Merger Transaction. As a result of the modification, the Company will recognize $7.4 million in stock-based compensation
expense over a weighted-average period of 1.4 years from the date of the Merger Transaction. Outstanding expense for these modified options
of $1.5 million as of September 30, 2021 is expected to be recognized over a weighted average period of 1.1 years.
In
connection with the Merger Transaction several awards were granted to Executives of the Company:
|
●
|
A
“Base Full Value Award” was promised to the former CEO of the Company with the award value of 3% of the Company’s
outstanding shares at the closing of the Merger Transaction. The final terms of the award were not agreed to as of December 31,
2020; however, the award required the Company to pay, in cash, on each applicable vesting (or payment) date the value of the
award that would have vested on that date if the Base Full Value Award was not granted within 90 days of the closing of the Merger
Transaction. The award had not been granted within 90 days of the closing of the Merger Transaction and the required cash payment
was determined to be a liability-based award and was accrued for $4.2 million as of December 31, 2020. The liability was classified
as Stock-based compensation liabilities in the balance sheet and included within selling, general and administrative expenses
in the statements of operations.
On
February 16, 2021 the award for the former CEO was modified and the stock-based compensation liabilities for the Base Full Value
Award were replaced by new RSUs and PSUs granted on February 16, 2021. The Company revalued the cash liability award as of the
modification date and recorded an additional cash liability of $1.7 million for the period until February 15, 2021. As a result of
the modification the total cash liability of $5.9 million was reclassified from liability to equity. The former CEO’s
employment was terminated on September 1, 2021 and compensation expense was recognized for the awards vested at the end of the
former CEO’s employment.
|
|
●
|
The former CEO of the Company was deemed granted an award of PSUs
equal to 15% of the Sponsor Earnout Shares during 2020 which award includes the same market vesting conditions as the Sponsor Earnout
Shares as noted in Note 12, Contingent Shares Issuance Liabilities. The Company utilized a Monte Carlo simulation to determine the
grant date fair value of $2.7 million. The award resulted in an expense of $0.1 million and $0 for the three months ended September 30,
2021 and 2020, respectively. The award resulted in an expense of $1.8 million and $0 for the nine months ended September 30, 2021 and
2020, respectively. As discussed above the former CEO’s employment was terminated on September 1, 2021 and based on his original
employment agreement he holds these grants for 6 months after his termination date.
|
The
Company granted 3,929,464 new RSUs during the nine months ended September 30, 2021, that are subject to service period vesting. The service
period vesting requirements range from 1 to 5 years for all outstanding RSUs. The Company recorded $1.9 million and $0 expense for RSUs
for the three months ended September 30, 2021 and 2020, respectively. The Company recorded $5.2 million and $0 expense for RSUs for the
nine months ended September 30, 2021 and 2020, respectively. The following table summarizes activity of RSUs for the nine months ended
September 30, 2021 and year ended December 31, 2020:
|
|
Number of
RSUs
|
|
|
Weighted-
Average
Fair Value
|
|
Outstanding RSUs at December 31, 2019
|
|
|
-
|
|
|
|
-
|
|
Granted
|
|
|
1,342,570
|
|
|
$
|
9.95
|
|
Vested
|
|
|
(1,061,320
|
)
|
|
|
(10.06
|
)
|
Forfeited
|
|
|
-
|
|
|
|
-
|
|
Outstanding RSUs at December 31, 2020
|
|
|
281,250
|
|
|
$
|
7.13
|
|
Granted
|
|
|
3,929,464
|
|
|
|
7.58
|
|
Vested
|
|
|
(745,829
|
)
|
|
|
8.28
|
|
Forfeited
|
|
|
(1,214,242
|
)
|
|
|
7.95
|
|
Outstanding RSUs at September 30, 2021
|
|
|
2,250,643
|
|
|
$
|
7.08
|
|
The
Company granted 1,608,868 new PSUs during the nine months ended September 30, 2021, that are subject to vesting based on market-based
vesting conditions. The PSUs granted have a dual vesting requirement based on the performance of the Company’s Class A common stock
as well as a minimum service period requirement. The Company valued all outstanding PSUs applying an approach that incorporated a Monte
Carlo simulation, which involved random iterations that took different future price paths over each one of the components of the PSUs
based on the appropriate probability distributions (which are based on commonly applied Black Scholes inputs). The fair value was determined
by taking the average of the grant date fair values under each Monte Carlo simulation trial. The Company recorded a decrease of $(1.7)
million and $0 expense for PSUs for the three months ended September 30, 2021 and 2020, respectively. The decrease in expense for the
three months ended September 30, 2021 was due to the forfeiture of unvested awards by certain executives in connection with the termination
of their employment during September 2021. The Company recorded $0.7 million and $0 expense for PSUs for the nine months ended September
30, 2021 and 2020, respectively. The following table summarizes activity of PSUs for the nine months ended September 30, 2021 as there
were no PSUs granted for the year ended December 31, 2020:
|
|
Number of
PSUs
|
|
|
Weighted-
Average
Fair Value
|
|
Outstanding PSUs at December 31, 2020
|
|
|
-
|
|
|
|
-
|
|
Granted
|
|
|
1,608,868
|
|
|
$
|
5.20
|
|
Vested
|
|
|
-
|
|
|
|
-
|
|
Forfeited
|
|
|
(1,231,042
|
)
|
|
|
5.50
|
|
Outstanding PSUs at September 30, 2021
|
|
|
377,826
|
|
|
$
|
4.25
|
|
The
fair value of each grant made for nine months ended September 30, 2021 was estimated on the grant date using the Monte Carlo simulation
with the following assumptions:
|
|
Nine
Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
(1)
|
|
Current
Stock Price
|
|
$
|
7.43
– 7.52
|
|
|
|
-
|
|
Expected
volatility
|
|
|
55.0%
- 65.0
|
%
|
|
|
-
|
|
Expected
term (in years)
|
|
|
3.5
|
|
|
|
-
|
|
Risk-free
interest rate
|
|
|
0.24%
- 0.33
|
%
|
|
|
-
|
|
(1)
|
No PSUs were issued for
the nine months ended September 30, 2020.
|
The
Company recognized $2.7 million and $1.0 million in stock-based compensation expense for the three months ended September 30, 2021 and
2020, respectively, which is included in selling, general and administrative expenses on the consolidated statements of operations. The
Company recognized $13.3 million and $1.3 million in stock-based compensation expense for the nine months ended September
30, 2021 and 2020, respectively, which is included in selling, general and administrative expenses on the consolidated statements of
operations.
As
of September 30, 2021, the Company had $15.6 million of total unrecognized compensation cost, which is expected to be recognized
as stock-based compensation expense over the remaining weighted-average vesting period of approximately 2.7 years. The
Company received less than $0.1 million for the nine months ended September 30, 2021 and 2020, respectively, for stock options exercised
during each period. The intrinsic value of the options exercised was less than $0.1 million for each of the nine months ended September
30, 2021 and 2020.
The
following table summarizes stock option activity of the 2014 Plan for the nine months ended September 30, 2021 and year ended December
31, 2020:
|
|
Shares
|
|
|
Weighted-
Average
Exercise
Price
|
|
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
|
Outstanding stock options at
December 31, 2019
|
|
|
8,264,941
|
|
|
$
|
3.09
|
|
|
|
6.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Exercised
|
|
|
(5,546,222
|
)
|
|
|
3.13
|
|
|
|
|
|
Forfeited or expired
|
|
|
(1,175,557
|
)
|
|
|
3.18
|
|
|
|
|
|
Outstanding stock options at December 31,
2020
|
|
|
1,543,162
|
|
|
$
|
3.05
|
|
|
|
7.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
Exercised
|
|
|
(17,375
|
)
|
|
|
4.27
|
|
|
|
|
|
Forfeited or expired
|
|
|
(84,265
|
)
|
|
|
3.42
|
|
|
|
|
|
Outstanding stock options at September 30,
2021
|
|
|
1,441,522
|
|
|
$
|
3.01
|
|
|
|
3.75
|
|
The
intrinsic value of the outstanding options was $0 and $7.4 million at September 30, 2021 and December 31, 2020, respectively.
Access
Physicians Replacement Awards
As
discussed in Note 4, Business Combinations, expense for the replacement awards that were not fully vested prior to the date of the Acquisition
will continue to be recognized over the remaining service period of 12 months post-acquisition date. For the three months ended September
30, 2021, $0.6 million was recognized as expense of which $0.4 million was recognized as compensation expense and $0.2 million was recognized
as stock-based compensation expense and included in selling, general and administrative expense on the consolidated statement of operations.
For the nine months ended September 30, 2021, $1.5 million was recognized as expense of which $0.9 million was recognized as compensation
expense and $0.6 million was recognized as stock-based compensation expense and included in selling, general and administrative expense
on the consolidated statement of operations. If any of the employees terminate employment prior to the completion of the service period,
the awards will be reallocated to the remaining participants.
15. NET
LOSS PER SHARE
Basic
net loss per share is computed by dividing the net loss by the weighted-average number of shares of common stock of the Company outstanding
during the period. Diluted net loss per share is computed by giving effect to all potential shares of common stock of the Company, including
outstanding stock options, RSUs, PSUs, warrants, Sponsor Earnout Shares, unvested common stock, shares to be purchased through the ESPP
and contingently redeemable preferred stock, to the extent dilutive. Basic and diluted net loss per share was the same for each period
presented as the inclusion of all potential shares of common stock of the Company outstanding would have been anti-dilutive.
The
following table presents the calculation of basic and diluted net loss per share for the Company’s common stock for the three and
nine months ended September 30, 2021 and 2020 (in thousands, except shares and per share amounts):
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Numerator:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(10,646
|
)
|
|
$
|
(9,688
|
)
|
|
$
|
(37,699
|
)
|
|
$
|
(25,068
|
)
|
Preferred stock dividends
|
|
|
-
|
|
|
|
(2,152
|
)
|
|
|
-
|
|
|
|
(5,670
|
)
|
Numerator for Basic and Dilutive EPS –Loss
available to common stockholders
|
|
$
|
(10,646
|
)
|
|
$
|
(11,840
|
)
|
|
$
|
(37,699
|
)
|
|
$
|
(30,738
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
98,377,279
|
|
|
|
34,050,607
|
|
|
|
88,675,997
|
|
|
|
34,050,607
|
|
Series I and Series J Common Warrants
|
|
|
-
|
|
|
|
294,590
|
|
|
|
-
|
|
|
|
294,590
|
|
Denominator for Basic and Dilutive EPS –
Weighted-average common stock outstanding
|
|
|
98,377,279
|
|
|
|
34,345,197
|
|
|
|
88,675,997
|
|
|
|
34,345,197
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per share
|
|
$
|
(0.11
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.43
|
)
|
|
$
|
(0.89
|
)
|
Diluted net loss per share
|
|
$
|
(0.11
|
)
|
|
$
|
(0.34
|
)
|
|
$
|
(0.43
|
)
|
|
$
|
(0.89
|
)
|
Since
the Company was in a net loss position for all periods presented, net loss per share attributable to common stockholders was the same
on a basic and diluted basis, as the inclusion of all potential common equivalent shares outstanding would have been anti-dilutive. Anti-dilutive
common equivalent shares were as follows:
|
|
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Outstanding convertible Series H preferred stock
|
|
|
-
|
|
|
|
8,814,825
|
|
Outstanding common warrants
|
|
|
12,849,992
|
|
|
|
851,627
|
|
Outstanding options to purchase common stock
|
|
|
1,441,522
|
|
|
|
7,399,090
|
|
Unvested Sponsor Earnout Shares
|
|
|
1,875,000
|
|
|
|
-
|
|
Unvested RSUs
|
|
|
2,788,665
|
|
|
|
-
|
|
Unvested PSUs
|
|
|
377,826
|
|
|
|
-
|
|
Unvested common stock – business combination – Note
4
|
|
|
175,353
|
|
|
|
-
|
|
Shares to be purchased through ESPP
|
|
|
265,248
|
|
|
|
-
|
|
Total anti-dilutive common equivalent shares
|
|
|
19,773,606
|
|
|
|
17,065,633
|
|
16. COMMITMENTS
AND CONTINGENCIES
Commitments
The
Company leases four separate facilities under non-cancelable operating agreements expiring on December 31, 2021, October 31, 2022, June
30, 2024 and April 30, 2026, respectively. Rent expense is recognized on the straight-line method over the life of the lease and was
approximately $0.5 million and $0.4 million for the nine months ended September 30, 2021 and 2020, respectively. Rent expense is included
in selling, general and administrative expenses on the statements of operations.
The
Company also leased telemedicine and office equipment under various non-cancelable operating leases through February 2021. Rent expense
under these leases was less than $0.1 million for the nine months ended September 30, 2021 and 2020, respectively, and included in cost
of revenues on the statements of operations.
There
was no sublease income for the three and nine months ended September 30, 2021 and 2020. There were no future minimum sublease payments
to be received under non-cancelable subleases as of September 30, 2021.
The
following reflects the future minimum non-cancelable lease payments required under the above operating leases (in thousands):
Years ending December 31,
|
|
Amount
|
|
2021
|
|
$
|
233
|
|
2022
|
|
|
464
|
|
2023 and thereafter
|
|
|
1,094
|
|
Contingencies
The
Company is involved in litigation and legal matters which have arisen in the normal course of business, including but not limited to
medical malpractice matters. Although the ultimate results of these matters are not currently determinable, management does not expect
that they will have a material adverse effect on the Company’s consolidated statements of financial position, results of operations,
or cash flows.
17. INCOME
TAXES
Income
tax expense during interim periods is based on the Company’s estimated annual effective income tax rate plus any discrete items
that are recorded in the period in which they occur. The Company’s tax rate is affected by discrete items that may occur in any
given year, but may not be consistent from year to year.
The
Company’s effective tax rate was 0.45% for the nine months ended September 30, 2021. The Company’s effective tax rate was
(0.04%) for the nine months ended September 30, 2020. The income tax benefit (expense) for the nine months ended September 30, 2021 is
attributable to U.S. state income tax and discrete release of valuation allowance associated with the Acquisition. The income tax expense
for the three months ended September 30, 2021 is attributable to U.S. state income tax and adjustment on the discrete release of valuation
allowance associated with the Acquisition.
The
realizability of the deferred tax assets, generated primarily from net operating loss carryforwards, is dependent upon future taxable
income generated during the periods in which net operating loss carryforwards are available. Management considers projected future taxable
income and tax planning strategies, which can be implemented by the Company in making this assessment. Since the history of cumulative
losses provides strong evidence that it is unlikely that future taxable income will be generated in the periods net operating losses
are available, management has established a valuation allowance equal to the net deferred tax assets.
There
are no unrecognized income tax benefits for the nine-month periods ended September 30, 2021 and 2020 and the Company does not anticipate
any material changes in its unrecognized tax benefits in the next twelve months.
18. RELATED-PARTY
TRANSACTIONS
As
discussed in Note 10, Debt, in order to consummate the Acquisition and support the combined business thereafter, SOC Telemed entered
into a related-party Subordinated Note with a significant stockholder, SOC Holdings, an affiliate of Warburg Pincus, for $13.5 million.
On
June 4, 2021, the Subordinated Note was extinguished in connection with the issuance of Class A Common Stock. Refer to Notes 10, Debt,
and 13, Stockholders’ Equity, for further discussion.
19. SUBSEQUENT
EVENTS
The
Company evaluated its financial statements for subsequent events through November 12, 2021, the date the financial statements were available
to be issued. The Company is not aware of any subsequent events which would require recognition or disclosure in the financial statements
except as discussed below.
On
October 28, 2021, the Board of Directors of the Company approved certain strategic, operational and organizational plans to improve productivity
and reduce complexity in the way the Company manages its business. In connection with these actions, the Company expects to reduce non-clinical
headcount by approximately 12%. The Company also plans to downsize, vacate or close certain facilities and terminate certain contracts
in connection with the restructuring plan. These actions are expected to be substantially completed by the end of 2021.
On November 10, 2021, the Company entered into
an amendment to the term loan agreement with Solar, pursuant to which the net revenue milestone for the Term B Loan was reduced from $55.0
million to $51.5 million on a trailing six-month basis, which made the tranche immediately available to be drawn. In connection with the
amendment, the Company borrowed the full $12.5 million of the Term B Loan on November 10, 2021.
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations.
The following discussion
and analysis of our financial condition and results of our operations should be read together with our condensed consolidated financial
statements, including the related notes thereto, included elsewhere in this report. The following discussion contains forward-looking
statements based upon current expectations that involve risks and uncertainties. Our actual results may differ materially from those
anticipated in these forward-looking statements as a result of various factors, including those set forth under “Risk Factors”
and “Cautionary Note Regarding Forward-Looking Statements” included elsewhere in this report.
Prior to October 30,
2020, we were known as Healthcare Merger Corp. On October 30, 2020, we completed the Merger Transaction with Legacy SOC Telemed and,
for accounting purposes, Healthcare Merger Corp. was deemed to be the acquired entity. Unless the context otherwise requires, references
in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” to “we,”
“our,” “us,” the “Company” or “SOC Telemed” are intended to mean the business and operations
of SOC Telemed, Inc. and its consolidated subsidiaries as they currently exist.
Overview
We are the leading provider
of acute care telemedicine services and technology to U.S. hospitals and healthcare systems, based on number of customers. We provide
technology-enabled clinical solutions, which include acute teleNeurology, telePsychiatry, teleCritical Care (ICU), telePulmonology, teleCardiology
and other specialties. We support time-sensitive specialty care when patients are vulnerable and may not otherwise have access. Our solution
was developed to support complex workflows in the acute care setting by integrating our cloud-based software platform, Telemed IQ, with
a panel of consult coordination experts and a network of clinical specialists to create a seamless, acute care telemedicine solution.
We derive a substantial
portion of our revenues from consultation fees generated under contracts with facilities that access our Telemed IQ software platform
and clinical provider network. In general, our contracts are non-cancellable and typically have an initial one-to-three-year term, with
an automatic renewal provision. They provide for a predetermined number of consultations for a fixed monthly fee and consultations in
excess of the monthly allotment generate additional consultation fees, which we characterize as variable fee revenue. Revenues are driven
primarily by the number of facilities, the consultations from our facilities, the number of services contracted for by a facility, the
contractually negotiated prices of our services, and the negotiated pricing that is specific to that particular facility.
For the three months ended
September 30, 2021, our revenues were $26.7 million, representing 76% year-over-year growth compared to revenues of $15.1 million for
the three months ended September 30, 2020, including an incremental $9.7 million revenue from the acquisition (the “Acquisition”)
of Access Physicians Management Services Organization, LLC (“Access Physicians”), a multi-specialty acute care telemedicine
provider, in March 2021. Additionally, we experienced higher core consultation volume during the three months ended September 30, 2021,
as compared to the three months ended September 30, 2020, due to the Acquisition and the impact of the COVID-19 pandemic on the utilization
of our core services during the prior year period. For the nine months ended September 30, 2021, our revenues were $66.5 million, representing
53% year-over-year growth compared to revenues of $43.5 million for the nine months ended September 30, 2020, including an incremental
$18.5 million revenue from the Acquisition. We experienced higher core consultation volume during the nine months ended September 30,
2021, as compared to the nine months ended September 30, 2020, due to the Acquisition and the impact of the COVID-19 pandemic on the
utilization of our core services. In recent periods, we have seen an improvement in our utilization rates for these services. For the
three months ended September 30, 2021 and 2020, our net losses were $10.6 million and $9.7 million, respectively. For the nine months
ended September 30, 2021 and 2020, our net losses were $37.7 million and $25.1 million, respectively. This increase was primarily due
to our investments in growth, transaction costs associated with the Acquisition, and costs related to transitioning to becoming a public
company.
Recent Developments
On October 28, 2021, the
Board approved certain strategic, operational and organizational plans to improve productivity and reduce complexity in the way we manage
our business. In connection with these actions, we expect to reduce non-clinical headcount by approximately 12%. We also plan to downsize,
vacate or close certain facilities and terminate certain contracts in connection with the restructuring plan. We estimate that we will
incur up to $3.0 million in costs in connection with the restructuring, approximately $2.0 million for severance and termination benefits
and approximately $1.0 million for site closures and other exit and disposal costs. These actions are expected to be substantially completed
by the end of 2021. We estimate annualized benefits from the restructuring plan of approximately $7.0 million to $9.0 million after calendar
year 2021.
On November 10, 2021, we
entered into an amendment to the Term Loan Agreement with SLR Investment, pursuant to which the net revenue milestone for the Term B Loan
was reduced from $55.0 million to $51.5 million on a trailing six-month basis, which made the tranche immediately available to be drawn.
In connection with the amendment, we borrowed the full $12.5 million of the Term B Loan on November 10, 2021.
COVID-19 Update
The COVID-19 pandemic had
an impact on the utilization levels of our core services when it was declared a global pandemic in March 2020, and, as a result,
our financial condition and year-to-date results of operations have been negatively impacted. Immediately following the declaration of
COVID-19 as a global pandemic, the utilization levels of our core services decreased by approximately 40% in the aggregate. We have seen
improvement in the utilization rates of these solutions in recent periods and have nearly returned to normal utilization levels in the
third quarter of 2021.
The future impact of the
COVID-19 pandemic on our operational and financial performance will depend on certain developments, including the duration and spread
of the pandemic and the emergence of new variants of COVID-19, the impact on our customers and our sales cycles, the impact on our marketing
efforts, and the effect on our suppliers, all of which are uncertain and cannot be predicted. Public and private sector policies and
initiatives to reduce the transmission of COVID-19 and disruptions to our and our customers’ operations and the operations of our
third-party suppliers, along with any related global slowdown in economic activity, may result in decreased revenues and increased costs,
and we expect such impacts on our revenues and costs to continue through the duration of the pandemic. Further, the economic effects
of COVID-19 have financially constrained some of our prospective and existing customers’ healthcare spending, offset by the increasing
awareness that telemedicine can be a more cost-efficient model for hospitals and health systems to provide access to critical, clinical
specialists and mitigate business disruption by assuring continuity of access to those providers. We have taken measures in response
to the COVID-19 pandemic, including temporarily closing our offices and implementing a work-from-home policy for our workforce; suspending
employee travel and in-person meetings; modifying our clinician provisioning protocols; and adjusting our supply chain and equipment
levels. We may take further actions that alter our business operations as may be required by federal, state or local authorities or that
we determine are in the best interests of our employees, customers, and stockholders. The net impact of these dynamics may negatively
impact our ability to acquire new customers, complete implementations, and renew contracts with or sell additional solutions to our existing
customers. The extent to which the COVID-19 pandemic may materially impact our financial condition, liquidity or results of operations
is uncertain. It is possible that the COVID-19 pandemic, the measures taken by the U.S. government, as well as state and local governments
in response to the pandemic, and the resulting economic impact may materially and adversely affect our results of operations, cash flows
and financial positions as well as our customers.
We believe our business
is well-positioned to benefit from the trends that are accelerating digital transformation of the health care industry as a result of
the COVID-19 pandemic. The COVID-19 pandemic has had a significant impact on the telemedicine market by increasing utilization, awareness
and acceptance among patients and providers. In the current environment, telemedicine has been promoted at the highest levels of government
as a key tool for on-going healthcare delivery while access to healthcare facilities remains limited due to constraints in healthcare
facilities’ resources and general patient fear of traditional in-person visits. Moreover, with clinicians quarantined or otherwise
relegated to their homes due to safety issues, telemedicine has provided a solution for remote providers to continue to care for patients
and for hospitals to access additional specialists to augment remaining staff. During the COVID-19 pandemic, the U.S. Congress and the
Centers for Medicare and Medicaid Services (“CMS”) have significantly reduced regulatory and reimbursement barriers for telemedicine.
As a result, telemedicine spending increased starting in 2020, and we expect this trend to continue after the public health emergency.
In addition to Medicare and Medicaid, many states have issued executive orders or permanent legislation removing or reducing the regulatory
and reimbursement barriers for telemedicine.
Key Factors Affecting SOC Telemed’s
Performance
The following factors have
been important to our business and we expect them to impact our business, results of operations and financial condition in future periods:
Attracting new facilities
Sustaining our growth requires
continued adoption of our clinical solutions and platform by new and existing facilities. We will continue to invest in building brand
awareness as we further penetrate our addressable markets. Our revenue growth rate and long-term profitability are affected by our ability
to increase our number of facilities because we derive a substantial portion of our revenues from fixed and variable consultation fees.
Our financial performance will depend on our ability to attract, retain and cross-sell additional solutions to facilities under favorable
contractual terms. We believe that increasing our facilities is an integral objective that will provide us with the ability to continually
innovate our services and support initiatives that will enhance experiences and lead to increasing or maintaining our existing recurring
revenue streams.
Expanding number of
consultations on the SOC Telemed platform
Our revenues are generated
from consultations performed on our platform. We also realize variable revenue from facilities in connection with the completion of consultations
that are in excess of their contracted number of monthly consultations. Accordingly, our consultation fee revenue generally increases
as the number of visits increase. Consultation fee revenue is driven primarily by the number of consultations and facility utilization
of our network of providers and the contractually negotiated prices of our services. Our success in driving increased utilization within
the facilities under contract depends in part on the expansion of service lines with existing customers and the effectiveness of our
customer success organization which we deploy on-site and through targeted engagement programs. We believe that increasing our current
facility utilization rate is a key objective in order for our customers to realize tangible clinical and financial benefits from our
solutions.
Continued investment
in growth
We plan to continue investing
in our business, including our internally developed Telemed IQ software platform, so we can capitalize on our market opportunity and
increasing awareness of the clinical and financial value that can be realized with telemedicine. We expect to continue to make focused
investments in marketing to drive brand awareness, increase the number of opportunities and expand our digital footprint. We also intend
to continue to invest in our customer success function to target expansion of our business and to attract new facilities. Although we
expect these activities will increase our net losses in the near term, we believe that these investments will contribute to our long-term
growth and positively impact our business and results of operations.
Key Performance Measures
We review several key performance
measures, discussed below, to evaluate business and results, measure performance, identify trends, formulate plans and make strategic
decisions. We believe that the presentation of such metrics is useful to our investors because they are used to measure and model the
performance of companies such as ours, with recurring revenue streams.
Number of facilities
We believe that the number
of facilities using our platform are indicators of future revenue growth and our progress on our path to long-term profitability because
we derive a substantial portion of our revenues from consultation fees under contracts with facilities that provide access to our professional
provider network and platform. A facility represents a distinct physical location of a medical care site. The Acquisition of Access Physicians
contributed 193 facilities as of September 30, 2021.
|
|
As of September 30,
|
|
|
|
2021
|
|
|
2020
|
|
Facilities
|
|
|
1,087
|
|
|
|
843
|
|
Bookings
We believe that new bookings
are an indicator of future revenue growth and provide investors with useful information on period-to-period performance as evaluated
by management and as a comparison to our past financial performance. Prior to the Acquisition, we defined bookings as the minimum contractual
value for the initial 12 months of a contract as of the contract execution date, which amount included the minimum fixed consultation
revenue, upfront implementation fees and technology and support fees, but excluded estimates of variable revenue for utilization in excess
of the contracted amounts of consultations. Following the Acquisition, we changed our definition of bookings to reflect the annual recurring
revenue from new contracts signed during a given period, which we believe more closely represents the annual revenues expected from those
new agreements and creates a single definition for bookings between SOC Telemed and Access Physicians. As now defined, bookings represent
the estimated annual recognized revenue for the initial 12 months of a contract as of the contract execution date. The minimum fixed
consultation revenue, estimated variable fee revenue, 12 months of amortized upfront implementation fees, and technology and support
fees are included in bookings. The minimum fixed consultation fee, variable fee revenue, as well as the technology and support fees are
invoiced and recognized as revenues on a monthly basis. The upfront implementation fees are invoiced upon contract signing and accounted
for as deferred revenues and amortized over our average customer relationship period. Bookings for the nine months ended September 30,
2021, are inclusive of activity from Access Physicians for the full period. Bookings attributable to Access Physicians prior to the closing
date of the Acquisition were $5.1 million.
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
(dollars in thousands)
|
|
Bookings
|
|
$
|
9,038
|
|
|
$
|
2,588
|
|
|
$
|
24,178
|
|
|
$
|
8,289
|
|
Number of implementations
An implementation is the
process by which we enable a new service offering at a facility. We determine a new service offering has been enabled when facilities
are fully able to access our platform, which typically involves designing the solution, credentialing and privileging physicians, testing
and installing telemedicine technologies, and training facility staff. Implementations result in new customers utilizing our services
or delivery of new services to existing customers and are an indicator of revenue growth. Implementations for the nine months ended September
30, 2021, are inclusive of activity from Access Physicians for the full period. Implementations attributable to Access Physicians prior
to the closing date of the Acquisition were 38.
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Implementations
|
|
|
66
|
|
|
|
55
|
|
|
|
272
|
|
|
|
211
|
|
Number of consultations
Because our consultation
fee revenue generally increases as the number of visits increase, we believe the number of consultations provides investors with useful
information on period-to-period performance as evaluated by management and as a comparison to our past financial performance. We define
core consultations as consultations utilizing our 11 core services. Telemed IQ / other consultations are defined as consultations performed
by other physician networks utilizing our technology platform, Telemed IQ. We experienced increased core consultation volume and Telemed
IQ / other consultation volume for the three and nine months ended September 30, 2021, as compared to the three and nine months ended
September 30, 2020, respectively, due to the impact of the COVID-19 pandemic on the utilization of our core services during the respective
2020 period. Core consultations for the nine months ended September 30, 2021, include 71,002 core consultations attributable to Access
Physicians since the closing date of the Acquisition.
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
Core consultations
|
|
|
75,865
|
|
|
|
32,126
|
|
|
|
178,111
|
|
|
|
98,686
|
|
Telemed IQ / other consultations
|
|
|
64,878
|
|
|
|
47,800
|
|
|
|
188,211
|
|
|
|
113,926
|
|
Total consultations
|
|
|
140,743
|
|
|
|
79,926
|
|
|
|
366,322
|
|
|
|
212,612
|
|
Components of Results of Operations
Revenues
We enter into contracts
with hospitals or hospital systems, physician practice groups, and other users. Under the contracts, the customers pay a fixed monthly
fee for access to our Telemed IQ software platform and our clinical provider network. The fixed monthly fee provides for a predetermined
number of monthly consultations. Should the number of consultations exceed the contracted amount, the customer also pays a variable consultation
fee for the additional utilization. To facilitate the delivery of the consultation services, facilities use telemedicine equipment, which
is either provided and installed by us or procured by the customer from external vendors. Customers of Access Physicians are sold a telemedicine
cart with a computer and camera in order to properly facilitate meetings between patients, on-site health professionals, and remote physicians.
We also provide the facilities with user training as well as technology and support services, which include monitoring and maintenance
of our telemedicine equipment and access to our reporting portal. Prior to the start of a contract, customers make upfront non-refundable
payments when contracting for implementation services.
Revenue is driven primarily
by the number of facilities, the number of services contracted for by the facilities, the utilization of our services and the contractually
negotiated prices of our services.
We recognize revenue using
a five-step model:
|
1)
|
Identify the contract(s)
with a customer;
|
|
2)
|
Identify the performance
obligation(s) in the contract;
|
|
3)
|
Determine the transaction
price;
|
|
4)
|
Allocate the transaction
price to the performance obligations in the contract; and
|
|
5)
|
Recognize revenue when
(or as) it satisfies a performance obligation.
|
Revenues are recognized
when we satisfy our performance obligation to provide telemedicine consultation services as requested. These consultations covered by
the fixed monthly fee, consultations that incur a variable fee, use of telemedicine equipment, training, maintenance, and support are
substantially the same and have the same pattern of transfer. Therefore, we have determined these represent a series of distinct services
provided over a period of time in a single performance obligation. Access Physicians sells telemedicine carts to its customers and satisfaction
of this performance obligation occurs upon delivery to the customer when control of the telemedicine cart is transferred. Revenues from
telemedicine cart sales is recognized at a point in time, upon delivery. We have assurance-type warranties that do not result in separate
performance obligations. Upfront nonrefundable fees do not result in the transfer of promised goods or services to the customer; therefore,
we defer this revenue and recognize it over the average customer life of 48 months. Deferred revenue consists of the unamortized balance
of nonrefundable upfront fees and maintenance fees, which are classified as current and non-current based on when we expect to recognize
revenue.
See “— Critical
Accounting Policies and Estimates — Revenue Recognition” for a more detailed discussion of our revenue recognition
policy.
Cost of Revenues
Cost of revenues primarily
consists of fees paid to our physicians, costs incurred in connection with licensing our physicians, equipment leasing, maintenance and
depreciation, amortization of capitalized software development costs (internal-use software), and costs related to medical malpractice
insurance. Cost of revenues is driven primarily by the number of consultations completed in each period. Our business and operational
models are designed to be highly scalable and leverage variable costs to support revenue-generating activities. We will continue to invest
additional resources in our platform, providers, and clinical resources to expand the capability of our platform and ensure that customers
are realizing the full benefit of our offerings. The level and timing of investment in these areas could affect our cost of revenues
in the future.
Gross Profit and Gross
Margin
Our gross profit is our
total revenues minus our total cost of revenues, and our gross margin is our gross profit expressed as a percentage of our total revenues.
Our gross margin has been and will continue to be affected by a number of factors, most significantly the fees we charge and the number
of consultations we complete.
Selling, General and
Administrative Expenses
Our selling, general and
administrative expenses consist of sales and marketing, research and development, operations, and general and administrative expenses.
Personnel costs are the most significant component of selling, general and administrative expenses and consist of salaries, benefits,
bonuses, stock-based compensation expense, and payroll taxes. Selling, general and administrative expenses also include overhead costs
for facilities, professional fees, and shared IT related expenses, including depreciation expense.
Sales and Marketing
Sales and marketing expenses
consist primarily of personnel and related expenses for our sales, customer success, and marketing staff, including costs of communications
materials that are produced to generate greater awareness and utilization among our facilities. Marketing costs also include third-party
independent research, trade shows and brand messages, public relations costs and stock-based compensation for our sales and marketing
employees. Our sales and marketing expenses exclude any allocation of occupancy expense and depreciation and amortization.
Research and development
Research and development,
or R&D expense, consists primarily of engineering, product development, support and other costs associated with products and technologies
that are in development. These expenses include employee compensation, including stock-based compensation. We expect R&D expenses
as a percentage of revenues to vary over time depending on the level and timing of our new product development efforts, as well as the
development of our clinical solutions and other related activities.
Operations
Operations expenses consist
primarily of personnel and related expenses for our physician licensing, credentialing and privileging, project management, implementation,
consult coordination center, revenue cycle management, and clinical provisioning functions.
General and Administrative
General and administrative
expenses include personnel and related expenses of, and professional fees incurred by, our executive, finance, legal, information technology
infrastructure, and human resources departments. They also include stock-based compensation, all facilities costs including utilities,
communications and facilities maintenance, and professional fees (including legal, tax, and accounting). Additionally, during 2020, we
incurred significant integration, acquisition, transaction and executive severance costs in connection with the Merger Transaction, including
incremental expenses such as advisory, legal, accounting, valuation, and other professional or consulting fees, as well as other related
incremental executive severance costs. During 2021, we have incurred significant integration, acquisition, severance and transaction
costs in connection with the Acquisition and restructuring.
Depreciation and Amortization
Depreciation and amortization
consists primarily of depreciation of fixed assets, amortization of capitalized software development costs (internal-use software) and
amortization of acquisition-related intangible assets.
Changes in Fair Value
of Contingent Consideration
Changes in fair value of
contingent consideration consist of changes in the fair value of contingent consideration associated with the Acquisition of Access Physicians
in March 2021. See Note 4, Business Combinations, to our condensed consolidated financial statements included elsewhere in this report for further information.
Gain on Contingent
Shares Issuance Liabilities
Gain on contingent shares issuance liabilities consists of the change in
the fair value of (1) 1,875,000 shares of our Class A common stock held by HCMC’s sponsor and subsequently distributed
to its permitted transferees which were modified and became subject to forfeiture in connection with the closing of the Merger Transaction,
and (2) 350,000 private placement warrants granted to HCMC’s sponsor and subsequently distributed to its permitted transferees
as part of the Merger Transaction. The contingent shares issuance liabilities are revalued at their fair value every reporting period.
See Note 6, Fair Value of Financial Instruments, and Note 12, Contingent Shares Issuance Liabilities, to our condensed consolidated financial
statements included elsewhere in this report for further information.
Loss on Puttable Option
Liabilities
Loss on puttable option
liabilities consists of changes in the fair value of puttable option liabilities. These puttable options are no longer outstanding as
they were exercised as part of the Merger Transaction on October 30, 2020.
Interest Expense
Interest expense consists
primarily of interest incurred on our outstanding indebtedness and non-cash interest related to the amortization of debt discount and
issuance costs associated with our Term Loan Facility and the Subordinated Note.
Results of Operations
The following table sets forth
our consolidated statements of operations data for the periods indicated:
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
(in thousands)
|
|
Consolidated Statement of Operations data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
26,684
|
|
|
$
|
15,132
|
|
|
$
|
66,465
|
|
|
$
|
43,493
|
|
Cost of revenues
|
|
|
18,561
|
|
|
|
9,534
|
|
|
|
45,265
|
|
|
|
29,277
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
|
21,247
|
|
|
|
11,993
|
|
|
|
64,987
|
|
|
|
30,267
|
|
Changes in fair value of contingent consideration
|
|
|
(318
|
)
|
|
|
-
|
|
|
|
(3,265
|
)
|
|
|
-
|
|
Total costs and expenses
|
|
|
39,490
|
|
|
|
21,527
|
|
|
|
106,987
|
|
|
|
59,544
|
|
Loss from operations
|
|
|
(12,806
|
)
|
|
|
(6,395
|
)
|
|
|
(40,522
|
)
|
|
|
(16,051
|
)
|
Gain on contingent shares issuance liabilities
|
|
|
4,081
|
|
|
|
-
|
|
|
|
9,725
|
|
|
|
-
|
|
Loss on puttable option liabilities
|
|
|
-
|
|
|
|
(412
|
)
|
|
|
-
|
|
|
|
(517
|
)
|
Interest expense
|
|
|
(1,775
|
)
|
|
|
(2,853
|
)
|
|
|
(5,047
|
)
|
|
|
(8,469
|
)
|
Interest expense – Related party
|
|
|
-
|
|
|
|
(21
|
)
|
|
|
(2,026
|
)
|
|
|
(21
|
)
|
Loss before income taxes
|
|
|
(10,500
|
)
|
|
|
(9,681
|
)
|
|
|
(37,870
|
)
|
|
|
(25,058
|
)
|
Income tax benefit (expense)
|
|
|
(146
|
)
|
|
|
(7
|
)
|
|
|
171
|
|
|
|
(10
|
)
|
Net loss
|
|
$
|
(10,646
|
)
|
|
$
|
(9,688
|
)
|
|
$
|
(37,699
|
)
|
|
$
|
(25,068
|
)
|
Comparison of the Three and Nine Months
Ended September 30, 2021 and 2020
Revenues
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Revenues
|
|
$
|
26,684
|
|
|
$
|
15,132
|
|
|
$
|
11,552
|
|
|
|
76
|
%
|
Revenues increased by $11.6
million, or 76%, for the three months ended September 30, 2021, compared to the three months ended September 30, 2020, primarily due
to the Acquisition, which contributed $9.7 million in incremental revenue. The increase was also due to an increase in fixed fees of
$1.3 million attributable to new implementations and facilities and an increase in variable fee revenue of $0.6 million driven by an
increase in core consultation volume.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Revenues
|
|
$
|
66,465
|
|
|
$
|
43,493
|
|
|
$
|
22,972
|
|
|
|
53
|
%
|
Revenues increased by $23.0
million, or 53% for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020, primarily due to
the Acquisition, which contributed $18.5 million in incremental revenue. The increase was also due to an increase in fixed fees of $3.5
million attributable to new implementations and facilities and an increase in variable fee revenue of $1.0 million driven by an increase
in core consultation volume.
Cost of Revenues and
Gross Margin
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Cost of revenues
|
|
$
|
18,561
|
|
|
$
|
9,534
|
|
|
$
|
9,027
|
|
|
|
95
|
%
|
Gross margin
|
|
|
30
|
%
|
|
|
37
|
%
|
|
|
|
|
|
|
|
|
Cost of revenues increased
by $9.0 million, or 95%, for the three months ended September 30, 2021, compared to the three months ended September 30, 2020, primarily
due to the Acquisition, which contributed $6.6 million in incremental costs. The increase was also driven by an increase of $2.2 million
in physician fees due to an increase in our scheduled hours over the same period due to the recovery of demand for services and an increase
of $0.2 million in equipment, licensing, and medical malpractice costs.
Gross margin was 30% for
the three months ended September 30, 2021, compared to 37% for the three months ended September 30, 2020. The increase in demand for
our services related to the recovery in core consultation volume required us to increase the number of our scheduled hours resulting
in increased physician fees.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Cost of revenues
|
|
$
|
45,265
|
|
|
$
|
29,277
|
|
|
$
|
15,988
|
|
|
|
55
|
%
|
Gross margin
|
|
|
32
|
%
|
|
|
33
|
%
|
|
|
|
|
|
|
|
|
Cost of revenues increased
by $16.0 million, or 55%, for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020, primarily
due to the Acquisition, which contributed $12.3 million in incremental costs. The increase was also driven by an increase of $2.5 million
in physician fees due to an increase in our scheduled hours over the same period due to the recovery of demand for services and an increase
of $1.2 million in equipment, licensing, and medical malpractice costs.
Gross margin was 32% for
the nine months ended September 30, 2021, compared to 33% for the nine months ended September 30, 2020. The increase in core consultation
volume in the 2021 period due to increased demand for our services was able to offset margin pressure from increased scheduled hours
as discussed above.
Selling, General and
Administrative Expenses
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Selling, general and administrative expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
$
|
2,371
|
|
|
$
|
1,936
|
|
|
$
|
435
|
|
|
|
23
|
%
|
Research and development
|
|
|
637
|
|
|
|
398
|
|
|
|
239
|
|
|
|
60
|
%
|
Operations
|
|
|
2,656
|
|
|
|
2,357
|
|
|
|
299
|
|
|
|
13
|
%
|
General and administrative
|
|
|
15,583
|
|
|
|
7,302
|
|
|
|
8,281
|
|
|
|
113
|
%
|
Total
|
|
$
|
21,247
|
|
|
$
|
11,993
|
|
|
$
|
9,254
|
|
|
|
77
|
%
|
Sales and marketing expenses
increased by $0.4 million, or 23%, for the three months ended September 30, 2021, compared to the three months ended September 30, 2020.
This increase was due to investment in our go-to-market strategy and additional headcount for our sales and marketing teams.
Research and development
expenses increased by $0.2 million, or 60%, for the three months ended September 30, 2021, compared to the three months ended September
30, 2020, as we continue to invest in product development.
Operations expenses increased
by $0.3 million, or 13%, for the three months ended September 30, 2021, compared to the three months ended September 30, 2020. This increase
was due to salaries, benefits and stock-based compensation associated with increased headcount for our operations team including revenue
cycle management, credentialing, licensing and privileging personnel.
General and administrative
expenses increased by $8.3 million, or 113%, for the three months ended September 30, 2021, compared to the three months ended September
30, 2020, primarily due to $4.3 million attributable to the Acquisition, a $1.1 million increase in stock-based compensation
and modifications to stock-based awards in connection with the Merger Transaction and the Acquisition, and other costs associated with
transitioning to a public company.
The following table reflects
the portion of the total selling, general and administrative expenses related to stock-based compensation, depreciation and amortization
and integration costs for the three months ended September 30, 2021, compared to the three months ended September 30, 2020:
|
|
Three Months Ended September 30, 2021
|
|
|
Three Months Ended September 30, 2020
|
|
|
|
Stock-Based
Compensation
|
|
|
Depreciation
and
Amortization
|
|
|
Integration
Costs (1)
|
|
|
Stock-Based
Compensation
|
|
|
Depreciation
and
Amortization
|
|
|
Integration
Costs (1)
|
|
|
|
(dollars in thousands)
|
|
Sales and marketing
|
|
$
|
151
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
3
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Research and development
|
|
|
185
|
|
|
|
-
|
|
|
|
-
|
|
|
|
8
|
|
|
|
-
|
|
|
|
-
|
|
Operations
|
|
|
169
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10
|
|
|
|
-
|
|
|
|
-
|
|
General and administrative
|
|
|
2,151
|
|
|
|
1,296
|
|
|
|
2,228
|
|
|
|
1,012
|
|
|
|
397
|
|
|
|
1,018
|
|
Total
|
|
$
|
2,656
|
|
|
$
|
1,296
|
|
|
$
|
2,228
|
|
|
$
|
1,033
|
|
|
$
|
397
|
|
|
$
|
1,018
|
|
|
(1)
|
Represents integration,
acquisition, transaction and executive severance costs.
|
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Selling, general and administrative expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
$
|
7,358
|
|
|
$
|
4,920
|
|
|
$
|
2,438
|
|
|
|
50
|
%
|
Research and development
|
|
|
1,695
|
|
|
|
940
|
|
|
|
755
|
|
|
|
80
|
%
|
Operations
|
|
|
7,718
|
|
|
|
6,539
|
|
|
|
1,179
|
|
|
|
18
|
%
|
General and administrative
|
|
|
48,216
|
|
|
|
17,868
|
|
|
|
30,348
|
|
|
|
170
|
%
|
Total
|
|
$
|
64,987
|
|
|
$
|
30,267
|
|
|
$
|
34,720
|
|
|
|
115
|
%
|
Sales and marketing expenses
increased by $2.4 million, or 50%, for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020.
This increase was due to investment in our go-to-market strategy and additional headcount for our sales and marketing teams.
Research and development
expenses increased by $0.8 million, or 80%, for the nine months ended September 30, 2021, compared to the nine months ended September
30, 2020, as we continue to invest in product development.
Operations expenses increased
by $1.2 million, or 18%, for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020. This increase
was due to salaries, benefits and stock-based compensation associated with increased headcount for our operations team including revenue
cycle management, credentialing, licensing and privileging personnel.
General and administrative
expenses increased by $30.3 million, or 170%, for the nine months ended September 30, 2021, compared to the nine months ended September
30, 2020, primarily due to a $10.7 million increase in stock-based compensation and modifications to stock-based awards in connection
with the Merger Transaction and the Acquisition, $8.1 million attributable to the Acquisition, $4.6 million in integration,
acquisition, transaction and executive severance costs in connection with the Merger Transaction and the Acquisition, and other costs
associated with transitioning to a publicly traded company.
The following table reflects
the portion of the total selling, general and administrative expenses related to stock-based compensation, depreciation and amortization
and integration costs for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020:
|
|
Nine Months Ended September 30, 2021
|
|
|
Nine Months Ended September 30, 2020
|
|
|
|
Stock-Based
Compensation
|
|
|
Depreciation
and
Amortization
|
|
|
Integration
Costs(1)
|
|
|
Stock-Based
Compensation
|
|
|
Depreciation
and
Amortization
|
|
|
Integration
Costs(1)
|
|
|
|
(dollars in thousands)
|
|
Sales and marketing
|
|
$
|
494
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
18
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Research and development
|
|
|
459
|
|
|
|
-
|
|
|
|
-
|
|
|
|
48
|
|
|
|
-
|
|
|
|
-
|
|
Operations
|
|
|
484
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45
|
|
|
|
-
|
|
|
|
-
|
|
General and administrative
|
|
|
11,856
|
|
|
|
2,993
|
|
|
|
8,137
|
|
|
|
1,169
|
|
|
|
1,201
|
|
|
|
3,521
|
|
Total
|
|
$
|
13,293
|
|
|
$
|
2,993
|
|
|
$
|
8,137
|
|
|
$
|
1,280
|
|
|
$
|
1,201
|
|
|
$
|
3,521
|
|
|
(1)
|
Represents integration,
acquisition, transaction and executive severance costs.
|
Loss from Operations
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Loss from operations
|
|
$
|
12,806
|
|
|
$
|
6,395
|
|
|
$
|
6,411
|
|
|
|
100
|
%
|
Loss from operations increased
by $6.4 million for the three months ended September 30, 2021, compared to the three months ended September 30, 2020. The increase in
loss from operations was due to an increase in selling, general and administrative expenses primarily due to stock-based compensation,
costs associated with transitioning to a publicly traded company, and transaction costs in connection with the Acquisition.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Loss from operations
|
|
$
|
40,522
|
|
|
$
|
16,051
|
|
|
$
|
24,471
|
|
|
|
152
|
%
|
Loss from operations increased
by $24.5 million for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020. The increase in
loss from operations was due to an increase in selling, general and administrative expenses primarily due to stock-based compensation,
costs associated with transitioning to a publicly traded company, and transaction costs in connection with the Acquisition.
Change in Fair Value
of Contingent Consideration
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Change in fair value of contingent consideration
|
|
$
|
318
|
|
|
$
|
-
|
|
|
$
|
318
|
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Change in fair value of
contingent consideration increased by $0.3 million for the three months ended September 30, 2021 as compared to the three months ended
September 30, 2020. This increase was due to the re-assessment of the fair value of contingent consideration recorded in connection with
the Acquisition.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Change in fair value of contingent consideration
|
|
$
|
3,265
|
|
|
$
|
-
|
|
|
$
|
3,265
|
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Change in fair value of
contingent consideration increased by $3.3 million for the nine months ended September 30, 2021 as compared to the nine months ended
September 30, 2020. This increase was due to the re-assessment of the fair value of contingent consideration recorded in connection with
the Acquisition.
Gain on Contingent Shares Issuance
Liabilities
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Gain on contingent shares issuance liabilities
|
|
$
|
4,081
|
|
|
$
|
-
|
|
|
$
|
4,081
|
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Gain on contingent shares
issuance liabilities was $4.1 million for the three months ended September 30, 2021, due to the re-measurement of the fair value of contingent
shares issuance liabilities subsequent to the Merger Transaction.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Gain on contingent shares issuance liabilities
|
|
$
|
9,725
|
|
|
$
|
-
|
|
|
$
|
9,725
|
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Gain on contingent shares
issuance liabilities was $9.7 million for the nine months ended September 30, 2021, due to the re-measurement of the fair value of contingent
shares issuance liabilities subsequent to the Merger Transaction.
Loss on Puttable Option Liabilities
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Loss on puttable option liabilities
|
|
$
|
-
|
|
|
$
|
412
|
|
|
$
|
(412
|
)
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Loss on puttable option
liabilities decreased to $0 for the three months ended September 30, 2021, because the puttable options ceased to be outstanding upon
their exercise in connection with the closing of the Merger Transaction in the fourth quarter of 2020.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Loss on puttable option liabilities
|
|
$
|
-
|
|
|
$
|
517
|
|
|
$
|
(517
|
)
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Loss on puttable option
liabilities decreased to $0 for the nine months ended September 30, 2021, because the puttable options ceased to be outstanding upon
their exercise in connection with the closing of the Merger Transaction in the fourth quarter of 2020.
Interest Expense
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Interest expense
|
|
$
|
1,775
|
|
|
$
|
2,874
|
|
|
$
|
(1,099
|
)
|
|
|
(38
|
)%
|
Interest expense decreased
by $1.1 million, or 38%, for the three months ended September 30, 2021, compared to the three months ended September 30, 2020, primarily
due to the payoff of then-outstanding debt at the closing of the Merger Transaction in the fourth quarter of 2020.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Interest expense
|
|
$
|
7,073
|
|
|
$
|
8,490
|
|
|
$
|
(1,417
|
)
|
|
|
(17
|
)%
|
Interest expense decreased
by $1.4 million, or 17%, for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020, primarily
due to the payoff of then-outstanding debt at the closing of the Merger Transaction in the fourth quarter of 2020.
Income Tax Benefit (Expense)
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Income tax benefit (expense)
|
|
$
|
(146
|
)
|
|
$
|
(7
|
)
|
|
$
|
(139
|
)
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Income tax expense increased
by $0.1 million for the three months ended September 30, 2021, compared to the three months ended September 30, 2020 as a result of an
adjustment to the release of the valuation allowance recorded related to the deferred tax liability recognized in connection with the
Acquisition.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Income tax benefit (expense)
|
|
$
|
171
|
|
|
$
|
(10
|
)
|
|
$
|
181
|
|
|
|
*
|
|
|
*
|
Percentage not meaningful
|
Income tax expense decreased
by $0.2 million for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020 as a result of the
release of a valuation allowance upon recording a deferred tax liability in connection with the Acquisition.
Net Loss
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Net loss
|
|
$
|
10,646
|
|
|
$
|
9,688
|
|
|
$
|
958
|
|
|
|
10
|
%
|
Net loss increased by $1.0
million, or 10%, for the three months ended September 30, 2021, compared to the three months ended September 30, 2020. The change in
net loss was due to the increase in the loss from operations as described above, a gain on contingent shares issuance liabilities, and
a decrease in interest expense.
|
|
Nine Months Ended
September 30,
|
|
|
|
|
|
|
|
|
|
2021
|
|
|
2020
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Net loss
|
|
$
|
37,699
|
|
|
$
|
25,068
|
|
|
$
|
12,631
|
|
|
|
50
|
%
|
Net loss increased by $12.6
million, or 50%, for the nine months ended September 30, 2021, compared to the nine months ended September 30, 2020. The change in net
loss was due to the increase in the loss from operations as described above, a gain on contingent shares issuance liabilities, and a
decrease in interest expense.
Certain Non-GAAP Financial Measures
We believe that, in addition
to our financial results determined in accordance with U.S. generally accepted accounting principles (“GAAP”), adjusted gross
profit, adjusted gross margin, and adjusted EBITDA, all of which are non-GAAP financial measures, are useful in evaluating our business,
results of operations, and financial condition.
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
(dollars in thousands)
|
|
Adjusted gross profit
|
|
$
|
9,476
|
|
|
$
|
6,617
|
|
|
$
|
25,011
|
|
|
$
|
17,080
|
|
Adjusted gross margin
|
|
|
36
|
%
|
|
|
44
|
%
|
|
|
38
|
%
|
|
|
39
|
%
|
Adjusted EBITDA
|
|
$
|
(5,592
|
)
|
|
$
|
(2,943
|
)
|
|
$
|
(15,561
|
)
|
|
$
|
(7,242
|
)
|
However, our use of the
terms adjusted gross profit, adjusted gross margin and adjusted EBITDA may vary from that of others in our industry. Adjusted gross profit,
adjusted gross margin and adjusted EBITDA should not be considered as an alternative to gross profit, net loss, net loss per share or
any other performance measures derived in accordance with GAAP as measures of performance. Adjusted gross profit, adjusted gross margin
and adjusted EBITDA have important limitations as analytical tools and you should not consider them in isolation or as a substitute for
analysis of our results as reported under GAAP. Some of these limitations include:
|
●
|
adjusted EBITDA does not
reflect the significant interest expense on our debt;
|
|
●
|
although depreciation and
amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and adjusted
EBITDA does not reflect any expenditures for such replacements; and
|
|
●
|
other companies in our
industry may calculate these financial measures differently than we do, limiting their usefulness as comparative measures.
|
We compensate for these
limitations by using these non-GAAP financial measures along with other comparative tools, together with GAAP measurements, to assist
in the evaluation of operating performance. Such GAAP measurements include gross profit, net loss, net loss per share and other performance
measures. In evaluating these financial measures, you should be aware that in the future we may incur expenses similar to those eliminated
in the presentation of our non-GAAP financial measures. Our presentation of non-GAAP financial measures should not be construed as an
inference that our future results will be unaffected by unusual or nonrecurring items. When evaluating our performance, you should consider
these non-GAAP financial measures alongside other financial performance measures, including the most directly comparable GAAP measures
set forth in the reconciliation tables below and our other GAAP results.
Adjusted Gross Profit and Adjusted
Gross Margin
Adjusted gross profit and
adjusted gross margin are non-GAAP financial measures that our management uses to assess our overall performance. We define adjusted
gross profit as GAAP gross profit, plus depreciation and amortization (including internal-use software), equipment leasing costs and
stock-based compensation. Our practice of procuring equipment through lease financing ceased in the second quarter of 2017. We define
adjusted gross margin as our adjusted gross profit divided by our revenues. We believe adjusted gross profit and adjusted gross margin
provide our management and investors consistency and comparability with our past financial performance and facilitate period-to-period
comparisons of operations, as these metrics eliminate the effects of depreciation and amortization and equipment lease costs. The following
table presents a reconciliation of adjusted gross profit from the most comparable GAAP measure, gross profit, for the periods presented:
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
% Change
|
|
|
Change
|
|
|
% Change
|
|
|
|
(dollars in thousands)
|
|
Revenues
|
|
$
|
26,684
|
|
|
$
|
15,132
|
|
|
$
|
66,465
|
|
|
$
|
43,493
|
|
|
$
|
11,552
|
|
|
|
76
|
%
|
|
$
|
22,972
|
|
|
|
53
|
%
|
Cost of revenues
|
|
|
18,561
|
|
|
|
9,534
|
|
|
|
45,265
|
|
|
|
29,277
|
|
|
|
9,027
|
|
|
|
95
|
%
|
|
|
15,988
|
|
|
|
55
|
%
|
Gross profit
|
|
|
8,123
|
|
|
|
5,598
|
|
|
|
21,200
|
|
|
|
14,216
|
|
|
|
2,525
|
|
|
|
45
|
%
|
|
|
6,984
|
|
|
|
49
|
%
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,322
|
|
|
|
1,004
|
|
|
|
3,766
|
|
|
|
2,807
|
|
|
|
318
|
|
|
|
32
|
%
|
|
|
959
|
|
|
|
34
|
%
|
Equipment leasing costs
|
|
|
-
|
|
|
|
15
|
|
|
|
8
|
|
|
|
57
|
|
|
|
(15
|
)
|
|
|
(100
|
)%
|
|
|
(49
|
)
|
|
|
(86
|
)%
|
Stock-based compensation(1)
|
|
|
31
|
|
|
|
-
|
|
|
|
37
|
|
|
|
-
|
|
|
|
31
|
|
|
|
*
|
|
|
|
37
|
|
|
|
*
|
|
Adjusted gross profit
|
|
$
|
9,476
|
|
|
$
|
6,617
|
|
|
$
|
25,011
|
|
|
$
|
17,080
|
|
|
|
2,859
|
|
|
|
43
|
%
|
|
|
7,931
|
|
|
|
46
|
%
|
Adjusted gross margin (as a percentage of revenues)
|
|
|
36
|
%
|
|
|
44
|
%
|
|
|
38
|
%
|
|
|
39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Percentage not meaningful
|
|
(1)
|
Stock-based compensation
relates to participation by physicians in our ESPP.
|
Adjusted gross profit increased
by $2.9 million and $7.9 million, or 43% and 46%, for the three and nine months ended September 30, 2021, respectively, compared to three
and nine months ended September 30, 2020, respectively. This increase was primarily due to an increase in demand for core consultations
and the Acquisition over the same periods.
Adjusted EBITDA
We believe that adjusted
EBITDA enhances an investor’s understanding of our financial performance as it is useful in assessing our operating performance
from period-to-period by excluding certain items that we believe are not representative of our core business. Adjusted EBITDA consists
of net loss before interest, taxes, depreciation and amortization (including internal-use software), stock-based compensation, loss on
puttable option liabilities, gain on contingent shares issuance liabilities, gain on change in fair value of contingent consideration,
and integration, acquisition, transaction and executive severance costs. We believe adjusted EBITDA is useful in evaluating our operating
performance compared to that of other companies in our industry as this metric generally eliminates the effects of certain items that
may vary from company to company for reasons unrelated to overall operating performance. The following table reconciles net loss to adjusted
EBITDA:
|
|
Three Months Ended
September 30
|
|
|
Nine Months Ended
September 30,
|
|
|
Three Months Ended
September 30
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
2021
|
|
|
2020
|
|
|
Change
$
|
|
|
Change
%
|
|
|
Change
$
|
|
|
Change
%
|
|
|
|
(dollars in thousands)
|
|
Net loss
|
|
$
|
(10,646
|
)
|
|
$
|
(9,688
|
)
|
|
$
|
(37,699
|
)
|
|
$
|
(25,068
|
)
|
|
$
|
(958
|
)
|
|
|
10
|
%
|
|
$
|
(12,631
|
)
|
|
|
50
|
%
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
1,775
|
|
|
|
2,874
|
|
|
|
7,073
|
|
|
|
8,490
|
|
|
|
(1,099
|
)
|
|
|
(38
|
)%
|
|
|
(1,417
|
)
|
|
|
(17
|
)%
|
Income tax (benefit)
expense
|
|
|
146
|
|
|
|
7
|
|
|
|
(171
|
)
|
|
|
10
|
|
|
|
139
|
|
|
|
*
|
|
|
|
(181
|
)
|
|
|
*
|
|
Depreciation and
amortization
|
|
|
2,618
|
|
|
|
1,401
|
|
|
|
6,759
|
|
|
|
4,008
|
|
|
|
1,217
|
|
|
|
87
|
%
|
|
|
2,751
|
|
|
|
69
|
%
|
Stock-based
compensation
|
|
|
2,686
|
|
|
|
1,033
|
|
|
|
13,330
|
|
|
|
1,280
|
|
|
|
1,653
|
|
|
|
160
|
%
|
|
|
12,050
|
|
|
|
941
|
%
|
Loss on puttable
option
liabilities
|
|
|
-
|
|
|
|
412
|
|
|
|
-
|
|
|
|
517
|
|
|
|
(412
|
)
|
|
|
(100
|
)%
|
|
|
(517
|
)
|
|
|
(100
|
)%
|
Gain on contingent
shares issuance
liabilities
|
|
|
(4,081
|
)
|
|
|
-
|
|
|
|
(9,725
|
)
|
|
|
-
|
|
|
|
(4,081
|
)
|
|
|
*
|
|
|
|
(9,725
|
)
|
|
|
*
|
|
Gain on change in fair
value of contingent
consideration
|
|
|
(318
|
)
|
|
|
-
|
|
|
|
(3,265
|
)
|
|
|
-
|
|
|
|
(318
|
)
|
|
|
*
|
|
|
|
(3,265
|
)
|
|
|
*
|
|
Integration,
acquisition,
transaction, and
executive
severance costs
|
|
|
2,228
|
|
|
|
1,018
|
|
|
|
8,137
|
|
|
|
3,521
|
|
|
|
1,210
|
|
|
|
119
|
%
|
|
|
4,616
|
|
|
|
131
|
%
|
Adjusted EBITDA
|
|
$
|
(5,592
|
)
|
|
$
|
(2,943
|
)
|
|
$
|
(15,561
|
)
|
|
$
|
(7,242
|
)
|
|
|
(2,649
|
)
|
|
|
90
|
%
|
|
|
(8,319
|
)
|
|
|
115
|
%
|
|
*
|
Percentage not meaningful
|
Adjusted EBITDA decreased
by $2.6 million and $8.3 million for the three and nine months ended September 30, 2021, respectively, compared to the three and nine
months ended September 30, 2020, respectively. This change was mainly driven by revenues increasing over the same period, primarily due
to an increase in revenue due to the Acquisition and new implementations and facilities, offset by an increase in physician fees as a
result of a higher volume of core consultations in the 2021 periods resulting from an increased demand for our services, and an increase
in selling, general, and administrative expenses from the Acquisition, focused investments in our go-to-market function and other marketing
to drive brand awareness.
Liquidity and Capital Resources
As of September 30, 2021,
our principal source of liquidity was cash and cash equivalents of $37.7 million. We believe that our cash and cash equivalents as of
September 30, 2021, together with the $12.5 million borrowed under the Term B Loan in November 2021 and the remaining availability under
our Term Loan Facility, and our expected revenues will be sufficient to meet our capital requirements and fund our operations for at
least the next 12 months. We expect our principal sources of liquidity will continue to be our cash and cash equivalents and any additional
capital we may obtain through additional equity or debt financings. Our future capital requirements will depend on many factors, including
investments in growth and technology. We may in the future enter into arrangements to acquire or invest in complementary businesses,
services, and technologies which may require us to seek additional equity or debt financing.
Indebtedness
Term Loan Facility
On March 26, 2021, we entered
into the Term Loan Agreement with SLR Investment, as collateral agent on behalf of the individual lenders, providing for a Term Loan
Facility of up to $125.0 million. Under the Term Loan Facility, $85.0 million was immediately available and borrowed on March 26, 2021,
in two tranches consisting of $75.0 million (“Term A1 Loan”) and $10.0 million (“Term A2 Loan” and, together
with the Term A1 Loan, the “Term A Loans”) to finance a portion of the closing cash consideration for the Acquisition. An
additional $15 million will be made available subject to the terms and conditions of the Term Loan Agreement in two tranches as follows:
(i) a $2.5 million ($12.5 million if the Term A2 Loan is earlier prepaid) to be drawn by June 20, 2022 (“Term B Loan”), subject
to no event of default as defined in the Term Loan Agreement and the Company achieving the net revenue milestone of at least $55.0 million
on a trailing six-month basis by June 20, 2022; and (ii) a $12.5 million to be drawn by December 20, 2022 (“Term C Loan”),
subject to no event of default as defined in the Term Loan Agreement and the Company achieving the net revenue milestone of at least
$65.0 million on a trailing six-month basis by December 20, 2022. The Term Loan Facility also provides for an uncommitted term loan in
the principal amount of up to $25.0 million (“Term D Loan” and, collectively with the Term A Loans, the Term B Loan and the
Term C Loan, the “Term Loans”), which availability is subject to the sole and absolute discretionary approval of the lenders
and the satisfaction of certain terms and conditions in the Term Loan Agreement.
Borrowings under the Term
Loan Facility bear interest at a rate per annum equal to 7.47% plus the greater of (a) 0.13% and (b) LIBOR (the “Applicable Rate”),
payable monthly in arrears beginning on May 1, 2021. Until May 1, 2024, the Company will pay only interest monthly. However, the Term
Loan Agreement has an interest-only extension clause which offers the Company the option to extend the interest-only period for six months
until November 1, 2024, after having achieved two conditions: (i) a minimum of six months of positive EBITDA prior to January 31, 2024;
and (ii) being in compliance with the net revenue financial covenant described below. In either case, the maturity date for each Term
Loan is April 1, 2026.
The Term Loan Agreement
includes two financial covenants requiring (i) the maintenance of a minimum liquidity level of at least $5.0 million at all times; and
(ii) minimum net revenues measured quarterly on a trailing twelve-month basis of at least $81.8 million on March 31, 2022, $88.2 million
on June 30, 2022, $94.5 million on September 30, 2022, $100.9 million on December 31, 2022, and thereafter 60% of projected net revenues
in accordance with an annual plan to be submitted to the lenders commencing on March 31, 2023. The Term Loan Agreement also contains
customary affirmative and negative covenants which, in certain circumstances, would limit the Company’s ability to engage in mergers
or acquisitions and dispose of any of its subsidiaries.
The Term Loan Facility is
guaranteed by all of the Company’s wholly owned subsidiaries, including the entities acquired pursuant to the Acquisition, subject
to customary exceptions. The Term Loan Facility is secured by first priority security interests in substantially all of the Company’s
assets, subject to permitted liens and other customary exceptions.
On June 4, 2021, we used
a portion of the proceeds from our public offering that was completed in June 2021 to make a payment of $10.5 million to repay the Term
A2 Loan, including related prepayment premiums and accrued interest. As of September 30, 2021, the outstanding principal balance of these
Term Loans was $75.0 million.
On November 10, 2021, we
entered into an amendment to the Term Loan Agreement, pursuant to which the net revenue milestone for the Term B Loan was reduced from
$55.0 million to $51.5 million on a trailing six-month basis, which made the tranche immediately available to be drawn. In connection
with the amendment, we borrowed the full $12.5 million of the Term B Loan on November 10, 2021.
See Note 10, Debt, in our condensed
consolidated financial statements included elsewhere in this report for further information.
Subordinated Note
On March 26, 2021, the Company
issued the Subordinated Note in an aggregate principal amount of $13.5 million in favor of SOC Holdings LLC, an affiliate of Warburg
Pincus, for proceeds at closing of $11.5 million, which proceeds were used to finance a portion of the closing cash consideration for
the Acquisition. The unpaid balance of the Subordinated Note accrues interest at an escalating rate per annum initially equal to 7.47%
plus the Applicable Rate under the Term Loan Facility, increasing to 10.87% plus the Applicable Rate on September 30, 2021, and then
an additional 2.00% each year thereafter, and will be added to the principal amount of the Subordinated Note on a monthly basis. The
maturity date of the Subordinated Note is the earliest to occur of September 28, 2026, and the occurrence of a change of control. The
Subordinated Note is fully subordinated to the Term Loan Facility and may only be repaid in accordance with the terms of the Term Loan
Agreement. The Subordinated Note further provides that we are obligated to repay a portion of the principal amount outstanding under
the Term Loan Facility and the balance of the Subordinated Note from the proceeds of any offering by us of our equity securities. On
June 4, 2021, we used a portion of the proceeds from our public offering that was completed in June 2021 to make a payment of $13.7 million
to repay the balance of the Subordinated Note.
See Note 10, Debt, in our condensed
consolidated financial statements included elsewhere in this report for further information.
Cash Flows
The following table shows
a summary of our cash flows for the periods presented:
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020
|
|
|
|
(in thousands)
|
|
Net cash (used in) provided by:
|
|
|
|
|
|
|
Operating activities
|
|
$
|
(28,170
|
)
|
|
$
|
(11,940
|
)
|
Investing activities
|
|
|
(94,394
|
)
|
|
|
(4,976
|
)
|
Financing activities
|
|
|
121,537
|
|
|
|
14,770
|
|
Net decrease in cash and cash equivalents
|
|
$
|
(1,027
|
)
|
|
$
|
(2,146
|
)
|
Operating Activities
Net cash used in operating
activities for the nine months ended September 30, 2021, was $28.2 million, consisting primarily of a net loss of $37.7 million and an
increase in working capital of $1.3 million, offset by non-cash charges of $10.8 million. The changes in working capital were primarily
due to an increase in accounts receivable and a decrease in prepaid expenses and other current assets due to timing of payments. The
non-cash charges primarily consisted of depreciation, amortization, stock-based compensation expense, provision for accounts receivable
allowances, and non-cash interest expense, changes in fair value of contingent consideration and gain on contingent share issuance liabilities.
Net cash used in operating
activities for the nine months ended September 30, 2020, was $11.9 million, consisting primarily of a net loss of $25.1 million, offset
by a change in working capital of $3.9 million and net non-cash charges of $9.3 million. The changes in working capital were primarily
due to an increase in accounts receivable and an increase in accrued liabilities due to timing of payments and growth of our operations.
The non-cash charges primarily consisted of depreciation, amortization, stock-based compensation, provision for accounts receivable allowances,
and non-cash interest expense.
Investing Activities
Net cash used in investing
activities in the nine months ended September 30, 2021, was $94.4 million, consisting of $90.3 million in net cash paid in connection
with the Acquisition, $3.1 million in capitalized software development costs, and $1.0 million in purchases of property and equipment.
Net cash used in investing
activities in the nine months ended September 30, 2020, was $5.0 million, consisting of $3.3 million in capitalized labor and $1.7 million
in purchases of property and equipment.
Financing Activities
Net cash provided by financing
activities in the nine months ended September 30, 2021, was $121.5 million, consisting of $94.5 million of net proceeds from borrowings
under the Term Loan Facility and proceeds from the Subordinated Note issued in connection with the Acquisition and $51.5 million of net
proceeds from the issuance of Class A common stock in the public offering that was completed in June 2021, offset by $24.5 million in
partial repayment of borrowings under the Term Loan Facility and Subordinated Note.
Net cash provided by financing
activities in the nine months ended September 30, 2020, was $14.8 million, consisting of $10.9 million of net proceeds from the issuance
of contingently redeemable preferred stock and $4.0 million of net proceeds from the issuance of convertible bridge notes.
Off-Balance Sheet Arrangements
We did not have during the
periods presented, and currently do not have, any off-balance sheet financing arrangements or any relationships with unconsolidated entities
or financial partnerships, including entities sometimes referred to as structured finance or special purpose entities, that were established
for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Critical Accounting Policies and Estimates
Management’s discussion
and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance
with GAAP. The preparation of our financial statements requires us to make estimates and assumptions for the reported amounts of assets,
liabilities, revenue, expenses and related disclosures. Our estimates are based on our historical experience and on various other factors
that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value
of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different
assumptions or conditions and any such differences may be material.
While our significant
accounting policies are more fully described in Note 2, Summary of Significant Accounting Policies, to our condensed consolidated
financial statements included elsewhere in this report, we believe the following discussion addresses our most critical accounting
policies, which are those that are most important to our financial condition and results of operations and require our most
difficult, subjective and complex judgments.
Revenue Recognition
Our revenues are generated
from service contracts with customer hospitals or physician practice groups. Revenues are recognized when we satisfy our performance
obligation to provide telemedicine consultation services as requested. These consultations covered by the fixed monthly fee, consultations
that incur a variable fee, use of telemedicine equipment, training, maintenance, and support are substantially the same and have the
same pattern of transfer. Therefore, we have determined these represent a series of distinct services provided over a period of time
in a single performance obligation. Upfront nonrefundable fees do not result in the transfer of promised goods or services to the customer;
therefore, we defer this revenue and recognize it over the average customer life of 48 months. Deferred revenue consists of the unamortized
balance of nonrefundable upfront fees and maintenance fees, which are classified as current and non-current based on when we expect to
recognize revenue.
Business Combinations
We apply the acquisition
method of accounting for business acquisitions. The results of operations of the businesses acquired by us are included as of the respective
acquisition date. We allocate the fair value of purchase consideration to the assets acquired and liabilities assumed, based on their
estimated fair values. The excess of the fair value of purchase consideration over the value of these identifiable assets and liabilities
is recorded as goodwill. When determining the fair value of assets acquired and liabilities assumed, management makes significant estimates
and assumptions, especially with respect to the fair value of acquired intangible assets. We may adjust the preliminary purchase price
allocation, as necessary, for up to one year after the acquisition closing date if we obtain more information regarding asset valuations
and liabilities assumed. Acquisition-related expenses are recognized separately from the business combination and are expensed as incurred.
Stock-Based Compensation
We maintain an equity incentive
plan to provide long-term incentives for employees, consultants and members of the Board. The plan allows for the issuance of non-statutory
and incentive stock options to employees and non-statutory stock options to consultants and directors.
We recognize compensation
costs related to stock options granted to employees based on the estimated fair value of the awards on the date of grant. We estimate
the grant date fair value, and the resulting stock-based compensation expense, using the Black-Scholes option pricing model. The grant
date fair value of stock-based awards is expensed on a straight-line basis over the period during which the employee is required to provide
service in exchange for the award, which is typically the vesting period. We estimate forfeitures based on historical experience.
Prior to the Merger Transaction,
Legacy SOC Telemed estimated the fair value of stock-based awards using the Black-Scholes option-pricing model, which required the input
of highly subjective assumptions. Our assumptions were as follows:
Fair value —
Because the common stock of Legacy SOC Telemed was not publicly traded prior to the Merger Transaction, we had to estimate the fair
value of the common stock. The board of directors considered numerous objective and subjective factors to determine the fair value of
the common stock at each meeting in which awards were approved.
Expected volatility —
Because the common stock of Legacy SOC Telemed was not publicly traded prior to the Merger Transaction, the expected volatility was
derived from the average historical volatilities of publicly traded companies within our industry that we considered to be comparable
to our business over a period approximately equal to the expected term for employees’ options and the remaining contractual life
for nonemployees’ options. In evaluating similarity, we considered factors such as stage of development, risk profile, enterprise
value and position within the life sciences industry. Subsequent to the Merger Transaction, we do not have sufficient history of our
publicly traded stock; therefore, we continue to estimate volatility using this methodology.
Expected term —
We determined and continue to determine the expected term based on the average period the stock options are expected to remain outstanding
using the simplified method, generally calculated as the midpoint of the stock options’ vesting term and contractual expiration
period, as we do not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting
employment termination behavior.
Risk-free rate —
The risk-free interest rate was and continues to be based on the U.S. Treasury yield in effect at the time of the grant for zero-coupon
U.S. Treasury notes with remaining terms similar to the expected term of the options.
Expected dividend yield —
We utilized and continue to utilize a dividend yield of zero, as we do not currently issue dividends, nor do we expect to do so in
the future.
The following assumptions
were used to calculate the fair value of stock options granted to employees:
|
|
Nine Months Ended
September 30,
|
|
|
|
2021 (1)
|
|
|
2020 (2)
|
|
Expected dividends
|
|
|
-
|
|
|
|
0.0
|
%
|
Weighted-average volatility
|
|
|
-
|
|
|
|
80.0
|
%
|
Expected term (in years)
|
|
|
-
|
|
|
|
1 - 5
|
|
Risk-free interest rate
|
|
|
-
|
|
|
|
0.15% - 0.40
|
%
|
(1)
|
No new grants issued for
the nine months ended September 30, 2021.
|
(2)
|
No new grants were issued
in the year ended December 31, 2020. These assumptions relate to option modifications in 2020.
|
We valued all outstanding
performance stock units (“PSUs”) applying an approach that incorporated a Monte Carlo simulation, which involved random iterations
that took different future price paths over each one of the components of the PSUs based on the appropriate probability distributions
(which are based on commonly applied Black Scholes inputs). The fair value was determined by taking the average of the grant date fair
values under each Monte Carlo simulation trial.
The fair value of each grant
made for the nine months ended September 30, 2021, was estimated on the grant date using the Monte Carlo simulation with the following
assumptions:
|
|
Nine Months Ended
September 30,
|
|
|
|
2021
|
|
|
2020 (1)
|
|
Current stock price
|
|
$
|
7.43 – 7.52
|
|
|
|
-
|
|
Expected volatility
|
|
|
55.0% - 65.0
|
%
|
|
|
-
|
|
Expected term (in years)
|
|
|
3.5
|
|
|
|
-
|
|
Risk-free interest rate
|
|
|
0.24% - 0.33
|
%
|
|
|
-
|
|
(1)
|
No PSUs were issued for the nine months ended September 30, 2020.
|
Contingent Shares Issuance Liabilities
and Puttable Option Liabilities
We recognize derivatives
as either an asset or liability measured at fair value in accordance with ASC 815, Derivatives and Hedging. The puttable options were
our derivative financial instruments and were recorded in the consolidated balance sheets at fair value. We do not enter into derivative
transactions for speculative or trading purposes. Contingent shares issuance liabilities reflect our liability to provide a variable
number of shares to HCMC’s sponsor and its permitted transferees if certain publicly traded stock prices are met at various points
in time. The liability was recorded at fair value at the date of the Merger Transaction and is revalued at each reporting period using
a Monte Carlo simulation that factors in the current price of our Class A common stock, the estimated likelihood of a change in
control, and the vesting criteria of the award.
Impairment of Goodwill and Long-lived
Assets
Goodwill represents the
excess of the purchase price over the fair value of the net tangible and intangible assets acquired in a business combination. Goodwill
is not amortized but is tested for impairment annually on December 31 or more frequently if events or changes in circumstances indicate
that the asset may be impaired. An impairment charge is recognized for the excess of the carrying value of goodwill over its implied
fair value. We compare the estimated fair value of a reporting unit to its book value, including goodwill. If the fair value exceeds
book value, goodwill is considered not to be impaired and no additional steps are necessary. However, if the book value of a reporting
unit exceeds its fair value, an impairment loss will be recognized in an amount equal to that excess, limited to the total amount of
goodwill allocated to that reporting unit. Our annual goodwill impairment test resulted in no impairment charges in any of the periods
presented in the consolidated financial statements.
Intangible assets resulted
from business acquisitions and include hospital contract relationships, non-compete agreements, and trade names. Hospital contract relationships
are amortized over a period of 6 to 17 years, non-compete agreements are amortized over a period of 4 to 5 years, and trade
names are amortized over a period of 2 to 5 years. All intangible assets are amortized using the straight-line method.
Long-lived assets (property
and equipment and capitalized software costs) used in operations are reviewed for impairment whenever events or changes in circumstances
indicate that carrying amounts may not be recoverable. Upon indication of possible impairment of long-lived assets held for use, we evaluate
the recoverability of such assets by measuring the carrying amount of the long-lived asset group against the related estimated undiscounted
future cash flows of the long-lived asset group. For long-lived assets to be held and used, we recognize an impairment loss only if its
carrying amount is not recoverable through its undiscounted cash flows and measures the impairment loss based on the difference between
the carrying amount and fair value. There were no impairment losses through September 30, 2021.
Recently Adopted Accounting
Pronouncements
See the sections titled
“Summary of Significant Accounting Policies — Recently Issued Accounting Pronouncements — Accounting
pronouncements issued but not yet adopted” in Note 2 to our condensed consolidated financial statements included elsewhere in this
report for more information.
Emerging Growth Company
Pursuant to the JOBS Act,
an emerging growth company is provided the option to adopt new or revised accounting standards that may be issued by FASB or the SEC
either (i) within the same periods as those otherwise applicable to non-emerging growth companies or (ii) within the same time
periods as private companies. Following the completion of the Merger Transaction, we intend to take advantage of the exemption for complying
with new or revised accounting standards within the same time periods as private companies. Accordingly, the information contained herein
may be different than the information you receive from other public companies.
We also intend to take advantage
of some of the reduced regulatory and reporting requirements of emerging growth companies pursuant to the JOBS Act so long as we qualify
as an emerging growth company, including, but not limited to, not being required to comply with the auditor attestation requirements
of Section 404(b) of the Sarbanes-Oxley Act, reduced disclosure obligations regarding executive compensation, and exemptions from
the requirements of holding non-binding advisory votes on executive compensation and golden parachute payments.
Item 3. Quantitative and Qualitative
Disclosures About Market Risk.
Interest Rate Risk
We had cash and cash equivalents
totaling $37.7 million and $38.8 million as of September 30, 2021, and December 31, 2020, respectively. Our cash is held in non-interest-bearing
accounts at high-credit quality financial institutions and is not subject to interest rate risk. At times, such amounts may exceed federally
insured limits.
As of September 30, 2021,
we had $75.0 million in variable rate debt outstanding. The maturity date for each Term Loan comprising the Term Loan Facility is April
1, 2026, and borrowings under the Term Loan Facility bear interest at a fluctuating rate per annum equal to 7.47% plus the greater of
LIBOR and 0.13%. An immediate 100 basis point change in LIBOR would not have a material impact on our debt-related obligations, financial
position or results of operations.
Item 4. Controls and Procedures.
Disclosure Controls and
Procedures
Our management, with our
Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined
in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on that evaluation,
our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective as of
September 30, 2021, because of the material weaknesses in our internal control over financial reporting described below.
We completed the
Acquisition on March 26, 2021, and have not yet included Access Physicians in our assessment of the effectiveness of our internal
control over financial reporting. We are currently integrating Access Physicians into our operations, compliance programs and
internal control processes. Accordingly, pursuant to the SEC’s general guidance that an assessment of a recently acquired
business may be omitted from the scope of an assessment for one year following the acquisition, the scope of our assessment of the
effectiveness of our disclosure controls and procedures does not include Access Physicians. See Note 4, Business Combinations, to
our condensed consolidated financial statements included elsewhere in this report for further information on the Acquisition.
Notwithstanding such material
weaknesses in internal control over financial reporting, our management concluded that our condensed consolidated financial statements
in this report present fairly, in all material respects, the company’s financial position, results of operations and cash flows
as of the dates, and for the periods presented, in conformity with GAAP.
Material Weaknesses
in Internal Control Over Financial Reporting
We continue to have material
weaknesses in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act) as previously
described in Part II, Item 9A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
Prior to the Merger Transaction,
Legacy SOC Telemed operated as a private company with limited accounting and financial reporting personnel and other resources with which
to address its internal controls and procedures, and, as previously disclosed, had identified a material weakness in its internal control
over financial reporting related to the design of its control environment. In connection with the audit of our consolidated financial
statements for the year ended December 31, 2020, we and our independent registered public accounting firm identified material weaknesses
(including the previously identified material weakness) in our internal control over financial reporting. A material weakness is a deficiency,
or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material
misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis. Our management concluded
that, as of December 31, 2020, our internal control over financial reporting was ineffective due to the following material weaknesses:
|
●
|
We determined that we had a material weakness related to the design of our control environment because we did not (i) maintain a sufficient complement of personnel with an appropriate degree of knowledge, experience, and training, commensurate with our accounting and reporting requirements; (ii) maintain sufficient evidence of formal procedures and controls to achieve complete, accurate and timely financial accounting, reporting and disclosures, nor were monitoring controls evidenced at a sufficient level to provide the appropriate level of oversight of activities related to our internal control over financial reporting; and (iii) design and maintain effective controls over segregation of duties with respect to creating and posting manual journal entries.
|
|
●
|
We determined that we had a material weakness related to informational technology (“IT”) general controls because we did not design and maintain effective controls over IT general controls for information systems that are relevant to the preparation of our financial statements. Specifically, we did not design and maintain (i) program change management controls for financial systems to ensure that information technology and data changes affecting financial IT applications and underlying accounts records are identified, tested, authorized, and implemented appropriately; and (ii) user access controls to ensure appropriate segregation of duties and that adequately restrict user and privileged access to financial applications, programs, and data to appropriate Company personnel.
|
The material weakness related
to the control environment resulted in adjustments to liability, equity, and changes in fair value related to private placement warrants,
the accrual of certain compensation-related costs, and other items related to the consummation of the Merger Transaction. The IT deficiencies
did not result in a material misstatement to our consolidated financial statements; however, the deficiencies, when aggregated, could
impact maintaining effective segregation of duties, as well as the effectiveness of IT-dependent controls (such as automated controls
that address the risk of material misstatement to one or more assertions, along with the IT controls and underlying data that support
the effectiveness of system-generated data and reports) that could result in misstatements potentially impacting all financial statement
accounts and disclosures that would not be prevented or detected. Accordingly, we have determined these deficiencies in the aggregate
constitute a second material weakness. Additionally, each of the above material weaknesses could result in a misstatement of our account
balances or disclosures that would result in a material misstatement to our annual or interim consolidated financial statements that would
not be prevented or detected.
With the oversight of senior
management and our audit committee, we have implemented a remediation plan which includes (i) the hiring of personnel with technical
accounting and financial reporting experience to further bolster our ability to assess judgmental areas of accounting and provide an appropriate
level of oversight of activities related to internal control over financial reporting; (ii) the implementation of improved accounting
and financial reporting procedures and controls to improve the timeliness of our financial reporting cycle; (iii) the implementation
of new accounting and financial reporting systems to improve the completeness and accuracy of our financial reporting and disclosures;
(iv) the establishment of formalized internal controls to maintain segregation of duties between control operators; (v) the implementation
of additional program change management policies and procedures, control activities, and tools to ensure changes affecting IT applications
and underlying accounting records are identified, authorized, tested, and implemented appropriately; and (vi) the enhancement of the design
and operation of user access control activities and procedures to ensure that access to IT applications and data is adequately restricted
to appropriate Company personnel. We believe the measures described above, which continues the implementation of a remediation plan commenced
by Legacy SOC Telemed prior to the Merger Transaction, will remediate the material weaknesses identified and strengthen our internal control
over financial reporting. We are committed to continuing to improve our internal control processes and will continue to diligently and
vigorously review our financial reporting controls and procedures.
Changes in Internal Control
Over Financial Reporting
We have been engaged in the
process of the design and implementation of our internal control over financial reporting in a manner commensurate with the scale of our
operations following the Merger Transaction and in connection with the integration of Access Physicians into our overall internal processes.
Except with respect to the changes in connection with such design and implementation and the implementation of the initiatives to remediate
the material weaknesses noted above, there has been no change in our internal control over financial reporting during the fiscal quarter
ended September 30, 2021, that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.