Sterling Reports Second Quarter 2024 Results

INDEPENDENCE, Ohio, Aug. 08, 2024 (GLOBE NEWSWIRE) -- Sterling Check Corp. (NASDAQ: STER) (โ€œSterlingโ€ or โ€œthe Companyโ€) a leading global provider of technology-enabled background and identity verification services, today announced financial results for the second quarter ended Juneย 30, 2024.

Second Quarter 2024 Highlights

All results compared to prior-year period, except where otherwise noted.

  • Revenues increased 5.3% year-over-year to $200.5 million. Organic constant currency revenue decreased 0.9% from the prior year period and inorganic revenue grew 6.2% from the prior year period. Year-over-year organic revenue trends in the second quarter of 2024 improved from the first quarter of 2024, including an acceleration in growth from new business to 7% year-over-year, an acceleration in growth from up-sell/cross-sell to 9% year-over-year, and continued strong trends in customer retention of 97%. Base business declined 14% year-over-year, reflecting an improvement from the first quarter as well.
  • GAAP net (loss) income decreased from the prior year period to a loss of $6.2 million, or $(0.07) per diluted share, compared to GAAP net income of $0.3 million, or $0.00 per diluted share for the prior year period.
  • Adjusted EBITDA decreased 7.4% year-over-year to $46.3 million. Adjusted EBITDA Margin decreased 320 bps year-over-year to 23.1%, but expanded by 240 bps from the first quarter due to improved revenue trends combined with continued expense discipline. Year-over-year margin contraction was driven by increased volume from M&A activity at lower margins and higher third-party vendor costs as a percentage of revenue due to organic revenue mix, partially offset by lower costs driven by our cost optimization efforts.
  • Adjusted Net Income decreased 16.8% year-over-year to $21.8 million. Adjusted Earnings Per Shareโ€”diluted decreased 17.9% year-over-year to $0.23 per diluted share.

Organic constant currency revenue growth (decline), Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted Earnings Per Shareโ€”diluted are non-GAAP measures. Please see the schedules accompanying this earnings release for a reconciliation of these measures to their most directly comparable GAAP measures, as applicable.

Josh Peirez, Sterling CEO, said, โ€œThe second quarter was another period of solid business momentum and encouraging financial results as we continued to execute on our 2024 plans and long-term strategy. During the quarter, we accelerated our revenue growth to 5% year-over-year, with particularly robust organic revenue growth from new business, up-sell / cross-sell, and client retention, alongside solid inorganic revenue growth. Our world-class product innovation and user experiences continue to resonate in the marketplace, and our go-to-market engine has sustained its strong momentum built on domain expertise, customer service, and technological excellence. While hiring trends remain challenging in an uncertain macro-economic environment, our Q2 base declines narrowed from Q1, and we expect further improvement over the course of the year. Moderated base declines should also help drive further expansion in our margins which improved significantly from the first quarter due to revenue growth and expense discipline. We are excited by the pending transaction with First Advantage, expected to close in Q4 2024, and we look forward to even greater innovation, client experiences, and shareholder value creation once the synergistic deal closes.โ€

Second Quarter 2024 Results

ย Three Months Ended June 30,ย ย 
(in thousands, except per share data and percentages)ย 2024ย ย ย 2023ย ย Change
Revenues$200,528ย ย $190,384ย ย 5.3%
Net (loss) income$(6,232)ย ย $323ย ย N/M
Net (loss) income marginย (3.1)%ย ย 0.2%ย (330) bps
Net (loss) income per shareโ€”diluted$(0.07)ย ย $0.00ย ย N/M
Adjusted EBITDA(1)$46,284ย ย $49,997ย ย (7.4)%
Adjusted EBITDA Margin(1)ย 23.1%ย ย 26.3%ย (320) bps
Adjusted Net Income(1)$21,792ย ย $26,204ย ย (16.8)%
Adjusted Earnings Per Shareโ€”diluted(1)$0.23ย ย $0.28ย ย (17.9)%

___________________

N/Mโ€”Not meaningful.

(1) Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted Earnings Per Shareโ€”diluted are non-GAAP measures. Please see the schedules accompanying this earnings release for a reconciliation of these measures to their most directly comparable GAAP measures.

Revenue for the second quarter of 2024 was $200.5 million, an increase of $10.1 million, or 5.3%, compared to $190.4 million for the second quarter of 2023. The revenue increase for the second quarter of 2024 included 6.2% inorganic revenue growth, partially offset by a 0.9% organic constant currency revenue decline. For the three months ended Juneย 30, 2024, we have provided the impact of revenue from the acquisition of Vault Workforce Screening (โ€œVaultโ€). For the three months ended Juneย 30, 2023, we have provided the impact of revenue from the acquisition of Socrates Limited and its affiliates (โ€œSocratesโ€) and A-Check Global (โ€œA-Checkโ€).

Balance Sheet and Cash Flow

As of Juneย 30, 2024, cash and cash equivalents were $74.2 million and total debt was $555.5 million, compared to cash and cash equivalents of $54.2 million and total debt was $498.0 million as of Decemberย 31, 2023. The increase in cash was driven by our core operations, and the increase in debt reflects the revolving credit facility drawdown of $65.0 million for the acquisition of Vault. Sterling ended the second quarter of 2024 with a net leverage ratio of 2.8x net debt to Adjusted EBITDA. As of Juneย 30, 2024, we had $555.5 million outstanding under our credit agreement, $129.5 million of capacity remaining under our revolving credit facility and $0.7 million outstanding letters of credit.

Following the quarter end, we used available cash on hand to repay $20.0 million on the outstanding revolving credit facility. As of the date of this filing, the Company has $535.5 million outstanding under our credit agreement, $149.5 million of capacity remaining under our revolving credit facility, and $0.7 million outstanding letters of credit.

For the six months ended Juneย 30, 2024, Sterling generated net cash provided by operations of $20.2 million, compared to $32.9 million for the prior year period. Capital expenditures for the six months ended Juneย 30, 2024 totaled $11.3 million, compared to $9.2 million for the prior year period. For the six months ended Juneย 30, 2024, Sterling had $8.8 million of Free Cash Flow, compared to $23.7 million of Free Cash Flow for the prior year period. The decrease in Free Cash Flow compared to the prior year period was primarily driven by lower operating income and higher cash taxes paid. The increase in Free Cash Flow in the second quarter of 2024 compared to the first quarter of 2024 was primarily driven by an increase in operating income and normalization in cash tax payments.

Free Cash Flow is a non-GAAP measure. Please see the schedule accompanying this earnings release for a reconciliation of Free Cash Flow to net cash provided by operations, its most directly comparable GAAP measure.

Conference Call

On February 28, 2024, the Company entered into a definitive agreement to combine with First Advantage Corporation, a Delaware corporation (โ€œFirst Advantageโ€). In light of the pending merger with First Advantage, Sterling will not be hosting an earnings conference call to review its second quarter ended Juneย 30, 2024.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the โ€œSecurities Actโ€), and Section 21E of the Securities Exchange Act of 1934, as amended (the โ€œExchange Actโ€), and it is intended that all forward-looking statements that we make will be subject to the safe harbor protections created thereby. Forward-looking statements can be identified by forward-looking terminology such as โ€œaim,โ€ โ€œanticipate,โ€ โ€œbelieve,โ€ โ€œcontinue,โ€ โ€œcould,โ€ โ€œestimate,โ€ โ€œexpect,โ€ โ€œintend,โ€ โ€œmay,โ€ โ€œmight,โ€ โ€œplan,โ€ โ€œpotential,โ€ โ€œpredict,โ€ โ€œprojection,โ€ โ€œseek,โ€ โ€œshould,โ€ โ€œwillโ€ or โ€œwould,โ€ or the negative thereof or other variations thereon or comparable terminology. In particular, statements that address market trends or projections about the future, and statements regarding Sterlingโ€™s expectations, beliefs, plans, strategies, objectives, prospects or assumptions, or statements regarding future events or performance, including those related to our pending merger with First Advantage, contained in this release are forward-looking statements. Sterling has based these forward-looking statements on current expectations, assumptions, estimates and projections. Such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond Sterlingโ€™s control. Important factors relating to the proposed merger with First Advantage could also cause actual future events to differ materially from the forward-looking statements in this release, including but not limited to: (i) the risk that the proposed merger may not be completed in a timely manner or at all, (ii) the failure to satisfy the conditions to the consummation of the proposed merger, including the receipt of certain governmental and regulatory approvals and clearances, (iii) the occurrence of any event, change or other circumstance that could give rise to the termination of the Merger Agreement, (iv) the effect of the announcement or pendency of the proposed merger on Sterlingโ€™s business relationships, operating results, and business generally, (v) risks that the proposed merger disrupts current plans and operations of Sterling or First Advantage and creates potential difficulties in Sterling employee retention as a result of the proposed merger, (vi) risks related to diverting managementโ€™s attention from Sterlingโ€™s ongoing business operations, (vii) unexpected costs, charges or expenses resulting from the proposed merger, (viii) certain restrictions during the pendency of the proposed merger that may impact Sterlingโ€™s ability to pursue certain business opportunities or strategic transactions and (ix) the outcome of any legal proceedings that may be instituted against First Advantage or against Sterling related to the Merger Agreement or the proposed merger. These and other important factors, including those discussed more fully elsewhere in this release and in Sterlingโ€™s filings with the Securities and Exchange Commission, particularly Sterlingโ€™s most recently filed Annual Report on Form 10-K, may cause actual results, performance or achievements to differ materially from those expressed or implied by these forward-looking statements, or could affect Sterlingโ€™s share price. The forward-looking statements contained in this release are not guarantees of future performance and actual results of operations, financial condition, and liquidity, and the development of the industry in which Sterling operates, may differ materially from the forward-looking statements contained in this release. Any forward-looking statement made in this release speaks only as of the date of such statement. Except as required by law, Sterling does not undertake any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements, whether as a result of new information, future events or otherwise, after the date of this release.

Non-GAAP Financial Information

This release contains โ€œnon-GAAP financial measures,โ€ which are financial measures that are not calculated and presented in accordance with accounting principles generally accepted in the United States of America (โ€œGAAPโ€).

Specifically, Sterling makes use of the non-GAAP financial measures โ€œorganic constant currency revenue growth (decline)โ€, โ€œAdjusted EBITDA,โ€ โ€œAdjusted EBITDA Margin,โ€ โ€œAdjusted Net Income,โ€ โ€œAdjusted Earnings Per Shareโ€ and โ€œFree Cash Flowโ€ to assess the performance of its business.

Organic constant currency revenue growth (decline) is calculated by adjusting for inorganic revenue growth (decline), which is defined as the impact to revenue growth (decline) in the current period from merger and acquisition (โ€œM&Aโ€) activity that has occurred over the past twelve months, and converting the current period revenue at foreign currency exchange rates consistent with the prior period. For the three months ended Juneย 30, 2024, we have provided the impact of revenue from the acquisition of Vault (acquired in January 2024) and for the six months ended Juneย 30, 2024, we have provided the impact of revenue from the acquisitions of Vault as well as A-Check (acquired in March 2023). We present organic constant currency revenue growth (decline) because we believe it assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance; however, it has limitations as an analytical tool, and you should not consider such a measure either in isolation or as a substitute for analyzing our results as reported under GAAP. In particular, organic constant currency revenue growth (decline) does not reflect M&A activity or the impact of foreign currency exchange rate fluctuations.

Adjusted EBITDA is defined as net income (loss) adjusted for provision (benefit) for income taxes, interest expense, depreciation and amortization, stock-based compensation, transaction expenses related to the IPO, one-time public company transition expenses and costs associated with financing transactions, M&A activity, optimization and restructuring, technology transformation costs, foreign currency (gains) and losses and other costs affecting comparability. Adjusted EBITDA Margin is defined as Adjusted EBITDA divided by revenue for the applicable period. We present Adjusted EBITDA and Adjusted EBITDA Margin because we believe they assist investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Management and our board of directors use Adjusted EBITDA and Adjusted EBITDA Margin to evaluate the factors and trends affecting our business to assess our financial performance and in preparing and approving our annual budget and believe they are helpful in highlighting trends in our core operating performance. Further, our executive incentive compensation is based in part on components of Adjusted EBITDA. Adjusted EBITDA and Adjusted EBITDA Margin have limitations as analytical tools and should not be considered in isolation or as substitutes for our results as reported under GAAP. Adjusted EBITDA excludes items that can have a significant effect on our profit or loss and should, therefore, be considered only in conjunction with net income (loss) for the period. Because not all companies use identical calculations, these measures may not be comparable to other similarly titled measures of other companies.

Adjusted Net Income is a non-GAAP profitability measure. Adjusted Net Income is defined as net income (loss) adjusted for amortization of acquired intangible assets, stock-based compensation, transaction expenses related to the IPO, one-time public company transition expenses and costs associated with financing transactions, M&A activity, optimization and restructuring, technology transformation costs, and certain other costs affecting comparability, adjusted for the applicable tax rate. Adjusted Earnings Per Share is defined as Adjusted Net Income divided by diluted weighted average shares for the applicable period. We present Adjusted Net Income and Adjusted Earnings Per Share because we believe they assist investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding certain material non-cash items and unusual items that we do not expect to continue at the same level in the future. Our management believes that the inclusion of supplementary adjustments to net income (loss) applied in presenting Adjusted Net Income provide additional information to investors about certain material non-cash items and about items that we do not expect to continue at the same level in the future. Adjusted Net Income and Adjusted Earnings Per Share have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing our results as reported under GAAP.

Free Cash Flow is defined as Net Cash provided by (used in) Operating Activities minus purchases of property and equipment and purchases of intangible assets and capitalized software. We present Free Cash Flow because we believe it provides cash available for strategic measures, after making necessary capital investments in property and equipment to support ongoing business operations, and provides investors with the same measures that management uses as the basis for making resource allocation decisions. Free Cash Flow has limitations as an analytical tool, and you should not consider such measure either in isolation or as a substitute for analyzing our results as reported under GAAP.

About Sterling

Sterlingโ€”a leading provider of background and identity servicesโ€”offers background and identity verification to help over 50,000 clients create people-first cultures built on foundations of trust and safety. Sterlingโ€™s tech-enabled services help organizations across all industries establish great environments for their workers, partners, and customers. With operations around the world, Sterling conducted more than 103 million searches in the twelve months ended Decemberย 31, 2023.

Contacts

Investors
Judah Sokel
IR@sterlingcheck.com

Media
Angela Stelle
Angela.Stelle@sterlingcheck.com

ย 
CONSOLIDATED FINANCIAL STATEMENTS
ย 
STERLING CHECK CORP.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME
ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
(in thousands, except share and per share data)ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
REVENUES$200,528ย ย $190,384ย ย $386,527ย ย $369,658ย 
OPERATING EXPENSES:ย ย ย ย ย ย ย 
Cost of revenues (exclusive of depreciation and amortization below)ย 110,859ย ย ย 102,056ย ย ย 214,900ย ย ย 196,810ย 
Corporate technology and production systemsย 12,755ย ย ย 11,428ย ย ย 25,969ย ย ย 23,380ย 
Selling, general and administrativeย 50,379ย ย ย 44,910ย ย ย 110,269ย ย ย 92,361ย 
Depreciation and amortizationย 15,820ย ย ย 16,120ย ย ย 31,590ย ย ย 31,242ย 
Impairments and disposals of long-lived assetsย 32ย ย ย 7,039ย ย ย 200ย ย ย 7,145ย 
Total operating expensesย 189,845ย ย ย 181,553ย ย ย 382,928ย ย ย 350,938ย 
OPERATING INCOMEย 10,683ย ย ย 8,831ย ย ย 3,599ย ย ย 18,720ย 
OTHER EXPENSE (INCOME):ย ย ย ย ย ย ย 
Interest expense, netย 10,143ย ย ย 8,990ย ย ย 20,455ย ย ย 17,598ย 
Other incomeย (322)ย ย (397)ย ย (745)ย ย (809)
Total other expense, netย 9,821ย ย ย 8,593ย ย ย 19,710ย ย ย 16,789ย 
INCOME (LOSS) BEFORE INCOME TAXESย 862ย ย ย 238ย ย ย (16,111)ย ย 1,931ย 
Income tax provision (benefit)ย 7,094ย ย ย (85)ย ย (1,924)ย ย 1,017ย 
NET (LOSS) INCOME$(6,232)ย $323ย ย $(14,187)ย $914ย 
Unrealized gain (loss) on hedged transactions, net of tax expense (benefit) of $177, $(1,671), $1,218 and $144 respectivelyย 514ย ย ย 4,751ย ย ย 3,534ย ย ย (408)
Foreign currency translation adjustments, net of tax expense of $0, $0, $0 and $0, respectivelyย (16)ย ย 955ย ย ย (2,267)ย ย 1,637ย 
Total other comprehensive incomeย 498ย ย ย 5,706ย ย ย 1,267ย ย ย 1,229ย 
COMPREHENSIVE (LOSS) INCOME$(5,734)ย $6,029ย ย $(12,920)ย $2,143ย 
Net (loss) income per share attributable to stockholdersย ย ย ย ย ย ย 
Basic$(0.07)ย $0.00ย ย $(0.16)ย $0.01ย 
Diluted$(0.07)ย $0.00ย ย $(0.16)ย $0.01ย 
Weighted average number of shares outstandingย ย ย ย ย ย ย 
Basicย 92,778,209ย ย ย 92,723,901ย ย ย 91,526,151ย ย ย 92,800,279ย 
Dilutedย 92,778,209ย ย ย 94,498,666ย ย ย 91,526,151ย ย ย 94,924,080ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 


ย 
STERLING CHECK CORP.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
ย ย ย ย 
(in thousands, except share and par value amounts)June 30, 2024ย December 31, 2023
ASSETSย ย ย 
CURRENT ASSETS:ย ย ย 
Cash and cash equivalents$74,182ย ย $54,224ย 
Accounts receivable (net of allowance for credit losses of $3,212 and $2,816 at Juneย 30, 2024 and Decemberย 31, 2023, respectively)ย 172,050ย ย ย 142,179ย 
Insurance receivableย 2,895ย ย ย 2,937ย 
Prepaid expensesย 8,678ย ย ย 9,651ย 
Other current assetsย 21,472ย ย ย 15,800ย 
Total current assetsย 279,277ย ย ย 224,791ย 
Property and equipment, netย 6,772ย ย ย 7,695ย 
Goodwillย 902,564ย ย ย 879,408ย 
Intangible assets, netย 255,049ย ย ย 230,212ย 
Deferred tax assetsย 4,943ย ย ย 4,818ย 
Operating leases right-of-use assetย 5,386ย ย ย 6,452ย 
Other noncurrent assets, netย 9,248ย ย ย 10,067ย 
TOTAL ASSETS$1,463,239ย ย $1,363,443ย 
LIABILITIES AND STOCKHOLDERSโ€™ EQUITYย ย ย 
CURRENT LIABILITIES:ย ย ย 
Accounts payable$52,892ย ย $38,879ย 
Litigation settlement obligationย 6,222ย ย ย 5,279ย 
Accrued expensesย 79,100ย ย ย 63,987ย 
Current portion of long-term debtย 15,000ย ย ย 15,000ย 
Operating leases liability, current portionย 3,490ย ย ย 4,219ย 
Income tax payable, current portionย 163ย ย ย 8,933ย 
Other current liabilitiesย 15,458ย ย ย 11,839ย 
Total current liabilitiesย 172,325ย ย ย 148,136ย 
Long-term debt, netย 537,696ย ย ย 479,788ย 
Deferred tax liabilitiesย 6,114ย ย ย 14,239ย 
Long-term operating leases liability, net of current portionย 6,054ย ย ย 7,278ย 
Other liabilitiesย 6,924ย ย ย 12,058ย 
Total liabilities$729,113ย ย $661,499ย 
COMMITMENTS AND CONTINGENCIES (NOTE 13)ย ย ย 
STOCKHOLDERSโ€™ EQUITY:ย ย ย 
Preferred stock ($0.01 par value; 100,000,000 shares authorized; no shares issued or outstanding)ย โ€”ย ย ย โ€”ย 
Common stock ($0.01 par value; 1,000,000,000 shares authorized; 105,429,219 shares issued and 97,901,748 shares outstanding at Juneย 30, 2024; 99,966,158 shares issued and 93,194,403 shares outstanding at Decemberย 31, 2023)ย 157ย ย ย 98ย 
Additional paid-in capitalย 1,039,337ย ย ย 983,283ย 
Common stock held in treasury (7,527,471 and 6,771,755 shares at Juneย 30, 2024 and Decemberย 31, 2023, respectively)ย (99,929)ย ย (88,918)
Accumulated deficitย (200,751)ย ย (186,564)
Accumulated other comprehensive lossย (4,688)ย ย (5,955)
Total stockholdersโ€™ equityย 734,126ย ย ย 701,944ย 
TOTAL LIABILITIES AND STOCKHOLDERSโ€™ EQUITY$1,463,239ย ย $1,363,443ย 
ย ย ย ย ย ย ย ย 


ย ย 
STERLING CHECK CORP.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
ย ย 
ย Six Months Ended
June 30,
(in thousands)ย 2024ย ย ย 2023ย 
CASH FLOWS FROM OPERATING ACTIVITIESย ย ย 
Net (Loss) Income$(14,187)ย $914ย 
Adjustments to reconcile net (loss) income to net cash provided by operationsย ย ย 
Depreciation and amortizationย 31,590ย ย ย 31,242ย 
Deferred income taxesย (9,488)ย ย 188ย 
Stock-based compensationย 21,045ย ย ย 17,401ย 
Impairments and disposals of long-lived assetsย 200ย ย ย 7,145ย 
Provision for bad debtsย 1,212ย ย ย 459ย 
Amortization of financing feesย 539ย ย ย 539ย 
Amortization of debt discountย 408ย ย ย 392ย 
Deferred rentย (862)ย ย 1,023ย 
Unrealized translation loss on investment in foreign subsidiariesย 7ย ย ย 108ย 
Change in fair value of contingent consideration, netย 1,290ย ย ย โ€”ย 
Interest rate swap settlementsย โ€”ย ย ย 585ย 
Changes in operating assets and liabilities, net of acquisitionsย ย ย 
Accounts receivableย (22,857)ย ย (7,399)
Insurance receivableย 41ย ย ย (2,500)
Prepaid expensesย 1,419ย ย ย 2,251ย 
Other assetsย (5,375)ย ย (8,650)
Accounts payableย 12,530ย ย ย 1,314ย 
Litigation settlement obligationย 943ย ย ย 1,848ย 
Accrued expensesย 12,296ย ย ย (10,515)
Other liabilitiesย (10,584)ย ย (3,447)
Net cash provided by operationsย 20,167ย ย ย 32,898ย 
CASH FLOWS FROM INVESTING ACTIVITIESย ย ย 
Purchases of property and equipmentย (993)ย ย (593)
Purchases of intangible assets and capitalized softwareย (10,355)ย ย (8,589)
Acquisitions, net of cash acquiredย (70,437)ย ย (48,641)
Proceeds from disposition of property and equipmentย 3ย ย ย 125ย 
Net cash used in investing activitiesย (81,782)ย ย (57,698)
CASH FLOWS FROM FINANCING ACTIVITIESย ย ย 
Issuance of common stockย โ€”ย ย ย 611ย 
Proceeds from exercise of employee stock optionsย 42,555ย ย ย โ€”ย 
Cash paid for tax withholding on exercise of employee stock optionsย (7,676)ย ย โ€”ย 
Proceeds from employee stock purchase planย 695ย ย ย โ€”ย 
Repurchases of common stockย (6,832)ย ย (25,342)
Cash paid for tax withholding on vesting of restricted sharesย (4,179)ย ย (572)
Payments of long-term debtย (7,500)ย ย (3,750)
Borrowings on revolving credit facilityย 65,000ย ย ย โ€”ย 
Payment of contingent consideration for acquisitionย โ€”ย ย ย (305)
Net cash provided by (used in) financing activitiesย 82,063ย ย ย (29,358)
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTSย (490)ย ย (120)
NET CHANGE IN CASH AND CASH EQUIVALENTSย 19,958ย ย ย (54,278)
CASH AND CASH EQUIVALENTSย ย ย 
Beginning of periodย 54,224ย ย ย 103,095ย 
Cash and cash equivalents at end of period$74,182ย ย $48,817ย 
ย ย ย ย ย ย ย ย 

RECONCILIATION OF CONSOLIDATED NON-GAAP FINANCIAL MEASURES

The following table reconciles revenue growth, the most directly comparable GAAP measure, to organic constant currency revenue decline for the periods presented. For the three months ended Juneย 30, 2024, we have provided the impact of revenue from the acquisition of Vault. For the six months ended Juneย 30, 2024, we have provided the impact of revenue from the acquisitions of Vault and A-Check.

ย ย ย ย 
ย Three Months Ended
June 30, 2024
ย Six Months Ended
June 30, 2024
Reported revenue growth5.3%ย 4.6%
Inorganic revenue growth(1)6.2%ย 7.4%
Impact from foreign currency exchange(2)โ€”%ย โ€”%
Organic constant currency revenue decline(0.9)%ย (2.8)%

_________________________

(1) Impact to revenue growth in the current period from M&A activity that has occurred over the past twelve months.

(2) Impact to revenue growth in the current period from fluctuations in foreign currency exchange rates.

The following table reconciles net (loss) income, the most directly comparable GAAP measure, to Adjusted EBITDA for the periods presented:

ย ย ย ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
(dollars in thousands)ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Net (loss) income$(6,232)ย $323ย ย $(14,187)ย $914ย 
Income tax provision (benefit)ย 7,094ย ย ย (85)ย ย (1,924)ย ย 1,017ย 
Interest expense, netย 10,143ย ย ย 8,990ย ย ย 20,455ย ย ย 17,598ย 
Depreciation and amortizationย 15,820ย ย ย 16,120ย ย ย 31,590ย ย ย 31,242ย 
Stock-based compensationย 11,703ย ย ย 9,358ย ย ย 21,045ย ย ย 17,401ย 
Transaction expenses(1)ย 4,120ย ย ย 3,133ย ย ย 21,108ย ย ย 8,259ย 
Restructuring(2)ย 1,566ย ย ย 11,490ย ย ย 4,767ย ย ย 14,763ย 
Technology transformation(3)ย 455ย ย ย 179ย ย ย 830ย ย ย 3,412ย 
Settlements impacting comparability(4)ย 1,000ย ย ย โ€”ย ย ย 1,000ย ย ย โ€”ย 
Other(5)ย 615ย ย ย 489ย ย ย 110ย ย ย 946ย 
Adjusted EBITDA$46,284ย ย $49,997ย ย $84,794ย ย $95,552ย 
Adjusted EBITDA Marginย 23.1%ย ย 26.3%ย ย 21.9%ย ย 25.8%

_______________________

(1) Consists of transaction expenses related to M&A, associated earn-outs, one-time public company transition expenses and ancillary non-recurring public company expenses and fees associated with financing transactions. For the three months ended June 30, 2024, costs consisted of $3.7 million of transaction costs and professional fees to support the merger with First Advantage, $3.1 million related to M&A activity for the acquisitions of Vault, A-Check, and Socrates, offset by a $2.7 million gain as a result of reassessing the estimated fair value of contingent consideration. For the three months ended June 30, 2023, costs consisted primarily of $1.9 million of M&A related costs for the acquisitions of Socrates and A-Check and $1.2 million of costs to support the Secondary Public Offering in June 2023. For the six months ended June 30, 2024, costs consisted of $14.0 million of transaction costs and professional fees to support the merger with First Advantage, $5.8 million related to M&A activity for the acquisitions of Vault, A-Check, and Socrates, $4.0 million due to an out-of-period adjustment to the earn-out liability for the EBI acquisition, offset by a $2.7 million gain as a result of reassessing the estimated fair value of contingent consideration. For the six months ended June 30, 2023, costs consisted primarily of $4.6 million of M&A related costs for the acquisitions of Socrates and A-Check, $1.2 million of M&A costs for the EBI acquisition primarily due to the acceleration of contract costs related to the completion of the EBI platform migration, $2.5 million of registration statement costs, costs to support the Secondary Public Offering in June 2023, one-time public company transition expenses and expenses related to executing our interest rate swap.

(2) Consists of restructuring-related costs, including executive recruiting and severance charges, and lease termination costs and disposal of fixed assets related to our real estate consolidation efforts. Beginning in 2020, we began executing a virtual-first strategy, closing offices and reducing office space globally. In 2022, we began executing on a restructuring program to realign senior leadership and functions with the goal of elevating our go-to-market strategy and accelerating our technology and product innovation. At the end of 2022, we also launched Project Nucleus which we expect to drive meaningful cost savings and efficiency gains in our cost of revenues. For the three months ended June 30, 2024, costs include $1.6 million of restructuring-related charges. For the three months ended June 30, 2023, costs consisted of $8.9 million in connection with executing against our real estate consolidation program which included a $5.3 million impairment charge on ROU assets, $1.9 million of accelerated rent and facilities costs, and $1.7 million of fixed asset disposals. The remaining $2.6 million consists of restructuring related charges to support our strategy refresh and the execution of Project Nucleus. For the six months ended June 30, 2024, costs include $4.6 million of restructuring-related charges and $0.2 million of fixed asset disposals in connection with office closures. For the six months ended June 30, 2023, costs consisted of $9.2 million of real estate consolidation costs and $5.5 million of restructuring-related charges.

(3) Includes costs related to technology modernization, as well as costs related to decommissioning of on-premise production systems and redundant fulfillment systems of acquired companies and the migration to our platform. We believe that these costs are discrete and non-recurring in nature, as they relate to a one-time restructuring and decommissioning of our on-premise production systems and corporate technological infrastructure and the move to a managed service provider, decommissioning redundant fulfillment systems and modernizing internal functional systems. As such, they are not normal, recurring operating expenses and are not reflective of ongoing trends in the cost of doing business. The significant majority of these are related to the last two phases of Project Ignite, a three-phase strategic investment initiative launched in 2019 to create an enterprise-class global platform, with the remainder related to an investment made to modernize internal functional systems in preparation for our public company infrastructure. Phase two of Project Ignite was completed in 2022 and phase three of Project Ignite was completed in the first quarter of 2023. For the three months ended June 30, 2024, $0.5 million related to decommissioning of the redundant production and fulfillment systems of A-Check and the redundant production systems of Vault and integrating the fulfillment systems of Vault with Sterling to enhance the delivery of drug and health services. For the three months ended June 30, 2023, $0.2 million related to decommissioning of the redundant production and fulfillment systems of A-Check and the redundant fulfillment systems of Socrates. For the six months ended June 30, 2024, $0.8 million related to decommissioning of the redundant production and fulfillment systems of A-Check, the redundant fulfillment systems of Socrates, and the redundant production systems of Vault and integrating the fulfillment systems of Vault with Sterling to enhance the delivery of drug and health services. For the six months ended June 30, 2023, investment related to the conclusion of Project Ignite was $3.1 million and the remaining $0.3 million related to costs for decommissioning of the on-premise production system and decommissioning of the redundant fulfillment system of EBI and migrating onto our platform and decommissioning costs of the A-Check and Socrates systems.

(4) Consists of non-recurring settlements and the related legal fees impacting comparability. For the three and six months ended June 30, 2024, costs include legal settlements totaling $1.0 million for certain settled legal litigation in the year or anticipated settlements based on claims existing as of the end of the reporting period. These legal settlement related costs were discrete and non-recurring in nature and we do not expect them to occur in future periods. For the three and six months ended June 30, 2023, the Company did not incur costs related to non-recurring settlements and legal fees impacting comparability.

(5) Consists of gains or losses on foreign currency transactions and impairment of capitalized software.

The following table presents the calculation of net (loss) income margin and Adjusted EBITDA Margin for the periods presented:

ย ย ย ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
(dollars in thousands)ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Net (loss) income$(6,232)ย ย $323ย ย $(14,187)ย ย $914ย 
Adjusted EBITDA$46,284ย ย $49,997ย ย $84,794ย ย $95,552ย 
Revenues$200,528ย ย $190,384ย ย $386,527ย ย $369,658ย 
Net (loss) income marginย (3.1)%ย ย 0.2%ย ย (3.7)%ย ย 0.2%
Adjusted EBITDA Marginย 23.1%ย ย 26.3%ย ย 21.9%ย ย 25.8%
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

The following table reconciles net (loss) income, the most directly comparable GAAP measure, to Adjusted Net Income and Adjusted Earnings Per Share for the periods presented:

ย ย ย ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
(in thousands, except per share amounts)ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023
Net (loss) income$(6,232)ย $323ย ย $(14,187)ย $914
Income tax provision (benefit)ย 7,094ย ย ย (85)ย ย (1,924)ย ย 1,017
Income (Loss) before income taxesย 862ย ย ย 238ย ย ย (16,111)ย ย 1,931
Amortization of acquired intangible assetsย 10,687ย ย ย 10,625ย ย ย 21,318ย ย ย 20,686
Stock-based compensationย 11,703ย ย ย 9,358ย ย ย 21,045ย ย ย 17,401
Transaction expenses(1)ย 4,120ย ย ย 3,133ย ย ย 21,108ย ย ย 8,259
Restructuring(2)ย 1,566ย ย ย 11,490ย ย ย 4,767ย ย ย 14,763
Technology transformation(3)ย 455ย ย ย 179ย ย ย 830ย ย ย 3,412
Settlements impacting comparability(4)ย 1,000ย ย ย โ€”ย ย ย 1,000ย ย ย โ€”
Other(5)ย 615ย ย ย 489ย ย ย 110ย ย ย 946
Adjusted Net Income before income tax effectย 31,008ย ย ย 35,512ย ย ย 54,067ย ย ย 67,398
Income tax effect(6)ย 9,216ย ย ย 9,308ย ย ย 14,864ย ย ย 17,908
Adjusted Net Income$21,792ย ย $26,204ย ย $39,203ย ย $49,490
Net (loss) income per shareโ€”basic$(0.07)ย $0.00ย ย $(0.16)ย $0.01
Net (loss) income per shareโ€”diluted$(0.07)ย $0.00ย ย $(0.16)ย $0.01
Adjusted Earnings Per Shareโ€”basic$0.23ย ย $0.28ย ย $0.43ย ย $0.53
Adjusted Earnings Per Shareโ€”diluted$0.23ย ย $0.28ย ย $0.42ย ย $0.52

_________________________

(1) Consists of transaction expenses related to M&A, associated earn-outs, one-time public company transition expenses and ancillary non-recurring public company expenses and fees associated with financing transactions.

(2) Consists of restructuring-related costs, including executive recruiting and severance charges, and lease termination costs and disposal of fixed assets related to our real estate consolidation efforts. Beginning in 2020, we began executing a virtual-first strategy, closing offices and reducing office space globally. In 2022, we began executing on a restructuring program to realign senior leadership and functions with the goal of elevating our go-to-market strategy and accelerating our technology and product innovation. At the end of 2022, we also launched Project Nucleus which we expect to drive meaningful cost savings and efficiency gains in our cost of revenues.

(3) Includes costs related to technology modernization, as well as costs related to decommissioning of on-premise production systems and redundant fulfillment systems of acquired companies and the migration to our platform. We believe that these costs are discrete and non-recurring in nature, as they relate to a one-time restructuring and decommissioning of our on-premise production systems and corporate technological infrastructure and the move to a managed service provider, decommissioning redundant fulfillment systems and modernizing internal functional systems. As such, they are not normal, recurring operating expenses and are not reflective of ongoing trends in the cost of doing business. The significant majority of these are related to the last two phases of Project Ignite, a three-phase strategic investment initiative launched in 2019 to create an enterprise-class global platform, with the remainder related to an investment made to modernize internal functional systems in preparation for our public company infrastructure. Phase two of Project Ignite was completed in 2022 and phase three of Project Ignite was completed in the first quarter of 2023.

(4) Consists of non-recurring settlements and the related legal fees impacting comparability.

(5) Consists of gains or losses on foreign currency transactions and impairment of capitalized software.

(6) Normalized effective tax rates of 29.7% and 26.2% have been used to compute Adjusted Net Income for the three months ended Juneย 30, 2024 and 2023, respectively. Normalized effective tax rates of 27.5% and 26.6% have been used to compute Adjusted Net Income for the six months ended Juneย 30, 2024 and 2023, respectively. As of December 31, 2023, we had net operating loss carryforwards of approximately $15.7 million for federal income tax purposes and deferred tax assets of approximately $5.6 million related to state and foreign income tax loss carryforwards available to reduce future income subject to income taxes. The amount of actual cash taxes we pay for federal, state, and foreign income taxes differs significantly from the effective income tax rate computed in accordance with US GAAP, and from the normalized rate shown above.

The following table reconciles net (loss) income per share, the most directly comparable GAAP measure, to Adjusted Earnings Per Share for the periods presented:

ย ย ย ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
(in thousands, except share and per share amounts)ย 2024ย ย ย 2023ย ย 2024ย ย ย 2023
Net (loss) income$(6,232)ย $323ย $(14,187)ย $914
Less: Undistributed amounts allocated to participating securitiesย โ€”ย ย ย โ€”ย ย โ€”ย ย ย โ€”
Undistributed losses allocated to stockholders$(6,232)ย $323ย $(14,187)ย $914
ย ย ย ย ย ย ย ย 
Weighted average number of shares outstandingโ€”basicย 92,778,209ย ย ย 92,723,901ย ย 91,526,151ย ย ย 92,800,279
Weighted average number of shares outstandingโ€”dilutedย 92,778,209ย ย ย 94,498,666ย ย 91,526,151ย ย ย 94,924,080
Net (loss) income per shareโ€”basic$(0.07)ย $0.00ย $(0.16)ย $0.01
Net (loss) income per shareโ€”diluted$(0.07)ย $0.00ย $(0.16)ย $0.01
ย ย ย ย ย ย ย ย 
Adjusted Net Income$21,792ย ย $26,204ย $39,203ย ย $49,490
Less: Undistributed amounts allocated to participating securitiesย โ€”ย ย ย โ€”ย ย โ€”ย ย ย โ€”
Undistributed earnings allocated to stockholders$21,792ย ย $26,204ย $39,203ย ย $49,490
ย ย ย ย ย ย ย ย 
Weighted average number of shares outstandingโ€”basicย 92,778,209ย ย ย 92,723,901ย ย 91,526,151ย ย ย 92,800,279
Weighted average number of shares outstandingโ€”dilutedย 95,361,511ย ย ย 94,498,666ย ย 94,380,452ย ย ย 94,924,080
Adjusted Earnings Per Shareโ€”basic$0.23ย ย $0.28ย $0.43ย ย $0.53
Adjusted Earnings Per Shareโ€”diluted$0.23ย ย $0.28ย $0.42ย ย $0.52
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

The following table presents the calculation of Adjusted Diluted Earnings Per Share for the periods presented:

ย ย ย ย 
ย Three Months Ended
June 30,
ย Six Months Ended
June 30,
ย ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Net (loss) income per shareโ€”diluted$(0.07)ย $0.00ย ย $(0.16)ย $0.01ย 
Adjusted Net Income adjustments per shareย ย ย ย ย ย ย 
Income tax provision (benefit)ย 0.07ย ย ย 0.00ย ย ย (0.02)ย ย 0.01ย 
Amortization of acquired intangible assetsย 0.11ย ย ย 0.11ย ย ย 0.23ย ย ย 0.22ย 
Stock-based compensationย 0.12ย ย ย 0.10ย ย ย 0.22ย ย ย 0.18ย 
Transaction expenses(1)ย 0.04ย ย ย 0.04ย ย ย 0.22ย ย ย 0.09ย 
Restructuring(2)ย 0.02ย ย ย 0.12ย ย ย 0.05ย ย ย 0.16ย 
Technology transformation(3)ย 0.01ย ย ย 0.00ย ย ย 0.01ย ย ย 0.03ย 
Settlements impacting comparability(4)ย 0.01ย ย ย 0.00ย ย ย 0.01ย ย ย 0.00ย 
Other(5)ย 0.01ย ย ย 0.01ย ย ย 0.01ย ย ย 0.01ย 
Income tax effect(6)ย (0.09)ย ย (0.10)ย ย (0.15)ย ย (0.19)
Adjusted Earnings Per Shareโ€”diluted$0.23ย ย $0.28ย ย $0.42ย ย $0.52ย 
Weighted average number of shares outstanding used in computation of Adjusted Diluted Earnings Per Share:ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Weighted average number of shares outstandingโ€”diluted (GAAP)ย 92,778,209ย ย ย 94,498,666ย ย ย 91,526,151ย ย ย 94,924,080ย 
Options not included in weighted average number of shares outstandingโ€”diluted (GAAP) (using treasury stock method)ย 2,583,302ย ย ย โ€”ย ย ย 2,854,301ย ย ย โ€”ย 
Weighted average number of shares outstandingโ€”diluted (non-GAAP) (using treasury stock method)ย 95,361,511ย ย ย 94,498,666ย ย ย 94,380,452ย ย ย 94,924,080ย 

_________________________

(1) Consists of transaction expenses related to M&A, associated earn-outs, one-time public company transition expenses and ancillary non-recurring public company expenses and fees associated with financing transactions.

(2) Consists of restructuring-related costs, including executive recruiting and severance charges, and lease termination costs and disposal of fixed assets related to our real estate consolidation efforts. Beginning in 2020, we began executing a virtual-first strategy, closing offices and reducing office space globally. In 2022, we began executing on a restructuring program to realign senior leadership and functions with the goal of elevating our go-to-market strategy and accelerating our technology and product innovation. At the end of 2022, we also launched Project Nucleus which we expect to drive meaningful cost savings and efficiency gains in our cost of revenues.

(3) Includes costs related to technology modernization, as well as costs related to decommissioning of on-premise production systems and redundant fulfillment systems of acquired companies and the migration to our platform. We believe that these costs are discrete and non-recurring in nature, as they relate to a one-time restructuring and decommissioning of our on-premise production systems and corporate technological infrastructure and the move to a managed service provider, decommissioning redundant fulfillment systems and modernizing internal functional systems. As such, they are not normal, recurring operating expenses and are not reflective of ongoing trends in the cost of doing business. The significant majority of these are related to the last two phases of Project Ignite, a three-phase strategic investment initiative launched in 2019 to create an enterprise-class global platform, with the remainder related to an investment made to modernize internal functional systems in preparation for our public company infrastructure. Phase two of Project Ignite was completed in 2022 and phase three of Project Ignite was completed in the first quarter of 2023.

(4) Consists of non-recurring settlements and the related legal fees impacting comparability.

(5) Consists of gains or losses on foreign currency transactions and impairment of capitalized software.

(6) Normalized effective tax rates of 29.7% and 26.2% have been used to compute Adjusted Net Income for the three months ended Juneย 30, 2024 and 2023, respectively. Normalized effective tax rates of 27.5% and 26.6% have been used to compute Adjusted Net Income for the six months ended Juneย 30, 2024 and 2023, respectively. As of December 31, 2023, we had net operating loss carryforwards of approximately $15.7 million for federal income tax purposes and deferred tax assets of approximately $5.6 million related to state and foreign income tax loss carryforwards available to reduce future income subject to income taxes. The amount of actual cash taxes we pay for federal, state, and foreign income taxes differs significantly from the effective income tax rate computed in accordance with US GAAP, and from the normalized rate shown above.

For further detail, see the footnotes to Part I. Item 2. โ€œManagementโ€™s Discussion and Analysis of Financial Condition and Results of Operationsโ€”Non-GAAP Financial Measuresโ€ in our Quarterly Report on Form 10-Q for the quarterly period ended Juneย 30, 2024.

The following table reconciles net cash flow provided by operations, the most directly comparable GAAP measure, to Free Cash Flow for the periods presented:

ย ย ย ย 
ย Three Months Ended
June 30, 2024
ย Six Months Ended
June 30, 2024
(in thousands)ย 2024ย ย ย 2023ย ย ย 2024ย ย ย 2023ย 
Net cash provided by operations$16,493ย ย $21,616ย ย $20,167ย ย $32,898ย 
Purchases of intangible assets and capitalized softwareย (5,408)ย ย (4,469)ย ย (10,355)ย ย (8,589)
Purchases of property and equipmentย (320)ย ย (453)ย ย (993)ย ย (593)
Free Cash Flow$10,765ย ย $16,694ย ย $8,819ย ย $23,716ย 
ย ย ย ย ย ย ย ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  230.28
-1.50 (-0.65%)
AAPL  278.03
-0.75 (-0.27%)
AMD  221.43
+0.01 (0.00%)
BAC  54.56
+0.48 (0.89%)
GOOG  313.70
-7.30 (-2.27%)
META  652.71
+2.58 (0.40%)
MSFT  483.47
+4.91 (1.03%)
NVDA  180.93
-2.85 (-1.55%)
ORCL  198.85
-24.16 (-10.83%)
TSLA  446.89
-4.56 (-1.01%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article