Delaware
|
001-39671
|
85-1854133
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(IRS Employer
Identification No.)
|
700 South Flower Street, Suite 640
Los Angeles, California
|
90017
|
||
(Address of Principal Executive Offices)
|
(Zip Code)
|
☐ |
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)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐ |
Pre-commencement 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
|
||
Class A common stock, $0.01 par value
|
MAX
|
New York Stock Exchange
|
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. ☐
|
Exhibit
No.
|
Description
|
MediaAlpha, Inc. | ||||
Date: March 11, 2021
|
By:
|
/s/ Lance Martinez |
||
Name: | Lance Martinez | |||
Title: | General Counsel & Secretary | |||
● |
Fourth quarter revenue of $190 million, growing 51% year-over-year; Full year 2020 revenue of $585 million, growing 43% year-over-year
|
○ |
Fourth quarter revenue from Property & Casualty grew 97% year-over-year to $123 million; Full year 2020 revenue from Property & Casualty grew 81% to $398 million
|
● |
Fourth quarter Transaction Value reaches a record $257 million, growing 51% year-over-year; Full year 2020 Transaction Value of $816 million, growing 46% year-over-year
|
● |
Revenue of $190.2 million, an increase of 51% year-over-year;
|
● |
Transaction Value of $256.9 million, an increase of 51% year-over-year;
|
● |
Gross margin of 13.9%, as compared to 16.1% from the same period in 2019;
|
● |
Contribution Margin(1) of 16.2%, as compared to 17.0% from the same period in 2019;
|
● |
Net income was $(13.2) million, as compared to $10.4 million in the fourth quarter of 2019; and
|
● |
Adjusted EBITDA(1) was $18.2 million, compared to Adjusted EBITDA of $13.9 million in the fourth quarter of 2019
|
● |
Revenue of $584.8 million, an increase of 43% year-over-year;
|
● |
Transaction Value of $815.7 million, an increase of 46% year-over-year;
|
● |
Gross margin of 14.6%, as compared to 16.0% in 2019;
|
● |
Contribution Margin of 15.8%, as compared to 17.0% in 2019;
|
● |
Net income was $10.6 million, as compared to $17.8 million in 2019; and
|
● |
Adjusted EBITDA was $58.1 million, compared to Adjusted EBITDA of $42.9 million in 2019
|
● |
Transaction Value between $250 - $260 million, representing 54% year-over-year growth at the midpoint of the guidance range
|
● |
Revenue between $170 - $175 million, representing 44% year-over-year growth at the midpoint of the guidance range
|
● |
Contribution between $26 - $28 million, representing 37% year-over-year growth at the midpoint of the guidance range
|
● |
Adjusted EBITDA between $16 - $17 million, representing 30% year-over-year growth at the midpoint of the guidance range
|
● |
Transaction Value between $1,000 - $1,050 million, representing 26% year-over-year growth at the midpoint of the guidance range
|
● |
Revenue between $700 - $740 million, representing 23% year-over-year growth at the midpoint of the guidance range
|
● |
Contribution between $108 - $117 million, representing 21% year-over-year growth at the midpoint of the guidance range
|
● |
Adjusted EBITDA between $64 - $66 million, representing 12% year-over-year growth at the midpoint of the guidance range
|
As of December 31,
|
||||||||
2020
|
2019
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
23,554
|
$
|
10,028
|
||||
Accounts receivable, net of allowance for doubtful accounts
|
96,295
|
56,012
|
||||||
Prepaid expenses and other current assets
|
7,950
|
1,448
|
||||||
Total current assets
|
$
|
127,799
|
$
|
67,488
|
||||
Property and equipment, net
|
762
|
755
|
||||||
Intangible assets, net
|
15,551
|
18,752
|
||||||
Goodwill
|
18,402
|
18,402
|
||||||
Deferred tax assets
|
35,210
|
—
|
||||||
Other non-current assets
|
16,210
|
|||||||
Total assets
|
$
|
213,934
|
$
|
105,397
|
||||
Liabilities, Redeemable Class A units and Stockholders’/Members’ (Deficit)
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
98,249
|
40,455
|
||||||
Accrued expenses
|
9,206
|
6,584
|
||||||
Current portion of long-term debt
|
—
|
873
|
||||||
Total current liabilities
|
$
|
107,455
|
$
|
47,912
|
||||
Long-term debt, net of current portion
|
182,668
|
96,665
|
||||||
Liabilities under tax receivable agreement
|
22,498
|
—
|
||||||
Other long-term liabilities
|
2,834
|
319
|
||||||
Total liabilities
|
$
|
315,455
|
$
|
144,896
|
||||
Redeemable Class A units
|
—
|
74,097
|
||||||
Stockholders’/members’ deficit
|
$
|
(101,521
|
)
|
$
|
(113,596
|
)
|
||
Total liabilities and stockholders’/members’ deficit
|
$
|
213,934
|
$
|
105,397
|
Year ended December 31,
|
|||||||
2020
|
2019
|
||||||
Revenue
|
$
|
584,814
|
$
|
408,005
|
|||
Cost and operating expenses
|
|||||||
Cost of revenue
|
499,434
|
342,909
|
|||||
Sales and marketing
|
20,483
|
13,822
|
|||||
Product development
|
12,449
|
7,042
|
|||||
General and administrative
|
32,913
|
19,391
|
|||||
Total cost and operating expenses
|
565,279
|
383,164
|
|||||
Income from operations
|
19,535
|
24,841
|
|||||
Other expense
|
2,302
|
—
|
|||||
Interest expense
|
7,938
|
7,021
|
|||||
Total other expense
|
10,240
|
7,021
|
|||||
Income before income taxes
|
9,295
|
17,820
|
|||||
Income tax (benefit)
|
(1,267
|
)
|
—
|
||||
Net income
|
$
|
10,562
|
$
|
17,820
|
|||
Net income attributable to MediaAlpha, Inc.
|
$
|
(4,366)
|
$
|
17,820
|
|||
Net loss per share of Class A common stock - basic and
diluted (1)
|
$
|
(0.14
|
)
|
—
|
|||
Weighted average shares of Class A common stock
outstanding - basic and diluted (1)
|
32,134,170
|
—
|
Year ended December 31,
|
||||||||
2020
|
2019
|
|||||||
Cash Flows from operating activities
|
||||||||
Net income
|
10,562
|
$
|
17,820
|
|||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Non-cash equity-based compensation expense
|
24,745
|
2,308
|
||||||
Depreciation expense on property and equipment
|
289
|
272
|
||||||
Amortization of intangible assets
|
3,201
|
5,381
|
||||||
Amortization of deferred debt issuance costs
|
1,228
|
665
|
||||||
Loss on extinguishment of debt
|
1,998
|
—
|
||||||
Bad debt expense
|
526
|
354
|
||||||
Deferred taxes
|
(545
|
)
|
—
|
|||||
Tax receivable agreement liability adjustments
|
413
|
—
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(40,809
|
)
|
(19,216
|
)
|
||||
Prepaid expenses and other current assets
|
(6,482
|
)
|
(162
|
) |
||||
Other assets
|
(4,375
|
)
|
—
|
|||||
Accounts payable
|
57,793
|
13,441
|
||||||
Accrued expenses
|
2,866
|
1,280
|
||||||
Net cash provided by operating activities
|
51,410
|
22,143
|
||||||
Cash flows from investing activities
|
||||||||
Purchases of property and equipment
|
(296
|
)
|
(146
|
) |
||||
Acquisition of intangible assets
|
—
|
(148
|
) |
|||||
Purchase of cost method investment
|
(10,000
|
)
|
—
|
|||||
Net cash (used in) investing activities
|
(10,296
|
)
|
(294
|
) |
||||
Cash flows from financing activities
|
||||||||
Proceeds received from:
|
||||||||
Proceeds from issuance of Class A and Class B common stock, net of underwriter commission
|
124,179
|
—
|
||||||
Issuance of long-term debt
|
210,000
|
100,000
|
||||||
Proceeds from revolving line of credit
|
7,500
|
—
|
||||||
Member contributions
|
—
|
62,806
|
||||||
Payments made for:
|
||||||||
Repayments on revolving line of credit
|
(7,500
|
)
|
—
|
|||||
Repayments on long-term debt
|
(123,648
|
)
|
(15,073
|
) |
||||
Debt issuance costs
|
(4,467
|
)
|
(2,303
|
) |
||||
Redemption of Class B units up to fair value
|
(1,453
|
)
|
(4,467
|
) |
||||
Payment of IPO costs to third parties
|
(12,227
|
)
|
—
|
|||||
Shares withheld for taxes on vesting of restricted stock units
|
(4,235
|
)
|
—
|
|||||
Cash paid to retire Class B-1 units at QLH
|
(84,320
|
)
|
—
|
|||||
Redemption of Class A units
|
—
|
(62,806
|
) |
|||||
Member distributions
|
(131,417
|
)
|
(95,640
|
) |
||||
Net cash (used in) financing activities
|
(27,588
|
)
|
(17,483
|
) |
||||
Net increase (decrease) in cash and cash equivalents
|
13,526
|
4,366
|
||||||
Cash and cash equivalents, beginning of period
|
10,028
|
5,662
|
||||||
Cash and cash equivalents, end of period
|
$
|
23,554
|
$
|
10,028
|
Year Ended December 31,
|
||||||||||
(in thousands)
|
2020
|
2019
|
||||||||
Open platform transactions
|
$
|
573,242
|
$
|
399,945
|
||||||
Percentage of total Transaction Value
|
70.3
|
%
|
71.4
|
%
|
||||||
Private platform transactions
|
242,470
|
160,181
|
||||||||
Percentage of total Transaction Value
|
29.7
|
%
|
28.6
|
%
|
||||||
Total Transaction Value
|
$
|
815,712
|
$
|
560,126
|
Three Months Ended December 31,
|
||||||||||
(in thousands)
|
2020
|
2019
|
||||||||
Open platform transactions
|
$
|
187,018
|
$
|
123,954
|
||||||
Percentage of total Transaction Value
|
72.8
|
%
|
73.1
|
%
|
||||||
Private platform transactions
|
69,880
|
45,687
|
||||||||
Percentage of total Transaction Value
|
27.2
|
%
|
26.9
|
%
|
||||||
Total Transaction Value
|
$
|
256,898
|
$
|
169,641
|
Year Ended December 31,
|
||||||||||
2020
|
2019
|
|||||||||
(in thousands)
|
||||||||||
Property & casualty insurance
|
$
|
549,916
|
$
|
322,817
|
||||||
Percentage of total Transaction Value
|
67.4
|
%
|
57.6
|
%
|
||||||
Health insurance
|
175,539
|
122,320
|
||||||||
Percentage of total Transaction Value
|
21.5
|
%
|
21.8
|
%
|
||||||
Life insurance
|
42,206
|
34,884
|
||||||||
Percentage of total Transaction Value
|
5.2
|
%
|
6.2
|
%
|
||||||
Other
|
48,051
|
80,105
|
||||||||
Percentage of total Transaction Value
|
5.9
|
%
|
14.3
|
%
|
||||||
Total Transaction Value
|
$
|
815,712
|
$
|
560,126
|
Three Months Ended December 31,
|
||||||||||
2020
|
2019
|
|||||||||
(in thousands)
|
||||||||||
Property & casualty insurance
|
$
|
158,961
|
$
|
89,071
|
||||||
Percentage of total Transaction Value
|
61.9
|
%
|
52.5
|
%
|
||||||
Health insurance
|
76,800
|
54,151
|
||||||||
Percentage of total Transaction Value
|
29.9
|
%
|
31.9
|
%
|
||||||
Life insurance
|
10,489
|
8,043
|
||||||||
Percentage of total Transaction Value
|
4.1
|
%
|
4.7
|
%
|
||||||
Other
|
10,648
|
18,376
|
||||||||
Percentage of total Transaction Value
|
4.1
|
%
|
10.8
|
%
|
||||||
Total Transaction Value
|
$
|
256,898
|
$
|
169,641
|
Year Ended December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Revenue
|
$
|
584,814
|
$
|
408,005
|
|||||
Less cost of revenue
|
(499,434
|
)
|
(342,909
|
)
|
|||||
Gross profit
|
$
|
85,380
|
$
|
65,096
|
|||||
Adjusted to exclude the following (as related to
cost of revenue):
|
|||||||||
Equity-based compensation
|
2,809
|
181
|
|||||||
Salaries, wages, and related
|
2,188
|
1,471
|
|||||||
Internet and hosting
|
438
|
520
|
|||||||
Amortization
|
—
|
511
|
|||||||
Depreciation
|
24
|
22
|
|||||||
Other expenses
|
284
|
263
|
|||||||
Other services
|
902
|
778
|
|||||||
Merchant-related fees
|
585
|
452
|
|||||||
Contribution
|
$
|
92,610
|
$
|
69,294
|
|||||
Gross Margin
|
14.6
|
%
|
16.0
|
%
|
|||||
Contribution Margin
|
15.8
|
%
|
17.0
|
%
|
Three Months Ended December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Revenue
|
$
|
190,205
|
|
$
|
126,148
|
||||
Less cost of revenue
|
(163,742
|
)
|
(105,779
|
)
|
|||||
Gross profit
|
$
|
26,463
|
$
|
20,369
|
|||||
Adjusted to exclude the following (as related to
cost of revenue):
|
|||||||||
Equity-based compensation
|
2,751
|
23
|
|||||||
Salaries, wages, and related
|
1,013
|
444
|
|||||||
Internet and hosting
|
110
|
127
|
|||||||
Amortization
|
—
|
—
|
|||||||
Depreciation
|
7
|
4
|
|||||||
Other expenses
|
79
|
70
|
|||||||
Other services
|
286
|
255
|
|||||||
Merchant-related fees
|
138
|
179
|
|||||||
Contribution
|
$
|
30,847
|
$
|
21,471
|
|||||
Gross Margin
|
13.9
|
%
|
16.1
|
%
|
|||||
Contribution Margin
|
16.2
|
%
|
17.0
|
%
|
Year ended December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Net income
|
$
|
10,562
|
$
|
17,820
|
|||||
Equity-based compensation expense
|
25,536
|
3,594
|
|||||||
Interest expense
|
7,938
|
7,021
|
|||||||
Income tax (benefit)
|
(1,267
|
)
|
—
|
||||||
Depreciation expense on property and equipment
|
289
|
272
|
|||||||
Amortization of intangible assets
|
3,201
|
5,381
|
|||||||
Transaction expenses(1)
|
11,815
|
8,831
|
|||||||
Adjusted EBITDA
|
$
|
58,074
|
$
|
42,919
|
(1) |
For the twelve-months ended December 31, 2020, transaction expenses include $5.9 million in legal, and other consulting fees, $3.6 million in transaction bonus related to the IPO and related pre-IPO reorganization transactions, $2.0
million in loss on extinguishment of debt related to the termination of 2019 Credit Facilities, and $0.3 million related to reversal of tax indemnification receivable created in connection with the pre-IPO reorganization transaction. For the
twelve-months ended December 31, 2019, transaction expenses included $7.2 million in legal, investment banking and other consulting fees and $1.6 million in transaction bonuses related to a transaction with Insignia in February 2019.
|
Three Months ended
December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Net income
|
$
|
(13,238
|
)
|
$
|
10,377
|
||||
Equity-based compensation expense
|
22,983
|
513
|
|||||||
Interest expense
|
3,094
|
1,762
|
|||||||
Income tax (benefit)
|
(1,287
|
)
|
—
|
||||||
Depreciation expense on property and equipment
|
79
|
64
|
|||||||
Amortization of intangible assets
|
799
|
1,223
|
|||||||
Transaction expenses(1)
|
5,767
|
—
|
|||||||
Adjusted EBITDA
|
$
|
18,197
|
$
|
13,939
|
(1) |
For the three-months ended December 31, 2020, transaction expenses include $1.8 million in legal, and other consulting fees, $3.6 million in transaction bonus related to the IPO and related pre-IPO reorganization transactions, and $0.3
million related to reversal of tax indemnification receivable created in connection with the pre-IPO reorganization transaction.
|
|
SHAREHOLDER LETTER
Q4 & Full Year 2020
|
● |
Transaction Value increased 51% year-over-year for the fourth quarter and 46% for the full year ended December 31, 2020.
|
● |
Record-breaking performance in our Health insurance vertical driven by increased demand from carriers and brokers during our highest Open Enrollment (OEP) and Annual Enrollment Period
(AEP) ever experienced.
|
● |
Strong performance in our Property & Casualty insurance vertical driven by an increase in budget allocation from key carriers in what has historically been a seasonally soft
quarter.
|
● |
Continued to deepen our integrated partnerships with top Property & Casualty insurance carriers while driving growth from our diversified portfolio of supply partners.
|
● |
Launched our agent business, gaining adoption from carrier-branded and independent agents, with a focus on product innovation and improved consumer experiences.
|
● |
Margins exceeded Q4 2020 guidance range, driven in part by a favorable vertical mix shift. Q4 2020 Contribution Margin of 16.2% was up from 14.3% in Q3 2020.
|
Q4
|
Year Ended
|
|||||||
2019
|
2020
|
YoY Change
|
2019
|
2020
|
YoY Change
|
|||
Revenue
|
$126.1
|
$190.2
|
50.8%
|
$408.0
|
$584.8
|
43.3%
|
||
Transaction Value1
|
$169.6
|
$256.9
|
51.4%
|
$560.1
|
$815.7
|
45.6%
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
$20.4
|
$26.5
|
29.9%
|
$65.1
|
$85.4
|
31.2%
|
||
Contribution 1
|
$21.5
|
$30.8
|
43.7%
|
$69.3
|
$92.6
|
33.6%
|
||
|
|
|||||||
|
|
|
|
|
|
|
|
|
Net Income
|
$10.4
|
($13.2)
|
-227.6%
|
$17.8
|
$10.6
|
-40.7%
|
||
Adjusted EBITDA 1
|
$13.9
|
$18.2
|
30.5%
|
$42.9
|
$58.1
|
35.3%
|
Q1 2021
|
FY 2021
|
|||||||
Transaction Value 4
|
$250.0 million
|
—
|
$260.0 million
|
$1,000.0 million
|
—
|
$1,050.0 million
|
||
Y/Y Growth
|
50.6%
|
56.6%
|
22.6%
|
28.7%
|
||||
Revenue
|
$170.0 million
|
—
|
$175.0 million
|
$700.0 million
|
—
|
$740.0 million
|
||
Y/Y Growth
|
42.3%
|
46.5%
|
19.7%
|
26.5%
|
||||
Contribution 3
|
$26.0 million
|
—
|
$28.0 million
|
$108.0 million
|
—
|
$117.0 million
|
||
Y/Y Growth
|
31.8%
|
42.0%
|
16.6%
|
26.3%
|
||||
Adjusted EBITDA 3
|
$16.0 million
|
—
|
$17.0 million
|
$64.0 million
|
—
|
$66.0 million
|
||
Y/Y Growth
|
26.1%
|
34.0%
|
10.2%
|
13.6%
|
Steve Yi |
|
Tigran Sinanyan |
Co-Founder & CEO |
|
CFO |
Year Ended December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Open platform transactions
|
$
|
573,242
|
$
|
399,945
|
|||||
Percentage of total Transaction Value
|
70.3
|
%
|
71.4
|
%
|
|||||
Private platform transactions
|
242,470
|
160,181
|
|||||||
Percentage of total Transaction Value
|
29.7
|
%
|
28.6
|
%
|
|||||
Total Transaction Value
|
$
|
815,712
|
$
|
560,126
|
Three Months Ended
December 31,
|
||||||||||
(in thousands)
|
2020
|
2019
|
||||||||
Open platform transactions
|
$
|
187,018
|
$
|
123,954
|
||||||
Percentage of total Transaction Value
|
72.8
|
%
|
73.1
|
%
|
||||||
Private platform transactions
|
69,880
|
45,687
|
||||||||
Percentage of total Transaction Value
|
27.2
|
%
|
26.9
|
%
|
||||||
Total Transaction Value
|
$
|
256,898
|
$
|
169,641
|
Year Ended December 31,
|
|||||||||
2020
|
2019
|
||||||||
(in thousands)
|
|||||||||
Property & casualty insurance
|
$
|
549,916
|
$
|
322,817
|
|||||
Percentage of total Transaction Value
|
67.4
|
%
|
57.6
|
%
|
|||||
Health insurance
|
175,539
|
122,320
|
|||||||
Percentage of total Transaction Value
|
21.5
|
%
|
21.8
|
%
|
|||||
Life insurance
|
42,206
|
34,884
|
|||||||
Percentage of total Transaction Value
|
5.2
|
%
|
6.2
|
%
|
|||||
Other
|
48,051
|
80,105
|
|||||||
Percentage of total Transaction Value
|
5.9
|
%
|
14.3
|
%
|
|||||
Total Transaction Value
|
$
|
815,712
|
$
|
560,126
|
(1) |
Our other verticals include Travel, Education and Consumer Finance.
|
Three Months Ended
December 31,
|
||||||||||
2020
|
2019
|
|||||||||
(in thousands)
|
||||||||||
Property & casualty insurance
|
$
|
158,961
|
$
|
89,071
|
||||||
Percentage of total Transaction Value
|
61.9
|
%
|
52.5
|
%
|
||||||
Health insurance
|
76,800
|
54,151
|
||||||||
Percentage of total Transaction Value
|
29.9
|
%
|
31.9
|
%
|
||||||
Life insurance
|
10,489
|
8,043
|
||||||||
Percentage of total Transaction Value
|
4.1
|
%
|
4.7
|
%
|
||||||
Other
|
10,648
|
18,376
|
||||||||
Percentage of total Transaction Value
|
4.1
|
%
|
10.8
|
%
|
||||||
Total Transaction Value
|
$
|
256,898
|
$
|
169,641
|
Year Ended December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Revenue
|
$
|
584,814
|
$
|
408,005
|
|||||
Less cost of revenue
|
(499,434
|
)
|
(342,909
|
)
|
|||||
Gross profit
|
$
|
85,380
|
$
|
65,096
|
|||||
Adjusted to exclude the following (as related to
cost of revenue):
|
|||||||||
Equity-based compensation
|
2,809
|
181
|
|||||||
Salaries, wages, and related
|
2,188
|
1,471
|
|||||||
Internet and hosting
|
438
|
520
|
|||||||
Amortization
|
—
|
511
|
|||||||
Depreciation
|
24
|
22
|
|||||||
Other expenses
|
284
|
263
|
|||||||
Other services
|
902
|
778
|
|||||||
Merchant-related fees
|
585
|
452
|
|||||||
Contribution
|
$
|
92,610
|
$
|
69,294
|
|||||
Gross Margin
|
14.6
|
%
|
16.0
|
%
|
|||||
Contribution Margin
|
15.8
|
%
|
17.0
|
%
|
Three Months Ended
December 31,
|
|||||||||
(in thousands)
|
2020
|
2019
|
|||||||
Revenue
|
$
|
190,205
|
$
|
126,148
|
|||||
Less cost of revenue
|
(163,742
|
)
|
(105,779
|
)
|
|||||
Gross profit
|
$
|
26,463
|
$
|
20,369
|
|||||
Adjusted to exclude the following (as related to
cost of revenue):
|
|||||||||
Equity-based compensation
|
2,751
|
23
|
|||||||
Salaries, wages, and related
|
1,013
|
444
|
|||||||
Internet and hosting
|
110
|
127
|
|||||||
Amortization
|
—
|
—
|
|||||||
Depreciation
|
7
|
4
|
|||||||
Other expenses
|
79
|
70
|
|||||||
Other services
|
286
|
255
|
|||||||
Merchant-related fees
|
138
|
179
|
|||||||
Contribution
|
$
|
30,847
|
$
|
21,471
|
|||||
Gross Margin
|
13.9
|
%
|
16.1
|
%
|
|||||
Contribution Margin
|
16.2
|
%
|
17.0
|
%
|
Year Ended December 31,
|
||||||||
(in thousands)
|
2020
|
2019
|
||||||
Net income
|
$
|
10,562
|
$
|
17,820
|
||||
Equity-based compensation expense
|
25,536
|
3,594
|
||||||
Interest expense
|
7,938
|
7,021
|
||||||
Income tax (benefit)
|
(1,267
|
)
|
—
|
|||||
Depreciation expense on property and equipment
|
289
|
272
|
||||||
Amortization of intangible assets
|
3,201
|
5,381
|
||||||
Transaction expenses(1)
|
11,815
|
8,831
|
||||||
Adjusted EBITDA
|
$
|
58,074
|
$
|
42,919
|
(1) |
For the twelve-months ended December 31, 2020, transaction expenses include $5.9 million in legal, and other consulting fees, $3.6 million in transaction bonus related
to the IPO and related pre-IPO reorganization transactions, $2.0 million in loss on extinguishment of debt related to the termination of 2019 Credit Facilities, and $0.3 million related to reversal of tax indemnification receivable created in
connection with the pre-IPO reorganization Transaction. For the twelve-months ended December 31, 2019, transaction expenses included $7.2 million in legal, investment banking and other consulting fees and $1.6 million in transaction bonuses
related to a transaction with Insignia in February 2019.
|
Three Months Ended
December 31,
|
||||||||||
(in thousands)
|
2020
|
2019
|
||||||||
Net income
|
$
|
(13,238
|
)
|
$
|
10,377
|
|||||
Equity-based compensation expense
|
22,983
|
513
|
||||||||
Interest expense
|
3,094
|
1,762
|
||||||||
Income tax (benefit)
|
(1,287
|
)
|
—
|
|||||||
Depreciation expense on property and equipment
|
79
|
64
|
||||||||
Amortization of intangible assets
|
799
|
1,223
|
||||||||
Transaction expenses(2)
|
5,767
|
—
|
||||||||
Adjusted EBITDA
|
$
|
18,197
|
$
|
13,939
|
(2) |
For the three-months ended December 31, 2020, transaction expenses include $1.8 million in legal, and other consulting fees, $3.6 million in transaction bonus related
to the IPO and related pre-IPO reorganization transactions, and $0.3 million related to reversal of tax indemnification receivable created in connection with the pre-IPO reorganization Transaction.
|