MARPAI, INC. REPORTS THIRD QUARTER 2022 RESULTS

NEW YORK, Nov. 9, 2022 /PRNewswire/ -- Marpai, Inc. ("Marpai" or the "Company") (Nasdaq: MRAI), an AI-technology company transforming the $22 billion Third-Party Administrator (TPA) market supporting self-funded employer health plans, today reported financial results for the third quarter ended September 30, 2022.

The Company's consolidated results of operations include the results of operations of Marpai and its wholly owned subsidiary, Marpai Health, Inc., for all periods presented, and the results of Marpai Administrators, LLC (formerly Continental Benefits, LLC) since its acquisition on April 1, 2021.

Financial Highlights

  • Net revenue of approximately $4.9 million for the three months ended September 30, 2022, compared to net revenue of approximately $5.6 million for the three months ended June 30, 2022, representing a sequential decrease of approximately $619,000, or 11.1%. This decline was caused by the third quarter decline in the number of our customers' employees covered under our plans.
  • The number of our customers' employees covered under the Company's administered health plans was 16,357, 21,074 and 21,139 on September 30, 2022, June 30, 2022, and March 31, 2022, respectively. As we explained on our second quarter earnings conference call, effective September 1, 2022, we decided not to renew the contracts of three customers who in our opinion were failing to fulfil their contractual obligations. These three customers accounted for more than 4,000 employees.
  • Operating expenses (including cost of revenues) were approximately $10.8 million for the three months ended September 30, 2022, as compared to approximately $12.2 million for the three months ended June 30, 2022, and approximately $11.8 million for the three months ended March 31, 2022.
  • Operating expenses (including cost of revenues) excluding stock based compensation expenses were approximately $10.1 million for the three months ended September 30, 2022 compared to approximately $11.1 million for the three months ended June 30, 2022, and approximately $11.1 million for the three months ended December 31, 2021.
  • Net loss was approximately $5.8 million for the three months ended September 30, 2022, compared to net loss of approximately $6.7 million for the three months ended June 30, 2022, and a net loss of approximately $5.5 million for the three months ended March 31, 2022.
  • Adjusted negative EBITDA was approximately $4.3 million for the three months ended September 30, 2022 compared to adjusted negative EBITDA of approximately $4.7 million for the three months ended June 30, 2022 and compared to adjusted negative EBITDA of approximately $4.0 million for the three months ended March 31, 2022. A reconciliation of GAAP to non-GAAP measures has been provided in the financial statement tables included in this press release. An explanation of these measures is also included below under the heading "Non-GAAP Financial Measures."

Other Highlights

On November 1, 2022, the Company announced the closing of the acquisition of Maestro Health, LLC ("Maestro Health") in a deal that more than doubles the size of the Company. Maestro Health is a leading TPA based in Chicago, Illinois that serves over 80 self-insured employers. Together, the joint company brings AI-powered health plan services to over 40,000 employees nationwide, making it the leading technology player in the market. The acquisition is expected to more than double the number of customers and members that Marpai serves.

"Having closed the Maestro acquisition on October 31, we are now laser focused on the integration of the two companies, as well as our January 1, 2023 sales," said Edmundo Gonzalez, Chief Executive Officer of Marpai.

Financial Guidance

Due to the Maestro Health acquisition, which closed on October 31, 2022, we are not providing financial guidance for the fourth quarter at this time.

Webcast and Conference Call Information

Marpai will host a conference call and webcast tomorrow, on November 10, 2022 at 8:30 a.m. ET to answer questions about the Company's operational and financial highlights for its third quarter of 2022 as well as on the previously announced acquisition of Marpai Health.

Investors interested in listening to the conference call may do so by dialing 1-800-289-0459 for domestic callers or +1-929-477-0443 for international callers, or by dialing 1-647-484-0473 for Canadian callers.
The participant passcode to be used by the dialers is : 404193.  

Investors can also listen via webcast: https://app.webinar.net/dPjlQJjQENW.

For interested individuals unable to join the conference call, a recording of the webcast will also be available on the Marpai, Inc. investor relations website: https://ir.marpaihealth.com.

About Marpai, Inc.

Marpai, Inc. (Nasdaq: MRAI) is a technology company bringing AI-powered health plan services  to employers that directly pay for employee health benefits. Primarily competing in the $22 billion TPA (Third Party Administrator) sector serving self-funded employer health plans representing over $1 trillion in annual claims, Marpai maximizes the value of the health plan as measured in health outcomes. Marpai takes a member-centric approach that uses AI and big data to connect members to health solutions predicted to have a high probability of positive outcomes, and aims to bring value-based care to the self-insured market. With effective early intervention, disease management, claims processing and proactive member outreach, Marpai works to deliver the healthiest member population for the health plan budget. Operating nationwide, Marpai offers access to provider networks including Aetna and Cigna and all TPA services. For more information, visit www.marpaihealth.com, the content of which is not incorporated by reference into this press release.

Forward-Looking Statement Disclaimer

This press release contains forward-looking statements, as that term is defined in the Private Litigation Reform Act of 1995, that involve significant risks and uncertainties, including statements regarding anticipated future results. Forward-looking statements can be identified through the use of words such as "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "guidance," "may," "can," "could," "will," "potential," "should," "goal" and variations of these words or similar expressions. For example, the Company is using forward looking statements when it discusses the expected integration of Maestro Health and that the acquisition of Maestro Health is expected to double the size of the company and double the number of customers and members that Marpai serves.. Readers are cautioned not to place undue reliance on these forward-looking statements, which reflect Marpai's current expectations and speak only as of the date of this release. Actual results may differ materially from Marpai's current expectations depending upon a number of factors. These factors include, among others, adverse changes in general economic and market conditions, competitive factors including but not limited to pricing pressures and new product introductions, uncertainty of customer acceptance of new product offerings and market changes, risks associated with managing the growth of the business. Except as required by law, Marpai does not undertake any responsibility to revise or update any forward-looking statements whether as a result of new information, future events or otherwise.

More detailed information about Marpai and the risk factors that may affect the realization of forward-looking statements is set forth in Marpai's filings with the Securities and Exchange Commission (the "SEC"). Investors and security holders are urged to read these documents free of charge on the SEC's website at http://www.sec.gov.

Use of Non-GAAP Financial Measures and Their Limitations

In addition to our results and measures of performance determined in accordance with U.S. GAAP presented in this press release, we believe that certain non-GAAP financial measures are useful in evaluating and comparing our financial and operational performance over multiple periods, identifying trends affecting our business, formulating business plans and making strategic decisions.

Adjusted EBITDA is a key performance measure that our management uses to assess our financial performance and is also used for internal planning and forecasting purposes.

We believe that Adjusted EBITDA, together with a reconciliation to net loss, helps identify underlying trends in our business and helps investors make comparisons between our company and other companies that may have different capital structures, tax rates, or different forms of employee compensation. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects, and allowing for greater transparency with respect to a key financial metric used by our management in its financial and operational decision-making. Our use of Adjusted EBITDA has limitations as an analytical tool, and you should not consider these measures in isolation or as a substitute for analysis of our financial results as reported under U.S. GAAP. Some of these potential limitations include:

  • other companies, including companies in our industry which have similar business arrangements, may report Adjusted EBITDA, or similarly titled measures but calculate them differently, which reduces their usefulness as comparative measures;
  • although depreciation and amortization expenses are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditures for such replacements or for new capital expenditure requirements;
  • Adjusted EBITDA also does not reflect changes in, or cash requirements for, our working capital needs or the potentially dilutive impact of stock-based compensation; and
  • Adjusted EBITDA does not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our debt that we may incur.

Because of these and other limitations, you should consider our non-GAAP measures only as supplemental to other GAAP-based financial measures.

 

MARPAI, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

(unaudited)







30-Sep

31-Dec

2022

2021

ASSETS




Current assets:




 Cash and cash equivalents


$             4,748

$         19,183

 Restricted cash


$             4,967

$           6,751

 Accounts receivable


191

209

 Unbilled, receivable


16

15

 Prepaid expenses and other current assets


366

743

 Other current assets


57

91

    Total current assets


10,345

26,992





Property and equipment, net


737

890

Capitalized software, net


5,411

6,305

Operating lease right-of-use assets


1,526

2,044

Goodwill


2,383

2,383

Intangible assets,net


4,930

5,508

Security deposits


52

52

Other long-term asset


28

28

     Total assets


$          25,412

$         44,202





LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)




Current liabilities:




 Accounts payable


$                693

$           1,126

 Accrued expenses


2,339

2,525

 Accrued fiduciary obligations


3,899

5,541

 Deferred revenues


871

1,165

 Current portion of operating lease obligations


846

784

 Due to related party


3

4

          Total current liabilities


8,651

11,145





Other long-term liabilities


45

45

Operating lease liabilities, net of current portion


728

1,302

Deferred tax liabilities


2,001

2,001

         Total liabilities


11,425

14,493





Commitments and contingencies












STOCKHOLDERS' EQUITY (DEFICIT)




 Common stock, $0.0001 par value, 227,791,050 shares authorized; 20,937,901  




     and 29,299,727 issued and outstanding at September, 2022 and
     December 31, 2021, respectively 

2

2

 Additional paid-in-capital


53,445

51,233

 Accumulated deficit


(39,460)

(21,526)

      Total stockholders' equity (deficit)


13,987

29,709

        Total liabilities & stockholders' equity (deficit)


$          25,412

$         44,202

 

MARPAI, INC. AND SUBSIDIARIES


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share data)

(unaudited)








Three Months Ended
September 30,




2022

2021


Revenues


$         4,938

$         4,799







Costs and Expenses










 Cost of revenue (exclusive of depreciation and 





   amortization shown separately below)


$         3,625

$         3,343


 General and Administrative


$         2,718

$         2,230


 Sales and Marketing


$         1,054

$         1,589


 Information Technology


$         1,538

$            770


 Research  and development


$             782

$            569


 Depreciation and amortization


$             842

$            802


 Facilities


$             193

$            232


 Loss on Disposal of Asset


$                -

$                -


          Total costs and expenses


$       10,752

$         9,535


     Operating Loss


$        (5,814)

$       (4,736)


Other income (expenses)





 Interest expense , net


$                (3)

$           (109)


 Other income


$               56

$              55


 Foreign exchange loss


$             (19)

$               (3)


(Loss) income before provision for income taxes


$        (5,780)

$       (4,793)


 Income tax benefit


$                -

$                -


     Net loss


$        (5,780)

$       (4,793)







Net loss per share, basic & fully diluted (1)


$          (0.28)

$          (0.47)







Weighted average number of common shares, basic


20,348,655

10,261,001


 and fully diluted (1)











(1) Reflects 4.55821-for-1 forward split that became effective September 2, 2021. The computation of basis and diluted net loss

     per share was retroatively adjusted for all periods presented . 




 

MARPAI, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share data)

(unaudited)







Nine Months Ended
September 30,



2022

2021

Revenues


$       16,713

$         8,331





Costs and Expenses








 Cost of revenue (exclusive of depreciation and 




  amortization shown separately below)


$       12,324

$         6,064

 General and Administrative


$         7,940

$         5,045

 Sales and Marketing


$         4,830

$         3,033

 Information Technology


$         3,862

$         1,501

 Research  and development


$         2,684

$         1,118

 Depreciation and amortization


$         2,444

$         1,223

 Facilities


$             586

$             459

 Loss on Disposal of Asset


$               60

$                -

          Total costs and expenses


$       34,730

$       18,443

     Operating Loss


$      (18,017)

$      (10,112)

Other income (expenses)




 Interest expense , net


$                (7)

$           (385)

 Other income


$               95

$             110

 Foreign exchange loss


$                (5)

$             (19)

     (Loss) income before provision for income taxes


$      (17,934)

$      (10,406)

 Income tax benefit


$                -

$             150

     Net loss


$      (17,934)

$      (10,256)





Net loss per share, basic & fully diluted (1)


$          (0.90)

$          (1.31)





Weighted average number of common shares, basic


20,019,116

7,846,348

 and fully diluted (1)









(1) Reflects 4.55821-for-1 forward split that became effective September 2, 2021. The computation of basis and diluted net loss

     per share was retroatively adjusted for all periods presented . 



 

MARPAI, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)








Nine Months Ended 
September 30,








2022


2021

Cash flows (used in) operating activities







Net loss







$     (17,934)


$     (10,256)

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





 Depreciation and amortization





2,444


1,224

 Share-based compensation





60


-

 Loss on disposal of assets





2,464


962

 Amortization of right-to-use asset





517


43

 Amortization of debt discount





-


27

 Non-cash interest






-


352

 Marketing services performed in exchange for convertible note



-


75

 Deferred Taxes








(150)

 Changes in operating assets and liabilities:







   Accounts receivable and unbilled receivables




16


(245)

   Prepaid expenses and other assets





377


(381)

  Other receivables






35


50

  Accounts payable






(433)


1,566

  Accrued expenses






(436)


397

  Accrued fiduciary obligations





(1,642)


993

  Operating lease liabilities





(512)


(74)

  Other liabilities






(295)


(109)

     Net cash (used in ) operating activities




(15,339)


(5,526)











Cash flows from investing activities







 Cash and restricted cash acquired as part of acquisition 



-


11,384

 Capitalization of software development costs




(810)


(1,211)

 Purchase of property and equipment





(70)


(67)

     Net cash (used in)  investing activities




(880)


10,106











Cash flows from financing activities







Proceeds from stock options exercises




-


-

Proceeds from convertible notes





-


550

Proceeds from short-term loan





-


2,000

Proceeds from issuance of warrants





-


53

    Net cash provided by financing activities




-


2,053





















Net increase in cash, cash equivalents and restricted cash


(16,219)


7,183

Cash, cash equivalents and restricted cash at beginning of the period


25,933


1,818

Cash, cash equivalents and restricted cash at end of period

$

9,714


9,001











Reconciliation of cash, cash equivalents and restricted cash reported in the 




  condensed consolidated balance sheet







 Cash and cash equivalents





$        4,748


$          1,191

 Restricted cash






4,966


7,810

Total cash, cash equivalents and restricted cash as shown in the 





  condensed consolidated balance sheet




$        9,714


$        9,001

 

MARPAI, INC. AND SUBSIDIARIES

RECONCILIATION OF NET LOSS TO NON-GAAP ADJUSTED EBITDA

(in thousands)

(unaudited)



Three Months Ended


Nine Months Ended

September 30,

September 30,



2022

2021


2022

2021








Net Income (loss)


$    (5,780)

$     (4,793)


$   (17,934)

$  (10,257)

      Interest expense and foreign exchange loss, net


$          (34)

$            57


$           (82)

$         295

      Income tax benefit


$             -

$             -


$             -

$        (150)

     Disposal of asset


$             -

$             -


$            60

$             -

      Depreciation and amortization expense


$         842

$          802


$       2,444

$      1,223

      Stock based compensation expense


$         697

$          256


$       2,464

$         962








Adjusted EBITDA


$    (4,275)

$     (3,678)


$   (13,048)

$    (7,927)

 

Cision View original content:https://www.prnewswire.com/news-releases/marpai-inc-reports-third-quarter-2022-results-301673634.html

SOURCE Marpai