Delaware | 001-37392 | 95-4472349 | ||
(State or Other Jurisdiction | (Commission File | (I.R.S. Employer | ||
of Incorporation) | Number) | Identification Number) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Precommencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Precommencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Common Stock | AMEH | Nasdaq Capital Market |
Item 2.02 | Results of Operations and Financial Condition. |
Item 9.01 | Financial Statements And Exhibits |
(d) | Exhibits. |
Exhibit No. | Description | |
APOLLO MEDICAL HOLDINGS, INC. | ||
Dated: March 12, 2020 | By: | /s/ Thomas S. Lam, M.D. |
Name: Title: | Thomas S. Lam, M.D. Co-Chief Executive Officer |
• | Total revenue of $178.8 million for the quarter ended December 31, 2019, an increase of 68% as compared to $106.6 million for the quarter ended December 31, 2018, primarily due to the acquisitions of Alpha Care Medical Group and Accountable Health Care IPA, which were acquired on May 31, 2019 and August 30, 2019, respectively. |
• | Capitation revenue, net, of $148.6 million for the quarter ended December 31, 2019, representing 83% of our total revenue, an increase of 92% compared to $77.5 million for the quarter ended December 31, 2018. |
• | Risk pool settlements and incentives revenue of $18.5 million for the quarter ended December 31, 2019, an increase of 62%, as compared to $11.4 million for the quarter ended September 30, 2019, primarily due to the timing of incentives revenue paid and recognized. |
• | Net income attributable to Apollo Medical Holdings, Inc. of $6.7 million for the quarter ended December 31, 2019, compared to net loss attributable to Apollo Medical Holdings, Inc. of $3.1 million for the quarter ended December 31, 2018. The increase from the prior year was primarily due to preferred dividends received from Allied Physicians of California IPA (“APC”) as a result of our completion of a series of transactions with APC on September 11, 2019. |
• | Entered into a new management services agreement, effective January 1, 2020, to provide select management services to an independent practice association serving approximately 145,000 members in Southern California. |
• | Total revenue of $560.6 million for the year ended December 31, 2019, an increase of 8% as compared to $519.9 million for the year ended December 31, 2018. |
• | Capitation revenue, net, of $454.2 million for the year ended December 31, 2019, representing 81% of our total revenue, an increase of 32% compared to $344.3 million for the year ended December 31, 2018. |
• | Net income attributable to Apollo Medical Holdings, Inc. of $14.1 million, for the year ended December 31, 2019, an increase of 31% as compared to $10.8 million for the year ended December 31, 2018. |
• | Net income of $17.7 million for the year ended December 31, 2019, a decrease of 71%, as compared to $60.3 million for the year ended December 31, 2018. |
• | Adjusted EBITDA of $74.5 million for the year ended December 31, 2019, an increase of 11%, as compared to $67.2 million for the year ended December 31, 2018. |
• | Total revenue between $665.0 million and $675.0 million, |
• | Net income between $20.0 million and $30.0 million, |
• | EBITDA between $55.0 million and $67.0 million, and |
• | Adjusted EBITDA between $75.0 million and $90.0 million. |
• | In February 2020, the Company updated Brandon Sim's title to Chief Technology Officer and VP of Engineering. |
APOLLO MEDICAL HOLDINGS, INC. | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
December 31, | December 31, | |||||||
2019 | 2018 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 103,189,328 | $ | 106,891,503 | ||||
Restricted cash | 75,000 | — | ||||||
Investment in marketable securities | 116,538,673 | 1,127,102 | ||||||
Receivables, net | 11,003,563 | 7,734,631 | ||||||
Receivables, net – related parties | 48,136,313 | 48,721,325 | ||||||
Other receivables | 16,885,448 | 1,003,133 | ||||||
Prepaid expenses and other current assets | 10,315,093 | 7,385,098 | ||||||
Loans receivable | 6,425,000 | — | ||||||
Loans receivable - related parties | 16,500,000 | — | ||||||
Total current assets | 329,068,418 | 172,862,792 | ||||||
Noncurrent assets | ||||||||
Land, property and equipment, net | 12,129,901 | 12,721,082 | ||||||
Intangible assets, net | 103,011,849 | 86,875,883 | ||||||
Goodwill | 238,505,204 | 185,805,880 | ||||||
Loans receivable – related parties | — | 17,500,000 | ||||||
Investments in other entities – equity method | 28,427,455 | 34,876,980 | ||||||
Investments in privately held entities | 896,000 | 405,000 | ||||||
Restricted cash | 746,104 | 745,470 | ||||||
Operating lease right-of-use assets | 14,247,727 | — | ||||||
Other assets | 1,680,689 | 1,205,962 | ||||||
Total noncurrent assets | 399,644,929 | 340,136,257 | ||||||
Total assets | $ | 728,713,347 | $ | 512,999,049 |
Liabilities, Mezzanine Equity and Shareholders’ Equity | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued expenses | $ | 27,279,579 | $ | 25,075,489 | ||||
Fiduciary accounts payable | 2,027,081 | 1,538,598 | ||||||
Medical liabilities | 58,724,682 | 33,641,701 | ||||||
Income taxes payable | 4,528,867 | 11,621,861 | ||||||
Bank loan | — | 40,257 | ||||||
Dividend payable | 271,279 | — | ||||||
Finance lease liabilities | 101,741 | 101,741 | ||||||
Operating lease liabilities | 2,990,686 | — | ||||||
Current portion of long term debt | 9,500,000 | — |
Total current liabilities | 105,423,915 | 72,019,647 | ||||||
Noncurrent liabilities | ||||||||
Lines of credit - related party | — | 13,000,000 | ||||||
Deferred tax liability | 18,269,448 | 19,615,935 | ||||||
Liability for unissued equity shares | — | 1,185,025 | ||||||
Finance lease liabilities, net of current portion | 415,519 | 517,261 | ||||||
Operating lease liabilities, net of current portion | 11,372,597 | — | ||||||
Long-term debt, net of current portion and deferred financing costs | 232,172,134 | — | ||||||
Total noncurrent liabilities | 262,229,698 | 34,318,221 | ||||||
Total liabilities | 367,653,613 | 106,337,868 | ||||||
Mezzanine equity | ||||||||
Noncontrolling interest in Allied Physicians of California, a Professional Medical Corporation ("APC") | 168,724,586 | 225,117,029 | ||||||
Shareholders’ equity | ||||||||
Series A Preferred stock, par value $0.001; 5,000,000 shares authorized (inclusive of Series B Preferred stock); 1,111,111 issued and zero outstanding | — | — | ||||||
Series B Preferred stock, par value $0.001; 5,000,000 shares authorized (inclusive of Series A Preferred stock); 555,555 issued and zero outstanding | — | — | ||||||
Common stock, par value $0.001; 100,000,000 shares authorized, 35,908,057 and 34,578,040 shares outstanding, excluding 17,458,810 and 1,850,603 Treasury shares, at December 31, 2019 and 2018, respectively | 35,908 | 34,578 | ||||||
Additional paid-in capital | 159,608,293 | 162,723,051 | ||||||
Retained earnings | 31,904,748 | 17,788,203 | ||||||
191,548,949 | 180,545,832 | |||||||
Noncontrolling interest | 786,199 | 998,320 | ||||||
Total shareholders’ equity | 192,335,148 | 181,544,152 | ||||||
Total liabilities, mezzanine equity and shareholders’ equity | $ | 728,713,347 | $ | 512,999,049 |
APOLLO MEDICAL HOLDINGS, INC. | ||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenue | ||||||||||||||||
Capitation, net | $ | 148,619,848 | $ | 77,472,872 | $ | 454,168,024 | $ | 344,307,058 | ||||||||
Risk pool settlements and incentives | 18,457,701 | 11,285,956 | 51,097,661 | 100,927,841 | ||||||||||||
Management fee income | 6,801,553 | 12,445,397 | 34,668,358 | 49,742,755 | ||||||||||||
Fee-for-service, net | 3,416,502 | 4,179,850 | 15,475,264 | 19,703,999 | ||||||||||||
Other income | 1,455,532 | 1,204,619 | 5,208,790 | 5,226,099 | ||||||||||||
Total revenue | 178,751,136 | 106,588,694 | 560,618,097 | 519,907,752 | ||||||||||||
Operating expenses | ||||||||||||||||
Cost of services | 151,879,511 | 80,543,050 | 467,804,899 | 361,132,111 | ||||||||||||
General and administrative expenses | 11,451,046 | 11,871,977 | 41,482,375 | 43,353,787 | ||||||||||||
Depreciation and amortization | 4,487,617 | 4,483,552 | 18,280,198 | 19,303,179 | ||||||||||||
Provision for doubtful accounts | 52 | 3,887,647 | (1,363,363 | ) | 3,887,647 | |||||||||||
Impairment of goodwill and intangible assets | — | 3,798,866 | 1,994,000 | 3,798,866 | ||||||||||||
Total expenses | 167,818,226 | 104,585,092 | 528,198,109 | 431,475,590 | ||||||||||||
Income from operations | 10,932,910 | 2,003,602 | 32,419,988 | 88,432,162 | ||||||||||||
Other (expense) income | ||||||||||||||||
Loss from equity method investments | (8,062,650 | ) | (5,552,066 | ) | (6,900,859 | ) | (8,125,285 | ) | ||||||||
Interest expense | (3,383,323 | ) | (186,513 | ) | (4,733,256 | ) | (560,515 | ) | ||||||||
Interest income | 718,345 | 77,648 | 2,023,873 | 1,258,638 | ||||||||||||
Other income | 198,373 | 737,183 | 3,030,203 | 1,622,131 | ||||||||||||
Total other expense, net | (10,529,255 | ) | (4,923,748 | ) | (6,580,039 | ) | (5,805,031 | ) | ||||||||
Income (loss) before provision for income taxes | 403,655 | (2,920,146 | ) | 25,839,949 | 82,627,131 | |||||||||||
Provision for income taxes | 1,683,002 | (978,949 | ) | 8,166,632 | 22,359,640 | |||||||||||
Net (loss) income | (1,279,347 | ) | (1,941,197 | ) | 17,673,317 | 60,267,491 | ||||||||||
Net (loss) income attributable to noncontrolling interests | (8,006,838 | ) | 1,154,755 | 3,556,772 | 49,432,489 | |||||||||||
Net income (loss) attributable to Apollo Medical Holdings, Inc. | $ | 6,727,491 | $ | (3,095,952 | ) | $ | 14,116,545 | $ | 10,835,002 | |||||||
Earnings (loss) per share – basic | $ | 0.19 | $ | (0.09 | ) | $ | 0.41 | $ | 0.33 | |||||||
Earnings (loss) per share – diluted | $ | 0.18 | $ | (0.09 | ) | $ | 0.39 | $ | 0.29 | |||||||
Weighted average shares of common stock outstanding – basic | 35,163,089 | 33,550,160 | 34,708,429 | 32,893,940 | ||||||||||||
Weighted average shares of common stock outstanding – diluted | 36,717,834 | 33,550,160 | 36,403,279 | 37,914,886 |
APOLLO MEDICAL HOLDINGS, INC. | ||||||||
SUPPLEMENTAL INFORMATION | ||||||||
Capitated Membership | ||||||||
December 31, 2019 | December 31, 2018 | December 31, 2017 | ||||||
MSO | 421,000 | 665,000 | 670,000 | |||||
IPA | 530,000 | 265,000 | 270,000 | |||||
ACO | 29,000 | 30,000 | 29,000 | |||||
Total lives under management | 980,000 | 960,000 | 969,000 |
Reconciliation of Net Income to EBITDA and Adjusted EBITDA | ||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Net (loss) income | $ | (1,279,346 | ) | $ | (1,941,198 | ) | $ | 17,673,317 | $ | 60,267,491 | ||||||
Depreciation and amortization | 4,487,617 | 4,483,552 | 18,280,198 | 19,303,179 | ||||||||||||
Provision for income taxes | 1,683,002 | (978,949 | ) | 8,166,632 | 22,359,640 | |||||||||||
Interest expense | 3,383,323 | 186,513 | 4,733,256 | 560,515 | ||||||||||||
Interest income | (718,345 | ) | (77,648 | ) | (2,023,873 | ) | (1,258,638 | ) | ||||||||
EBITDA | 7,556,251 | 1,672,270 | 46,829,530 | 101,232,187 | ||||||||||||
Loss from equity method investments | 8,062,650 | 5,552,066 | 6,900,859 | 8,125,285 | ||||||||||||
Other income | (198,374 | ) | (737,183 | ) | (3,030,204 | ) | (1,622,131 | ) | ||||||||
Adoption of revenue accounting standard | — | — | — | (49,640,000 | ) | |||||||||||
Provider bonus payments | — | — | 12,100,000 | — | ||||||||||||
Net provision for doubtful accounts | — | 3,887,647 | (1,363,363 | ) | 3,887,647 | |||||||||||
Impairment of goodwill and intangible assets | — | 3,798,866 | 1,994,000 | 3,798,866 | ||||||||||||
Severance payments | — | — | — | 1,436,000 | ||||||||||||
EBITDA adjustment for recently acquired IPAs | 5,507,000 | — | 11,070,000 | — | ||||||||||||
Adjusted EBITDA | $ | 20,927,527 | $ | 14,173,666 | $ | 74,500,822 | $ | 67,217,854 |
Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA | ||||||
Year Ending | ||||||
December 31, 2020 | ||||||
Low | High | |||||
Net income | $20,000,000 | $30,000,000 | ||||
Depreciation and amortization | 18,000,000 | 20,000,000 | ||||
Provision for income taxes | 10,000,000 | 11,000,000 | ||||
Interest expense | 8,000,000 | 9,000,000 | ||||
Interest income | (1,000,000 | ) | (3,000,000 | ) | ||
EBITDA | 55,000,000 | 67,000,000 | ||||
Loss from equity method investments | 5,000,000 | 6,000,000 | ||||
EBITDA adjustment for recently acquired IPAs | 15,000,000 | 17,000,000 | ||||
Adjusted EBITDA | $75,000,000 | $90,000,000 |