pgny_Current_Folio_8K_Earnings_20200305

 

 

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): March 5, 2020

 


 

Progyny, Inc.

(Exact name of Registrant as Specified in Charter)

 


 

Delaware

   

001-39100

   

27-2220139

(State or Other Jurisdiction
of Incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

5

 

 

1359 Broadway
New York, New York

   

10018

(Address of Principal Executive Offices)

 

(Zip Code)

 

(212) 888-3124

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable

(Former Name or Former Address, 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 (see General Instructions A.2. below):

 

   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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

    

Trading
Symbol(s)

    

Name of each exchange
on which registered

Common Stock, $0.0001 par value per share

 

PGNY

 

The Nasdaq Stock Market LLC

 

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 Conditions

 

On March 5, 2020,  Progyny, Inc. issued a press release announcing its financial results for the fiscal quarter and year ended December 31, 2019. A copy of this press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference herein. The information contained in the website cited in the press release is not incorporated herein.

 

The information furnished under this Item 2.02 and in the accompanying Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d)     Exhibits

 

 

 

 

Exhibit No.

    

Description

 

 

 

99.1

 

Press Release of Progyny, Inc. dated March 5, 2020

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

 

 

Progyny, Inc.

 

 

 

Dated: March 5, 2020

 

 

 

By:

/s/ David Schlanger

 

 

David Schlanger

 

 

Chief Executive Officer

 

 

pgny_Ex99_1

EXHIBIT 99.1

 

Progyny, Inc. Announces Fourth Quarter and Full Year 2019 Results

Reports 118% Increase in 2019 Revenue to $229.7 Million

Issues Revenue Guidance of $395.0 to $415.0 Million for 2020, Reflecting Growth of 72% to 81%

Issues Revenue Guidance of $89.0 to $94.0 Million for the First Quarter of 2020

 

NEW YORK, March 5, 2020 /GlobeNewswire/ - Progyny, Inc. (Nasdaq: PGNY), a leading benefits management company specializing in fertility and family building benefits solutions in the United States, today announced its financial results for the three-  and twelve-month periods ended December  31, 2019  (“the fourth quarter of 2019” and “the full year”, respectively) as compared to the three- and twelve-month periods ended December  31, 2018 (“the fourth quarter of 2018” and “the prior year”, respectively).

 

“We had a strong fourth quarter, concluding a record year for Progyny,” said David Schlanger, Chief Executive Officer of Progyny.  “In 2019, our selling season produced the greatest number of new clients and covered lives in our history,  demonstrating that awareness of infertility as a medical condition is growing, and that employers are looking for leading benefits solutions that both provide the appropriate coverage and generate the best clinical outcomes.”

 

“Our revenue grew 118% in 2019, making this the third consecutive year in which we have more than doubled our revenue from the previous year,” said Pete Anevski, Progyny’s President, Chief Financial and Operating Officer. “We achieved this while also expanding our gross margin and our income from continuing operations to the highest levels they’ve ever been.”

 

Fourth Quarter and Full Year 2019 Highlights:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited; in thousands, except per share amounts)

    

4Q 2019

    

4Q 2018

    

FY 2019

    

FY 2018

 

Revenue

 

$

65,122

 

$

29,187

 

$

229,683

 

$

105,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

$

11,769

 

$

5,415

 

$

45,505

 

$

19,434

 

Gross Margin

 

 

18.1

%  

 

18.6

%  

 

19.8

%  

 

18.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss from Continuing Operations

 

$

(4,400)

 

$

(1,577)

 

$

(8,569)

 

$

(5,116)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss per Share Attributable to Common Stockholders

 

$

(0.07)

 

$

(0.31)

 

$

(0.41)

 

$

(1.00)

 

Net Income (as adjusted)1

 

$

1,357

 

 

 

 

$

9,607

 

 

 

 

Net Earnings per share (as adjusted)1

 

$

0.01

 

 

 

 

$

0.11

 

 

 

 

Adjusted EBITDA2

 

$

3,882

 

$

479

 

$

18,342

 

$

1,428

 

Adjusted EBITDA Margin2

 

 

6.0

%  

 

1.6

%  

 

8.0

%  

 

1.4

%


1.

Net income (as adjusted) reflects an adjustment for the convertible preferred stock warrant valuation.  Net earnings per share (as adjusted) also reflects weighted-average shares outstanding as adjusted for:  a) the conversion of all outstanding shares of convertible preferred stock into shares of common stock and warrants to purchase convertible preferred stock into warrants to purchase common stock in connection with the Company’s initial public offering (“IPO”), using the as-converted method as though the conversion had occurred as of the beginning of the period presented;  b) options to purchase common stock; c) warrants to purchase common stock.  In addition, the Company effected a 1-for-4.5454 reverse stock split of its common stock and convertible preferred stock on October 14, 2019.  For ease of comparability, all periods presented in this release retroactively give effect to the reverse stock split as if it occurred at the beginning of the periods presented.  Please see Annex A of this release for a computation of Net Income (as adjusted) and Net Earnings Per Share (as adjusted), which are financial measures that are not required by, or presented in accordance with, U.S. GAAP.

2.

Adjusted EBITDA and Adjusted EBITDA margin are financial measures that are not required by, or presented in accordance with,  U.S. GAAP.  Please see Annex A of this release for a reconciliation of Adjusted EBITDA to Net loss from Continuing Operations, the most directly comparable financial measure stated in accordance with GAAP for each of the periods presented.

 

1

 

Financial Highlights

4th Quarter

Revenue was  $65.1 million, a 123% increase as compared to $29.2 million reported in the prior year period.

 

Fertility benefit services revenue was  $53.5 million, a 93% increase from the $27.8 million reported in the prior year period,  primarily driven by an increase in our number of clients.

Pharmacy benefit services revenue was  $11.6 million as compared to $1.4 million reported in the prior year period. Progyny Rx went live with a select number of clients in 2018 and our revenue in the fourth quarter of 2019 benefitted from having Progyny Rx available for the full selling season to both new and existing clients.

 

Gross profit was  $11.8 million, an increase of 117% from the prior year period.  Gross margin was 18.1%,  reflecting a decrease of 50 basis points from the 18.6% gross margin in the prior year period, due primarily to the timing of headcount that was added to support the record number of new clients launching for 2020 benefit years.

 

Net loss attributable to common stockholders was $4.4  million, or $0.07 per share, in the fourth quarter of 2019 compared to a net loss attributable to common stockholders of $1.6  million, or $0.31 per share, in the prior year period.  The increased loss was attributable to the previously disclosed  $5.8 million non-cash charge associated with the increased valuation of the outstanding convertible preferred stock warrants, which were required to be remeasured with the closing of the Company’s IPO, and which were partially offset by increased profitability from operations.

 

Adjusting for the impacts of the conversion of the preferred stock as well as the outstanding options and warrants, net income was $1.4 million, or $0.01 per share, in the fourth quarter of 2019, on the basis of 97.7 million weighted-average diluted shares outstanding.  Readers are encouraged to review the reconciliation in Annex A.

 

Adjusted EBITDA was $3.9 million, an eight-fold increase from the fourth quarter of 2018.  The increase was due to the higher revenue as well as improved operating leverage across the business.

 

Adjusted EBITDA margin on incremental revenue of 9.5% in the fourth quarter of 2019 reflects approximately $1.3 million in costs associated with operating as a publicly traded company, mainly D&O insurance expenses, that were not incurred in the fourth quarter of 2018.  

 

Full Year

Revenue was $229.7 million, a 118% increase as compared to $105.4 million reported in the prior year period.

 

Fertility benefit services revenue was $189.6 million, a 90% increase from the $99.8 million reported in the prior year period, primarily driven by an increase in our number of clients.

Pharmacy benefit services revenue was $40.1 million as compared to $5.6 million reported in the prior year period.  Progyny Rx went live with a select number of clients in 2018 and our revenue in the 2019 benefitted from having Progyny Rx available for the full selling season to both new and existing clients.

 

Gross profit was $45.5 million, an increase of 134% from the prior year period.  Gross margin was 19.8%, reflecting an increase of 140 basis points from the 18.4% gross margin in the prior year period, due primarily to increased operating efficiencies.

 

Net loss attributable to common stockholders was $8.6 million, or $0.41 per share, in 2019 compared to a net loss from continuing operations attributable to common stockholders of $5.5 million, or $1.00 per share, in the prior year period.  The increased loss was attributable to the previously disclosed  $18.2 million in non-cash charges associated with the increased valuation of the outstanding convertible preferred stock warrants, which were required to be remeasured with the closing of the Company’s IPO, and which were partially offset by increased profitability from operations.

 

2

 

Adjusting for the impacts of the conversion of the preferred stock as well as the outstanding options and warrants, net income was $9.6  million, or $0.11 per share, in 2019 on the basis of 89.1 million weighted-average diluted shares outstanding.  Readers are encouraged to review the reconciliation in Annex A.

 

Adjusted EBITDA was $18.3 million, a nearly thirteen-fold increase from the prior year period.  The increase was due to the higher revenue as well as improved operating leverage across the business.

 

Balance Sheet

Cash and cash equivalents were  $80.4 million as of December  31, 2019.  The Company’s initial public offering, which raised approximately $77 million in proceeds, net of underwriters’ commissions and related offering costs, closed during the quarter.

 

Operational Metrics:

Clients and Members

 

 

 

 

 

 

 

 

As of December 31,

 

    

2019

    

2018

Clients

 

87

 

33

Members

 

1,517,000

 

720,200

 

Assisted Reproductive Treatment (ART) Cycles and Utilization Rates

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

    

2019

    

2018

    

2019

    

2018

 

ART Cycles*

 

3,782

 

2,048

 

13,550

 

7,099

 

Utilization – All Members**

 

0.50

%  

0.51

%  

1.30

%  

1.25

%

Utilization – Female Only**

 

0.44

%  

0.45

%  

1.09

%  

1.02

%


*Represents the number of ART cycles performed, including IVF with a fresh embryo transfer, IVF freeze all cycles/embryo banking, frozen embryo transfers and egg freezing.

**Represents the member utilization rate for all services, including, but not limited to, ART cycles, initial consultations, IUIs, and genetic testing.  The utilization rate for all members includes all unique members (female and male) who utilize the benefit during that period, while the utilization rate for female only includes only unique females who utilize the benefit during that period.  For purposes of calculating utilization rates in any given period, the results reflect the number of unique members utilizing the benefit for that period.  Individual periods cannot be combined as member treatments may span multiple periods.

 

Convertible Preferred Stock

During the quarter,  the Company’s outstanding shares of convertible preferred stock were converted into 65,428,088 shares of common stock on a one-to-one basis, $106.2 million of convertible preferred stock was reclassified to additional paid-in-capital and $7 thousand of convertible preferred stock was reclassified to common stock on the Company’s balance sheet.  

 

Convertible Preferred Stock Warrants

During the quarter, all outstanding convertible preferred stock warrants were converted into warrants to purchase 2,019,245 shares of common stock.  The full year 2019 results reflect $18.2 million in non-cash charges  related to the valuation and remeasurement of these warrants, which includes a final non-cash charge of $5.8 million in the fourth quarter. As of the closing of the IPO, these warrants were no longer subject to remeasurement. 

 

3

 

Financial Outlook

“We are pleased to announce our guidance for 2020,  which reflects our expanded book of business driven by the addition of our newest clients,” said Mr. Schlanger.  “With the established client base we have in place today,  and the quality and depth of our solution, we believe we are well positioned for the future.”

 

The Company is providing the following financial guidance for both the three-month period ended March 31, 2020 and the year ended December 31, 2020. The guidance reflects the previously disclosed addition of 57 new clients from the 2019 selling season, of which 53 are live as of today, with the remainder scheduled to go live beginning in the second quarter.

 

·

Full Year 2020 Outlook

o

Revenue is projected to be $395.0 million to $415.0 million, reflecting growth of 72% to 81%

o

Net income is projected to be $30.0 million to $34.0 million, or $0.30 to $0.34 per share, on the basis of approximately 100 million assumed weighted-average fully diluted shares outstanding

o

Adjusted EBITDA1 is projected to be $41.7 million to $45.3 million

·

First Quarter of 2020 Outlook

o

Revenue is projected to be $89.0 million to $94.0 million, reflecting growth of 89% to 99%

o

Net income is projected to be $5.4 million to $6.4 million, or $0.05 to $0.06 per share, on the basis of approximately 100 million assumed weighted-average fully diluted shares outstanding

o

Adjusted EBITDA1 is projected to be $8.4 million to $9.3 million


1.

Adjusted EBITDA is a financial measure that is not required by, or presented in accordance with, U.S. GAAP.  Please see Annex A of this release for a reconciliation of forward-looking Adjusted EBITDA to forward-looking Net loss from Continuing Operations, the most directly comparable financial measure stated in accordance with GAAP for each of the periods presented.

 

Conference Call Information

Progyny will host a conference call at 4:45 P.M. Eastern Time (1:45 P.M. Pacific Time) today to discuss its financial results.  Interested participants from the United States may join by calling 1.877.883.0383 and using conference ID 2146745.  Participants from international locations may join by calling 1.412.902.6506 and using the same conference ID.  A replay of the call will be available until March 10, 2020 at 11:59 P.M. Eastern Time by dialing 1.877.344.7529 (U.S. callers) or 1.412.317.0088 (international) and entering passcode 10139593.  A live audio webcast of the call and subsequent replay will also be available through the Events & Presentations section of the Company’s Investor Relations website at investors.progyny.com.

 

About Progyny

Progyny (Nasdaq: PGNY) is a leading fertility benefits management company in the United States. We are redefining fertility and family building benefits, proving that a comprehensive and inclusive fertility solution can simultaneously benefit employers, patients, and physicians. Our benefits solution empowers patients with education and guidance from a dedicated Patient Care Advocate, provides access to a premier network of fertility specialists using the latest science and technologies, reduces healthcare costs for the nation’s leading employers, and drives optimal clinical outcomes. We envision a world where anyone who wants to have a child can do so.

 

Headquartered in New York City, Progyny has been named a CNBC 50 Disruptor for three years in a row, to the INC. 5000, Crain’s Fast 50 for NYC, and Modern Healthcare’s Best Places to Work in Healthcare for two years in a row. For more information, visit www.progyny.com.

4

 

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

This press release includes forward-looking statements that are based on our management’s beliefs and assumptions and on information currently available to management.  These forward-looking statements include, without limitation, statements regarding our financial outlook, our industry, business strategy, ability to acquire new clients and successfully engage new and existing clients, plans, goals and expectations concerning our market position, future operations, and other financial and operating information.  The words “may,” “believes,” “intends,” “seeks,” “anticipates,” “plans,” “estimates,” “expects,” “should,” “assumes,” “continues,” “could,” “will,” “future,” “project,” and the negative of these or similar terms and phrases are intended to identify forward-looking statements.

 

Forward-looking statements involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.  These risks include, without limitation, risks related to competition in the market in which we operate; our history of operating losses and ability to sustain profitability in the future; our limited operating history and the difficulty in predicting our future results of operations; our ability to attract and retain clients and increase the adoption of services within our client base; the loss of any of our largest client accounts; changes in the technology industry; changes in the health insurance market; negative publicity in the health benefits industry; lags, failures or security breaches in our computer systems or those of our vendors; a significant change in the utilization of our solutions; our ability to offer high-quality support; positive references from our existing clients; our ability to develop and expand our marketing and sales capabilities; the rate of growth of our future revenues; the accuracy of the estimates and assumptions we use to determine the size of target markets; our ability to successfully manage our growth; unfavorable conditions in our industry or the United States economy, including conditions resulting from outbreaks of contagious disease; reductions in employee benefits spending; seasonal fluctuations in our sales; the adoption of new solutions and services by our clients or members; our ability to innovate and develop new offerings; our ability to adapt and respond to the medical landscape, regulations, client needs, requirements or preferences; our ability to maintain and enhance our brand; our ability to attract and retain members of our management team, key employees, or other qualified personnel; our ability to maintain our company culture; our ability to maintain our Center of Excellence network of healthcare providers; our strategic relationships with and monitoring of third parties; our ability to maintain or any disruption of our pharmacy distribution network; our relationship with key pharmaceutical manufacturers or any decline in rebates provided by them; our ability to maintain our relationships with benefits consultants; exposure to credit risk from our members; risks related to government regulation; risks related to potential sales to government entities; our ability to protect our intellectual property rights; risks related to any litigation against us; risks related to acquisitions, strategic investments, partnerships, or alliances; federal tax reform and changes to our effective tax rate; the imposition of state and local state taxes; our ability to utilize a significant portion of our net operating loss or research tax credit carryforwards; our ability to develop or maintain effective internal control over financial reporting and the increased costs of operating as a public company.  For a detailed discussion of these and other risk factors, please refer to our filings with the Securities and Exchange Commission, including in the section entitled “Risk Factors” in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, and subsequent reports that we file with the Securities and Exchange Commission which are available at http://investors.progyny.com and on the SEC’s website at https://www.sec.gov.

 

Forward-looking statements represent our management’s beliefs and assumptions only as of the date of this press release.  Our actual future results could differ materially from what we expect.  Except as required by law, we assume no obligation to update these forward-looking statements publicly, or to update the reasons.  Actual results could differ materially from those anticipated in the forward-looking statements, even if new information becomes available in the future.

 

Non-GAAP Financial Measures

In addition to disclosing financial measures prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), this press release and the accompanying tables include certain non-GAAP financial measures, such as Adjusted EBITDA, Net Income (as adjusted) and Net earnings (loss) per share (as adjusted).

 

5

 

Adjusted EBITDA, Net Income (as adjusted) and Net earnings (loss) per share (as adjusted) are supplemental financial measures that are not required by, or presented in accordance with,  GAAP. We believe that Adjusted EBITDA, when taken together with our GAAP financial results, provides meaningful supplemental information regarding our operating performance and facilitates internal comparisons of our historical operating performance on a more consistent basis by excluding certain items that may not be indicative of our business, results of operations or outlook. In particular, we believe that the use of Adjusted EBITDA is helpful to our investors as it is a measure used by management in assessing the health of our business, determining incentive compensation, evaluating our operating performance, and for internal planning and forecasting purposes.

 

Adjusted EBITDA is presented for supplemental informational purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Some of the limitations of Adjusted EBITDA include: (1) it does not properly reflect capital commitments to be paid in the future; (2) although depreciation and amortization are non-cash charges, the underlying assets may need to be replaced and Adjusted EBITDA does not reflect these capital expenditures; (3) it does not consider the impact of stock-based compensation expense; (4) it does not reflect other non-operating expenses, including interest expense, net; (5) it does not consider the impact of any stock warrant valuation adjustment; (6) it does not reflect tax payments that may represent a reduction in cash available to us; (7) it does not include legal fees that may be payable in connection with a  vendor arbitration; and (8) it does not include non-deferred costs associated with the IPO. In addition, our Adjusted EBITDA may not be comparable to similarly titled measures of other companies because they may not calculate Adjusted EBITDA in the same manner as we calculate the measure, limiting its usefulness as a comparative measure. Because of these limitations, when evaluating our performance, you should consider Adjusted EBITDA alongside other financial performance measures, including our net loss from continuing operations and other GAAP results.  We believe that Net income (as adjusted) and Net Earnings (loss) per share (as adjusted), when taken together with our GAAP financial results, are useful to investors because they present our performance on a basis that reflects the conversion of the convertible preferred stock to common stock and warrants to purchase preferred stock to warrants to purchase common stock, and options to purchase common stock which will be consistent with future presentations of our results.

 

We calculate Adjusted EBITDA as net loss from continuing operations, adjusted to exclude depreciation and amortization, stock-based compensation expense, net interest expense, convertible preferred stock warrant valuation adjustment, provision (benefit) for income taxes, legal fees associated with a vendor arbitration and non-deferred IPO costs. Please see Annex A: “Reconciliation of GAAP to Non-GAAP Financial Measures” elsewhere in this press release.

 

For Further Information, Please Contact:

Investors:

James Hart

investors@progyny.com

 

Media:

Selena Yang

media@progyny.com

 

6

PROGYNY, INC.

Consolidated Balance Sheets

(unaudited)

(in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

December 31, 

 

    

2019

    

2018

 

 

 

 

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

80,382

 

$

127

Accounts receivable, net of $6,320 and $3,486 of allowances at December 31, 2019 and December 31, 2018, respectively

 

 

47,059

 

 

23,325

Prepaid expenses and other current assets

 

 

5,003

 

 

885

Assets of discontinued operations, current

 

 

 

 

200

Total current assets

 

 

132,444

 

 

24,537

Property and equipment, net

 

 

3,083

 

 

776

Goodwill

 

 

11,880

 

 

11,880

Intangible assets, net

 

 

2,375

 

 

3,859

Other assets

 

 

652

 

 

272

Total assets

 

$

150,434

 

$

41,324

LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

19,388

 

$

15,578

Accrued expenses and other current liabilities

 

 

16,775

 

 

9,782

Convertible preferred stock warrant liabilities

 

 

 

 

4,589

Short term debt

 

 

 

 

253

Total current liabilities

 

 

36,163

 

 

30,202

Total liabilities

 

 

36,163

 

 

30,202

Commitments and Contingencies (Note 11)

 

 

 

 

 

 

Convertible preferred stock (Note 12), $0.0001 par value; 100,000,000 and 314,930,070 shares authorized as of December 31, 2019 and December 31, 2018; zero and 65,428,088 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively; aggregate liquidation preference of $0 and $106,369 as of December 31, 2019 and December 31, 2018, respectively

 

 

 

 

106,237

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

Common stock, $0.0001 par value; 1,000,000,000 shares authorized at December 31, 2019 and 417,000,000 at December 31, 2018; 84,188,202 and 5,155,407 shares issued and outstanding at December 31, 2019 and December 31, 2018, respectively

 

 

8

 

 

1

Additional paid-in capital

 

 

228,755

 

 

10,622

Treasury stock, at cost , $0.0001 par value; 615,980 shares outstanding at December 31, 2019 and 589,320 at December 31, 2018

 

 

(1,009)

 

 

(884)

Accumulated deficit

 

 

(113,483)

 

 

(104,854)

Total stockholders’ equity (deficit)

 

 

114,271

 

 

(95,115)

Total liabilities, convertible preferred stock, and stockholders’ equity (deficit)

 

$

150,434

 

$

41,324

 

7

PROGYNY, INC.

Consolidated Statements of Operations and Comprehensive Income (Loss)

(unaudited)

(in thousands, except share and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31,

 

December 31,

 

    

2019

    

2018

    

2019

    

2018

Revenue

 

$

65,122

 

$

29,187

 

$

229,683

 

$

105,400

Cost of services

 

 

53,353

 

 

23,772

 

 

184,178

 

 

85,966

Gross profit

 

 

11,769

 

 

5,415

 

 

45,505

 

 

19,434

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

3,255

 

 

2,143

 

 

11,901

 

 

7,285

General and administrative

 

 

7,370

 

 

3,975

 

 

23,927

 

 

15,601

Total operating expenses

 

 

10,625

 

 

6,118

 

 

35,828

 

 

22,886

Income (loss) from continuing operations

 

 

1,144

 

 

(703)

 

 

9,677

 

 

(3,452)

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

136

 

 

(38)

 

 

(58)

 

 

(497)

Convertible preferred stock warrant valuation adjustment

 

 

(5,757)

 

 

(1,383)

 

 

(18,176)

 

 

(2,944)

Total other expense, net

 

 

(5,621)

 

 

(1,421)

 

 

(18,234)

 

 

(3,441)

Loss from continuing operations, before tax

 

 

(4,477)

 

 

(2,124)

 

 

(8,557)

 

 

(6,893)

Benefit (provision) for income taxes

 

 

77

 

 

547

 

 

(12)

 

 

1,777

Net loss from continuing operations

 

$

(4,400)

 

$

(1,577)

 

$

(8,569)

 

$

(5,116)

Net income from discontinued operations, net of taxes

 

$

 

$

52

 

$

 

$

5,777

Net (loss) income and comprehensive (loss) income

 

$

(4,400)

 

$

(1,525)

 

$

(8,569)

 

$

661

Net loss attributable to common stockholders

 

$

(4,400)

 

$

(1,579)

 

$

(8,569)

 

$

(5,541)

Net loss per share attributable to common stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(0.07)

 

$

(0.31)

 

$

(0.41)

 

$

(1.00)

Discontinued operations

 

 

 

 

.01

 

 

 

 

1.04

Total net (loss) earnings per share attributable to common stockholders basic and diluted

 

$

(0.07)

 

$

(0.30)

 

$

(0.41)

 

$

0.04

Weighted-average shares used in computing net (loss) earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted

 

 

64,192,100

 

 

5,151,859

 

 

20,735,202

 

 

5,539,739

 

8

PROGYNY, INC.

Consolidated Statements of Cash Flows

(unaudited)

(in thousands)

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

December 31,

 

    

2019

    

2018

OPERATING ACTIVITIES

 

 

 

 

 

 

Net (loss) income

 

$

(8,569)

 

$

661

Less: Income from discontinued operations, net of income tax

 

 

 

 

(5,777)

Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:

 

 

 

 

 

 

Deferred tax expense (benefit)

 

 

12

 

 

(1,777)

Loss on debt extinguishment

 

 

 

 

88

Depreciation and amortization

 

 

2,133

 

 

1,883

Stock-based compensation expense

 

 

5,061

 

 

2,997

Bad debt expense

 

 

1,606

 

 

824

Loss on disposal of property and equipment

 

 

1

 

 

Accretion of debt discount and debt issuance costs

 

 

 

 

75

Change in fair value of warrant liabilities

 

 

18,176

 

 

2,944

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(25,342)

 

 

(12,776)

Prepaid expenses and current other assets

 

 

(4,118)

 

 

(179)

Other assets

 

 

(380)

 

 

100

Accounts payable

 

 

3,501

 

 

10,448

Accrued expenses and other current liabilities

 

 

6,385

 

 

2,761

Net cash provided by (used in) continuing operations

 

 

(1,534)

 

 

2,272

Net cash provided by (used in) discontinued operations

 

 

 

 

Net cash provided by (used in) operating activities

 

 

(1,534)

 

 

2,272

INVESTING ACTIVITIES

 

 

 

 

 

 

Purchase of property and equipment, net

 

 

(2,956)

 

 

(579)

Net cash provided by (used in) continuing operations

 

 

(2,956)

 

 

(579)

Net cash provided by (used in) discontinued operations

 

 

200

 

 

2,481

Net cash provided by (used in) investing activities

 

 

(2,756)

 

 

1,902

FINANCING ACTIVITIES

 

 

 

 

 

 

Proceeds from issuance of common stock upon initial public offering, net of issuance and offering costs

 

 

78,385

 

 

Repayment of term loan

 

 

 

 

(5,351)

Proceeds from revolving line of credit

 

 

182,025

 

 

64,421

Repayments made against revolving line of credit

 

 

(182,278)

 

 

(64,168)

Repurchase of convertible preferred stock

 

 

 

 

(2,500)

Repurchase of common stock

 

 

(185)

 

 

(1,205)

Exercise of stock options

 

 

6,536

 

 

65

Exercise of stock warrants

 

 

62

 

 

 

Net cash provided by (used in) continuing operations

 

 

84,545

 

 

(8,738)

Net cash provided by (used in) discontinued operations

 

 

 

 

Net cash provided by (used in) financing activities

 

 

84,545

 

 

(8,738)

Net increase (decrease) in cash and cash equivalents

 

 

80,255

 

 

(4,564)

Cash and cash equivalents, beginning of year

 

 

127

 

 

4,691

Cash and cash equivalents, end of year

 

$

80,382

 

$

127

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

 

 

 

 

 

Cash paid for interest

 

$

176

 

$

505

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

 

Non-cash settlement of liability

 

$

 

$

414

Non-cash liability forgiveness related to divestiture

 

$

 

$

4,869

Non-cash preferred stock warrant conversion to common stock warrant upon IPO

 

$

(22,765)

 

$

Non-cash deferred initial public offering costs in accounts payable and accrued liabilities

 

$

906

 

$

 

9

ANNEX A

 

PROGYNY, INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(unaudited)

(in thousands)

Adjusted EBITDA and Adjusted EBITDA margin

The following table provides a reconciliation of Adjusted EBITDA to net loss from continuing operations for each of the periods presented:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Year Ended

 

 

 

December 31,

 

December 31,

 

 

    

2019

    

2018

    

2019

    

2018

 

 

 

(in thousands)

 

Net loss from continuing operations

 

$

(4,400)

 

$

(1,577)

 

$

(8,569)

 

$

(5,116)

 

Add:

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

540

 

 

488

 

 

2,135

 

 

1,883

 

Stockbased compensation

 

 

1,852

 

 

694

 

 

5,061

 

 

2,997

 

Interest (income) expense, net

 

 

(136)

 

 

38

 

 

58

 

 

497

 

Convertible preferred stock warrant valuation adjustment

 

 

5,757

 

 

1,383

 

 

18,176

 

 

2,944

 

Provision (benefit) for income taxes

 

 

(77)

 

 

(547)

 

 

12

 

 

(1,777)

 

Legal fees associated with a vendor arbitration

 

 

346

 

 

 

 

1,319

 

 

 

Non-deferred IPO costs

 

 

 

 

 

 

150

 

 

 

Adjusted EBITDA

 

$

3,882

 

$

479

 

$

18,342

 

$

1,428

 

 

Net Earnings Per Share, As Adjusted

Net income, as adjusted, and net earnings per share, as adjusted, were computed to give effect for the convertible preferred stock warrant valuation adjustment, as well as the automatic one-for-one conversion of all outstanding shares of convertible preferred stock into shares of common stock and the one-for-one conversion of warrants to purchase preferred stock into warrants to purchase common stock in connection with the IPO, using the as-converted method as though the conversion had occurred as of the beginning of the period presented.  Net Earnings per Share, as Adjusted, is computed as follows (in thousands except share and per share data):

 

 

 

 

 

 

 

 

 

    

Three Months Ended

    

Year Ended

 

 

December 31, 2019

 

December 31, 2019

 

 

(unaudited)

Numerator:

 

 

 

 

 

 

Net loss attributable to common stockholders

 

$

(4,400)

 

$

(8,569)

Adjust: Convertible preferred stock warrant valuation adjustment

 

 

5,757

 

 

18,176

Net income, as adjusted

 

$

1,357

 

$

9,607

Denominator:

 

 

 

 

 

 

Weighted-average shares used in computing net earnings per share attributable to common stockholders

 

 

64,192,100

 

 

20,735,202

Adjust: Conversion of redeemable convertible preferred stock

 

 

17,588,197

 

 

53,272,050

Adjust: Weighted-average options to purchase common stock outstanding

 

 

14,355,152

 

 

13,610,441

Adjust: Conversion of preferred stock warrants to common stock warrants

 

 

500,969

 

 

1,324,447

Adjust: Weighted-average warrants to purchase common stock

 

 

1,048,131

 

 

122,882

Weighted-average shares used in computing net earnings per share, as adjusted

 

 

97,684,549

 

 

89,065,022

Net earnings per share, as adjusted

 

$

0.01

 

$

0.11

10

Reconciliation of Non-GAAP Financial Guidance for the Three Months and Year Ending December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guidance for the
Three Months Ended
March 31, 2020

 

Guidance for the
Year Ended
December 31, 2020

(in thousands)

    

Low

    

High

    

Low

    

High

 

 

 

 

 

 

 

 

 

Revenue

 

$

89,000

 

$

94,000

 

$

395,000

 

$

415,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income from operations*

 

$

5,400

 

$

6,400

 

$

30,000

 

$

34,000

Add:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

600

 

 

600

 

 

2,300

 

 

2,200

Stock-based compensation

 

 

2,500

 

 

2,400

 

 

9,500

 

 

9,200

Interest income, net

 

 

(200)

 

 

(200)

 

 

(600)

 

 

(600)

Provision for income taxes

 

 

100

 

 

100

 

 

500

 

 

500

Adjusted EBITDA*

 

$

8,400

 

$

9,300

 

$

41,700

 

$

45,300

* Net income from operations and Adjusted EBITDA ranges do not reflect any estimate for legal fees associated with a vendor arbitration, nor do they contemplate any adjustment of the valuation allowance related to the deferred tax assets.

 

11