|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
8062
(Primary standard industrial
classification code number) |
| |
87-1471855
(I.R.S. employer
identification number) |
|
|
Copies to:
|
| |||
|
Thomas P. Conaghan, Esq.
Richard S. Bass, Esq. Daniel L. Woodard, Esq. McDermott Will & Emery LLP 500 North Capitol Street NW Washington, DC 20001-1531 Telephone: (202) 756-8161 |
| |
Erika L. Weinberg, Esq.
Peter M. Labonski, Esq. Keith L. Halverstam, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 Telephone: (212) 906-1297 |
|
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | |
Smaller reporting company ☒
Emerging growth company ☒ |
|
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||
|
Title of Each Class of
Securities to be Registered |
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
|
|
Common Stock, $0.001 par value per share
|
| | |
$
|
| | |
$
|
|
| | | | | 1 | | | |
| | | | | 13 | | | |
| | | | | 47 | | | |
| | | | | 48 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 71 | | | |
| | | | | 85 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||
| | |
2020
(audited) |
| |
2019
(audited) |
| ||||||
Consolidated Statements of Operations Data: | | | | ||||||||||
Revenue
|
| | | $ | 62,766 | | | | | $ | 41,236 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of service
|
| | | | 23,471 | | | | | | 15,488 | | |
Selling, general and administrative
|
| | | | 23,621 | | | | | | 20,125 | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | |
Total operating expenses
|
| | | | 52,733 | | | | | | 40,573 | | |
Income from operations
|
| | | | 10,033 | | | | | | 663 | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 2,875 | | |
Net income (loss)
|
| | | | 7,577 | | | | | | (2,212) | | |
Pro forma income tax expense (unaudited)
|
| | | | 1,827 | | | | | | — | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 5,750 | | | | | $ | (2,212) | | |
Consolidated Statements of Cash Flow Data: | | | | ||||||||||
Net cash provided by operating activities
|
| | | $ | 13,957 | | | | | $ | 4,938 | | |
Net cash used in investing activities
|
| | | | (3,689) | | | | | | (4,439) | | |
Net cash used in financing activities
|
| | | | (5,017) | | | | | | (783) | | |
Net income (loss) per Share: | | | | ||||||||||
Net income (loss) per share
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Weighted average common shares outstanding
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Other Data: | | | | ||||||||||
Adjusted EBITDA(1)
|
| | | $ | 17,493 | | | | | $ | 7,337 | | |
Adjusted EBITDA Margin(2)
|
| | | | 27.9% | | | | | | 17.8% | | |
Number of procedure rooms as of the end of the period
|
| | | | 23 | | | | | | 16 | | |
Number of centers as of the end of the period
|
| | | | 14 | | | | | | 10 | | |
Cases
|
| | | | 5,885 | | | | | | 3,865 | | |
Revenue per case
|
| | | $ | 10,665 | | | | | $ | 10,669 | | |
Same-center case growth
|
| | | | 9.8% | | | | | | N/A | | |
Same-center revenue per case growth
|
| | | | (0.6)% | | | | | | N/A | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
| | |
2020
(audited) |
| |
2019
(audited) |
| ||||||
Consolidated Balance Sheet Data: | | | | ||||||||||
Cash and cash equivalents
|
| | | $ | 10,379 | | | | | $ | 5,128 | | |
Total current assets
|
| | | | 11,563 | | | | | | 6,587 | | |
Total assets
|
| | | $ | 179,610 | | | | | $ | 171,502 | | |
Current Portion of long-term debt
|
| | | $ | 400 | | | | | $ | 400 | | |
Long-term debt, less current maturities
|
| | | | 32,119 | | | | | | 32,308 | | |
Total liabilities
|
| | | | 55,934 | | | | | | 51,111 | | |
Total member’s equity
|
| | | $ | 123,676 | | | | | $ | 120,391 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net Income (Loss)
|
| | | $ | 7,577 | | | | | $ | (2,212) | | |
Plus | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 2,875 | | |
Pre-opening de novo costs
|
| | | | 879 | | | | | | 391 | | |
Restructuring and related severance costs
|
| | | | 115 | | | | | | 482 | | |
Sponsor management fee
|
| | | | 500 | | | | | | 500 | | |
Unit-based compensation
|
| | | | 325 | | | | | | 341 | | |
Adjusted EBITDA
|
| | | | 17,493 | | | | | | 7,337 | | |
Adjusted EBITDA Margin
|
| | | | 27.9% | | | | | | 17.8% | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Historical
|
| |
Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 10,379 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | |
Term loan
|
| | | $ | 32,519 | | | | | | | | |
Member’s equity
|
| | | | 123,676 | | | | | | | | |
Total capitalization
|
| | | $ | 156,195 | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value per share as of , 2021
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors in this offering
|
| | | | | | | | | | | | |
|
Pro forma and as-adjusted net tangible book value per share after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average
Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing Owners
|
| | | $ | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | $ | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | $ | | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
| | |
(audited)
|
| |
(audited)
|
| ||||||
Consolidated Statements of Operations Data:
($ in thousands) |
| | | | | | | | | | | | |
Revenue
|
| | | $ | 62,766 | | | | | $ | 41,236 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of service
|
| | | | 23,471 | | | | | | 15,488 | | |
Selling, general and administrative
|
| | | | 23,621 | | | | | | 20,125 | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | |
Total operating expenses
|
| | | | 52,733 | | | | | | 40,573 | | |
Income from operations
|
| | | | 10,033 | | | | | | 663 | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 2,875 | | |
Net income (loss)
|
| | | | 7,577 | | | | | | (2,212) | | |
Pro forma income tax expense (unaudited)
|
| | | | 1,827 | | | | | | — | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 5,750 | | | | | $ | (2,212) | | |
Consolidated Statements of Cash Flow Data: | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 13,957 | | | | | $ | 4,938 | | |
Net cash used in investing activities
|
| | | | (3,689) | | | | | | (4,439) | | |
Net cash used in financing activities
|
| | | | (5,017) | | | | | | (783) | | |
Net income (loss) per Share: | | | | | | | | | | | | | |
Net income (loss) per share
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Weighted average common shares outstanding
|
| | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | |
Diluted
|
| | | | | | | | | | | | |
Consolidated Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,379 | | | | | $ | 5,128 | | |
Total current assets
|
| | | | 11,563 | | | | | | 6,587 | | |
Total assets
|
| | | $ | 179,610 | | | | | $ | 171,502 | | |
Current Portion of long-term debt
|
| | | $ | 400 | | | | | $ | 400 | | |
Long-term debt, less current maturities
|
| | | | 32,119 | | | | | | 32,308 | | |
Total liabilities
|
| | | | 55,934 | | | | | | 51,111 | | |
Total member’s equity
|
| | | $ | 123,676 | | | | | $ | 120,391 | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cases
|
| | | | 4,074 | | | | | | 3,712 | | |
Same-center case growth
|
| | | | 9.8% | | | | | | N/A | | |
Revenue per case
|
| | | $ | 10,603 | | | | | $ | 10,669 | | |
Same-center revenue per case growth
|
| | | | (0.6)% | | | | | | N/A | | |
Number of same-center facilities
|
| | | | 7 | | | | | | 7 | | |
Number of same-center procedure rooms
|
| | | | 10 | | | | | | 10 | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cases
|
| | | | 5,885 | | | | | | 3,865 | | |
Case growth
|
| | | | 52.3% | | | | | | N/A | | |
Revenue per case
|
| | | $ | 10,665 | | | | | $ | 10,669 | | |
Revenue per case growth
|
| | | | 0.0% | | | | | | N/A | | |
Number of total facilities
|
| | | | 14 | | | | | | 10 | | |
Number of total procedure rooms
|
| | | | 23 | | | | | | 16 | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Net Income (Loss)
|
| | | $ | 7,577 | | | | | $ | (2,212) | | |
Plus | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 2,875 | | |
Pre-opening de novo costs
|
| | | | 879 | | | | | | 391 | | |
Restructuring and related severance costs
|
| | | | 115 | | | | | | 482 | | |
Sponsor management fee
|
| | | | 500 | | | | | | 500 | | |
Unit-based compensation
|
| | | | 325 | | | | | | 341 | | |
Adjusted EBITDA
|
| | | $ | 17,493 | | | | | $ | 7,337 | | |
Adjusted EBITDA Margin
|
| | | | 27.9% | | | | | | 17.8% | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
($ in thousands)
|
| |
Amount
|
| |
% of Revenues
|
| |
Amount
|
| |
% of Revenues
|
| ||||||||||||
Revenue
|
| | | $ | 62,766 | | | | | | 100.0% | | | | | $ | 41,236 | | | | | | 100.0% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of service
|
| | | | 23,471 | | | | | | 37.4% | | | | | | 15,488 | | | | | | 37.6% | | |
Selling, general and administrative
|
| | | | 23,621 | | | | | | 37.6% | | | | | | 20,125 | | | | | | 48.8% | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 9.0% | | | | | | 4,960 | | | | | | 12.0% | | |
Total operating expenses
|
| | | | 52,733 | | | | | | 84.0% | | | | | | 40,573 | | | | | | 98.4 | | |
Income from operations
|
| | | | 10,033 | | | | | | 16.0% | | | | | | 663 | | | | | | 1.6% | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 3.9% | | | | | | 2,875 | | | | | | 7.0% | | |
Net income (loss)
|
| | | | 7,577 | | | | | | 12.1% | | | | | | (2,212) | | | | | | (5.4)% | | |
Pro forma income tax expense (unaudited)
|
| | | | 1,827 | | | | | | 2.9% | | | | | | — | | | | | | 0.0% | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 5,750 | | | | | | 9.2% | | | | | $ | (2,212) | | | | | | (5.4)% | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| | | | | | | ||||||
($ in thousands)
|
| |
Amount
|
| |
Amount
|
| |
$ Change
|
| |||||||||
Revenue
|
| | | $ | 62,766 | | | | | $ | 41,236 | | | | | $ | 21,530 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Cost of service
|
| | | | 23,471 | | | | | | 15,488 | | | | | | 7,983 | | |
Selling, general and administrative
|
| | | | 23,621 | | | | | | 20,125 | | | | | | 3,496 | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | | | | | 681 | | |
Total operating expenses
|
| | | | 52,733 | | | | | | 40,573 | | | | | | 12,160 | | |
Income from operations
|
| | | | 10,033 | | | | | | 663 | | | | | | 9,370 | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 2,875 | | | | | | (419) | | |
Net income (loss)
|
| | | | 7,577 | | | | | | (2,212) | | | | | | 9,789 | | |
Pro forma income tax expense (unaudited)
|
| | | | 1,827 | | | | | | — | | | | | | 1,827 | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 5,750 | | | | | $ | (2,212) | | | | | $ | 7,962 | | |
| | |
Fiscal Year Ended
December 31, |
| |||||||||
($ in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Cash Flows Provided By (Used For): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 13,957 | | | | | $ | 4,938 | | |
Investing activities
|
| | | | (3,689) | | | | | | (4,439) | | |
Financing activities
|
| | | | (5,017) | | | | | | (783) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 5,251 | | | | | | (284) | | |
| | |
Payments due by Period
|
| |||||||||||||||||||||||||||
($ in thousands)
|
| |
Total
|
| |
Less than 1 Year
|
| |
1-3 Years
|
| |
4-5 Years
|
| |
More than 5 Years
|
| |||||||||||||||
Debt – principal(1) | | | | $ | 85,100 | | | | | $ | 838 | | | | | $ | 84,262 | | | | | $ | — | | | | | $ | — | | |
Interest expense(1)(2)
|
| | | | 12,873 | | | | | | 4,059 | | | | | | 8,813 | | | | | | | | | | | | | | |
Operating lease agreements
|
| | | | 19,992 | | | | | | 3,321 | | | | | | 8,809 | | | | | | 5,245 | | | | | | 2,617 | | |
Total
|
| | | $ | 117,965 | | | | | $ | 8,218 | | | | | $ | 101,884 | | | | | $ | 5,245 | | | | | $ | 2,617 | | |
| | |
2019
|
| |||
Expected volatility
|
| | | | 26.6% | | |
Expected term
|
| | | | 5.0 | | |
Risk-free interest rate
|
| | | | 2.27% | | |
Expected dividend yield
|
| | | | 0% | | |
|
1. Pain Management
|
| |
|
| |
Prior to the procedure, patient is given a sedative cocktail and local anesthesia via air pressure from a needleless jet injector.
*Patient remains fully awake during the procedure
|
|
|
2. Access Point Creation
|
| |
|
| |
One to three entryways are created by the jet injector, which are widened to 2mm (freckle-sized) by means of a biopsy punch.
|
|
|
3. Local Numbing
|
| |
|
| |
A thin cannula is inserted in each entryway, at which point a local numbing solution is dispersed subdermally to the target areas.
|
|
|
4. Laser Ablation
|
| |
|
| |
Laser ablation, which is the use of the heat from laser light to destroy unwanted cells, is then applied to soften the fat cells for extraction. As a byproduct of the laser’s heat, the skin in the treated area is tightened for post-surgery effects.
|
|
|
5. Fat Removal Process
|
| |
|
| |
Proprietary fat removal process uses industry accepted, FDA approved tools to grab, separate, and remove fat cells.
An FDA-approved handpiece drives cannula 1,000 times per minute in a corkscrew motion to remove fat cells, without harming surrounding tissue and structures.
The amount of fat removed via the AirSculpt® method depends on patient body size, desired outcomes and state regulations. After the procedure is complete, a piece of dry gauze is used to cover the entryway to protect against infection.
|
|
|
|
| |
|
|
|
Scottsdale, AZ
|
| |
Beverly Hills, CA
|
|
State
|
| |
City
|
| |
Number of
Procedure Rooms |
|
Arizona | | |
Scottsdale
|
| |
1
|
|
California | | |
Beverly Hills
|
| |
2
|
|
California | | |
Sacramento
|
| |
1
|
|
California | | |
San Diego
|
| |
2
|
|
Colorado | | |
Denver
|
| |
2
|
|
Florida | | |
Orlando
|
| |
2
|
|
Georgia | | |
Atlanta
|
| |
2
|
|
Illinois | | |
Chicago
|
| |
1
|
|
Minnesota | | |
Minneapolis
|
| |
2
|
|
New York | | |
New York
|
| |
2
|
|
Tennessee | | |
Nashville
|
| |
2
|
|
Texas | | |
Dallas
|
| |
1
|
|
Texas | | |
Houston
|
| |
1
|
|
Washington | | |
Seattle
|
| |
2
|
|
Virginia | | |
Vienna
|
| |
2
|
|
Name
|
| |
Age
|
| |
Position
|
|
Dr. Aaron Rollins
|
| |
46
|
| | Chief Executive Officer | |
Ronald P. Zelhof
|
| |
57
|
| | Chief Operating Officer | |
Dennis Dean
|
| |
49
|
| | Chief Financial Officer | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Non-Equity
Incentive Plan Compensation ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Dr. Aaron Rollins
Chief Executive Officer |
| | | | 2020 | | | | | | 300,000 | | | | | | 150,000 | | | | | | 140,241 | | | | | | 8,569 | | | | | | 598,810 | | |
Ronald P. Zelhof
Chief Operating Officer |
| | | | 2020 | | | | | | 300,000 | | | | | | 120,000 | | | | | | — | | | | | | 13,328 | | | | | | 433,328 | | |
| | | | | | | | |
Stock Awards
|
| |||||||||
Name
|
| |
Grant Date
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#)(1) |
| |
Market Value of
Shares or Units of Stock That Have Not Vested ($)(2) |
| |||||||||
Ronald P. Zelhof
|
| | | | 3/31/2019 | | | | | | — | | | | | | — | | |
| | |
Common Stock
Beneficially Owned Prior to the Offering |
| |
Common Stock
Beneficially Owned After the Offering (assuming no option exercise) |
| |
Common Stock
Beneficially Owned After the Offering (assuming full option exercise) |
| |||||||||
Name and Address of Beneficial Owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
|
Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | |
Aaron Rollins
|
| | | | | | | | | | | | | | | | | | |
Ron Zelhof
|
| | | | | | | | | | | | | | | | | | |
All executive officers and directors as a group ( persons)
|
| | | | | | | | | | | | | | | | | | |
5% Stockholders: | | | | | | | | | | | | | | | | | | | |
VSCP EBS Aggregator, L.P.(1)
|
| | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of Shares
|
| |||
Morgan Stanley & Co. LLC
|
| | | | | | |
Total:
|
| | | | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page(s)
|
| |||
| | | | F-2 | | | |
Consolidated Financial Statements | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
($000s)
|
| |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 10,379 | | | | | $ | 5,128 | | |
Prepaid expenses and other current assets
|
| | | | 1,184 | | | | | | 1,459 | | |
Total current assets
|
| | | | 11,563 | | | | | | 6,587 | | |
Property and equipment, net
|
| | | | 7,108 | | | | | | 4,306 | | |
Other long-term assets
|
| | | | 1,544 | | | | | | 1,339 | | |
Right of use operating lease assets
|
| | | | 17,053 | | | | | | 12,174 | | |
Intangible assets, net
|
| | | | 60,608 | | | | | | 65,362 | | |
Goodwill
|
| | | | 81,734 | | | | | | 81,734 | | |
Total assets
|
| | | $ | 179,610 | | | | | $ | 171,502 | | |
Liabilities and Member’s Equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,095 | | | | | $ | 2,114 | | |
Accrued payroll and benefits
|
| | | | 1,258 | | | | | | 534 | | |
Current portion of long-term debt
|
| | | | 400 | | | | | | 400 | | |
Deferred revenue and patient deposits
|
| | | | 3,233 | | | | | | 3,188 | | |
Accrued and other current liabilities
|
| | | | 581 | | | | | | 174 | | |
Current right of use operating lease liabilities
|
| | | | 2,890 | | | | | | 1,943 | | |
Total current liabilities
|
| | | | 9,457 | | | | | | 8,353 | | |
Long-term debt, net
|
| | | | 32,119 | | | | | | 32,308 | | |
Long-term right of use operating lease liability
|
| | | | 14,358 | | | | | | 10,450 | | |
Total liabilities
|
| | | | 55,934 | | | | | | 51,111 | | |
Commitments and contingent liabilities (Note 9) | | | | | | | | | | | | | |
Member’s equity
|
| | | | 123,676 | | | | | | 120,391 | | |
Total liabilities and member’s equity
|
| | | $ | 179,610 | | | | | $ | 171,502 | | |
($000s)
|
| |
2020
|
| |
2019
|
| ||||||
Revenue
|
| | | $ | 62,766 | | | | | $ | 41,236 | | |
Operating expenses: | | | | | | | | | | | | | |
Cost of service (exclusive of depreciation and amortization shown below)
|
| | | | 23,471 | | | | | | 15,488 | | |
Selling, general and administrative
|
| | | | 23,621 | | | | | | 20,125 | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | |
Total operating expenses
|
| | | | 52,733 | | | | | | 40,573 | | |
Income from operations
|
| | | | 10,033 | | | | | | 663 | | |
Interest expense, net
|
| | | | 2,456 | | | | | | 2,875 | | |
Net income (loss)
|
| | | | 7,577 | | | | | | (2,212) | | |
Pro forma income tax expense (unaudited)
|
| | | | 1,827 | | | | | | — | | |
Pro forma net income (loss) (unaudited)
|
| | | $ | 5,750 | | | | | $ | (2,212) | | |
($000s)
|
| | | | | | |
Balance at December 31, 2018
|
| | | $ | 122,548 | | |
Distributions
|
| | | | (283) | | |
Unit-based compensation
|
| | | | 341 | | |
Net loss
|
| | | | (2,212) | | |
Other
|
| | | | (3) | | |
Balance at December 31, 2019
|
| | | | 120,391 | | |
Distributions
|
| | | | (4,617) | | |
Unit-based compensation
|
| | | | 325 | | |
Net income
|
| | | | 7,577 | | |
Balance at December 31, 2020
|
| | | $ | 123,676 | | |
($000s)
|
| |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 7,577 | | | | | $ | (2,212) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,641 | | | | | | 4,960 | | |
Unit-based compensation
|
| | | | 325 | | | | | | 341 | | |
Non-cash interest expense; amortization of debt costs
|
| | | | 211 | | | | | | 226 | | |
Changes in assets and liabilities
|
| | | | | | | | | | | | |
Prepaid expense and other current assets
|
| | | | 275 | | | | | | (1,841) | | |
Other assets
|
| | | | (204) | | | | | | (635) | | |
Accounts payable
|
| | | | (1,019) | | | | | | 1,872 | | |
Deferred revenue and patient deposits
|
| | | | 45 | | | | | | 1,835 | | |
Accrued and other liabilities
|
| | | | 1,106 | | | | | | 392 | | |
Net cash provided by operating activities
|
| | | | 13,957 | | | | | | 4,938 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchases of property and equipment, net
|
| | | | (3,689) | | | | | | (4,439) | | |
Net cash used in investing activities
|
| | | | (3,689) | | | | | | (4,439) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payment on term loan
|
| | | | (2,900) | | | | | | (500) | | |
Borrowings on term loan
|
| | | | 2,500 | | | | | | — | | |
Distribution to member
|
| | | | (4,617) | | | | | | (283) | | |
Net cash used in financing activities
|
| | | | (5,017) | | | | | | (783) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 5,251 | | | | | | (284) | | |
Cash and cash equivalents | | | | | | | | | | | | | |
Beginning of period
|
| | | | 5,128 | | | | | | 5,412 | | |
End of period
|
| | | $ | 10,379 | | | | | $ | 5,128 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 2,293 | | | | | $ | 2,683 | | |
| | |
2020
|
| |
2019
|
| |
Useful Life
|
| |||||||||
Technology and know-how
|
| | | $ | 53,600 | | | | | $ | 53,600 | | | | | | 15 years | | |
Trademarks and tradenames
|
| | | | 17,700 | | | | | | 17,700 | | | | | | 15 years | | |
| | | | | 71,300 | | | | | | 71,300 | | | | | | | | |
Accumulated amortization of technology and know-how
|
| | | | (8,038) | | | | | | (4,464) | | | | | | | | |
Accumulated amortization of tradenames and trademarks
|
| | | | (2,654) | | | | | | (1,474) | | | | | | | | |
Total intangible assets
|
| | | $ | 60,608 | | | | | $ | 65,362 | | | | | | | | |
Year ending December 31,
|
| | | | | | |
2021
|
| | | $ | 4,753 | | |
2022
|
| | | | 4,753 | | |
2023
|
| | | | 4,753 | | |
2024
|
| | | | 4,753 | | |
2025
|
| | | | 4,753 | | |
Thereafter
|
| | | | 36,843 | | |
Total
|
| | | $ | 60,608 | | |
| | |
2020
|
| |
2019
|
| ||||||
Medical equipment
|
| | | $ | 1,955 | | | | | $ | 533 | | |
Office and computer equipment
|
| | | | 137 | | | | | | 72 | | |
Furniture and fixtures
|
| | | | 741 | | | | | | 288 | | |
Leasehold improvements
|
| | | | 5,374 | | | | | | 3,627 | | |
Less: Accumulated depreciation and amortization
|
| | | | (1,099) | | | | | | (214) | | |
Property and equipment, net
|
| | | $ | 7,108 | | | | | $ | 4,306 | | |
| | |
2020
|
| |
2019
|
| ||||||
Term loan
|
| | | $ | 33,100 | | | | | $ | 33,500 | | |
Unamortized debt issuance costs
|
| | | | (581) | | | | | | (792) | | |
Total debt, net
|
| | | | 32,519 | | | | | | 32,708 | | |
Less: Current portion
|
| | | | (400) | | | | | | (400) | | |
Long-term debt, net
|
| | | $ | 32,119 | | | | | $ | 32,308 | | |
|
2021
|
| | | $ | 400 | | |
|
2022
|
| | | | 400 | | |
|
2023
|
| | | | 32,300 | | |
|
Total maturities
|
| | | $ | 33,100 | | |
| | |
2020
|
| |
2019
|
|
Weighted-average remaining lease term
|
| |
5 years
|
| |
4.8 years
|
|
Weight average discount rate
|
| |
4.6%
|
| |
4.1%
|
|
| | |
2020
|
| |
2019
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash outflows from operating leases
|
| | | $ | 2,540 | | | | | $ | 1,325 | | |
Right-of-use assets obtained in exchange for lease obligations: | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 6,447 | | | | | $ | 8,910 | | |
Year ended December 31,
|
| | | | | | |
2021
|
| | | $ | 3,321 | | |
2022
|
| | | | 3,192 | | |
2023
|
| | | | 2,861 | | |
2024
|
| | | | 2,757 | | |
2025
|
| | | | 2,740 | | |
Thereafter
|
| | | | 5,121 | | |
Total lease payments
|
| | | | 19,992 | | |
Less: imputed interest
|
| | | | (2,744) | | |
Total lease obligations
|
| | | $ | 17,248 | | |
| | |
Unvested
Units |
| |
Weighted Average
Grant Date Fair Value of Units |
| ||||||
Outstanding at December 31, 2018 | | | | | — | | | | | | | | |
Granted
|
| | | | 12,363 | | | | | $ | 278.99 | | |
Vested
|
| | | | (347) | | | | | | 278.99 | | |
Outstanding at December 31, 2019
|
| | | | 12,016 | | | | | $ | 278.99 | | |
Vested
|
| | | | (1,167) | | | | | | 278.99 | | |
Outstanding at December 31, 2020
|
| | | | 10,849 | | | | | $ | 278.99 | | |
| | |
2019
|
| |||
Expected volatility
|
| | | | 26.6% | | |
Expected term
|
| | | | 5.0 | | |
Risk-free interest rate
|
| | | | 2.27% | | |
Expected dividend yield
|
| | | | 0% | | |
|
SEC registration fee
|
| | | $ | * | | |
|
FINRA filing fee
|
| | | $ | * | | |
|
Stock exchange listing fees
|
| | | | * | | |
|
Printing and engraving expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Transfer agent and registrar fees
|
| | | | * | | |
|
Miscellaneous fees and expenses
|
| | | | * | | |
|
TOTAL
|
| | | $ | * | | |
Exhibit
Number |
| |
Description of Exhibit
|
| |||
| | 1.1* | | | | Form of Underwriting Agreement | |
| | 3.1* | | | | Certificate of Incorporation of the Registrant, as currently in effect | |
| | 3.2* | | | |
Form of Amended and Restated Certificate of Incorporation of the Registrant, to be in effect immediately prior to the completion of the offering
|
|
| | 3.3* | | | | By-Laws of the Registrant, as currently in effect | |
| | 3.4* | | | |
Form of Amended and Restated By-Laws of the Registrant, to be in effect immediately prior to the completion of the offering
|
|
| | 4.1* | | | | Specimen Common Stock Certificate evidencing the shares of Common Stock | |
| | 5.1* | | | | Opinion of McDermott Will & Emery LLP | |
| | 10.1* | | | |
Form of Indemnification Agreement by and between the Registrant and each of its directors and executive officers.
|
|
| | 10.2* | | | |
Credit Agreement by and among the Registrant, EBS Intermediate LLC, EBS Enterprises LLC, the Lenders party thereto and THL Corporate Finance, as Agent, dated October 2, 2018.
|
|
| | 10.3* | | | |
First Amendment to Credit Agreement by and among the Registrant, EBS Intermediate LLC, EBS Enterprises, LLC, the Guarantors party thereto, the Lenders party thereto and THL Corporate Finance, as Agent, dated February 10, 2020
|
|
| | 10.4* | | | |
Second Amendment and Limited Waiver to Credit Agreement by and among the Registrant, EBS Intermediate LLC, EBS Enterprises, LLC, the Guarantors party thereto, the Lenders party thereto and THL Corporate Finance, as Agent, dated April 3, 2020
|
|
Exhibit
Number |
| |
Description of Exhibit
|
| |||
| | 10.4* | | | |
Third Amendment to Credit Agreement by and among the Registrant, EBS Intermediate LLC, EBS Enterprises, LLC, the Guarantors party thereto, the Lenders party thereto and THL Corporate Finance, as Agent, dated April 3, 2020
|
|
| | 10.5* | | | |
Fourth Amendment and Limited Waiver to Credit Agreement by and among the Registrant, EBS Enterprises LLC, the Guarantors party thereto, the Lenders party thereto and First Eagle Alternative Capital Agents, Inc. (formerly known as THL Corporate Finance), as Agent, dated May 5, 2021
|
|
| | 21.1* | | | | List of Subsidiaries of the Registrant | |
| | 23.1* | | | | Consent of Independent Registered Public Accounting Firm | |
| | 23.2* | | | | Consent of McDermott Will & Emery LLP (included in Exhibit 5.1) | |
| | 24.1* | | | | Power of Attorney (included on signature page) | |
|
Signature
|
| |
Title
|
|
|
Dr. Aaron Rollins
|
| |
Chief Executive Officer, Director
(Principal Executive Officer) |
|
|
Dennis Dean
|
| |
Chief Financial Officer (Principal Accounting and Financial Officer)
|
|
|
|
| | Chairman | |
|
|
| | Director | |
|
|
| | Director | |