UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
_________________________
FORM 8-K
_______________________________
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): August 9, 2021
_________________________
(Exact Name of Registrant as Specified in Its Charter)
_________________________
(State or other jurisdiction of incorporation or organization) | (Commission File No.) | (I.R.S. Employer Identification No.) | |||||||||
(Address of Principal Executive Offices) | (Zip Code) | ||||||||||
(571 ) 366-8850
Registrant's telephone number, including area code
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Check the appropriate box below if the form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
| Emerging growth company | |||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On August 9, 2021, Privia Health Group, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June 30, 2021. A copy of the press release is furnished as Exhibit 99.1 to this report.
The information in this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, are “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibit:
| Exhibit No. | Description | ||||
| 99.1 | Privia Health Group, Inc. Press Release Dated August 9, 2021 | ||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| PRIVIA HEALTH GROUP, INC. | |||||||||||
Date: August 9, 2021 | By: | /s/ David Mountcastle | |||||||||
| Name: David Mountcastle | |||||||||||
| Title: Chief Financial Officer and Authorized Officer | |||||||||||
EXHIBIT INDEX
| Exhibit Number | Description | |||||||
| 99.1 | ||||||||
 | Exhibit 99.1 | |||||||||||||
Privia Health Reports Second Quarter 2021 Financial Results
ARLINGTON, VA – August 9, 2021 – Privia Health Group, Inc. (Nasdaq: PRVA) today announced financial results for the second quarter and six-month periods ended June 30, 2021.
Second Quarter
Total revenue for the second quarter of 2021 was $225.8 million, compared to total revenue of $183.3 million for the prior year second quarter (+23.2%). Operating loss for the second quarter of 2021 was $193.2 million, compared to operating income of $6.2 million for the prior year second quarter. Net loss for the second quarter of 2021 was $172.5 million, or a loss of $1.68 per diluted share, compared to net income of $5.3 million, or $0.06 per diluted share, for the second quarter of 2020. The operating and net losses in the second quarter of 2021 were due to $202.6 million in non-cash stock compensation expense as well as $0.2 million of one-time legal and other expenses, both related to the Company’s initial public offering (IPO) completed on May 3, 2021. Excluding these non-cash or non-recurring expenses, non-GAAP adjusted net income was $10.4 million, or $0.09 per diluted share, for the second quarter of 2021 (+69.0%).
Key operating and non-GAAP financial metrics include:
•Practice Collections were $367.2 million, compared to $281.7 million for the three months ended in 2Q’20 (+30.3%).
•Care Margin was $55.8 million, compared to $41.7 million for the three months ended in 2Q’20 (+33.7%).
•Platform Contribution was $23.1 million, compared to $17.4 million for the three months ended in 2Q’20 (+32.8%).
•Adjusted EBITDA was $10.0 million, compared to $7.0 million for the three months ended in 2Q’20 (+43.0%).
•Implemented Providers were 2,692, compared to 2,531 at the end of 2Q’20 (+6.4%).
•Value-Based Care Attributed Lives were approximately 739,000, compared to 749,000 at the end of 2Q’20 (-1.3%) and to 682,000 at December 31, 2020 (+8.3%).
“We delivered strong growth in the second quarter, with practice collections increasing 30.3%, care margin growing 33.7% and adjusted EBITDA up 43.0% when compared to the Q2 last year,” said Shawn Morris, Chief Executive Officer, Privia Health. “We continue to gain momentum with greater awareness of our uniquely aligned provider partnership model, which is highlighted by 6.4% growth of implemented providers and an 8.3% increase in attributed lives across a number of value-based reimbursement programs since year-end 2020. Over the coming quarters, we expect to continue to expand our number of provider partners, increase attributed lives, enter new markets and leverage our capital-efficient operating structure to drive profit margin expansion as we execute on multiple opportunities to drive future growth.”
Six Months
Total revenue for the first six months of 2021 was $439.4 million, compared to total revenue of $396.2 million for the same period in the prior year 2020 (+10.9%). Operating loss for the first six months of 2021 was $185.3 million, compared to operating income of $12.7 million for the same period in the prior
1
year 2020. Net loss for the first six months of 2021 was $167.1 million, or $1.68 per diluted share, compared to net income of $10.7 million, or $0.11 per diluted share, for the same period in 2020. Excluding non-cash stock compensation expense and one-time legal and other expenses in the first six months of 2021, non-GAAP adjusted net income was $19.6 million or $0.17 per diluted share (+54.6%).
Practice Collections for the first six months of 2021 were $711.3 million, compared to $609.1 million for the same period in the prior year (+16.8%). Care Margin was $108.3 million, compared to $89.6 million for the six months ended in June 30, 2020 (+20.9%). Platform Contribution for the first six months of 2021 was $48.7 million, compared to $37.7 million for the same period in the prior year (+29.1%). Adjusted EBITDA was $20.0 million, compared to $14.1 million for the six months ended in June 30, 2020 (+42.0%).
Financial and Business Outlook
The Company is providing the following update to its full year 2021 guidance:
| ($ in millions) | FY 2020 Actual | FY 2021 Guidance | Updated Guidance | Y - Y % Change from FY 2020 | ||||||||||||||||||||||||||||
| Low | High | Low | High | |||||||||||||||||||||||||||||
| Implemented Providers | 2,550 | 2,850 | 2,900 | Mid-to-High End | 11.8 | % | 13.7 | % | ||||||||||||||||||||||||
| Attributed Lives | 682,000 | 730,000 | 750,000 | High End | 7.0 | % | 10.0 | % | ||||||||||||||||||||||||
| Practice Collections | $ | 1,301.1 | $ | 1,445 | $ | 1,465 | High End | 11.1 | % | 12.6 | % | |||||||||||||||||||||
| GAAP Revenue | $ | 817.1 | $ | 860 | $ | 880 | High End | 5.3 | % | 7.7 | % | |||||||||||||||||||||
| Care Margin | $ | 187.6 | $ | 215 | $ | 221 | High End | 14.6 | % | 17.8 | % | |||||||||||||||||||||
| Platform Contribution | $ | 82.6 | $ | 93 | $ | 98 | High End | 12.6 | % | 18.6 | % | |||||||||||||||||||||
| Adjusted EBITDA | $ | 29.4 | $ | 34 | $ | 38 | High End | 15.6 | % | 29.3 | % | |||||||||||||||||||||
Management has not reconciled forward-looking non-GAAP measures to their most directly comparable GAAP measures of operating income and net income. This is because the Company cannot predict with reasonable certainty and without unreasonable efforts the ultimate outcome of Care Margin, Platform Contribution or Adjusted EBITDA due to market-related assumptions that are not within our control as well as certain legal or advisory costs, tax costs or other costs that may arise. For these reasons, management is unable to assess the probable significance of the unavailable information, which could materially impact the amount of the future directly comparable GAAP measures.
See “Key Metrics and Non-GAAP Financial Measures” for more information as to how the Company defines and calculates Implemented Providers, Attributed Lives, Practice Collections, Care Margin, Platform Contribution, and Adjusted EBITDA, and for a reconciliation of the most comparable GAAP measures to Care Margin, Platform Contribution, Adjusted EBITDA, Adjusted Net Income and Adjusted Net Income Per Share.
Certain non-recurring or non-cash expenses will be treated as an add back in the reconciliation of Net Income to Adjusted EBITDA, and the reconciliation of Net Income to Adjusted Net Income and Adjusted Net Income Per Share, the details of which can be found in the Reconciliation schedules near the end of this and in future quarterly financial press releases.
2
Webcast and Conference Call Information
The Company will host a conference call on August 9, 2021, at 8:00 am ET / 7:00 am CT to discuss these results and management’s outlook for future financial and operational performance. The conference call can be accessed via webcast at ir.priviahealth.com/news-and-events/events-and-presentations or by dialing 855-940-5315 (929-517-0419 for international participants), and referencing participant code 4782857.
The webcast will be archived and available for replay for on-demand listening shortly after the completion of the call at ir.priviahealth.com/news-and-events/events-and-presentations. This news release and the financial statements contained herein, and the slide presentation for the webcast, are also available on the Privia Health Investor Relations website at ir.priviahealth.com.
About Privia Health
Privia Health™ is a technology-driven, national physician enablement company that collaborates with medical groups, health plans, and health systems to optimize physician practices, improve patient experiences, and reward doctors for delivering high-value care in both in-person and virtual settings. Our platform is led by top industry talent and exceptional physician leadership, and consists of scalable operations and end-to-end, cloud-based technology that reduces unnecessary healthcare costs, achieves better outcomes, and improves the health of patients and the well-being of providers. For more information, visit priviahealth.com.
Non-GAAP Financial Measures
The Company reports and discusses its operating results using financial measures consistent with accounting principles generally accepted in the United States ("GAAP"). From time to time, in press releases, financial presentations, earnings conference calls or otherwise, the Company may disclose certain non-GAAP financial measures. The non-GAAP financial measures presented in this press release should not be viewed as alternatives or substitutes for the Company's reported GAAP results. A reconciliation to the most directly comparable GAAP financial measure is set forth in the tables that accompany this release.
The Company believes that the non-GAAP financial measures presented in this press release are relevant and provide useful information to the Company's management, investors, and other interested parties about the Company's operating performance because the measures allow them to understand and compare the Company's actual and expected operating results during the prior, current and future periods in a more consistent manner. The non-GAAP measures presented in this press release may not be comparable to similarly titled measures used by other companies. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and reflect an additional way of viewing aspects of the Company's operations that, when viewed with GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provides a more complete understanding of the results of operations and trends affecting the Company's business. These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to financial measures calculated in accordance with GAAP.
3
Safe Harbor Statement
The financial results in this press release reflect preliminary, unaudited results, which are not final until the Company’s Form 10-Q is filed with the Securities and Exchange Commission (“SEC”). This press release contains "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such statements relate to our current expectations, projections and assumptions about our business, the economy and future events or conditions. They do not relate strictly to historical or current facts. Forward-looking statements can be identified by words such as “aims,” “anticipates,” "assumes," “believes,” “estimates,” “expects,” “forecasts,” “future,” “intends,” “likely,” “may,” “outlook,” “plans,” “potential,” “projects,” “seeks,” “strategy,” “targets,” “trends,” “will,” “would,” “could,” “should,” and variations of such terms and similar expressions and references to guidance, although some forward-looking statements may be expressed differently. In particular, these include statements relating to, among other things, the possible effects of COVID-19; our future actions, business plans, objectives and prospects; and our future operating or financial performance and projections, including our full year guidance for 2021. Factors or events that could cause actual results to differ may emerge from time to time and are difficult to predict. Should known or unknown risks or uncertainties materialize, or should underlying assumptions prove inaccurate, actual results may differ materially from past results and those anticipated, estimated or projected. We caution you not to place undue reliance upon any of these forward-looking statements.
Factors related to these risks and uncertainties include, but are not limited to: compliance with applicable healthcare laws and government regulations in the heavily regulated industry in which the Company operates; the Company’s dependence on relationships with its medical groups, some of which the Company does not own; the Company’s growth strategy, which may not prove viable and the Company may not realize expected results; difficulties implementing the Company’s proprietary end-to-end, cloud-based technology solution for Privia physicians and new medical groups; the high level of competition in the Company’s industry and the Company’s failure to compete and innovate; challenges in successfully establishing a presence in new geographic markets; the Company’s reliance on its electronic medical record vendor, which the Privia Technology Solution is integrated and built upon; changes in the payer mix of patients and potential decreases in the Company’s reimbursement rates as a result of consolidation among commercial payers; the Company’s use, disclosure, and other processing of personally identifiable information, including health information, is subject to the Health Insurance Portability and Accountability Act of 1996 and other federal and state privacy and security regulations; and those factors referenced in Part II, Item 1A, “Risk Factors” in the Company’s final prospectus dated April 28, 2021, filed with the SEC on April 30, 2021, and the Company’s other public filings.
| Contact: | ||
| Robert Borchert | ||
| SVP, Investor & Corporate Communications | ||
| IR@priviahealth.com | ||
| 817.783.4841 | ||
4
Privia Health Group, Inc.
Condensed Consolidated Statements of Operations (a)
Unaudited
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Revenue | $ | 225,756 | $ | 183,264 | 439,363 | 396,206 | |||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Physician and practice expense | 169,937 | 141,521 | 331,050 | 306,627 | |||||||||||||||||||
| Cost of platform | 68,731 | 24,331 | 95,693 | 51,892 | |||||||||||||||||||
| Sales and marketing | 11,178 | 2,220 | 14,362 | 4,672 | |||||||||||||||||||
| General and administrative | 168,657 | 8,419 | 182,653 | 19,408 | |||||||||||||||||||
| Depreciation and amortization | 440 | 594 | 885 | 932 | |||||||||||||||||||
| Total operating expenses | 418,943 | 177,085 | 624,643 | 383,531 | |||||||||||||||||||
| Operating (loss) income | (193,187) | 6,179 | (185,280) | 12,675 | |||||||||||||||||||
| Interest expense | 302 | 509 | 593 | 976 | |||||||||||||||||||
| (Loss) income before (benefit from) provision for income taxes | (193,489) | 5,670 | (185,873) | 11,699 | |||||||||||||||||||
| (Benefit from) Provision for income taxes | (20,004) | 474 | (18,004) | 1,174 | |||||||||||||||||||
| Net (loss) income | (173,485) | 5,196 | (167,869) | 10,525 | |||||||||||||||||||
| Less: Loss attributable to non-controlling interests | (951) | (85) | (733) | (170) | |||||||||||||||||||
| Net (loss) income attributable to Privia Health Group, Inc. | $ | (172,534) | $ | 5,281 | $ | (167,136) | $ | 10,695 | |||||||||||||||
| Net (loss) income per share attributable to Privia Health Group, Inc. stockholders – basic and diluted | $ | (1.68) | $ | 0.06 | $ | (1.68) | $ | 0.11 | |||||||||||||||
| Weighted average common shares outstanding – basic and diluted | 102,739,033 | 95,931,549 | 99,381,053 | 95,931,549 | |||||||||||||||||||
(a) Any slight variations in totals due to rounding.
5
Privia Health Group, Inc.
Condensed Consolidated Balance Sheets(a)
| June 30, 2021 | December 31, 2020 | ||||||||||
| Assets | (unaudited) | ||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 299,751 | $ | 84,633 | |||||||
| Accounts receivable | 126,872 | 99,118 | |||||||||
| Prepaid expenses and other current assets | 9,827 | 6,333 | |||||||||
| Total current assets | 436,450 | 190,084 | |||||||||
| Non-current assets: | |||||||||||
| Property and equipment, net | 4,449 | 4,814 | |||||||||
| Right-of-use asset | 5,618 | — | |||||||||
| Intangible assets, net | 5,659 | 5,980 | |||||||||
| Goodwill | 118,663 | 118,663 | |||||||||
| Deferred tax asset | 23,162 | 4,953 | |||||||||
| Other non-current assets | 3,138 | 4,475 | |||||||||
| Total non-current assets | 160,689 | 138,885 | |||||||||
| Total assets | $ | 597,139 | $ | 328,969 | |||||||
| Liabilities and stockholders’ equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable | $ | 4,517 | $ | 5,235 | |||||||
| Accrued expenses | 23,910 | 31,185 | |||||||||
| Physician and practice liability | 131,027 | 106,811 | |||||||||
| Current portion of note payable | 1,313 | 875 | |||||||||
| Operating lease liabilities, current | 2,188 | — | |||||||||
| Other current liabilities | 4,363 | 2,832 | |||||||||
| Total current liabilities | 167,318 | 146,938 | |||||||||
| Non-current liabilities: | |||||||||||
| Note payable, net of current portion | 31,893 | 32,784 | |||||||||
| Operating lease liabilities, non-current | 8,124 | — | |||||||||
| Other non-current liabilities | 333 | 5,595 | |||||||||
| Total non-current liabilities | 40,350 | 38,379 | |||||||||
| Total liabilities | 207,668 | 185,317 | |||||||||
| Commitments and contingencies | |||||||||||
| Stockholders’ equity: | |||||||||||
| Common stock | 1,057 | 960 | |||||||||
| Additional paid-in capital | 579,257 | 165,666 | |||||||||
| Accumulated deficit | (187,014) | (19,878) | |||||||||
| Total Privia Health Group, Inc. stockholders’ equity | 393,300 | 146,748 | |||||||||
| Non-controlling interest | (3,829) | (3,096) | |||||||||
| Total stockholders’ equity | 389,471 | 143,652 | |||||||||
| Total liabilities and stockholders’ equity | $ | 597,139 | $ | 328,969 | |||||||
(a) Any slight variations in totals are due to rounding.
6
Privia Health Group, Inc.
Consolidated Statements of Cash Flows (a)
Unaudited
| (In thousands) | For the Six Months Ended June 30, | ||||||||||
| 2021 | 2020 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Net (loss) income | $ | (167,869) | $ | 10,525 | |||||||
| Adjustments to reconcile net (loss) income to net cash used in operating activities: | |||||||||||
| Depreciation | 564 | 599 | |||||||||
| Amortization of intangibles | 320 | 321 | |||||||||
| Amortization of debt issuance costs | 77 | 67 | |||||||||
| Stock-based compensation | 202,661 | 242 | |||||||||
| Deferred tax (benefit) provision | (18,209) | 1,270 | |||||||||
| Changes in asset and liabilities: | |||||||||||
| Accounts receivable | (27,754) | (20,651) | |||||||||
| Prepaid expenses and other current assets | (9,112) | (1,541) | |||||||||
| Other non-current assets | 1,337 | 2,297 | |||||||||
| Accounts payable | (810) | 2,357 | |||||||||
| Accrued expenses | (7,275) | (3,937) | |||||||||
| Physician and practice liability | 24,216 | 14,012 | |||||||||
| Other current liabilities | 1,531 | 617 | |||||||||
| Operating lease liabilities | 10,312 | — | |||||||||
| Other long-term liabilities | (5,262) | 512 | |||||||||
| Net cash provided by in operating activities | 4,727 | 6,690 | |||||||||
| Cash from investing activities | |||||||||||
| Purchases of property and equipment | (199) | (379) | |||||||||
| Net cash used in investing activities | (199) | (379) | |||||||||
| Cash flows from financing activities | |||||||||||
| Proceeds from initial public offering | 223,686 | — | |||||||||
| Payments of underwriting fees, net of discounts and offering costs | (12,658) | — | |||||||||
| Repayment of note payable | (438) | (438) | |||||||||
| Proceeds from revolving loan | — | 10,000 | |||||||||
| Net cash provided by financing activities | 210,590 | 9,562 | |||||||||
| Net increase in cash and cash equivalents | 215,118 | 15,873 | |||||||||
| Cash and cash equivalents at beginning of period | 84,633 | 46,889 | |||||||||
| Cash and cash equivalents at end of period | $ | 299,751 | $ | 62,762 | |||||||
| Supplemental disclosure of cash flow information: | |||||||||||
| Interest paid | $ | 585 | $ | 914 | |||||||
| Income taxes paid | $ | 451 | $ | 46 | |||||||
(a) Any slight variations in totals are due to rounding.
7
Key Metrics and Non-GAAP Financial Measures
Privia Health reviews a number of operating and financial metrics, including the following key metrics and non-GAAP financial measures, to evaluate the Company’s business, measure performance, identify trends affecting the Company’s business, formulate business plans, and make strategic decisions.
Key Metrics(a)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||
| (unaudited; $ in millions) | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
Implemented Providers (as of end of period) (1) | 2,692 | 2,531 | 2,692 | 2,531 | ||||||||||||||||||||||
Attributed Lives (as of end of period) (2) | 739,000 | 749,000 | 739,000 | 749,000 | ||||||||||||||||||||||
Practice Collections(3) | $ | 367.2 | $ | 281.7 | $ | 711.3 | $ | 609.1 | ||||||||||||||||||
(1) Implemented Providers is defined as the total of all service professionals on Privia Health’s platform at the end of a given period who are credentialed by Privia Health and billed for medical services, in both Owned and Non-Owned Medical Groups during that period. | ||||||||||||||||||||||||||
(2) Attributed Lives are defined as any patient that a payer deems attributed to Privia Health, in both Owned and Non-Owned Medical Groups, to deliver care as part of a Value Based Care arrangement. Attributed lives include patients who have selected one of Privia Health’s owned or Non-Owned Medical Groups as their provider of primary are services as of the end of a particular period. | ||||||||||||||||||||||||||
(3) Practice Collections are defined as the total collections from all practices in all markets and all sources of reimbursement that the Company receives for delivering care and providing Privia Health’s platform and associated services. Practice Collections differ from revenue by including collections from Non-Owned Medical Groups. | ||||||||||||||||||||||||||
(a) Any slight variations in totals are due to rounding. | ||||||||||||||||||||||||||
Non-GAAP Financial Measures (4)(a)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||
| (unaudited; $ in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Care Margin | $ | 55,819 | $ | 41,743 | $ | 108,313 | $ | 89,579 | ||||||||||||||||||
| Platform Contribution | 23,128 | 17,412 | 48,660 | 37,687 | ||||||||||||||||||||||
| Platform Contribution Margin | 41.4% | 41.7% | 44.9% | 42.1% | ||||||||||||||||||||||
| Adjusted EBITDA | 10,036 | 7,016 | 19,983 | 14,071 | ||||||||||||||||||||||
| Adjusted EBITDA Margin | 18.0% | 16.8% | 18.4% | 15.7% | ||||||||||||||||||||||
(4) In addition to results reported in accordance with GAAP, Privia Health discloses Care Margin, Platform Contribution, Platform Contribution margin, Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures. Each are defined as follows: •Care Margin is total revenue less the sum of physician and practice expense. •Platform Contribution is total revenue less the sum of (i) physician and practice expense, (ii) cost of platform, and (iii) stock-based compensation expense. •Platform Contribution margin is platform contribution divided by care margin. •Adjusted EBITDA is net income (loss) attributable to Privia Health Group, Inc. shareholders and subsidiaries excluding minority interests, provision (benefit) for income taxes, interest income, interest expense, depreciation and amortization, stock-based compensation, severance charges and other nonrecurring expenses. •Adjusted EBITDA margin is Adjusted EBITDA divided by Care Margin. | ||||||||||||||||||||||||||
(a) Any slight variations in totals are due to rounding. | ||||||||||||||||||||||||||
8
Reconciliation of Operating (Loss) Income to Care Margin(a)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||
| (unaudited; $ in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Operating (loss) income | $ | (193,187) | $ | 6,179 | $ | (185,280) | $ | 12,675 | ||||||||||||||||||
| Depreciation and amortization | 440 | 594 | 885 | 932 | ||||||||||||||||||||||
| General and administrative | 168,657 | 8,419 | 182,653 | 19,408 | ||||||||||||||||||||||
| Sales and marketing | 11,178 | 2,220 | 14,362 | 4,672 | ||||||||||||||||||||||
| Cost of platform | 68,731 | 24,331 | 95,693 | 51,892 | ||||||||||||||||||||||
| Care margin | $ | 55,819 | $ | 41,743 | $ | 108,313 | $ | 89,579 | ||||||||||||||||||
(a) Any slight variations in totals are due to rounding. | ||||||||||||||||||||||||||
Reconciliation of Operating (Loss) Income to Platform Contribution(a)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||
| (unaudited; $ in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Operating (loss) income | $ | (193,187) | $ | 6,179 | $ | (185,280) | $ | 12,675 | ||||||||||||||||||
| Depreciation and amortization | 440 | 594 | 885 | 932 | ||||||||||||||||||||||
| General and administrative | 168,657 | 8,419 | 182,653 | 19,408 | ||||||||||||||||||||||
| Sales and marketing | 11,178 | 2,220 | 14,362 | 4,672 | ||||||||||||||||||||||
Stock-based compensation(5) | $ | 36,040 | $ | — | $ | 36,040 | $ | — | ||||||||||||||||||
| Platform contribution | $ | 23,128 | $ | 17,412 | $ | 48,660 | $ | 37,687 | ||||||||||||||||||
(a) Slight variations in totals are due to rounding. | ||||||||||||||||||||||||||
(5) Amount represents stock-based compensation expense included under Cost of Platform. | ||||||||||||||||||||||||||
Reconciliation of Net (Loss) Income to Adjusted EBITDA(a)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | |||||||||||||||||||||||||
| (unaudited; $ in thousands) | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| Net (loss) income | $ | (172,534) | $ | 5,281 | $ | (167,136) | $ | 10,695 | ||||||||||||||||||
| Net loss attributable to non-controlling interests | (951) | (85) | (733) | (170) | ||||||||||||||||||||||
| Provision for income taxes | (20,004) | 474 | (18,004) | 1,174 | ||||||||||||||||||||||
| Interest expense | 302 | 509 | 593 | 976 | ||||||||||||||||||||||
| Depreciation and amortization | 440 | 594 | 885 | 932 | ||||||||||||||||||||||
| Stock-based compensation | 202,560 | 121 | 202,661 | 242 | ||||||||||||||||||||||
Other expenses(6) | 223 | 122 | 1,717 | 222 | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 10,036 | $ | 7,016 | $ | 19,983 | $ | 14,071 | ||||||||||||||||||
(a) Any slight variations in totals are due to rounding. | ||||||||||||||||||||||||||
(6) Other expenses include certain non-cash or non-recurring costs. | ||||||||||||||||||||||||||
9
Reconciliation of Net (Loss) Income to Adjusted Net Income and Adjusted Net Income Per Share(a)
| For the Three Months Ended June 30, | For the Six Months Ended June 30, | ||||||||||||||||||||||
| (unaudited; $ in thousands) | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
| Net (loss) income | $ | (172,534) | $ | 5,281 | $ | (167,136) | $ | 10,695 | |||||||||||||||
| Stock-based compensation | 202,560 | 121 | 202,661 | 242 | |||||||||||||||||||
| Intangible amortization expense | 160 | 160 | 320 | 321 | |||||||||||||||||||
| Provision for income tax | (20,004) | 474 | (18,004) | 1,174 | |||||||||||||||||||
| Other expenses | 223 | 122 | 1,717 | 222 | |||||||||||||||||||
| Adjusted net income | $ | 10,405 | $ | 6,158 | $ | 19,558 | $ | 12,654 | |||||||||||||||
| Adjusted net income per share attributable to Privia Health Group, Inc. stockholders – basic | $ | 0.10 | $ | 0.06 | $ | 0.20 | $ | 0.13 | |||||||||||||||
| Adjusted net income per share attributable to Privia Health Group, Inc. stockholders – diluted | $ | 0.09 | $ | 0.06 | $ | 0.17 | $ | 0.13 | |||||||||||||||
| Weighted average common shares outstanding – basic | 102,739,033 | 95,931,549 | 99,381,053 | 95,931,549 | |||||||||||||||||||
| Weighted average common shares outstanding – diluted | 115,727,026 | 95,931,549 | 112,505,977 | 95,931,549 | |||||||||||||||||||
(a) Any slight variations in totals due to rounding. | |||||||||||||||||||||||
10