eHealth, Inc. Announces Second Quarter 2020 Results

SANTA CLARA, Calif., July 23, 2020 /PRNewswire/ — eHealth, Inc. (NASDAQ: EHTH), a leading private online health insurance marketplace,…

SANTA CLARA, Calif., July 23, 2020 /PRNewswire/ — eHealth, Inc. (NASDAQ: EHTH), a leading private online health insurance marketplace, announces today its financial results for the second quarter ended June 30, 2020.

Scott Flanders, chief executive officer of eHealth stated, “eHealth delivered another quarter of strong revenue and Medicare enrollment growth. The number of second quarter Medicare approved members grew ahead of our expectations driven by favorable market dynamics, growth in online enrollments and an increase in agent productivity compared to a year ago.  Importantly, this enrollment growth was achieved while also reducing our total acquisition costs per approved Medicare member allowing us to once again exceed our internal forecast for revenue and earnings. Based on the strength of our business and reflecting the capital raise we completed in March, we are increasing our financial guidance for the full year ending 2020.”

GAAP — Second Quarter of 2020 Results

Revenue — Revenue for the second quarter of 2020 totaled $88.8 million, a 35% increase compared to $65.8 million for the second quarter of 2019. Commission revenue for the second quarter of 2020 totaled $80.8 million, a 33% increase compared to $60.6 million for the second quarter of 2019. Other revenue for the second quarter of 2020 was $8.0 million, a 55% increase compared to $5.2 million for the second quarter of 2019.

Revenue from our Medicare segment was $80.4 million for the second quarter of 2020, a 54% increase compared to $52.3 million for the second quarter of 2019. Revenue from our Individual, Family and Small Business segment was $8.4 million for the second quarter of 2020, a 38% decrease compared to $13.5 million for the second quarter of 2019.

Loss from Operations — Loss from operations for the second quarter of 2020 was $6.3 million compared to loss from operations of $12.3 million for the second quarter of 2019.

Pre-Tax Loss — Pre-tax loss for the second quarter of 2020 was $5.8 million compared to pre-tax loss of $11.6 million for the second quarter of 2019.

Benefit from Income Taxes — Benefit from income taxes for the second quarter of 2020 was $2.4 million compared to $5.9 million for the second quarter of 2019.

Net Loss — Net loss for the second quarter of 2020 was $3.4 million, or $0.13 net loss per diluted share, compared to net loss of $5.8 million, or $0.25 net loss per diluted share, for the second quarter of 2019.

Segment Profit — Medicare segment profit was $13.4 million for the second quarter of 2020, a 120% increase compared to $6.1 million for the second quarter of 2019. Profit from our Individual, Family and Small Business segment was $2.6 million for the second quarter of 2020, a 51% decrease compared to $5.3 million for the second quarter of 2019.

Non-GAAP — Second Quarter of 2020 Results

Non-GAAP Net Income — Non-GAAP net income for the second quarter of 2020 was $1.7 million, or $0.07 non-GAAP net income per diluted share, compared to non-GAAP net income of $2.3 million, or $0.10 non-GAAP net income per diluted share, for the second quarter of 2019.

Non-GAAP net income and non-GAAP net income per diluted share for the second quarter of 2020 are calculated by excluding $6.7 million of stock-based compensation expense, $0.4 million of amortization of intangible assets and $1.9 million of the income tax effect of these non-GAAP adjustments from GAAP net loss and GAAP net loss per diluted share.

Non-GAAP net income and non-GAAP net income per diluted share for the second quarter of 2019 are calculated by excluding $4.7 million of stock-based compensation expense, $7.2 million of expense for the change in fair value of earnout liability related to our acquisition of GoMedigap, $0.5 million of amortization of intangible assets, and $4.4 million of the income tax effect of these non-GAAP adjustments from GAAP net loss and GAAP net loss per diluted share.

Adjusted EBITDA — Adjusted EBITDA was $1.7 million for the second quarter of 2020 compared to $0.8 million for the second quarter of 2019. Adjusted EBITDA is calculated by adding stock-based compensation expense, change in fair value of earnout liability related to our acquisition of GoMedigap, depreciation and amortization, amortization of intangible assets, other income, net, and benefit from income taxes to GAAP net loss.

Approved Members, New Paying Members and Estimated Membership

Approved Members — The number of approved members for all Medicare products, which includes Medicare Advantage, Medicare Supplement and Medicare Part D Prescription Drug Plans, was 76,874 in the second quarter of 2020, a 46% increase compared to 52,569 in the second quarter of 2019. The number of approved members for major medical individual and family plan products was 5,310 in the second quarter of 2020, an 86% increase compared to 2,854 in the second quarter of 2019.

New Paying Members — The number of new paying members for all Medicare products was 72,651 in the second quarter of 2020, a 40% increase compared to 51,730 in the second quarter of 2019. The number of new paying members for major medical individual and family plan products was 6,912, a 116% increase compared to 3,196 in the second quarter of 2019. New paying members consist of approved members from the period presented and any periods prior to the period presented from whom we have received an initial commission payment during the period presented.

Estimated Membership — Total estimated membership as of June 30, 2020 was 1,117,423, a 15% increase compared to 967,697 estimated members we reported as of June 30, 2019. Estimated Medicare membership as of June 30, 2020 was 716,030, a 37% increase compared to 521,262 estimated members reported as of June 30, 2019. Estimated major medical individual and family plan membership as of June 30, 2020 was 115,832, a 13% decrease compared to 133,543 estimated members reported as of June 30, 2019.

Cash — Second Quarter of 2020

Cash Flows — Net cash used in operating activities was $21.3 million for the second quarter of 2020, compared to net cash used in operating activities of $11.5 million for the second quarter of 2019.

GAAP — Year-to-Date Results

Revenue — Revenue for the six months ended June 30, 2020 totaled $195.2 million, a 45% increase compared to $134.5 million for the six months ended June 30, 2019. Commission revenue for the six months ended June 30, 2020 totaled $180.4 million, a 45% increase compared to $124.8 million for the six months ended June 30, 2019. Other revenue for the six months ended June 30, 2020 was $14.7 million, a 52% increase compared to $9.7 million for the six months ended June 30, 2019.

Revenue from our Medicare segment was $176.5 million for the six months ended June 30, 2020, a 65% increase compared to $107.2 million for the six months ended June 30, 2019. Revenue from our Individual, Family and Small Business segment was $18.6 million for the six months ended June 30, 2020, a 32% decrease compared to $27.4 million for the six months ended June 30, 2019.

Loss from Operations — Loss from operations for the six months ended June 30, 2020 was $5.2 million compared to loss from operations of $21.5 million for the six months ended June 30, 2019.

Pre-Tax Loss — Pre-tax loss for the six months ended June 30, 2020 was $4.4 million compared to pre-tax loss of $20.2 million for the six months ended June 30, 2019.

Benefit from Income Taxes — Benefit from income taxes for the six months ended June 30, 2020 was $4.5 million compared to $9.3 million for the six months ended June 30, 2019.

Net Income (Loss) — Net income for the six months ended June 30, 2020 was $0.1 million, or $0.00 net income per diluted share, compared to net loss of $10.9 million, or $0.48 net loss per diluted share, for the six months ended June 30, 2019.

Segment Profit — Medicare segment profit was $35.4 million for the six months ended June 30, 2020, a 109% increase compared to $16.9 million for the six months ended June 30, 2019. Profit from our Individual, Family and Small Business segment was $5.2 million for the six months ended June 30, 2020, a 54% decrease, compared to $11.3 million for the six months ended June 30, 2019.

Non-GAAP — Year-to-Date Results

Non-GAAP Net Income — Non-GAAP net income for the six months ended June 30, 2020 was $12.1 million, or $0.45 non-GAAP net income per diluted share, compared to non-GAAP net income of $9.5 million, or $0.42 non-GAAP net income per diluted share, for the six months ended June 30, 2019.

Non-GAAP net income and non-GAAP net income per diluted share for the six months ended June 30, 2020 are calculated by excluding $15.4 million of stock-based compensation expense, $0.9 million of amortization of intangible assets and $4.3 million of the income tax effect of these non-GAAP adjustments from GAAP net income and GAAP net income per diluted share.

Non-GAAP net income and non-GAAP net income per diluted share for the six months ended June 30, 2019 are calculated by excluding $7.9 million of stock-based compensation expense, $20.5 million of expense for the change in fair value of earnout liability related to our acquisition of GoMedigap, $1.1 million of amortization of intangible assets, and $9.1 million of the income tax effect of these non-GAAP adjustments from GAAP net loss and GAAP net loss per diluted share.

Adjusted EBITDA — Adjusted EBITDA was $12.8 million for the six months ended June 30, 2020 compared to $9.4 million for the six months ended June 30, 2019. Adjusted EBITDA is calculated by adding stock-based compensation expense, change in fair value of earnout liability related to our acquisition of GoMedigap, depreciation and amortization, amortization of intangible assets, other income, net, and benefit from income taxes to GAAP net income (loss).

Approved Members and New Paying Members

Approved Members — The number of approved members for all Medicare products, which includes Medicare Advantage, Medicare Supplement and Medicare Part D Prescription Drug Plans, was 161,576 in the six months ended June 30, 2020, a 46% increase compared to 110,468 in the six months ended June 30, 2019. The number of approved members for major medical individual and family plan products was 14,675 in the six months ended June 30, 2020, a 2% increase compared to 14,452 in the six months ended June 30, 2019.

New Paying Members — The number of new paying members for all Medicare products was 234,215 in the six months ended June 30, 2020, a 54% increase compared to 151,843 in the six months ended June 30, 2019. The number of new paying members for major medical individual and family plan products was 22,422 in the six months ended June 30, 2020, a 9% decrease compared to 24,598 in the six months ended June 30, 2019. New paying members consist of approved members from the period presented and any periods prior to the period presented from whom we have received an initial commission payment during the period presented.

Cash — Year-to-Date Results

Cash Flows — Net cash used in operating activities was $12.4 million for the six months ended June 30, 2020, compared to net cash provided by operating activities of $1.2 million for the six months ended June 30, 2019.

2020 Guidance

Based on information available as of July 23, 2020, eHealth is updating its guidance for the full year ending December 31, 2020 previously provided on April 23, 2020. These expectations are forward-looking statements and eHealth assumes no obligation to update these statements. Actual results may be materially different and are affected by the risk factors and uncertainties identified in this press release and in eHealth’s annual and quarterly filings with the Securities and Exchange Commission.

The following is the updated guidance for the full year ending December 31, 2020:

  • Total revenue is expected to be in the range of $630.0 million to $670.0 million, compared to the previous guidance of $600.0 million to $640.0 million. Revenue from the Medicare segment is expected to be in the range of $583.0 million to $619.0 million, compared to the previous guidance of $553.0 million to $589.0 million. Revenue from the Individual, Family and Small Business segment is expected to be in the range of $47.0 million to $51.0 million, consistent with the previous guidance.
  • GAAP net income is expected to be in the range of $79.0 million to $94.0 million, compared to the previous guidance of $70.0 million to $85.0 million.
  • Adjusted EBITDA(a) is expected to be in the range of $140.0 million to $155.0 million, compared to the previous guidance of $125.0 million to $140.0 million.
  • Medicare segment profit(b) is expected to be in the range of $176.0 million to $193.0 million, compared to the previous guidance of $157.0 million to $174.0 million. Individual, Family and Small Business segment profit is expected to be in the range of $17.0 million to $18.0 million, consistent with the previous guidance.
  • Corporate(c) shared service expenses, excluding stock-based compensation and depreciation and amortization, is expected to be in the range of $53.0 million to $56.0 million, compared to the previous guidance of $49.0 million to $52.0 million.
  • Cash used in operations is expected to be in the range of $85.0 million to $95.0 million, compared to the previous guidance of $61.0 million to $64.0 million, and cash used for capital expenditures is expected to be in the range of $23.0 million to $25.0 million, compared to the previous guidance of $18.0 million to $20.0 million.
  • GAAP net income per diluted share is expected to be in the range of $2.91 to $3.47, compared to the previous guidance of $2.55 to $3.10 per share.
  • Non-GAAP net income per diluted share(d) is expected to be in the range of $3.83 to $4.32, compared to the previous guidance of $3.41 to $3.90 per share.

(a)

Adjusted EBITDA is calculated by adding stock-based compensation expense, depreciation and amortization, amortization of intangible assets, other income, net, and provision (benefit) for income taxes to GAAP net income (loss).

(b)

Segment profit is calculated as revenue for the applicable segment less marketing and advertising, customer care and enrollment, technology and content and general and administrative operating expenses, excluding stock-based compensation expense, change in fair value of earnout liability, depreciation and amortization, and amortization of intangible assets, that are directly attributable to the applicable segment and other indirect marketing and advertising, customer care and enrollment and technology and content operating expenses, excluding stock-based compensation expense, depreciation and amortization, and amortization of intangible assets, allocated to the applicable segment based on usage.

(c)

Corporate consists of other indirect general and administrative operating expenses, excluding stock-based compensation expense and depreciation and amortization, which are managed in a corporate shared services environment and, since they are not the responsibility of segment operating management, are not allocated to the reportable segments.

(d)

Non-GAAP net income per diluted share is calculated by adding stock-based compensation expense per diluted share, amortization of intangible assets per diluted share and the income tax effect of non-GAAP adjustments to GAAP net income per diluted share.

Webcast and Conference Call Information

A Webcast and conference call will be held today, Thursday, July 23, 2020 at 5:00 p.m. Eastern / 2:00 p.m. Pacific Time. The live Webcast and supporting presentation slides will be available on the Investor Relations section of eHealth’s website at http://ir.ehealthinsurance.com. Individuals interested in listening to the conference call may do so by dialing (877) 930-8066 for domestic callers and (253) 336-8042 for international callers. The participant passcode is 7129788. A telephone replay will be available two hours following the conclusion of the call for a period of seven days and can be accessed by dialing (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. The call ID for the replay is 7129788. The live and archived webcast of the call will also be available on eHealth’s website at http://www.ehealthinsurance.com under the Investor Relations section.

About eHealth, Inc.

eHealth, Inc. (NASDAQ: EHTH) operates a leading health insurance marketplace at eHealth.com and eHealthMedicare.com with a technology and service platform that provides consumer engagement, education and health insurance enrollment solutions. Our mission is to connect every person with the highest quality, most affordable health insurance and Medicare plans for their life circumstances. Our platform integrates proprietary and third-party developed educational content regarding health insurance plans with decision support tools to aid consumers in what has traditionally been a confusing and opaque health insurance purchasing process, and to help them obtain the health insurance products that meet their individual health and economic needs. Our omni-channel consumer engagement platform is designed to meet the consumer wherever they prefer to engage with us, and enables consumers to use our services online, through interactive chat, or by telephone with a licensed insurance agent. We have created a marketplace that offers consumers a broad choice of insurance products that include thousands of Medicare Advantage, Medicare Supplement, Medicare Part D prescription drug, individual and family, small business and other ancillary health insurance products from over 180 health insurance carriers across all fifty states and the District of Columbia.

Forward-Looking Statements

This press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995. These include statements regarding our expected growth in 2020, our estimates regarding total membership, Medicare membership, Individual and Family plan membership and ancillary and small business membership, our estimates regarding constrained lifetime values of commissions per member and constraints on lifetime value by product category, our plans to invest in our Medicare business, and our guidance for the full year ending December 31, 2020, including our guidance for total revenue and revenue from our Medicare segment and our Individual, Family and Small Business segment, GAAP net income, Adjusted EBITDA, profit from our Medicare segment and our Individual, Family and Small Business segment, Corporate shared service expense, cash used in operations and cash used for capital expenditures, and GAAP net income per diluted share and non-GAAP net income per diluted share.

These forward-looking statements are inherently subject to various risks and uncertainties that could cause actual results to differ materially from the statements made. In particular, we are required by the Accounting Standards Codification 606 — Revenue from Contracts with Customers to make numerous assumptions that are based on historical trends and our management’s judgment. These assumptions may change over time and have a material impact on our revenue recognition, guidance, and results of operations. Please review the assumptions stated in this press release carefully.

The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include our ability to retain existing members and enroll new members; changes in laws and regulations, including in connection with healthcare reform or with respect to the marketing and sale of Medicare plans; competition, including competition from government-run health insurance exchanges; the seasonality of our business and the fluctuation of our operating results; our ability to accurately estimate membership and lifetime value of commissions; changes in product offerings among carriers on our ecommerce platform and the resulting impact on our commission revenue; our ability to execute on our growth strategy in the Medicare market; the continued impact of the COVID-19 pandemic on our operations, business, financial condition and growth prospects, as well as on the general economy; exposure to security risks and our ability to safeguard the security and privacy of confidential data; our relationships with health insurance carriers; customer concentration and consolidation of the health insurance industry; our success in marketing and selling health insurance plans and our unit cost of acquisition; our ability to hire, train and retain licensed health insurance agents and other employees; the need for health insurance carrier and regulatory approvals in connection with the marketing of Medicare-related insurance products; changes in the market for private health insurance; consumer satisfaction of our service; changes in member conversion rates; changes in commission rates; our ability to sell qualified health insurance plans to subsidy-eligible individuals and to enroll subsidy-eligible individuals through government-run health insurance exchanges; our ability to maintain and enhance our brand identity; our ability to derive desired benefits from investments in our business, including membership growth initiatives; reliance on marketing partners; the impact of our direct-to-consumer email, telephone and television marketing efforts; timing of receipt and accuracy of commission reports; payment practices of health insurance carriers; our ability to successfully make and integrate acquisitions; dependence on our operations in China; the restrictions in our debt obligations; compliance with insurance and other laws and regulations; and the performance, reliability and availability of our ecommerce platform and underlying network infrastructure. Other factors that could cause operating, financial and other results to differ are described in eHealth’s most recent Quarterly Report on Form 10-Q or Annual Report on Form 10-K filed with the Securities and Exchange Commission and available on the investor relations page of eHealth’s website at http://www.ehealthinsurance.com and on the Securities and Exchange Commission’s website at www.sec.gov.

All forward-looking statements in this press release are based on information available to eHealth as of the date hereof, and eHealth does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law.

Non-GAAP Financial Information

This press release includes financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). To supplement eHealth’s condensed consolidated financial statements presented in accordance with GAAP, eHealth presents investors with non-GAAP financial measures, including non-GAAP net income (loss); non-GAAP net income (loss) per diluted share; and adjusted EBITDA.

  • Non-GAAP net income (loss) consists of GAAP net income (loss) excluding the following items:
    • the effects of expensing stock-based compensation related to stock options and restricted stock units,
    • change in fair value of earnout liability,
    • amortization of intangible assets, and
    • the income tax impact of non-GAAP adjustments.
  • Non-GAAP net income (loss) per diluted share consists of GAAP net income (loss) per diluted share excluding the following items:
    • the effects of expensing stock-based compensation related to stock options and restricted stock units per diluted share,
    • change in fair value of earnout liability per diluted share,
    • amortization of intangible assets per diluted share, and
    • the income tax impact of non-GAAP adjustments per diluted share.
  • Adjusted EBITDA is calculated by adding stock-based compensation expense, change in fair value of earnout liability, depreciation and amortization, amortization of intangible assets, other income, net and provision (benefit) for income taxes to GAAP net income (loss).

eHealth believes that the presentation of these non-GAAP financial measures provides important supplemental information to management and investors regarding financial and business trends relating to eHealth’s financial condition and results of operations. Management believes that the use of these non-GAAP financial measures provides consistency and comparability with eHealth’s past financial reports. Management also believes that the items described above provides an additional measure of eHealth’s operating results and facilitates comparisons of eHealth’s core operating performance against prior periods and business model objectives. This information is provided to investors in order to facilitate additional analyses of past, present and future operating performance and as a supplemental means to evaluate eHealth’s ongoing operations. eHealth believes that these non-GAAP financial measures are useful to investors in their assessment of eHealth’s operating performance.

Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and Adjusted EBITDA are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures used in this press release have limitations in that they do not reflect all of the revenue and costs associated with the operations of eHealth’s business and do not reflect income tax as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of eHealth’s results as reported under GAAP. eHealth expects to continue to incur the stock-based compensation costs and purchased intangible asset amortization costs described above, and exclusion of these costs, and their related income tax benefits, from non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. eHealth compensates for these limitations by prominently disclosing GAAP net income (loss) and GAAP net income (loss) per diluted share and providing investors with reconciliations from eHealth’s GAAP operating results to the non-GAAP financial measures for the relevant periods.

The accompanying tables provide more details on the GAAP financial measures that are most directly comparable to the non-GAAP financial measures described above and the related reconciliations between these financial measures.

Investor Relations Contact

Kate Sidorovich, CFA

Vice President, Investor Relations

2625 Augustine Drive, Second Floor

Santa Clara, CA, 95054

650-210-3111

kate.sidorovich@ehealth.com

http://ir.ehealthinsurance.com

 

EHEALTH, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)


June 30, 2020


December 31, 2019

Assets




Current assets:




Cash and cash equivalents

$

76,842



$

23,466


Short-term marketable securities

123,158




Accounts receivable

2,724



2,332


Contract assets – commissions receivable – current

141,774



174,526


Prepaid expenses and other current assets

10,635



7,822


Total current assets

355,133



208,146


Contract assets – commissions receivable – non-current

441,012



414,696


Property and equipment, net

13,751



10,518


Long-term marketable securities

11,361




Operating lease right-of-use assets

47,497



36,621


Restricted cash

3,354



3,354


Other assets

21,865



18,004


Intangible assets, net

9,142



10,062


Goodwill

40,233



40,233


Total assets

$

943,348



$

741,634


Liabilities and stockholders’ equity




Current liabilities:




Accounts payable

$

7,285



$

24,554


Accrued compensation and benefits

21,795



29,578


Accrued marketing expenses

4,712



12,041


Earnout liability — current



37,273


Lease liabilities — current

4,922



4,759


Deferred revenue

97



2,570


Other current liabilities

3,909



2,210


Total current liabilities

42,720



112,985


Deferred income taxes — non-current

59,244



64,130


Lease liabilities — non-current

45,784



34,305


Other non-current liabilities

3,545



3,050


Stockholders’ equity:




Common stock

37



35


Additional paid-in capital

720,976



455,159


Treasury stock, at cost

(199,998)



(199,998)


Retained earnings

270,787



271,852


Accumulated other comprehensive income

253



116


Total stockholders’ equity

792,055



527,164


Total liabilities and stockholders’ equity

$

943,348



$

741,634






 

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts, unaudited)


Three Months Ended June 30,

Six Months Ended June 30,


2020


2019


2020


2019

Revenue:








Commission

$

80,773



$

60,606



$

180,442



$

124,833


Other

7,993



5,161



14,732



9,707


Total revenue

88,766



65,767



195,174



134,540


Operating costs and expenses:








Cost of revenue

540



449



1,678



372


Marketing and advertising

32,873



23,104



70,637



47,045


Customer care and enrollment

27,148



21,479



57,683



41,423


Technology and content

13,373



10,437



29,113



19,454


General and administrative

20,713



14,862



40,366



26,140


Amortization of intangible assets

373



547



920



1,094


Change in fair value of earnout liability



7,200





20,506


Total operating costs and expenses

95,020



78,078



200,397



156,034


Loss from operations

(6,254)



(12,311)



(5,223)



(21,494)


Other income, net

452



699



825



1,256


Loss before benefit from income taxes

(5,802)



(11,612)



(4,398)



(20,238)


Benefit from income taxes

(2,432)



(5,858)



(4,480)



(9,325)


Net income (loss)

$

(3,370)



$

(5,754)



$

82



$

(10,913)










Net income (loss) per share:








Basic and diluted

$

(0.13)



$

(0.25)



$

0.00



$

(0.48)


Weighted-average number of shares used in per

share amounts:








Basic

26,358



23,091



25,539



22,508


Diluted

26,358



23,091



26,758



22,508










(1) Includes stock-based compensation as follows:








Marketing and advertising

$

1,539



$

711



$

3,269



$

1,340


Customer care and enrollment

573



285



1,235



558


Technology and content

(82)



668



1,535



1,217


General and administrative

4,646



3,014



9,351



4,792


Total stock-based compensation expense

$

6,676



$

4,678



$

15,390



$

7,907


          

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)


Three Months Ended June 30,


Six Months Ended June 30,


2020


2019


2020


2019

Operating activities:








Net income (loss)

$

(3,370)



$

(5,754)



$

82



$

(10,913)


Adjustments to reconcile net income (loss) to net cash provided

by (used in) operating activities:








Depreciation and amortization

858



733



1,681



1,388


Amortization of internally developed software

1,734



794



3,235



1,513


Amortization of intangible assets

374



547



921



1,094


Stock-based compensation expense

6,676



4,678



15,390



7,907


Deferred income taxes

(2,379)



(5,992)



(4,520)



(9,535)


Change in fair value of earnout liability



7,200





20,506


Other non-cash items

22



146



245



(1,048)


Changes in operating assets and liabilities:








Accounts receivable

(2,056)



2,322



(392)



2,543


Contract assets – commissions receivable

(22,031)



(13,205)



4,842



4,443


Prepaid expenses and other assets

(872)



(3,807)



(1,031)



(2,696)


Accounts payable

(1,203)



915



(17,482)



147


Accrued compensation and benefits

3,322



3,892



(7,782)



(5,498)


Accrued marketing expenses

1



(195)



(7,328)



(7,342)


Deferred revenue

(2,586)



(3,015)



(2,473)



(118)


Accrued expenses and other liabilities

205



(783)



2,214



(1,166)


Net cash provided by (used in) operating activities

(21,305)



(11,524)



(12,398)



1,225


Investing activities:








Capitalized internal-use software and website development costs

(4,045)



(1,946)



(7,609)



(3,433)


Purchases of property and equipment and other assets

(2,156)



(2,277)



(4,664)



(3,786)


Purchases of marketable securities

(89,482)





(147,546)




Proceeds from maturities of marketable securities

13,250





13,250




Payments for security deposits



(896)





(896)


Cash used in investing activities

(82,433)



(5,119)



(146,569)



(8,115)


Financing activities:








Proceeds from issuance of common stock, net of issuance costs





228,024



126,051


Net proceeds from exercise of common stock options

223



888



1,314



3,255


Repurchase of shares to satisfy employee tax withholding

obligations

(3,785)



(2,172)



(8,160)



(3,452)


Repayment of debt







(5,000)


Acquisition-related contingent payments





(8,751)



(9,542)


Principal payments in connection with leases

(25)



(25)



(83)



(50)


Net cash provided by (used in) financing activities

(3,587)



(1,309)



212,344



111,262


Effect of exchange rate changes on cash, cash equivalents and

restricted cash

1



(33)



(1)



29


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

(107,324)



(17,985)



53,376



104,401


Cash, cash equivalents and restricted cash at beginning of period

187,520



135,475



26,820



13,089


Cash, cash equivalents and restricted cash at end of period

$

80,196



$

117,490



$

80,196



$

117,490


 

EHEALTH, INC.

SEGMENT INFORMATION

(In thousands, unaudited)


Three Months Ended June 30,


% Change


Six Months Ended June 30,


% Change


2020


2019



2020


2019


Revenue:












Medicare (1)

$

80,379



$

52,267



54

%


$

176,530



$

107,168



65

%

Individual, Family and Small Business (2)

8,387



13,500



(38)

%


18,644



27,372



(32)

%

Total revenue

$

88,766



$

65,767



35

%


$

195,174



$

134,540



45

%













Segment profit:












Medicare segment profit (3)

$

13,430



$

6,095



120

%


$

35,390



$

16,921



109

%

Individual, Family and Small Business

segment profit (3)

2,570



5,268



(51)

%


5,173



11,292



(54)

%

Total segment profit

16,000



11,363



41

%


40,563



28,213



44

%

Corporate (4)

(14,347)



(10,516)



36

%


(27,795)



(18,812)



48

%

Stock-based compensation expense

(6,676)



(4,678)



43

%


(15,390)



(7,907)



95

%

Change in fair value of earnout liability



(7,200)



(100)

%




(20,506)



(100)

%

Depreciation and amortization

(858)



(733)



17

%


(1,681)



(1,388)



21

%

Amortization of intangible assets

(373)



(547)



(32)

%


(920)



(1,094)



(16)

%

Other income, net

452



699



(35)

%


825



1,256



(34)

%

Loss before benefit from income taxes

$

(5,802)



$

(11,612)



(50)

%


$

(4,398)



$

(20,238)



(78)

%

Segment Information 

We evaluate our business performance and manage our operations as two distinct reporting segments:

  • Medicare; and
  • Individual, Family and Small Business.

(1)

The Medicare segment consists primarily of amounts earned from our sale of Medicare-related health insurance plans, including Medicare Advantage, Medicare Supplement and Medicare Part D prescription drug plans, and to a lesser extent, ancillary products sold to our Medicare-eligible customers, including but not limited to, dental and vision plans, as well as our advertising program that allows Medicare-related carriers to purchase advertising on a separate website developed, hosted and maintained by us and our delivery and sale to third parties of Medicare-related health insurance leads generated by our ecommerce platforms and our marketing activities.

(2)

The Individual, Family and Small Business segment consists primarily of amounts earned from our sale of individual, family and small business health insurance plans and ancillary products sold to our non-Medicare-eligible customers, including but not limited to, dental, vision, and short-term insurance. To a lesser extent, the Individual, Family and Small Business segment consists of amounts earned from our online sponsorship program that allows carriers to purchase advertising space in specific markets in a sponsorship area on our website, our licensing to third parties the use of our health insurance ecommerce technology, and our delivery and sale to third parties of individual and family health insurance leads generated by our ecommerce platforms and our marketing activities.

(3)

Segment profit is calculated as revenue for the applicable segment less marketing and advertising, customer care and enrollment, technology and content and general and administrative operating expenses, excluding stock-based compensation expense, change in fair value of earnout liability, depreciation and amortization, and amortization of intangible assets, that are directly attributable to the applicable segment and other indirect marketing and advertising, customer care and enrollment and technology and content operating expenses, excluding stock-based compensation expense, depreciation and amortization, and amortization of intangible assets, allocated to the applicable segment based on usage.

(4)

Corporate consists of other indirect general and administrative operating expenses, excluding stock-based compensation expense, depreciation and amortization, which are managed in a corporate shared services environment and, because they are not the responsibility of segment operating management, are not allocated to the reportable segments.

 

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

COMMISSION REVENUE BY PRODUCT

(In thousands, unaudited)


Three Months Ended June 30,


% Change


Six Months Ended June 30,


% Change


2020


2019



2020


2019


Medicare:












Medicare Advantage

$

58,586



$

36,607



60

%


$

126,933



$

76,450



66

%

Medicare Supplement

9,893



8,256



20

%


25,063



16,853



49

%

Medicare Part D

1,158



1,765



(34)

%


6,819



4,101



66

%

Total Medicare

69,637



46,628



49

%


158,815



97,404



63

%

Individual and Family: (1)












Non-Qualified Health Plans

1,224



5,817



(79)

%


2,670



8,446



(68)

%

Qualified Health Plans

883



553



60

%


2,093



4,061



(48)

%

Total Individual and Family

2,107



6,370



(67)

%


4,763



12,507



(62)

%

Ancillaries:












Short-term

2,070



2,695



(23)

%


4,286



4,011



7

%

Dental

596



928



(36)

%


1,339



1,718



(22)

%

Vision

187



295



(37)

%


430



757



(43)

%

Other

797



723



10

%


1,846



1,674



10

%

Total Ancillaries

3,650



4,641



(21)

%


7,901



8,160



(3)

%

Small Business

2,281



1,998



14

%


5,252



4,638



13

%

Commission Bonus

3,098



969



220

%


3,711



2,124



75

%

Total Commission Revenue

$

80,773



$

60,606



33

%


$

180,442



$

124,833



45

%

 

(1)

We define our individual and family plan offerings as major medical individual and family health insurance plans, which does not include Medicare-related, small business or ancillary plans. Individual and family health insurance plans include both qualified and non-qualified plans. Qualified health plans are individual and family health insurance plans that meet the requirements of the Affordable Care Act and are offered through the government-run health insurance exchange in the relevant jurisdiction. Non-qualified health plans are individual and family health insurance plans that meet the requirements of the Affordable Care Act and are not offered through the exchange in the relevant jurisdiction. Individuals that purchase non-qualified health plans cannot receive a subsidy in connection with the purchase of those plans.

 

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

COMMISSION REVENUE SUMMARY

(Unaudited)


Three Months Ended June 30,


Six Months Ended June 30,


2020


2019


2020


2019

Medicare:








Commission Revenue from Members Approved During the

Period (1)

$

72,165



$

47,428



$

153,290



$

98,010


Net Commission Revenue from Members Approved in Prior

Periods (2)

685



346



9,664



1,413


Total Medicare Segment Commission Revenue

$

72,850



$

47,774



$

162,954



$

99,423


Individual, Family and Small Business:








Commission Revenue from Members Approved During the

Period (1)

$

4,362



$

3,785



$

10,158



$

10,010


Net Commission Revenue from Members Approved in Prior

Periods (2)

3,561



9,047



7,330



15,400


Total Individual, Family and Small Business Segment

Commission Revenue

$

7,923



$

12,832



$

17,488



$

25,410


Total Commission Revenue

$

80,773



$

60,606



$

180,442



$

124,833


________

(1)

These amounts include commission bonus revenue.

(2)

These amounts reflect our revised estimates of cash collections for certain members approved prior to the relevant reporting period that are recognized as adjustments to revenue within the relevant reporting period. These amounts include revenue associated with renewing small business health insurance members.

 

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

APPROVED MEMBERS

(Unaudited)


Three Months Ended June 30,


% Change


Six Months Ended June 30,


% Change


2020


2019



2020


2019


Medicare:












Medicare Advantage

60,477



36,576



65

%


125,375



77,317



62

%

Medicare Supplement

8,794



8,769



%


19,632



17,400



13

%

Medicare Part D

7,603



7,224



5

%


16,569



15,751



5

%

Total Medicare

76,874



52,569



46

%


161,576



110,468



46

%

Individual and Family:












Non-Qualified Health Plans

2,798



1,934



45

%


7,618



8,005



(5)

%

Qualified Health Plans

2,512



920



173

%


7,057



6,447



9

%

Total Individual and Family

5,310



2,854



86

%


14,675



14,452



2

%

Ancillaries:












Short-term

9,446



14,129



(33)

%


21,584



29,061



(26)

%

Dental

7,722



9,478



(19)

%


17,432



22,534



(23)

%

Vision

3,764



4,428



(15)

%


8,265



10,843



(24)

%

Other

3,946



6,146



(36)

%


8,271



11,358



(27)

%

Total Ancillaries

24,878



34,181



(27)

%


55,552



73,796



(25)

%

Small Business

3,118



3,245



(4)

%


6,721



7,497



(10)

%

Total Approved Members

110,180



92,849



19

%


238,524



206,213



16

%

Approved Members

Approved members consist of the number of individuals on submitted applications that were approved by the relevant insurance carrier for the identified product during the period presented. Approved members may not pay for their plan and become paying members.

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

NEW PAYING MEMBERS

(Unaudited)


Three Months Ended June 30,


% Change


Six Months Ended June 30,


% Change


2020


2019



2020


2019


Medicare:












Medicare Advantage

57,232



36,122



58

%


143,531



85,653



68

%

Medicare Supplement

7,914



7,508



5

%


19,474



17,294



13

%

Medicare Part D

7,505



8,100



(7)

%


71,210



48,896



46

%

Total Medicare

72,651



51,730



40

%


234,215



151,843



54

%

Individual and Family:












Non-Qualified Health Plans

3,817



2,179



75

%


13,370



16,191



(17)

%

Qualified Health Plans

3,095



1,017



204

%


9,052



8,407



8

%

Total Individual and Family

6,912



3,196



116

%


22,422



24,598



(9)

%

Ancillaries:












Short-term

9,572



13,695



(30)

%


21,832



33,814



(35)

%

Dental

6,935



9,150



(24)

%


17,348



23,534



(26)

%

Vision

3,646



4,601



(21)

%


9,217



13,449



(31)

%

Other

3,474



5,301



(34)

%


7,787



11,192



(30)

%

Total Ancillaries

23,627



32,747



(28)

%


56,184



81,989



(31)

%

Small Business

3,138



3,668



(14)

%


8,294



10,660



(22)

%

Total New Paying Members

106,328



91,341



16

%


321,115



269,090



19

%

New Paying Members

New paying members consist of approved members from the period presented and any periods prior to the period presented from whom we have received an initial commission payment during the period presented.

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

ESTIMATED MEMBERSHIP

(Unaudited)


As of June 30,


% Change


2020


2019


Medicare: (1)






Medicare Advantage

407,243



291,171



40

%

Medicare Supplement

94,838



80,779



17

%

Medicare Part D

213,949



149,312



43

%

Total Medicare

716,030



521,262



37

%

Individual and Family (2)

115,832



133,543



(13)

%

Ancillaries: (3)






Short-term

23,203



21,513



8

%

Dental

118,198



134,044



(12)

%

Vision

68,666



74,157



(7)

%

Other

35,404



37,102



(5)

%

Total Ancillaries

245,471



266,816



(8)

%

Small Business (4)

40,090



46,076



(13)

%

Total Estimated Membership

1,117,423



967,697



15

%

_________

(1) 

To estimate the number of members on Medicare-related health insurance plans, we take the sum of (i) the number of members for whom we have received or applied a commission payment for a month that may be up to three months prior to the date of estimation (after reducing that number using historical experience for assumed member cancellations over the period being estimated); and (ii) the number of approved members over that period (after reducing that number using historical experience for an assumed number of members who do not accept their approved policy and for estimated member cancellations through the date of the estimate). To the extent we determine we have received substantially all of the commission payments related to a given month during the period being estimated, we will take the number of members for whom we have received or applied a commission payment during the month of estimation.

(2)

To estimate the number of members on Individual and Family health insurance plans (“IFP”), we take the sum of (i) the number of IFP members for whom we have received or applied a commission payment for a month that may be up to three months prior to the date of estimation (after reducing that number using historical experience for assumed member cancellations over the period being estimated); and (ii) the number of approved members over that period (after reducing that number using historical experience for an assumed number of members who do not accept their approved policy and for estimated member cancellations through the date of the estimate). To the extent we determine we have received substantially all of the commission payments related to a given month during the period being estimated, we will take the number of members for whom we have received or applied a commission payment during the month of estimation.

(3) 

To estimate the number of members on ancillary health insurance plans (such as short-term, dental and vision insurance), we take the sum of (i) the number of members for whom we have received or applied a commission payment for a month that may be up to three months prior to the date of estimation (after reducing that number using historical experience for assumed member cancellations over the period being estimated); and (ii) the number of approved members over that period (after reducing that number using historical experience for an assumed number of members who do not accept their approved policy and for estimated member cancellations through the date of the estimate). To the extent we determine we have received substantially all of the commission payments related to a given month during the period being estimated, we will take the number of members for whom we have received or applied a commission payment during the month of estimation. The one to three-month period varies by insurance product and is largely dependent upon the timeliness of commission payment and related reporting from the related carriers.

(4) 

To estimate the number of members on small business health insurance plans, we use the number of initial members at the time the group was approved, and we update this number for changes in membership if such changes are reported to us by the group or carrier. However, groups generally notify the carrier directly of policy cancellations and increases or decreases in group size without informing us. Health insurance carriers often do not communicate policy cancellation information or group size changes to us. We often are made aware of policy cancellations and group size changes at the time of annual renewal and update our membership statistics accordingly in the period they are reported.

Estimated Membership

Estimated membership represents the estimated number of members active as of the date indicated based on the number of members for whom we have received or applied a commission payment during the month of estimation.

Health insurance carriers bill and collect insurance premiums paid by our members. The carriers do not report to us the number of members that we have as of a given date. The majority of our members who terminate their policies do so by discontinuing their premium payments to the carrier and do not inform us of the cancellation. Also, some of our members pay their premiums less frequently than monthly. Given the number of months required to observe non-payment of commissions in order to confirm cancellations, we estimate the number of members who are active on insurance policies as of a specified date.

After we have estimated membership for a period, we may receive information from health insurance carriers that would have impacted the estimate if we had received the information prior to the date of estimation. We may receive commission payments or other information that indicates that a member who was not included in our estimates for a prior period was in fact an active member at that time, or that a member who was included in our estimates was in fact not an active member of ours. For instance, we reconcile information carriers provide to us and may determine that we were not historically paid commissions owed to us, which would cause us to have underestimated membership. Conversely, carriers may require us to return commission payments paid in a prior period due to policy cancellations for members we previously estimated as being active. We do not update our estimated membership numbers reported in previous periods. Instead, we reflect updated information regarding our historical membership in the membership estimate for the current period. As a result of the delay in our receipt of information from insurance carriers, actual trends in our membership are most discernible over periods longer than from one quarter to the next. As a result of the delay we experience in receiving information about our membership, it is difficult for us to determine with any certainty the impact of current conditions on our membership retention. Healthcare reform and its impacts as well as other factors could cause the assumptions and estimates that we make in connection with estimating our membership to be inaccurate, which would cause our membership estimates to be inaccurate.

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

CONSTRAINED LIFETIME VALUE OF

COMMISSIONS PER APPROVED MEMBER

(Unaudited)


Three Months Ended June 30,


% Change


2020


2019


Medicare:






Medicare Advantage (1)

$

945



$

983



(4)

%

Medicare Supplement (1)

$

1,134



$

967



17

%

Medicare Part D (1)

$

244



$

257



(5)

%

Individual and Family:






Non-Qualified Health Plans (1)

$

184



$

167



10

%

Qualified Health Plans (1)

$

258



$

160



61

%

Ancillaries:






Short-term (1)

$

163



$

95



72

%

Dental (1)

$

60



$

65



(8)

%

Vision (1)

$

44



$

45



(2)

%

Small Business (2)

$

149



$

160



(7)

%

Constrained Lifetime Value of Commissions Per Approved Member

(1) Constrained lifetime value (“LTV”) of commissions per approved member represents commissions estimated to be collected over the estimated life of an approved member’s policy after applying constraints in accordance with our revenue recognition policy. The estimate is driven by multiple factors, including but not limited to, contracted commission rates, carrier mix, estimated average plan duration, the regulatory environment, and cancellations of insurance plans offered by health insurance carriers with which we have a relationship. These factors may result in varying values from period to period.

(2) For small business, the amount represents the estimated commissions we expect to collect from the plan over the following twelve months. The estimate is driven by multiple factors, including but not limited to, contracted commission rates, carrier mix, estimated average plan duration, the regulatory environment, and cancellations of insurance plans offered by health insurance carriers with which we have a relationship and applied constraints. These factors may result in varying values from period to period.

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

CONSTRAINTS ON LIFETIME VALUE

OF COMMISSIONS PER APPROVED MEMBER

(Unaudited)


Three Months Ended June 30,


2020


2019

Medicare:




Medicare Advantage

7

%


7

%

Medicare Supplement

5

%


5

%

Medicare Part D

5

%


5

%

Individual and Family:




Non-Qualified Health Plans

15

%


15

%

Qualified Health Plans

4

%


20

%

Ancillaries




Short-term

20

%


%

Dental

10

%


10

%

Vision

10

%


10

%

Small Business

%


%

Constraints on Lifetime Value of Commissions Per Approved Member

Constraints are applied to derive LTV of commissions per approved member for revenue recognition in accordance with our revenue recognition policy. The constraints are applied to help ensure that commissions estimated to be collected over the estimated life of an approved member’s plan are recognized as revenue only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with future commissions receivable from the plan is subsequently resolved. We evaluate constraints on a quarterly basis for factors affecting our estimate of LTV of commissions per approved member and apply management judgment to determine the constraints based on current trends impacting our business.

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

EXPENSE METRICS PER APPROVED MEMBER

(Unaudited)


Three Months Ended June 30,


% Change


2020


2019


Medicare:






Estimated customer care and enrollment (“CC&E”) cost per approved

Medicare Advantage (“MA”)-equivalent approved member (1)

$

354



407



(13)

%

Estimated variable marketing cost per MA-equivalent approved

member (1)

$

334



$

335



%

Total Medicare estimated cost per approved member

$

688



$

742



(7)

%

Individual and Family Plan (“IFP”):






Estimated CC&E cost per IFP-equivalent approved member (2)

$

105



160



(34)

%

Estimated variable marketing cost per IFP-equivalent approved member (2)

$

60



$

57



5

%

Total IFP estimated cost per approved member

$

165



$

217



(24)

%

_____________

(1)    

MA-equivalent approved members is a derived metric with a Medicare Part D approved member being weighted at 25% of a Medicare Advantage member and a Medicare Supplement member based on their relative LTVs at the time of our adoption of Accounting Standards Codification 606 – Revenue from Contracts with Customers (“ASC 606”).  We calculate the number of approved MA-equivalent members by adding the total number of approved Medicare Advantage and Medicare Supplement members and 25% of the total number of approved Medicare Part D members during the period presented.

(2)   

IFP-equivalent approved members is a derived metric with a short-term approved member being weighted at 33% of a major medical individual and family health insurance plan member based on their relative LTVs at the time of our adoption of ASC 606.  We calculate the number of approved IFP-equivalent members by adding the total number of approved qualified and non-qualified health plan members and 33% of the total number of short-term approved members during the period presented.

Expense Metrics Per Approved Member

Marketing initiatives are an important component of our strategy to increase revenue and are primarily designed to encourage consumers to complete an application for health insurance. Variable marketing cost represents direct costs incurred in member acquisition from our direct, marketing partners and online advertising channels. In addition, we incur customer care and enrollment expenses in assisting applicants during the enrollment process.

The numerator used to calculate each metric is the portion of the respective operating expenses for marketing and advertising and customer care and enrollment that is directly related to member acquisition for our sale of Medicare Advantage, Medicare Supplement and Medicare Part D prescription drug plans (collectively, the “Medicare Plans”) and for all IFP plans including individual and family plans and short-term health insurance (collectively, the “IFP Plans”), respectively. The denominator used to calculate each metric is based on a derived metric that represents the relative value of the new members acquired. For Medicare Plans, we call this derived metric Medicare Advantage (“MA”)-equivalent members, and for IFP Plans, we call this derived metric IFP-equivalent members. The calculations for MA-equivalent members and for IFP-equivalent members are based on the weighted number of approved members for Medicare Plans and IFP Plans during the period, with the number of approved members adjusted based on the relative LTV of the product they are purchasing. Since the LTV for any product fluctuates from period to period, the weight given to each product was determined based on their relative LTVs at the time of our adoption of ASC 606.

EHEALTH, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In thousands, except per share amounts, unaudited)


Three Months Ended June 30,


Six Months Ended June 30,


2020


2019


2020


2019

GAAP net income (loss)

$

(3,370)



$

(5,754)



$

82



$

(10,913)


Stock-based compensation expense (1)

6,676



4,678



15,390



7,907


Change in fair value of earnout liability (2)



7,200





20,506


Amortization of intangible assets (3)

373



547



920



1,094


Tax effect of non-GAAP adjustments (4)

(1,943)



(4,407)



(4,338)



(9,094)


Non-GAAP net income

$

1,736



$

2,264



$

12,054



$

9,500










GAAP net loss per diluted share

$

(0.13)



$

(0.25)



$

0.00



$

(0.48)


Stock-based compensation expense (1)

0.25



0.20



0.58



0.35


Change in fair value of earnout liability (2)



0.31





0.91


Amortization of intangible assets (3)

0.01



0.02



0.03



0.05


Tax effect of non-GAAP adjustments (4)

(0.06)



(0.18)



(0.16)



(0.41)


Non-GAAP net income per diluted share

$

0.07



$

0.10



$

0.45



$

0.42










GAAP net income (loss)

$

(3,370)



$

(5,754)



$

82



$

(10,913)


Stock-based compensation expense (1)

6,676



4,678



15,390



7,907


Change in fair value of earnout liability (2)



7,200





20,506


Depreciation and amortization (5)

858



733



1,681



1,388


Amortization of intangible assets (3)

373



547



920



1,094


Other income, net (6)

(452)



(699)



(825)



(1,256)


Benefit from income taxes (7)

(2,432)



(5,858)



(4,480)



(9,325)


Adjusted EBITDA

$

1,653



$

847



$

12,768



$

9,401


Explanation of Adjustments

(1)

Non-GAAP net income, non-GAAP net income per diluted share and adjusted EBITDA exclude the effect of expensing stock-based compensation related to stock options and restricted stock units.

(2)

Non-GAAP net income, non-GAAP net income per diluted share and adjusted EBITDA exclude the change in fair value of earnout liability related to the acquisition of GoMedigap, which was completed in January 2018.

(3)

Non-GAAP net income, non-GAAP net income per diluted share and adjusted EBITDA exclude amortization of intangible assets.

(4)

Non-GAAP net income, non-GAAP net income per diluted share exclude the tax effect of non-GAAP adjustments.

(5)

Adjusted EBITDA excludes depreciation and amortization.

(6)

Adjusted EBITDA excludes other income, net.

(7)

Adjusted EBITDA excludes benefit from income taxes.

 

EHEALTH, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GUIDANCE

(In millions, except per share amounts, unaudited)


Year Ending December 31, 2020


Low


High

GAAP net income

$

79.0



$

94.0


Stock-based compensation expense

31.0



29.0


Amortization of intangible assets

1.5



1.5


Tax effect of non-GAAP adjustments

(7.8)



(7.3)


Non-GAAP net income (1)

$

103.7



$

117.2






GAAP net income per diluted share

$

2.91



$

3.47


Stock-based compensation expense

1.14



1.07


Amortization of intangible assets

0.06



0.06


Tax effect of non-GAAP adjustments

(0.28)



(0.28)


Non-GAAP net income per diluted share (2)

$

3.83



$

4.32






GAAP net income

$

79.0



$

94.0


Stock-based compensation expense

31.0



29.0


Depreciation and amortization

5.0



4.0


Amortization of intangible assets

1.5



1.5


Other income, net

(1.5)



(2.5)


Provision for income taxes

25.0



29.0


Adjusted EBITDA (3)

$

140.0



$

155.0


Explanation of Adjustments

(1)

Non-GAAP net income is calculated by adding stock-based compensation expense, amortization of intangible assets, and the income tax effect of non-GAAP adjustments to GAAP net income.

(2)

Non-GAAP net income per diluted share is calculated by adding stock-based compensation expense per diluted share, amortization of intangible assets per diluted share, and the income tax effect of non-GAAP adjustments per diluted share to GAAP net income per diluted share.

(3)

Adjusted EBITDA is calculated by adding stock-based compensation expense, depreciation and amortization, amortization of intangible assets, other income, net, and provision for income taxes to GAAP net income.

 

eHealth, Inc. (PRNewsfoto/eHealth, Inc.)

 

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/ehealth-inc-announces-second-quarter-2020-results-301099142.html

SOURCE eHealth, Inc.