Aveanna Healthcare Holdings, Inc 10-Q for FY2025 Q2
Aveanna Healthcare Holdings, Inc. (AVAH)
About this 10-Q
Aveanna Healthcare Holdings, Inc filed this 10-Q on August 7, 2025, covering the quarter ended June 28, 2025 (FY2025 Q2).
Headline figures
Quarter ended June 28, 2025, as reported in this filing, compared with the same period a year earlier where the filing states it.
- Revenue
- $589.55M
- up 16.8% from $504.96M a year earlier
- Net income
- $27.03M
- up 94.3% from net income of $13.91M a year earlier
- Diluted EPS
- $0.13
- up 85.7% from $0.07 a year earlier
other a
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM
(Mark One)
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
or
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ___________ to ___________
Commission File Number:
(Exact Name of Registrant as Specified in its Charter)
( State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
(Address of principal executive offices) (Zip code)
(
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|||
|
|
|
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☐ |
|
|
☒ |
|
|
|
|
|
|||
Non-accelerated filer |
|
☐ |
|
Smaller reporting company |
|
|
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company |
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No
As of August 1, 2025, the registrant had
Table of Contents
|
|
|
|
|
Page |
|
|
|
|
1 |
|
|
|
|
|
PART I. FINANCIAL INFORMATION |
|
Item 1. |
Financial Statements |
|
|
Consolidated Balance Sheets as of June 28, 2025 (Unaudited) and December 28, 2024 |
2 |
|
3 |
|
|
4 |
|
|
Consolidated Statements of Cash Flows for the Six-Month Periods Ended June 28, 2025 and June 29, 2024 (Unaudited) |
5 |
|
6 |
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
19 |
Item 3. |
38 |
|
Item 4. |
38 |
|
|
|
|
|
PART II. OTHER INFORMATION |
|
Item 1. |
40 |
|
Item 1A. |
40 |
|
Item 2. |
40 |
|
Item 3. |
40 |
|
Item 4. |
40 |
|
Item 5. |
40 |
|
Item 6. |
41 |
|
|
SIGNATURES |
|
|
42 |
|
|
|
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), about us and our industry that involve substantial risks and uncertainties. All statements other than statements of historical facts contained in this Quarterly Report on Form 10-Q, including statements regarding our future results of operations and financial condition, business strategy, and plans and objectives of management for future operations, are forward-looking statements. In some cases, forward-looking statements may be identified by words such as “anticipate,” “believe,” “continue,” “could,” “design,” “estimate,” “expect,” “intend,” “may,” “plan,” “potentially,” “predict,” “project,” “should,” “will,” “would,” or the negative of these terms or other similar expressions.
These statements are based on certain assumptions that we have made considering our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate in these circumstances. As you read and consider this Quarterly Report on Form 10-Q, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties and assumptions. Many factors could affect our actual results and could cause actual results to differ materially from those expressed in the forward-looking statements. Forward-looking statements contained in this Quarterly Report on Form 10-Q are subject to risks that may cause actual results to differ materially from those expressed or implied in the forward-looking statements, including, but not limited to, the following risks:
Additionally, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time, and it is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. Considering these risks, uncertainties and assumptions, the forward-looking statements contained in this Quarterly Report on Form 10-Q might not prove to be accurate and you should not place undue reliance upon them or otherwise rely upon them as predictions of future events. All forward-looking statements made by us in this Quarterly Report on Form 10-Q are expressly qualified in their entirety by the foregoing cautionary statements. All such statements speak only as of the date made, and we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. We intend that all forward-looking statements be subject to the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995.
1
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES |
|
|||||
CONSOLIDATED BALANCE SHEETS |
|
|||||
(Amounts in thousands, except share and per share data) |
|
|||||
|
As of |
|
||||
|
June 28, 2025 |
|
December 28, 2024 |
|
||
|
(Unaudited) |
|
|
|
||
ASSETS |
|
|||||
Current assets: |
|
|
|
|
||
Cash and cash equivalents |
$ |
|
$ |
|
||
Patient accounts receivable |
|
|
|
|
||
Receivables under insured programs |
|
|
|
|
||
Prepaid expenses |
|
|
|
|
||
Other current assets |
|
|
|
|
||
Total current assets |
|
|
|
|
||
Property and equipment, net |
|
|
|
|
||
Operating lease right of use assets |
|
|
|
|
||
Goodwill |
|
|
|
|
||
Intangible assets, net |
|
|
|
|
||
Receivables under insured programs |
|
|
|
|
||
Other long-term assets |
|
|
|
|
||
Total assets |
$ |
|
$ |
|
||
|
|
|
|
|
||
|
|
|
|
|
||
LIABILITIES, DEFERRED RESTRICTED STOCK UNITS, AND STOCKHOLDERS’ DEFICIT |
|
|||||
Current liabilities: |
|
|
|
|
||
Accounts payable and other accrued liabilities |
$ |
|
$ |
|
||
Accrued payroll and employee benefits |
|
|
|
|
||
Current portion of insurance reserves - insured programs |
|
|
|
|
||
Current portion of insurance reserves |
|
|
|
|
||
Securitization obligations |
|
|
|
|
||
Current portion of long-term obligations |
|
|
|
|
||
Current portion of operating lease liabilities |
|
|
|
|
||
Other current liabilities |
|
|
|
|
||
Total current liabilities |
|
|
|
|
||
Revolving credit facility |
|
- |
|
|
- |
|
Long-term obligations, less current portion |
|
|
|
|
||
Long-term insurance reserves - insured programs |
|
|
|
|
||
Long-term insurance reserves |
|
|
|
|
||
Operating lease liabilities, less current portion |
|
|
|
|
||
Deferred income taxes |
|
|
|
|
||
Other long-term liabilities |
|
|
|
|
||
Total liabilities |
|
|
|
|
||
|
|
|
|
|||
Deferred restricted stock units |
|
|
|
|
||
Stockholders’ deficit: |
|
|
|
|
||
Preferred stock, $ |
|
|
|
|
||
|
|
|
|
|
||
Common stock, $ |
|
|
|
|
||
|
|
|
|
|
||
Additional paid-in capital |
|
|
|
|
||
Accumulated deficit |
|
( |
) |
|
( |
) |
Total stockholders’ deficit |
|
( |
) |
|
( |
) |
Total liabilities, deferred restricted stock units, and stockholders’ deficit |
$ |
|
$ |
|
||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
2
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES |
|
|||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|||||||||||
(Amounts in thousands, except per share data) |
|
|||||||||||
(Unaudited) |
|
|||||||||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
|
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Revenue |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Cost of revenue, excluding depreciation and amortization |
|
|
|
|
|
|
|
|
||||
Branch and regional administrative expenses |
|
|
|
|
|
|
|
|
||||
Corporate expenses |
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
||||
Acquisition-related costs |
|
|
|
|
|
|
|
|
||||
Other operating expense |
|
|
|
|
|
|
|
|
||||
Operating income |
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
|
|
|
|
|
|
||||
Interest expense |
|
( |
) |
|
( |
) |
|
( |
) |
|
( |
) |
Other (expense) income |
|
( |
) |
|
|
|
( |
) |
|
|
||
Income before income taxes |
|
|
|
|
|
|
|
|
||||
Income tax (expense) benefit |
|
( |
) |
|
|
|
( |
) |
|
( |
) |
|
Net income |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
||||
Net income per share, basic |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Weighted average shares of common stock outstanding, basic |
|
|
|
|
|
|
|
|
||||
Net income per share, diluted |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Weighted average shares of common stock outstanding, diluted |
|
|
|
|
|
|
|
|
||||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES |
|
||||||||||||||
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT |
|
||||||||||||||
(Amounts in thousands, except share data) |
|
||||||||||||||
(Unaudited) |
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the three-month period ended June 28, 2025 |
|
|||||||||||||
|
Common Stock |
|
Additional Paid-in |
|
Accumulated |
|
Total Stockholders’ |
|
|||||||
|
Shares |
|
Amount |
|
Capital |
|
Deficit |
|
Deficit |
|
|||||
Balance, March 29, 2025 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
Issuance of shares in connection with acquisition (Note 4) |
|
|
|
|
|
|
|
- |
|
|
|
||||
Issuance of vested restricted shares |
|
|
|
|
|
( |
) |
|
- |
|
|
( |
) |
||
Non-cash share-based compensation |
|
- |
|
|
- |
|
|
|
|
- |
|
|
|
||
Net income |
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
||
Balance, June 28, 2025 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the three-month period ended June 29, 2024 |
|
|||||||||||||
|
Common Stock |
|
Additional Paid-in |
|
Accumulated |
|
Total Stockholders’ |
|
|||||||
|
Shares |
|
Amount |
|
Capital |
|
Deficit |
|
Equity |
|
|||||
Balance, March 30, 2024 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
Issuance of vested restricted shares |
|
|
|
|
|
|
|
|
|
|
|||||
Non-cash share-based compensation |
|
- |
|
|
- |
|
|
|
|
- |
|
|
|
||
Net income |
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
||
Balance, June 29, 2024 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the six-month period ended June 28, 2025 |
|
|||||||||||||
|
Common Stock |
|
Additional Paid-in |
|
Accumulated |
|
Total Stockholders’ |
|
|||||||
|
Shares |
|
Amount |
|
Capital |
|
Deficit |
|
Deficit |
|
|||||
Balance, December 28, 2024 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
Issuance of shares in connection with acquisition (Note 4) |
|
|
|
|
|
|
|
- |
|
|
|
||||
Issuance of vested restricted shares |
|
|
|
|
|
( |
) |
|
- |
|
|
( |
) |
||
Employee stock purchase plan |
|
|
|
|
|
|
|
- |
|
|
|
||||
Non-cash share-based compensation |
|
- |
|
|
- |
|
|
|
|
- |
|
|
|
||
Net income |
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
||
Balance, June 28, 2025 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the six-month period ended June 29, 2024 |
|
|||||||||||||
|
Common Stock |
|
Additional Paid-in |
|
Accumulated |
|
Total Stockholders’ |
|
|||||||
|
Shares |
|
Amount |
|
Capital |
|
Deficit |
|
Deficit |
|
|||||
Balance, December 30, 2023 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
Employee stock purchase plan |
|
|
|
|
|
|
|
- |
|
|
|
||||
Issuance of vested restricted shares |
|
|
|
|
|
|
|
- |
|
|
|
||||
Non-cash share-based compensation |
|
- |
|
|
- |
|
|
|
|
- |
|
|
|
||
Net income |
|
- |
|
|
- |
|
|
- |
|
|
|
|
|
||
Balance, June 29, 2024 |
|
|
$ |
|
$ |
|
$ |
( |
) |
$ |
( |
) |
|||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES |
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(Amounts in thousands) |
||||||||
(Unaudited) |
||||||||
|
|
|
|
|
|
|
||
|
For the six-month periods ended |
|||||||
|
June 28, 2025 |
|
|
June 29, 2024 |
|
|
||
Cash Flows From Operating Activities: |
|
|
|
|
|
|
||
Net income |
$ |
|
|
$ |
|
|
||
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
|
|
|
|
||
Amortization of deferred debt issuance costs |
|
|
|
|
|
|
||
Reduction in carrying amount of operating lease right of use assets |
|
|
|
|
|
|
||
Non-cash share-based compensation |
|
|
|
|
|
|
||
Loss on disposal or impairment of licenses, property and equipment, and software |
|
|
|
|
|
|
||
Fair value adjustments on interest rate derivatives |
|
|
|
|
( |
) |
|
|
Deferred income taxes |
|
|
|
|
|
|
||
Changes in operating assets and liabilities, net of impact of acquisitions: |
|
|
|
|
|
|
||
Patient accounts receivable |
|
( |
) |
|
|
( |
) |
|
Prepaid expenses |
|
|
|
|
|
|
||
Other current and long-term assets |
|
( |
) |
|
|
( |
) |
|
Accounts payable and other accrued liabilities |
|
|
|
|
|
|
||
Accrued payroll and employee benefits |
|
|
|
|
|
|
||
Insurance reserves |
|
( |
) |
|
|
|
|
|
Operating lease liabilities |
|
( |
) |
|
|
( |
) |
|
Other current and long-term liabilities |
|
( |
) |
|
|
|
|
|
Net cash provided by (used in) operating activities |
|
|
|
|
( |
) |
|
|
Cash Flows From Investing Activities: |
|
|
|
|
|
|
||
Acquisitions of businesses, net of cash acquired |
|
( |
) |
|
|
|
|
|
Purchases of property and equipment, and software |
|
( |
) |
|
|
( |
) |
|
Net cash used in investing activities |
|
( |
) |
|
|
( |
) |
|
Cash Flows From Financing Activities: |
|
|
|
|
|
|
||
Payments for shares withheld to cover employee taxes on vesting of restricted stock |
|
( |
) |
|
|
|
|
|
Proceeds from employee stock purchase plan |
|
|
|
|
|
|
||
Proceeds from securitization obligation |
|
|
|
|
|
|
||
Repayment of securitization obligation |
|
|
|
|
( |
) |
|
|
Principal payments on term loans |
|
( |
) |
|
|
( |
) |
|
Principal payments on notes payable |
|
( |
) |
|
|
( |
) |
|
Principal payments on financing lease obligations |
|
|
|
|
( |
) |
|
|
Payment of debt issuance costs |
|
( |
) |
|
|
( |
) |
|
Settlements with interest rate swap counterparties |
|
|
|
|
|
|
||
Net cash (used in) provided by financing activities |
|
( |
) |
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
|
|
|
|
||
Cash and cash equivalents at beginning of period |
|
|
|
|
|
|
||
Cash and cash equivalents at end of period |
$ |
|
|
$ |
|
|
||
Supplemental Disclosures of Cash Flow Information: |
|
|
|
|
|
|
||
Cash paid for interest |
$ |
|
|
$ |
|
|
||
Cash paid for income taxes, net of refunds received |
$ |
|
|
$ |
|
|
||
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. DESCRIPTION OF BUSINESS
Aveanna Healthcare Holdings Inc. (together with its consolidated subsidiaries, the “Company”) is headquartered in Atlanta, Georgia and has locations in
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Principles of Consolidation
The accompanying interim unaudited consolidated financial statements include the accounts of Aveanna Healthcare Holdings Inc. and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in the interim unaudited consolidated financial statements, and business combinations accounted for as purchases have been included in the interim unaudited consolidated financial statements from their respective dates of acquisition.
Basis of Presentation
The accompanying interim consolidated financial statements are unaudited and have been prepared by the Company in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information and in accordance with the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, these interim unaudited consolidated financial statements do not include all the information and disclosures required by U.S. GAAP for complete financial statements. In the opinion of management, these interim unaudited consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, necessary to present fairly the Company’s financial position as of June 28, 2025 and the results of operations for the three and six-month periods ended June 28, 2025 and June 29, 2024, respectively. The results reported in these interim unaudited consolidated financial statements should not be regarded as indicative of results that may be expected for any future period or the year ending January 3, 2026. These interim unaudited consolidated financial statements and related notes should be read in conjunction with the audited consolidated financial statements and related notes for the fiscal year ended December 28, 2024 included in the Company’s Annual Report on Form 10-K filed with the SEC on March 13, 2025.
Our fiscal year ends on the Saturday that is closest to December 31 of a given year, resulting in either a 52 or 53-week fiscal year. The interim unaudited consolidated balance sheets reflect the accounts of the Company as of June 28, 2025 and December 28, 2024. For the three-month periods ended June 28, 2025 and June 29, 2024, the interim unaudited consolidated statements of operations and stockholders' deficit reflect the accounts of the Company from March 30, 2025 through June 28, 2025 and March 31, 2024 through June 29, 2024, respectively, each of which includes 13 weeks. For the six-month periods ended June 28, 2025 and June 29, 2024, the interim unaudited consolidated statements of operations, stockholders' deficit, and cash flows reflect the accounts of the Company from December 29, 2024, through June 28, 2025 and December 31, 2023 through June 29, 2024, respectively, each of which includes 26 weeks.
Use of Estimates
The Company’s accounting and reporting policies conform with U.S. GAAP. In preparing the interim unaudited consolidated financial statements, the Company is required to make estimates and assumptions that impact the amounts reported in these interim unaudited consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates.
Recently Issued Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The standard enhances income tax disclosure requirements for all entities by requiring specified categories and greater disaggregation within the rate reconciliation table, disclosure of income taxes paid by jurisdiction, and providing clarification on uncertain tax positions and related financial statement impacts. The standard will be effective for the fiscal year 2025 annual financial statements with early adoption permitted. The Company plans to adopt the standard when it becomes effective beginning with the Company's fiscal year 2025 annual financial statements, and the Company expects the adoption of the standard will impact certain of its income tax disclosures.
6
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses. This standard update requires additional disclosures about certain expenses in commonly presented expense captions. The Company is required to adopt the guidance for its 2027 annual report filed on Form 10-K, though early adoption is permitted. The Company is currently evaluating the impact of these amendments on its disclosures, but this standard update will not impact the Company's results of operations or financial position.
3. REVENUE
The Company evaluates the nature, amount, timing and uncertainty of revenue and cash flows using the five-step process. The Company uses a portfolio approach to group contracts with similar characteristics and analyze historical cash collection trends.
Revenue is primarily derived from (i) pediatric healthcare services provided to patients, including private duty nursing and therapy services; (ii) adult home health and hospice services (collectively “patient revenue”); and (iii) the delivery of enteral nutrition and other products to patients (“product revenue”). The services provided by the Company have no fixed duration and can be terminated by the patient or the facility at any time; therefore, each service provided is its own stand-alone contract. Incremental costs of obtaining a contract are expensed as incurred due to the short-term nature of the contracts.
Services ordered by a healthcare provider in an episode of care are not separately identifiable and therefore have been combined into a single performance obligation for each contract. The Company recognizes revenue as its performance obligations are completed. For patient revenue, the performance obligation is satisfied over time as the customer simultaneously receives and consumes the benefits of the healthcare services provided. For product revenue, the performance obligation is satisfied at the point in time of delivery of the product to the patient. The Company recognizes patient revenue equally over the number of treatments provided in a single episode of care. Typically, patients and third-party payers are billed within several days of the service being performed, and payments are due based on contract terms.
The Company’s lines of business are generally classified into the following categories: private duty services; home health and hospice; and medical solutions.
Private Duty Services (“PDS”). The PDS business includes a broad range of pediatric and adult healthcare services, including private duty skilled nursing, non-clinical services, which include support services and personal care services, pediatric therapy services, rehabilitation services, and nursing services in schools and pediatric day healthcare centers.
Home Health & Hospice (“HHH”). The HHH business provides home health, hospice, and personal care services to predominately elderly patients.
Medical Solutions (“MS”). The MS business includes the delivery of enteral nutrition and other products to patients.
For the PDS, HHH, and MS businesses, the Company receives payments from the following sources for services rendered: (i) state governments under their respective Medicaid programs (“Medicaid”); (ii) Managed Care providers of state government Medicaid programs (“Medicaid MCO”); (iii) commercial insurers; (iv) other government programs including Medicare, Tricare and ChampVA (collectively, “Medicare”); and (v) individual patients. As the period between the time of service and time of payment is typically
Most contracts contain variable consideration; however, it is unlikely that a significant reversal of revenue will occur when the uncertainty is resolved, and therefore, the Company has included the variable consideration in the estimated transaction price. The Company determines the transaction price based on established billing rates reduced by contractual adjustments provided to third-party payers and by implicit price concessions which the Company estimates based on its historical collection experience. Management estimates the transaction price on a payer-specific basis given its interpretation of the applicable regulations or contract terms. Updated regulations and contract negotiations occur frequently, necessitating regular review and assessment by management. There were no material revenue adjustments recognized from performance obligations satisfied or partially satisfied in previous periods for the three and six-month periods ended June 28, 2025 or June 29, 2024, respectively.
As of June 28, 2025 and December 28, 2024, estimated contractual adjustments and implicit price concessions of $
7
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Company did
The following table presents revenue by payer type as a percentage of total revenue for the three and six-month periods ended June 28, 2025 and June 29, 2024, respectively:
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
|
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Medicaid MCO |
|
% |
|
% |
|
% |
|
% |
||||
Medicaid |
|
% |
|
% |
|
% |
|
% |
||||
Commercial |
|
% |
|
% |
|
% |
|
% |
||||
Medicare |
|
% |
|
% |
|
% |
|
% |
||||
Self-pay |
|
% |
|
% |
|
% |
|
% |
||||
Total revenue |
|
% |
|
% |
|
% |
|
% |
||||
4. ACQUISITION
On
On
The Merger Agreement provides for customary purchase price adjustments, and approximately
The preliminary purchase price allocation as of the acquisition date, reflecting measurement period adjustments made during the respective period, are as follows (amounts in thousands):
8
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Entity |
Thrive |
|
|
Acquisition Date |
June 2, 2025 |
|
|
Cash consideration |
$ |
|
|
Share-based consideration |
|
|
|
Total |
$ |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
|
|
Patient accounts receivable |
|
|
|
Receivables under insured programs |
|
|
|
Prepaid expenses |
|
|
|
Other current assets |
|
|
|
Property and equipment |
|
|
|
Operating lease right of use assets |
|
|
|
Intangible assets - licenses |
|
|
|
Intangible assets - trade names |
|
|
|
Receivables under insured programs - long term |
|
|
|
Other long-term assets |
|
|
|
|
|
|
|
Accounts payable and other accrued liabilities |
|
|
|
Accrued payroll and employee benefits |
|
|
|
Current portion of insurance reserves |
|
|
|
Current portion of operating lease liabilities |
|
|
|
Other current liabilities |
|
|
|
Long-term insurance reserves |
|
|
|
Operating lease liabilities, less current portion |
|
|
|
|
|
|
|
Total identifiable net assets |
|
|
|
Goodwill |
|
|
|
Total |
$ |
|
|
The purchase price allocation is preliminary pending a final analysis of the impact of income taxes and finalization of the fair value of intangible assets and net working capital. The preliminary goodwill recognized is attributable to the excess of the particular purchase price of the acquisition over the fair value of identifiable net assets acquired, including other identified intangible assets. Goodwill is primarily attributable to expected synergies resulting from the acquisition.
|
PDS |
|
|
HHH |
|
|
MS |
|
|
Total |
|
||||
Balance at December 28, 2024 and March 29, 2025, net (1) |
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
||||
Acquisition |
|
|
|
|
- |
|
|
|
- |
|
|
|
|
||
Balance at June 28, 2025, net (1) |
|
|
|
|
|
|
|
|
|
|
|
||||
(1) Goodwill balance is net of accumulated impairment losses of $
The Company incurred transaction costs of $
Pro forma financial information related to the above acquisitions has not been provided as it is not material to the Company’s consolidated results of operations. The results of operations of the above acquisition are included in the Company’s consolidated results of operations from the date of acquisition and were not significant for the six-month period ended June 28, 2025.
9
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
5. LONG-TERM OBLIGATIONS
Long-term obligations consisted of the following as of June 28, 2025 and December 28, 2024, respectively (dollar amounts in thousands):
Instrument |
Stated |
Contractual Interest Rate |
Interest Rate |
June 28, 2025 |
|
December 28, 2024 |
|
||
(1) |
$ |
|
$ |
|
|||||
(1) |
|
|
|
|
|||||
(1) |
|
- |
|
|
- |
|
|||
Total principal amount of long-term obligations |
|
|
|
|
|
|
|
||
Less: unamortized debt issuance costs |
|
|
|
|
( |
) |
|
( |
) |
Total amount of long-term obligations, net of unamortized debt issuance costs |
|
|
|
|
|
|
|
||
Less: current portion of long-term obligations |
|
|
|
|
( |
) |
|
( |
) |
Total amount of long-term obligations, net of unamortized debt issuance costs, less current portion |
|
|
|
$ |
|
$ |
|
||
(1) |
|
|
|
|
|
|
|
||
The 2021 Extended Term Loan bears interest, at the Company’s election, at a variable interest rate based on either SOFR (subject to a minimum of
The Second Lien Term Loan bears interest at a rate per annum equal to, at the Company’s election, either (1) an applicable margin (equal to
Debt issuance costs related to the term loans are recorded as a direct deduction from the carrying amount of the debt. The balances for debt issuance costs related to the term loans as of June 28, 2025 and December 28, 2024 were $
Issued letters of credit as of June 28, 2025 and December 28, 2024 were $
10
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The fair value of the Company's long-term obligations was estimated using market-observable inputs from the Company’s comparable peers with public debt, including quoted prices in active markets, which are considered Level 2 inputs. The aggregate fair value of the Company's long-term obligations was $
The Company was in compliance with all financial covenants and restrictions under the foregoing instruments at June 28, 2025.
6. SECURITIZATION FACILITY
On November 12, 2021, the Company (through a wholly owned special purpose entity, Aveanna SPV I, LLC) (the “special purpose entity”) and a lending institution entered into a Receivables Financing Agreement, which, as amended, has a scheduled termination date of
Pursuant to two separate sale agreements, each of which is among Aveanna Healthcare, LLC, as initial servicer, certain of the Company's subsidiaries and the special purpose entity, the subsidiaries sold substantially all of their existing and future accounts receivable balances to the special purpose entity. The special purpose entity uses the accounts receivable balances to collateralize loans made under the Securitization Facility. The Company retains the responsibility of servicing the accounts receivable balances pledged as collateral under the Securitization Facility and provides a performance guaranty.
The outstanding balance under the Securitization Facility was $
The Securitization Facility is accounted for as a collateralized financing activity, rather than a sale of assets; therefore: (i) accounts receivable balances pledged as collateral are presented as assets and the borrowings are presented as liabilities in the interim unaudited consolidated balance sheets; (ii) the consolidated statements of operations reflect the interest expense associated with the collateralized borrowings; and (iii) receipts from customers related to the underlying accounts receivable are reflected as operating cash flows and borrowings and repayments under the collateralized loans are reflected as financing cash flows within the consolidated statements of cash flows. The Securitization Facility is included within current liabilities on the interim unaudited consolidated balance sheets as it is collateralized by current patient accounts receivable and not because payments are due within one year of the balance sheet date.
7. FAIR VALUE MEASUREMENTS
The carrying amounts of cash and cash equivalents, patient accounts receivable, accounts payable, accrued expenses and other current liabilities approximate their fair values due to the short-term maturities of the instruments.
The Company’s other assets measured at fair value were as follows (amounts in thousands):
11
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
|
Fair Value Measurements at June 28, 2025 |
|
||||||||||
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
|
||||
Assets: |
|
|
|
|
|
|
|
|
||||
Interest rate cap agreements |
$ |
- |
|
$ |
|
$ |
- |
|
$ |
|
||
Interest rate swap agreements |
|
- |
|
|
|
|
- |
|
|
|
||
$ |
- |
|
$ |
|
$ |
- |
|
$ |
|
|||
|
|
|
|
|
|
|
|
|
||||
|
Fair Value Measurements at December 28, 2024 |
|
||||||||||
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Total |
|
||||
Assets: |
|
|
|
|
|
|
|
|
||||
Interest rate cap agreements |
$ |
- |
|
$ |
|
$ |
- |
|
$ |
|
||
Interest rate swap agreements |
|
- |
|
|
|
|
- |
|
|
|
||
$ |
- |
|
$ |
|
$ |
- |
|
$ |
|
|||
The fair values of the interest rate swap and cap agreements are based on the estimated net proceeds or costs to settle the transactions as of the respective balance sheet dates. The valuations are based on commercially reasonable industry and market practices for valuing similar financial instruments. See Note 8 – Derivative Financial Instruments for further details on the Company’s interest rate swap and cap agreements.
8. DERIVATIVE FINANCIAL INSTRUMENTS
The Company’s earnings and cash flows are subject to fluctuations due to changes in interest rates, and the Company seeks to mitigate a portion of this risk by entering into derivative contracts. The derivatives the Company currently uses are interest rate swaps and interest rate caps. The Company recognizes derivatives as either assets or liabilities at fair value on the interim unaudited consolidated balance sheets and does not designate the derivatives as hedging instruments. Changes in the fair value of derivatives are therefore recorded in earnings throughout the terms of the respective derivatives.
The Company currently has
The Company has interest rate cap agreements with an aggregate notional amount of $
12
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The following losses and gains from these derivatives not designated as hedging instruments were recognized in the Company’s consolidated statements of operations for the three and six-month periods ended June 28, 2025 and June 29, 2024, respectively (amounts in thousands):
|
Statement of Operations |
For the three-month periods ended |
|
||||
|
Classification |
June 28, 2025 |
|
June 29, 2024 |
|
||
Interest rate cap agreements |
$ |
( |
) |
$ |
( |
) |
|
Interest rate swap agreements |
$ |
( |
) |
$ |
( |
) |
|
|
|
|
|
|
|
||
|
Statement of Operations |
For the six-month periods ended |
|
||||
|
Classification |
June 28, 2025 |
|
June 29, 2024 |
|
||
Interest rate cap agreements |
$ |
( |
) |
$ |
|
||
Interest rate swap agreements |
$ |
( |
) |
$ |
|
||
The Company does not utilize financial instruments for trading or other speculative purposes.
9. INCOME TAXES
On July 4, 2025, H.R. 1., also known as the One Big Beautiful Bill Act ("OBBBA) was signed into law in the U.S., which contains a broad range of tax reform provisions affecting businesses. The Company is evaluating the full effects of the legislation on its estimated annual effective tax rate and cash tax position. As the legislation was signed into law after the close of our second quarter, the impacts are not included in the operating results for the three and six-month periods ended June 28, 2025.
The Company records its provision for income taxes on an interim basis based upon the estimate of the annual effective income tax rate for the full year applied to “ordinary” income or loss, adjusted each quarter for discrete items. The Company analyzes various factors to determine the estimated annual effective income tax rate, including projections of annual earnings, the impact of state and local income taxes, its ability to use tax credits and net operating loss carryforwards, and available tax planning alternatives.
The Company recorded income tax expense of $
The Company’s effective tax rate was
10. SHARE-BASED COMPENSATION
Pre-IPO Options and Management Restricted Units
The Company recorded compensation expense, net of forfeitures, of $
Director Restricted Stock Units
13
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
In February 2025, the Compensation Committee of the Company's Board of Directors (the "Compensation Committee") approved grants of
Long-Term Incentive Plan ("LTIP")
In February 2025, the Compensation Committee approved grants of restricted stock units ("RSUs") and performance stock units ("PSUs") under the Company's 2021 Omnibus Stock Incentive Plan. Annual grants of RSUs and PSUs have been awarded since fiscal year 2022. Upon vesting, each RSU and each PSU settles for one share of common stock.
The RSUs are subject to a three-year service-based cliff vesting schedule commencing on the date of grant. Compensation cost for the RSUs is measured based on the grant date fair value of each underlying share of common stock and the number of RSUs granted and is recognized over the applicable vesting period on a straight-line basis. In February 2025, the Company granted
Senior Management Retention Plan ("SMRP")
In the second quarter of 2023, the Compensation Committee approved SMRP awards to certain members of management to be paid in the form of RSUs under the 2021 Omnibus Stock Incentive Plan. The awards were granted based on a fixed dollar value for each member of senior management included in the plan. The performance condition related to the SMRP was achieved on March 29, 2025, resulting in the acceleration of the related compensation expense of the awards. The Company recorded
Total compensation expense, net of forfeitures, for all awards under the Company's previous stock incentive plan (the "Amended 2017 Plan") and 2021 Omnibus Incentive Plan was $
14
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Employee Stock Purchase Plan
During the three-month periods ended June 28, 2025 and June 29, 2024, no purchase events related to the Employee Stock Purchase Plan occurred. During the six-month period ended June 28, 2025, participants purchased a total of
The Company recorded compensation expense of $
11. COMMITMENTS AND CONTINGENCIES
Insurance Reserves
As is typical in the healthcare industry, the Company is subject to claims that its services have resulted in patient injury or other adverse effects.
The accrued professional liability insurance reserves included in the interim unaudited consolidated balance sheets include estimates of the ultimate costs, including third-party legal defense costs, in the event the Company was unable to receive funds from claims made under commercial insurance policies, for claims that have been reported but not paid and claims that have been incurred but not reported at the balance sheet dates. Although substantially all reported claims are paid directly by the Company’s commercial insurance carriers (after the Company satisfies the applicable policy deductible and/or retention), the Company is ultimately responsible for payment of these claims in the event its insurance carriers become insolvent or otherwise do not honor the contractual obligations under the liability policies. The Company is required under U.S. GAAP to recognize these estimated liabilities in its consolidated financial statements on a gross basis; with a corresponding receivable from the insurance carriers reflecting the contractual indemnity provided by the carriers under the related liability policies.
Since October 1, 2024, the Company has maintained primary commercial insurance coverage on a claims-made basis for professional liability claims with a $
As of June 28, 2025, insurance reserves totaling $
Litigation and Other Current Liabilities
15
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
On January 18, 2023, an arbitration award in the amount of $
The Company is currently a party to various routine litigation incidental to the business. While management currently believes that the ultimate outcome of such proceedings, individually and in the aggregate, will not have a material adverse effect on the Company’s financial position or overall trends in results of operations, litigation is subject to inherent uncertainties. Management has established provisions within other current liabilities in the accompanying consolidated balance sheets, which in the opinion of management represents the best estimate of exposure and adequately provides for such losses that may occur from asserted claims related to the provision of professional services and which may not be covered by the Company’s insurance policies. Management believes that any additional unfavorable provisions would not be material to the Company’s results of operations or financial position; however, if an unfavorable ruling on any asserted or unasserted claim were to occur, there exists the possibility of a material adverse impact on the Company’s net earnings or financial position. The estimate of the potential impact from legal proceedings on the Company’s financial position or overall results of operations could change in the future.
Healthcare Regulatory Matters
Starting on October 30, 2019 the Company has received grand jury subpoenas issued by the U.S. Department of Justice, Antitrust Division (the “Antitrust Division”), requiring the production of documents and information pertaining to nurse wages, reimbursement rates, and hiring activities in a few of its local markets. The Company is fully cooperating with the Antitrust Division with respect to this investigation, and management believes that a loss event is not probable. Based on the information currently available to the Company, management cannot predict the timing or outcome of this investigation or predict the possible loss or range of loss, if any, associated with the resolution of this matter.
On July 19, 2023, the Company received a Civil Investigation Demand issued by the U.S. Department of Justice, United States Attorney’s Office, Middle District of Alabama (the “AUSA”), requiring the production of documents and information pertaining to Comfort Care Hospice, LLC, an indirect wholly owned subsidiary of the Company, regarding issues of (1) improper submission of claims to Medicare and other federal healthcare programs for service to patients who were ineligible or not properly certified for said healthcare services and (2) improper remuneration to medical directors and skilled nursing facilities for patient referrals in violation of certain federal regulations. The Company is fully cooperating with the AUSA with respect to this investigation, and management believes that a loss event is not probable and that this matter will not materially impact the Company’s business, results of operations or financial condition. However, based on the information currently available to the Company, management cannot predict the timing or outcome of this investigation or predict the possible loss or range of loss, if any, associated with the resolution of this matter.
Laws and regulations governing the government payer programs are complex and subject to interpretation. Compliance with such laws and regulations can be subject to future governmental review and interpretation as well as significant regulatory action. From time to time, governmental regulatory agencies conduct inquiries and audits of the Company’s practices. It is the Company’s practice to cooperate fully with such inquiries. In addition to laws and regulations governing the Medicaid, Medicaid Managed Care, and Tricare programs, there are a number of federal and state laws and regulations governing matters such as the corporate practice of medicine, fee splitting arrangements, anti-kickback statues, physician self-referral laws, false or fraudulent claims filing and patient privacy requirements. Failure to comply with any such laws or regulations could have an adverse impact on the Company’s operations and financial results. The Company believes that it is in material compliance with all applicable laws and regulations and is not aware of any pending or threatened investigations involving allegations of wrongdoing.
12. RELATED PARTY TRANSACTIONS
As of June 28, 2025, one of the Company’s significant shareholders owned
13. SEGMENT INFORMATION
16
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
The Company’s operating segments have been identified based upon how management has organized the business by services provided to customers and how the chief operating decision maker ("CODM") manages the business and allocates resources. The CODM for the Company is the Chief Executive Officer. The Company has
The CODM evaluates segment performance using gross margin (and gross margin percentage). Gross margin includes revenue less all costs of revenue, excluding depreciation and amortization, but excludes branch and regional administrative expenses, corporate expenses and other non-field expenses. Revenue and cost presented below for the PDS and HHH segments primarily relate to patient services, while the MS segment’s revenue and cost are primarily from products. The CODM does not evaluate a measure of assets when assessing performance.
Results shown for the three and six-month periods ended June 28, 2025 and June 29, 2024 are not necessarily those which would be achieved if each segment was an unaffiliated business enterprise. There are no intersegment transactions.
The following tables summarize the Company’s segment information for the three and six-month periods ended June 28, 2025 and June 29, 2024, respectively (amounts in thousands):
|
For the three-month period ended June 28, 2025 |
|
||||||||||
|
PDS |
|
HHH |
|
MS |
|
Total |
|
||||
Revenue |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Cost of revenue, excluding depreciation and amortization |
|
|
|
|
|
|
|
|
||||
Gross margin |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Gross margin percentage |
|
% |
|
% |
|
% |
|
% |
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
For the three-month period ended June 29, 2024 |
|
||||||||||
|
PDS |
|
HHH |
|
MS |
|
Total |
|
||||
Revenue |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Cost of revenue, excluding depreciation and amortization |
|
|
|
|
$ |
|
|
|
||||
Gross margin |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Gross margin percentage |
|
% |
|
% |
|
% |
|
% |
||||
|
For the six-month period ended June 28, 2025 |
|
||||||||||
|
PDS |
|
HHH |
|
MS |
|
Total |
|
||||
Revenue |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Cost of revenue, excluding depreciation and amortization |
|
|
|
|
|
|
|
|
||||
Gross margin |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Gross margin percentage |
|
% |
|
% |
|
% |
|
% |
||||
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
||||
|
For the six-month period ended June 29, 2024 |
|
||||||||||
|
PDS |
|
HHH |
|
MS |
|
Total |
|
||||
Revenue |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Cost of revenue, excluding depreciation and amortization |
|
|
|
|
$ |
|
|
|
||||
Gross margin |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Gross margin percentage |
|
% |
|
% |
|
% |
|
% |
||||
|
|
|
|
|
|
|
|
|
||||
17
AVEANNA HEALTHCARE HOLDINGS INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
Segment Reconciliation: |
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Total segment gross margin |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Branch and regional administrative expenses |
|
|
|
|
|
|
|
|
||||
Corporate expenses |
|
|
|
|
|
|
|
|
||||
Depreciation and amortization |
|
|
|
|
|
|
|
|
||||
Acquisition-related costs |
|
|
|
|
|
|
|
|
||||
Other operating expense |
|
|
|
|
|
|
|
|
||||
Operating income |
|
|
|
|
|
|
|
|
||||
Interest income |
|
|
|
|
|
|
|
|
||||
Interest expense |
|
( |
) |
|
( |
) |
|
( |
) |
|
( |
) |
Other (expense) income |
|
( |
) |
|
|
|
( |
) |
|
|
||
Income before income taxes |
$ |
|
$ |
|
$ |
|
$ |
|
||||
14. NET INCOME PER SHARE
Basic net income per share is calculated by dividing net income by the weighted average number of shares of common stock outstanding for the period. Diluted net income per share is calculated by dividing net income by the diluted weighted average number of shares of common stock outstanding for the period. For purposes of this calculation, outstanding stock options, RSUs and PSUs are considered potential dilutive shares of common stock.
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
|
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Numerator: |
|
|
|
|
|
|
|
|
||||
Net income |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Denominator: |
|
|
|
|
|
|
|
|
||||
Weighted average shares of common stock outstanding (1), basic |
|
|
|
|
|
|
|
|
||||
Net income per share, basic |
$ |
|
$ |
|
$ |
|
$ |
|
||||
|
|
|
|
|
|
|
|
|
||||
Weighted average shares of common stock outstanding (1), diluted |
|
|
|
|
|
|
|
|
||||
Net income per share, diluted |
$ |
|
$ |
|
$ |
|
$ |
|
||||
Dilutive securities outstanding not included in the computation of diluted net income per share, as their effect is antidilutive: |
|
|
|
|
|
|
|
|
||||
RSUs |
|
|
|
|
|
|
|
|
||||
PSUs |
|
|
|
|
|
|
|
|
||||
Stock options |
|
|
|
|
|
|
|
|
||||
18
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis provides information we believe is relevant to an assessment and understanding of our results of operations, financial condition, liquidity and cash flows for the periods presented below. This discussion should be read in conjunction with the interim unaudited consolidated financial statements and related notes contained elsewhere in this Quarterly Report on Form 10-Q and in conjunction with the audited consolidated financial statements and related notes, our “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in each case included in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024 filed with the SEC. As discussed in the section above titled “Cautionary Note Regarding Forward-Looking Statements,” the following discussion contains forward-looking statements that are based upon our current expectations, including with respect to our future revenues and operating results. Our actual results may differ materially from those anticipated in such forward-looking statements as a result of various factors. Factors that could cause or contribute to such differences include, but are not limited to, those identified below, and those discussed in the section titled “Risk Factors” included under Part II, Item 1A below as well as in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.
Unless otherwise provided, “Aveanna,” “we,” “our” and the “Company” refer to Aveanna Healthcare Holdings Inc. and its consolidated subsidiaries.
Our fiscal year ends on the Saturday that is closest to December 31 of a given year, resulting in either a 52-week or 53-week fiscal year. “Fiscal year 2025” refers to the 53-week fiscal year ending on January 3, 2026. “Fiscal year 2024” refers to the 52-week fiscal year ended on December 28, 2024. The “three-month period ended June 28, 2025”, or “second quarter of 2025” refers to the 13-week fiscal quarter ended on June 28, 2025. The “three-month period ended June 29, 2024” or “second quarter of 2024” refers to the 13-week fiscal quarter ended on June 29, 2024. The "six-month period ended June 28, 2025", or "first six months of 2025", refers to the period from December 29, 2024 through June 28, 2025. The "six-month period ended June 29, 2024", or "first six months of 2024", refers to the period from December 31, 2023 through June 29, 2024.
Overview
We are a leading, diversified home care platform focused on providing care to medically complex, high-cost patient populations. We directly address the most pressing challenges facing the U.S. healthcare system by providing safe, high-quality care in the home, the lower cost care setting preferred by patients. Our patient-centered care delivery platform is designed to improve the quality of care our patients receive, which allows them to remain in their homes and minimizes the overutilization of high-cost care settings such as hospitals. Our clinical model is led by our caregivers, primarily skilled nurses, who provide specialized care to address the complex needs of each patient we serve across the full range of patient populations: newborns, children, adults and seniors. We have invested significantly in our platform to bring together best-in-class talent at all levels of the organization and support such talent with industry leading training, clinical programs, infrastructure and technology-enabled systems, which are increasingly essential in an evolving healthcare industry. We believe our platform creates sustainable competitive advantages that support our ability to continue driving rapid growth, both organically and through acquisitions, and positions us as the partner of choice for the patients we serve.
Segments
We deliver our services to patients through three segments: Private Duty Services (“PDS”); Home Health & Hospice (“HHH”); and Medical Solutions (“MS”).
The following table summarizes the revenues generated by each of our segments for the three-month periods ended June 28, 2025 and June 29, 2024, respectively:
(dollars in thousands) |
Consolidated |
|
PDS |
|
HHH |
|
MS |
|
||||
For the three-month period ended June 28, 2025 |
$ |
589,553 |
|
$ |
486,012 |
|
$ |
60,112 |
|
$ |
43,429 |
|
Percentage of consolidated revenue |
|
|
|
83 |
% |
|
10 |
% |
|
7 |
% |
|
For the three-month period ended June 29, 2024 |
$ |
504,958 |
|
$ |
407,851 |
|
$ |
54,630 |
|
$ |
42,477 |
|
Percentage of consolidated revenue |
|
|
|
81 |
% |
|
11 |
% |
|
8 |
% |
|
The following table summarizes the revenues generated by each of our segments for the six-month periods ended June 28, 2025 and June 29, 2024, respectively:
(dollars in thousands) |
Consolidated |
|
PDS |
|
HHH |
|
MS |
|
||||
For the six-month period ended June 28, 2025 |
$ |
1,148,777 |
|
$ |
946,010 |
|
$ |
116,845 |
|
$ |
85,922 |
|
Percentage of consolidated revenue |
|
|
|
82 |
% |
|
10 |
% |
|
8 |
% |
|
For the six-month period ended June 29, 2024 |
$ |
995,611 |
|
$ |
802,860 |
|
$ |
109,243 |
|
$ |
83,508 |
|
Percentage of consolidated revenue |
|
|
|
81 |
% |
|
11 |
% |
|
8 |
% |
|
19
PDS Segment
Private Duty Services predominantly includes private duty nursing (“PDN”) services, as well as pediatric therapy services. Our PDN patients typically enter our service as children, as our most significant referral sources for new patients are children’s hospitals. It is common for our PDN patients to continue to receive our services into adulthood, as approximately 30% of our PDN patients are over the age of 18.
Our PDN services involve the provision of clinical and non-clinical hourly care to patients in their homes, which is the preferred setting for patient care. PDN services typically last four to 24 hours a day, provided by our registered nurses, licensed practical nurses, home health aides, and other non-clinical caregivers who are focused on providing high-quality short-term and long-term clinical care to medically fragile children and adults with a wide variety of serious illnesses and conditions. Patients who typically qualify for our PDN services include those with the following conditions:
Our PDN services include:
Through our pediatric therapy services, we provide a valuable multidisciplinary approach that we believe serves all of a child’s therapy needs. We provide both in-clinic and home-based therapy services to our patients. Our therapy services include physical, occupational and speech services. We regularly collaborate with physicians and other community healthcare providers, which allows us to provide more comprehensive care.
HHH Segment
Our Home Health and Hospice segment predominantly includes home health services, as well as hospice and specialty program services. Our HHH patients typically enter our service as seniors, and our most significant referral sources for new patients are hospitals, physicians and long-term care facilities.
Our home health services involve the provision of in-home services to our patients by our clinicians which may include nurses, therapists, social workers and home health aides. Our caregivers work with our patients’ physicians to deliver a personalized plan of care to our patients in their homes. Home healthcare can help our patients recover after a hospitalization or surgery and assist patients in managing chronic illnesses. We also help our patients manage their medications. Through our care, we help our patients recover more fully in the comfort of their own homes, while remaining as independent as possible. Our home health services include: in-home skilled nursing services; physical, occupational and speech therapy; medical social services and aide services.
Our hospice services involve a supportive philosophy and concept of care for those nearing the end of life. Our hospice care is a positive, empowering form of care designed to provide comfort and support to our patients and their families when a life-limiting illness no longer responds to cure-oriented treatments. The goal of hospice is to neither prolong life nor hasten death, but to help our patients live as dignified and pain-free as possible. Our hospice care is provided by a team of specially trained professionals in a variety of living situations, including at home, at the hospital, a nursing home, or an assisted living facility.
MS Segment
Through our Medical Solutions segment, we offer a comprehensive line of enteral nutrition supplies and other products to adults and children, delivered on a periodic or as-needed basis. We provide our patients with access to one of the largest selections of enteral formulas, supplies and pumps in our industry, with more than 300 nutritional formulas available. Our registered nurses, registered dietitians and customer service technicians support our patients 24 hours per day, 365 days per year, in-hospital, at-home, or remotely to help ensure that our patients have the best nutrition assessments, change order reviews and formula selection expertise.
20
Recent Developments
Acquisition-related Activities
On June 2, 2025, we acquired Thrive Skilled Pediatric Care, LLC ("Thrive"), which provides home care operating 23 locations across seven states Arizona, Georgia, Kansas, New Mexico, North Carolina, Virginia, and Texas. The Thrive acquisition expands our patient care delivery into two new states and provides added local market density in our existing geographic footprint. We report the results of Thrive from the date of acquisition in our PDS segment.
Regulatory Developments
On June 30, 2025, the Centers for Medicare & Medicaid Services (“CMS”) issued its calendar year 2026 proposed rule for the home health prospective payment system. CMS estimates the proposed rule would reduce home health payments by 6.4% in CY 2026 relative to 2025. This update includes a 3.2% market basket update, reduced by a 0.8% cut for productivity. The rule also includes several reductions that CMS proposes as necessary to achieve budget neutral implementation of the Patient-driven Groupings Model (“PDGM”), which are a 4.1% permanent reduction to the standard payment rate to prevent future overpayments, as well as a temporary but indefinite 5.0% reduction to recoup past overpayments. CMS also proposes a 0.5% reduction related to high-cost outlier payments. The proposed rule is subject to comment through August 29, 2025. The ultimate impact of any final rule would likely negatively affect reimbursement rates in our HHH segment.
On July 4, 2025, H.R. 1, also known as the One Big Beautiful Bill Act ("OBBBA") was enacted into law. The Congressional Budget Office projects OBBBA will result in a reduction to federal Medicaid spending by an estimated $1.15 trillion over the next 10 years. The OBBBA changes to Medicaid include provisions expected to reduce the population of Medicaid recipients through more stringent eligibility requirements, reductions in provider taxes, work (community engagement) requirements, limits on state-directed payments, and other changes. Most of the provisions have implementation dates of December 31, 2026, or later. While there were no specific changes to the Medicaid waiver programs that a majority of our patient population qualifies for services under, and no provisions that we believe directly impact the reimbursement rates of the services we provide, the resulting reductions to state Medicaid budgets may indirectly impact future rate expansion for certain Medicaid-funded services.
Important Operating Metrics
We review the following important metrics on a segment basis and not on a consolidated basis:
PDS and MS Segment Operating Metrics
Volume
Volume represents PDS hours of care provided and MS unique patients served, which is how we measure the amount of our patient services provided. We review the number of hours of PDS care provided on a weekly basis and the number of MS unique patients served on a weekly basis. We believe volume is an important metric because it helps us understand how the Company is growing in each of these segments through strategic planning and acquisitions. We also use this metric to inform strategic decision making in determining opportunities for growth.
Revenue Rate
For our PDS and MS segments, revenue rate is calculated as revenue divided by PDS hours of care provided or the number of MS unique patients served, respectively. We believe revenue rate is an important metric because it represents the amount of revenue we receive per PDS hour of patient service or per individual MS patient transaction and helps management assess the amount of fees that we are able to bill for our services. Management uses this metric to assess how effectively we optimize reimbursement rates.
Cost of Revenue Rate
For our PDS and MS segments, cost of revenue rate is calculated as cost of revenue divided by PDS hours of care provided or the number of MS unique patients served, respectively. We believe cost of revenue rate is an important metric because it helps us understand the cost per PDS hour of patient service or per individual MS patient transaction. Management uses this metric to understand how effectively we manage labor and product costs.
Spread Rate
For our PDS and MS segments, spread rate represents the difference between the respective revenue rates and cost of revenue rates. Spread rate is an important metric because it helps us better understand the margins being recognized per PDS hour of patient service
21
or per individual MS patient transaction. Management uses this metric to assess how successful we have been in optimizing reimbursement rates, managing labor and product costs, and assessing opportunities for growth.
HHH Segment Operating Metrics
Home Health Total Admissions and Home Health Episodic Admissions
Home health total admissions represents the number of new patients who have begun receiving services. We review the number of home health admissions on a daily basis as we believe it is a leading indicator of our growth. We measure home health admissions by reimbursement structure, separating them into home health episodic admissions, which are reimbursed for a fixed duration of care - typically 30 days, and other admissions, which primarily follow a per-visit reimbursement model. This allows us to better understand the payor mix of our home health business.
Home Health Total Episodes
Home health total episodes represents the number of episodic admissions and episodic recertifications to capture patients who have either started to receive services or have been recertified for another episode of care. Management reviews home health total episodes on a monthly basis as to understand the volume of patients who were authorized to receive care during the month.
Home Health Episodic Mix
Home health episodic mix is calculated by dividing the total home health episodic admissions by the home health total admissions. Management monitors home health episodic mix as a simplified metric representing our home health admissions by reimbursement structure, which allows us to better understand the payer mix of our home health business.
Home Health Revenue Per Completed Episode
Home health revenue per completed episode is calculated by dividing total payments received from completed episodes by the number of completed episodes during the period. Episodic payments are determined by multiple factors including type of referral source, patient diagnoses, and utilization. Management tracks home health revenue per completed episode over time to evaluate both the clinical and financial profile of the business in a single metric.
Results of Operations
Three-Month Period Ended June 28, 2025 Compared to the Three-Month Period Ended June 29, 2024
The following table summarizes our consolidated results of operations, including Field contribution, which is a non-GAAP measure (see “Non-GAAP Financial Measures” below), for the three-month periods indicated:
|
For the three-month periods ended |
|
||||||||||||||||
(dollars in thousands) |
June 28, 2025 |
|
% of Revenue |
|
June 29, 2024 |
|
% of Revenue |
|
Change |
|
% Change |
|
||||||
Revenue |
$ |
589,553 |
|
|
100.0 |
% |
$ |
504,958 |
|
|
100.0 |
% |
$ |
84,595 |
|
|
16.8 |
% |
Cost of revenue, excluding depreciation and amortization |
|
378,753 |
|
|
64.2 |
% |
|
346,691 |
|
|
68.7 |
% |
|
32,062 |
|
|
9.2 |
% |
Gross margin |
$ |
210,800 |
|
|
35.8 |
% |
$ |
158,267 |
|
|
31.3 |
% |
$ |
52,533 |
|
|
33.2 |
% |
Branch and regional administrative expenses |
|
90,069 |
|
|
15.3 |
% |
|
87,972 |
|
|
17.4 |
% |
|
2,097 |
|
|
2.4 |
% |
Field contribution |
$ |
120,731 |
|
|
20.5 |
% |
$ |
70,295 |
|
|
13.9 |
% |
$ |
50,436 |
|
|
71.7 |
% |
Corporate expenses |
|
34,529 |
|
|
5.9 |
% |
|
30,245 |
|
|
6.0 |
% |
|
4,284 |
|
|
14.2 |
% |
Depreciation and amortization |
|
2,617 |
|
|
0.4 |
% |
|
2,833 |
|
|
0.6 |
% |
|
(216 |
) |
|
-7.6 |
% |
Acquisition-related costs |
|
3,400 |
|
|
0.6 |
% |
|
- |
|
|
0.0 |
% |
|
3,400 |
|
|
100.0 |
% |
Other operating expense |
|
151 |
|
|
0.0 |
% |
|
91 |
|
|
0.0 |
% |
|
60 |
|
|
65.9 |
% |
Operating income |
$ |
80,034 |
|
|
13.6 |
% |
$ |
37,126 |
|
|
7.4 |
% |
$ |
42,908 |
|
|
115.6 |
% |
Interest expense, net |
|
(35,874 |
) |
|
|
|
(39,518 |
) |
|
|
|
3,644 |
|
|
-9.2 |
% |
||
Other (expense) income |
|
(22 |
) |
|
|
|
6,371 |
|
|
|
|
(6,393 |
) |
|
-100.3 |
% |
||
Income tax (expense) benefit |
|
(17,113 |
) |
|
|
|
9,927 |
|
|
|
|
(27,040 |
) |
|
-272.4 |
% |
||
Net income |
$ |
27,025 |
|
|
|
$ |
13,906 |
|
|
|
$ |
13,119 |
|
|
94.3 |
% |
||
22
The following table summarizes our consolidated key performance measures, including Field contribution and Field contribution margin, which are non-GAAP measures (see “Non-GAAP Financial Measures” below), for the three-month periods indicated:
|
For the three-month periods ended |
|
|
||||||||||
(dollars in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
589,553 |
|
$ |
504,958 |
|
$ |
84,595 |
|
|
16.8 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
378,753 |
|
|
346,691 |
|
|
32,062 |
|
|
9.2 |
% |
|
Gross margin |
$ |
210,800 |
|
$ |
158,267 |
|
$ |
52,533 |
|
|
33.2 |
% |
|
Gross margin percentage |
|
35.8 |
% |
|
31.3 |
% |
|
|
|
4.5 |
% |
(1) |
|
Branch and regional administrative expenses |
|
90,069 |
|
|
87,972 |
|
|
2,097 |
|
|
2.4 |
% |
|
Field contribution |
$ |
120,731 |
|
$ |
70,295 |
|
$ |
50,436 |
|
|
71.7 |
% |
|
Field contribution margin |
|
20.5 |
% |
|
13.9 |
% |
|
|
|
|
|
||
Corporate expenses |
$ |
34,529 |
|
$ |
30,245 |
|
$ |
4,284 |
|
|
14.2 |
% |
|
As a percentage of revenue |
|
5.9 |
% |
|
6.0 |
% |
|
|
|
|
|
||
Operating income |
$ |
80,034 |
|
$ |
37,126 |
|
$ |
42,908 |
|
|
115.6 |
% |
|
As a percentage of revenue |
|
13.6 |
% |
|
7.4 |
% |
|
|
|
|
|
||
23
The following tables summarize our key performance measures by segment for the three-month periods indicated:
|
PDS |
|
|
||||||||||
|
For the three-month periods ended |
|
|
||||||||||
(dollars and hours in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
486,012 |
|
$ |
407,851 |
|
$ |
78,161 |
|
|
19.2 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
328,078 |
|
|
296,983 |
|
|
31,095 |
|
|
10.5 |
% |
|
Gross margin |
$ |
157,934 |
|
$ |
110,868 |
|
$ |
47,066 |
|
|
42.5 |
% |
|
Gross margin percentage |
|
32.5 |
% |
|
27.2 |
% |
|
|
|
5.3 |
% |
(4) |
|
Hours |
|
11,053 |
|
|
10,336 |
|
|
717 |
|
|
6.9 |
% |
|
Revenue rate |
$ |
43.97 |
|
$ |
39.46 |
|
$ |
4.51 |
|
|
12.3 |
% |
(1) |
Cost of revenue rate |
$ |
29.68 |
|
$ |
28.73 |
|
$ |
0.95 |
|
|
3.6 |
% |
(2) |
Spread rate |
$ |
14.29 |
|
$ |
10.73 |
|
$ |
3.56 |
|
|
35.6 |
% |
(3) |
|
|
|
|
|
|
|
|
|
|
||||
|
HHH |
|
|
||||||||||
|
For the three-month periods ended |
|
|
||||||||||
(dollars and admissions/episodes in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
60,112 |
|
$ |
54,630 |
|
$ |
5,482 |
|
|
10.0 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
27,048 |
|
|
25,227 |
|
|
1,821 |
|
|
7.2 |
% |
|
Gross margin |
$ |
33,064 |
|
$ |
29,403 |
|
$ |
3,661 |
|
|
12.5 |
% |
|
Gross margin percentage |
|
55.0 |
% |
|
53.8 |
% |
|
|
|
1.2 |
% |
(4) |
|
Home health total admissions (5) |
|
9.8 |
|
|
9.4 |
|
|
0.4 |
|
|
4.3 |
% |
|
Home health episodic admissions (6) |
|
7.3 |
|
|
7.1 |
|
|
0.2 |
|
|
2.8 |
% |
|
Home health total episodes (7) |
|
12.4 |
|
|
11.6 |
|
|
0.8 |
|
|
6.9 |
% |
|
Home health episodic mix (8) |
|
74.5 |
% |
|
75.5 |
% |
|
|
|
-1.0 |
% |
|
|
Home health revenue per completed episode (9) |
$ |
3,231 |
|
$ |
3,093 |
|
$ |
138 |
|
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||
|
MS |
|
|
||||||||||
|
For the three-month periods ended |
|
|
||||||||||
(dollars and UPS in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
43,429 |
|
$ |
42,477 |
|
$ |
952 |
|
|
2.2 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
23,627 |
|
|
24,481 |
|
|
(854 |
) |
|
-3.5 |
% |
|
Gross margin |
$ |
19,802 |
|
$ |
17,996 |
|
$ |
1,806 |
|
|
10.0 |
% |
|
Gross margin percentage |
|
45.6 |
% |
|
42.4 |
% |
|
|
|
3.2 |
% |
(4) |
|
Unique patients served (“UPS”) |
|
91 |
|
|
94 |
|
|
(3 |
) |
|
-3.2 |
% |
|
Revenue rate |
$ |
477.24 |
|
$ |
451.88 |
|
$ |
25.36 |
|
|
5.4 |
% |
(1) |
Cost of revenue rate |
$ |
259.64 |
|
$ |
260.44 |
|
$ |
(0.80 |
) |
|
-0.3 |
% |
(2) |
Spread rate |
$ |
217.60 |
|
$ |
191.45 |
|
$ |
26.16 |
|
|
13.2 |
% |
(3) |
The following discussion of our results of operations should be read in conjunction with the foregoing tables summarizing our consolidated results of operations and key performance measures, as well as our interim unaudited consolidated financial statements of operations contained in this Quarterly Report on Form 10-Q (our "Quarterly Financial Statements") and our audited consolidated financial statements contained in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.
Summary Operating Results
24
Operating Income
Operating income was $80.0 million, or 13.6% of revenue, for the three-month period ended June 28, 2025, as compared to operating income of $37.1 million, or 7.4% of revenue, for the three-month period ended June 29, 2024, an increase of $42.9 million.
Operating income for the second quarter of 2025 was positively impacted by an increase of $50.4 million, or 71.7%, in Field contribution, as compared to the second quarter of 2024. The $50.4 million increase in Field contribution resulted from a $84.6 million, or 16.8%, increase in consolidated revenue and a 6.6% increase in our Field contribution margin to 20.5% for the second quarter of 2025 from 13.9% for the second quarter of 2024. The primary driver of our higher Field contribution margin over the comparable quarter was an increase in gross margin percentage of 4.5%, along with a 2.1% decrease in branch and regional administrative expenses as a percentage of revenue to 15.3% for the second quarter of 2025 from 17.4% for the second quarter of 2024.
The following items primarily contributed to the $42.9 million increase in operating income over the comparable second quarter period:
Net Income
Net income for the three-month period ended June 28, 2025 was $27.0 million, as compared to net income of $13.9 million for the three-month period ended June 29, 2024. The $13.1 million increase in net income was primarily driven by the following:
Revenue
Revenue was $589.6 million for the three-month period ended June 28, 2025, as compared to $505.0 million for the three-month period ended June 29, 2024, an increase of $84.6 million, or 16.8%. This increase resulted from the following segment activity:
Our PDS segment revenue growth of $78.2 million, or 19.2%, for the three-month period ended June 28, 2025 was attributable to a 6.9% increase in volume and a 12.3% increase in revenue rate. The 6.9% increase in volume was primarily attributable to growth in demand for non-clinical services. Additionally, the PDS segment revenue benefited from volume attributed to the Thrive acquisition which was completed on June 2, 2025.
The 12.3% increase in PDS revenue rate for the three-month period ended June 28, 2025, as compared to the three-month period ended June 29, 2024, resulted primarily from the following: (i) reimbursement rate increases issued by various state Medicaid programs and Managed Medicaid payers, including payments received in the current period related to certain rate increases applied retroactively for services provided since January 1, 2025, for which there is currently no associated wage pass-through reflected in segment cost of revenue, excluding depreciation and amortization; (ii) increases in value-based payments from certain payors; and (iii) improved collections on fully reserved aged receivables.
Our HHH segment revenue increase of $5.5 million, or 10.0%, for the three-month period ended June 28, 2025, as compared to the three-month period ended June 29, 2024, resulted primarily from a 6.9% increase in total episodes and an increase in home health revenue per completed episode due to improvements in patient mix compared to the second quarter of 2024.
The $1.0 million, or 2.2%, increase in MS segment revenue for the three-month period ended June 28, 2025, as compared to the three-month period ended June 29, 2024, was attributable to a 5.4% increase in revenue rate, partially offset by a decline in volume of 3.2% compared to the second quarter of 2024.
25
Cost of Revenue, Excluding Depreciation and Amortization
Cost of revenue, excluding depreciation and amortization, was $378.8 million for the three-month period ended June 28, 2025, as compared to $346.7 million for the three-month period ended June 29, 2024, an increase of $32.1 million, or 9.2%. This increase resulted from the following segment activity:
The 10.5% increase in PDS cost of revenue for the three-month period ended June 28, 2025 resulted from the previously described 6.9% increase in PDS volume combined with a 3.6% increase in PDS cost of revenue rate. The 3.6% increase in cost of revenue rate primarily resulted from higher caregiver labor costs, including the pass-through of reimbursement rate increases net of $6.2 million lower general and professional liability reserve associated with the release of certain accrued legal settlements.
The 7.2% increase in HHH cost of revenue for the three-month period ended June 28, 2025 was driven primarily by higher home health total episodes.
The 3.5% decrease in MS cost of revenue for the three-month period ended June 28, 2025 was driven primarily by the previously described 3.2% decline in MS volumes.
Gross Margin and Gross Margin Percentage
Gross margin was $210.8 million, or 35.8% of revenue, for the three-month period ended June 28, 2025, as compared to $158.3 million, or 31.3% of revenue, for the three-month period ended June 29, 2024. Gross margin increased $52.5 million, or 33.2%, from the comparable prior year quarter. The 4.5% increase in gross margin percentage for the three-month period ended June 28, 2025 resulted from the combined changes in our revenue rates and cost of revenue rates in each of our segments, which we refer to as the change in our spread rate, as follows:
Branch and Regional Administrative Expenses
Branch and regional administrative expenses were $90.1 million, or 15.3% of revenue, for the three-month period ended June 28, 2025, as compared to $88.0 million, or 17.4% of revenue, for the three-month period ended June 29, 2024, an increase of $2.1 million, or 2.4%.
The 2.4% increase in branch and regional administrative expenses for the three-month period ended June 28, 2025, as compared to the three-month period ended June 29, 2024, was primarily due to an increase in incentive compensation expense during the current three-month period due to improved forecasted performance compared to annual targets and the additional branch operations associated with the Thrive acquisition. The overall 2.1% decrease in branch and regional administrative expenses as a percentage of revenue for the three-month period ended June 28, 2025, as compared to the three-month period ended June 29, 2024, resulted from leveraging our branch and administrative expense structure as a result of our restructuring efforts.
Field Contribution and Field Contribution Margin
Field contribution was $120.7 million, or 20.5% of revenue, for the three-month period ended June 28, 2025, as compared to $70.3 million, or 13.9% of revenue, for the three-month period ended June 29, 2024. Field contribution increased $50.4 million, or 71.7%, for the three-month period ended June 28, 2025, as compared to the three-month period ended June 29, 2024. The 6.6% increase in Field contribution margin for the three-month period ended June 28, 2025 resulted from the following:
26
Field contribution and Field contribution margin are non-GAAP financial measures. See “Non-GAAP Financial Measures” below.
Corporate Expenses
Corporate expenses as a percentage of revenue for the three-month periods ended June 28, 2025 and June 29, 2024 were as follows:
|
For the three-month periods ended |
|
||||||||||
|
June 28, 2025 |
|
June 29, 2024 |
|
||||||||
(dollars in thousands) |
Amount |
|
% of Revenue |
|
Amount |
|
% of Revenue |
|
||||
Revenue |
$ |
589,553 |
|
|
|
$ |
504,958 |
|
|
|
||
Corporate expense components: |
|
|
|
|
|
|
|
|
||||
Compensation and benefits |
$ |
19,334 |
|
|
3.3 |
% |
$ |
16,797 |
|
|
3.3 |
% |
Non-cash share-based compensation |
|
3,436 |
|
|
0.6 |
% |
|
3,438 |
|
|
0.7 |
% |
Professional services |
|
6,231 |
|
|
1.1 |
% |
|
4,565 |
|
|
0.9 |
% |
Rent and facilities expense |
|
2,933 |
|
|
0.5 |
% |
|
3,203 |
|
|
0.6 |
% |
Office and administrative |
|
527 |
|
|
0.1 |
% |
|
384 |
|
|
0.1 |
% |
Other |
|
2,068 |
|
|
0.4 |
% |
|
1,858 |
|
|
0.4 |
% |
Total corporate expenses |
$ |
34,529 |
|
|
5.9 |
% |
$ |
30,245 |
|
|
6.0 |
% |
Corporate expenses were $34.5 million, or 5.9% of revenue, for the three-month period ended June 28, 2025, as compared to $30.2 million, or 6.0% of revenue, for the three-month period ended June 29, 2024. The $4.3 million, or 14.2%, increase in corporate expenses resulted primarily from severance and additional compensation and benefits costs necessary to support the integration of the Thrive acquisition and increased professional services expenses related to legal matters.
Depreciation and Amortization
Depreciation and amortization was $2.6 million for the three-month period ended June 28, 2025, as compared to $2.8 million for the three-month period ended June 29, 2024, a decrease of $0.2 million, or 7.6%. The $0.2 million decrease primarily resulted from improved capital asset management.
Acquisition-related costs
Acquisition related costs were $3.4 million for the three-month period ended June 28, 2025, associated with the acquisition of Thrive.
Other Operating Expense
Other operating expense was $0.2 million for the three-month period ended June 28, 2025, as compared to other operating expense of $0.1 million for the three-month period ended June 29, 2024, a decrease in other operating expense of $0.1 million. The $0.1 million decrease primarily resulted from the value associated with certain licenses impaired in the comparative periods.
Interest Expense, net of Interest Income
Interest expense, net of interest income was $35.9 million for the three-month period ended June 28, 2025, as compared to $39.5 million for the three-month period ended June 29, 2024, a decrease of $3.6 million, or 9.2%. The decrease was primarily driven by a lower principal balance on the 2021 Extended Term Loan (as described in Note 5 to our Quarterly Financial Statements) and decreases in the U.S. federal funds rate. See further analysis under Liquidity and Capital Resources below.
Other (Expense) Income
Other expense was $0.0 million for the three-month period ended June 28, 2025, as compared to other income of $6.4 million for the three-month period ended June 29, 2024, a decrease to other income of $6.4 million. We realized a $2.8 million increase in non-cash valuation losses associated with interest rate derivatives resulting from changes in market expectations of future interest rates as of the comparable quarter-end valuation date, as well as a $3.5 million decrease in net settlements with interest rate derivative counterparties as interest rates decreased compared to the prior year fiscal quarter due to lower market interest rates. Details of other (expense) income included the following:
27
|
For the three-month periods ended |
|
||||
(dollars in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
||
Valuation loss to state interest rate derivatives at fair value |
$ |
(5,978 |
) |
$ |
(3,146 |
) |
Net settlements received from interest rate derivative counterparties |
|
6,050 |
|
|
9,587 |
|
Other |
|
(94 |
) |
|
(70 |
) |
Total other (expense) income |
$ |
(22 |
) |
$ |
6,371 |
|
Income Taxes
We record income tax expense during interim periods based on our estimate of the annual effective income tax rate, adjusted each quarter for discrete items. We analyze various factors to determine the estimated annual effective income tax rate, including projections of our annual earnings, the impact of state and local income taxes, our ability to use tax credits and net operating loss carryforwards, and available tax planning alternatives. We incurred income tax expense of $17.1 million for the three-month period ended June 28, 2025, as compared to income tax benefit of $9.9 million for the three-month period ended June 29, 2024. This increase in tax expense was primarily driven by differences in our projections of annual earnings at the end of each comparable three-month period, as well as changes in federal and state valuation allowances, and changes to federal and state current tax expense due to certain non-deductible expenses, most notably interest expense.
On July 4, 2025, the OBBBA was signed into law in the U.S., which contains a broad range of tax reform provisions affecting businesses. We are evaluating the full effects of the legislation on our estimated annual effective tax rate and cash tax position. As the legislation was signed into law after the close of our second quarter, the impacts are not included in our operating results for the three-month period ended June 28, 2025.
Six-Month Period Ended June 28, 2025 Compared to the Six-Month Period Ended June 29, 2024
The following table summarizes our consolidated results of operations, including Field contribution, which is a non-GAAP measure (see “Non-GAAP Financial Measures” below), for the six-month periods indicated:
|
For the six-month periods ended |
|
||||||||||||||||
(dollars in thousands) |
June 28, 2025 |
|
% of Revenue |
|
June 29, 2024 |
|
% of Revenue |
|
Change |
|
% Change |
|
||||||
Revenue |
$ |
1,148,777 |
|
|
100.0 |
% |
$ |
995,611 |
|
|
100.0 |
% |
$ |
153,166 |
|
|
15.4 |
% |
Cost of revenue, excluding depreciation and amortization |
|
754,419 |
|
|
65.7 |
% |
|
691,490 |
|
|
69.5 |
% |
|
62,929 |
|
|
9.1 |
% |
Gross margin |
$ |
394,358 |
|
|
34.3 |
% |
$ |
304,121 |
|
|
30.5 |
% |
$ |
90,237 |
|
|
29.7 |
% |
Branch and regional administrative expenses |
|
181,456 |
|
|
15.8 |
% |
|
175,886 |
|
|
17.7 |
% |
|
5,570 |
|
|
3.2 |
% |
Corporate expenses |
|
72,034 |
|
|
6.3 |
% |
|
60,087 |
|
|
6.0 |
% |
|
11,947 |
|
|
19.9 |
% |
Depreciation and amortization |
|
5,211 |
|
|
0.5 |
% |
|
5,745 |
|
|
0.6 |
% |
|
(534 |
) |
|
-9.3 |
% |
Acquisition-related costs |
|
3,506 |
|
|
0.3 |
% |
|
- |
|
|
0.0 |
% |
|
3,506 |
|
|
100.0 |
% |
Other operating expense |
|
316 |
|
|
0.0 |
% |
|
2,411 |
|
|
0.2 |
% |
|
(2,095 |
) |
|
-86.9 |
% |
Operating income |
$ |
131,835 |
|
|
11.5 |
% |
$ |
59,992 |
|
|
6.0 |
% |
$ |
71,843 |
|
|
119.8 |
% |
Interest expense, net |
|
(72,077 |
) |
|
|
|
(79,063 |
) |
|
|
|
6,986 |
|
|
-8.8 |
% |
||
Other (expense) income |
|
(5,472 |
) |
|
|
|
24,540 |
|
|
|
|
(30,012 |
) |
|
-122.3 |
% |
||
Income tax expense |
|
(22,068 |
) |
|
|
|
(2,735 |
) |
|
|
|
(19,333 |
) |
|
706.9 |
% |
||
Net income |
$ |
32,218 |
|
|
|
$ |
2,734 |
|
|
|
$ |
29,484 |
|
NM |
|
|||
NM = A percentage calculation that is not meaningful due to a percentage change greater than 1000%.
The following table summarizes our consolidated key performance measures, including Field contribution and Field contribution margin, which are non-GAAP measures (see “Non-GAAP Financial Measures” below), for the six-month periods indicated:
28
|
For the six-month periods ended |
|
|
||||||||||
(dollars in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
1,148,777 |
|
$ |
995,611 |
|
$ |
153,166 |
|
|
15.4 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
754,419 |
|
|
691,490 |
|
|
62,929 |
|
|
9.1 |
% |
|
Gross margin |
$ |
394,358 |
|
$ |
304,121 |
|
$ |
90,237 |
|
|
29.7 |
% |
|
Gross margin percentage |
|
34.3 |
% |
|
30.5 |
% |
|
|
|
3.8 |
% |
(1) |
|
Branch and regional administrative expenses |
|
181,456 |
|
|
175,886 |
|
|
5,570 |
|
|
3.2 |
% |
|
Field contribution |
$ |
212,902 |
|
$ |
128,235 |
|
$ |
84,667 |
|
|
66.0 |
% |
|
Field contribution margin |
|
18.5 |
% |
|
12.9 |
% |
|
|
|
|
|
||
Corporate expenses |
$ |
72,034 |
|
$ |
60,087 |
|
$ |
11,947 |
|
|
19.9 |
% |
|
As a percentage of revenue |
|
6.3 |
% |
|
6.0 |
% |
|
|
|
|
|
||
Operating income |
$ |
131,835 |
|
$ |
59,992 |
|
$ |
71,843 |
|
|
119.8 |
% |
|
As a percentage of revenue |
|
11.5 |
% |
|
6.0 |
% |
|
|
|
|
|
||
The following tables summarize our key performance measures by segment for the six-month periods indicated:
|
PDS |
|
|
||||||||||
|
For the six-month periods ended |
|
|
||||||||||
(dollars and hours in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
946,010 |
|
$ |
802,860 |
|
$ |
143,150 |
|
|
17.8 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
653,391 |
|
|
591,857 |
|
|
61,534 |
|
|
10.4 |
% |
|
Gross margin |
$ |
292,619 |
|
$ |
211,003 |
|
$ |
81,616 |
|
|
38.7 |
% |
|
Gross margin percentage |
|
30.9 |
% |
|
26.3 |
% |
|
|
|
4.6 |
% |
(4) |
|
Hours |
|
21,940 |
|
|
20,600 |
|
|
1,340 |
|
|
6.5 |
% |
|
Revenue rate |
$ |
43.12 |
|
$ |
38.97 |
|
$ |
4.15 |
|
|
11.3 |
% |
(1) |
Cost of revenue rate |
$ |
29.78 |
|
$ |
28.73 |
|
$ |
1.05 |
|
|
3.9 |
% |
(2) |
Spread rate |
$ |
13.34 |
|
$ |
10.24 |
|
$ |
3.10 |
|
|
32.2 |
% |
(3) |
|
|
|
|
|
|
|
|
|
|
||||
|
HHH |
|
|
||||||||||
|
For the six-month periods ended |
|
|
||||||||||
(dollars and admissions/episodes in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
116,845 |
|
$ |
109,243 |
|
$ |
7,602 |
|
|
7.0 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
53,041 |
|
|
50,866 |
|
|
2,175 |
|
|
4.3 |
% |
|
Gross margin |
$ |
63,804 |
|
$ |
58,377 |
|
$ |
5,427 |
|
|
9.3 |
% |
|
Gross margin percentage |
|
54.6 |
% |
|
53.4 |
% |
|
|
|
1.2 |
% |
(4) |
|
Home health total admissions (5) |
|
19.5 |
|
|
19.5 |
|
|
- |
|
|
0.0 |
% |
|
Home health episodic admissions (6) |
|
14.8 |
|
|
14.7 |
|
|
0.1 |
|
|
0.7 |
% |
|
Home health total episodes (7) |
|
24.5 |
|
|
23.7 |
|
|
0.8 |
|
|
3.4 |
% |
|
Home health episodic mix (8) |
|
75.9 |
% |
|
75.4 |
% |
|
|
|
0.5 |
% |
|
|
Home health revenue per completed episode (9) |
$ |
3,193 |
|
$ |
3,082 |
|
$ |
111 |
|
|
3.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
||||
|
MS |
|
|
||||||||||
|
For the six-month periods ended |
|
|
||||||||||
(dollars and UPS in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
Change |
|
% Change |
|
|
||||
Revenue |
$ |
85,922 |
|
$ |
83,508 |
|
$ |
2,414 |
|
|
2.9 |
% |
|
Cost of revenue, excluding depreciation and amortization |
|
47,987 |
|
|
48,767 |
|
|
(780 |
) |
|
-1.6 |
% |
|
Gross margin |
$ |
37,935 |
|
$ |
34,741 |
|
$ |
3,194 |
|
|
9.2 |
% |
|
Gross margin percentage |
|
44.2 |
% |
|
41.6 |
% |
|
|
|
2.6 |
% |
(4) |
|
Unique patients served (“UPS”) |
|
180 |
|
|
186 |
|
|
(6 |
) |
|
-3.2 |
% |
|
Revenue rate |
$ |
477.34 |
|
$ |
448.97 |
|
$ |
28.37 |
|
|
6.1 |
% |
(1) |
Cost of revenue rate |
$ |
266.59 |
|
$ |
262.19 |
|
$ |
4.40 |
|
|
1.6 |
% |
(2) |
Spread rate |
$ |
210.75 |
|
$ |
186.78 |
|
$ |
23.97 |
|
|
12.4 |
% |
(3) |
29
The following discussion of our results of operations should be read in conjunction with the foregoing tables summarizing our consolidated results of operations and key performance measures, as well as our audited consolidated financial statements contained in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.
Summary Operating Results
Operating Income
Operating income was $131.8 million for the six-month period ended June 28, 2025, as compared to operating income of $60.0 million for the six-month period ended June 29, 2024, an increase of $71.8 million, or 119.8%.
Operating income for the six-month period of 2025 was positively impacted by an increase of $84.7 million, or 66.0%, in Field contribution as compared to the six-month period of 2024. The $84.7 million increase in Field contribution resulted from a $153.2 million, or 15.4%, increase in consolidated revenue and a 5.6% increase in our Field contribution margin to 18.5% for the six-month period of 2025 from 12.9% for the six-month period of 2024. The primary driver of our higher Field contribution margin year over year was an increase in gross margin percentage of 3.8% compared to the first six months of 2024 and a 1.9% decrease in branch and regional administrative expenses as a percentage of revenue to 15.8% for the six-month period of 2025 from 17.7% for the six-month period of 2024.
The overall $71.8 million increase in operating income compared to the first six months of 2024 primarily consists of:
Net Income
Net income for the six-month period ended June 28, 2025 was $32.2 million, as compared to net income of $2.7 million for the six-month period ended June 29, 2024. The $29.5 million increase in net income was primarily driven by the following:
Revenue
Revenue was $1,148.8 million for the six-month period ended June 28, 2025, as compared to $995.6 million for the six-month period ended June 29, 2024, an increase of $153.2 million, or 15.4%. This increase resulted from the following segment activity:
30
Our PDS segment revenue growth of $143.2 million, or 17.8%, for the six-month period ended June 28, 2025 was attributable to a 6.5% increase in volume and a 11.3% increase in revenue rate. The 6.5% increase in volume was primarily attributable to growth in demand for non-clinical services.
The 11.3% increase in PDS revenue rate for the six-month period ended June 28, 2025, as compared to the six-month period ended June 29, 2024, resulted primarily from the following: (i) reimbursement rate increases issued by various state Medicaid programs and Managed Medicaid payers, including payments received in the current period related to certain rate increases applied retroactively for services provided since July 1, 2024 and January 1, 2025, for which there is currently no associated wage pass-through reflected in segment cost of revenue, excluding depreciation and amortization; (ii) increases in value-based payments from certain payors; and (iii) improved collections on fully reserved aged receivables.
Our HHH segment revenue increase of $7.6 million, or 7.0%, for the six-month period ended June 28, 2025 resulted primarily from a 3.4% increase in total episodes and a 3.6% increase in home health revenue per completed episode due to improvements in patient mix compared to the first six months of 2024.
The $2.4 million, or 2.9%, increase in MS segment revenue for the six-month period ended June 28, 2025, as compared to the six-month period ended June 29, 2024, was attributable to a 6.1% increase in revenue rate offset by a decline in volume of 3.2% compared to the first six months of 2024.
Cost of Revenue, Excluding Depreciation and Amortization
Cost of revenue, excluding depreciation and amortization, was $754.4 million for the six-month period ended June 28, 2025, as compared to $691.5 million for the six-month period ended June 29, 2024, an increase of $62.9 million, or 9.1%. This increase resulted from the following segment activity:
The 10.4% increase in PDS cost of revenue for the six-month period ended June 28, 2025 resulted from the previously described 6.5% increase in PDS volume combined with a 3.9% increase in PDS cost of revenue rate. The 3.9% increase in cost of revenue rate primarily resulted from higher caregiver labor costs, including the pass-through of reimbursement rate increases net of $6.2 million lower general and professional liability expense associated with certain accrued legal settlements.
The 4.3% increase in HHH cost of revenue for the six-month period ended June 28, 2025 was driven primarily by higher home health total episodes.
The 1.6% decrease in MS cost of revenue for the six-month period ended June 28, 2025 was driven by the previously described 3.2% decline in MS volumes offset by a 1.6% increase in cost of revenue rate.
Gross Margin and Gross Margin Percentage
Gross margin was $394.4 million, or 34.3% of revenue, for the six-month period ended June 28, 2025, as compared to $304.1 million, or 30.5% of revenue, for the six-month period ended June 29, 2024. Gross margin increased $90.2 million, or 29.7%, from the comparable prior year quarter. The 3.8% increase in gross margin percentage for the six-month period ended June 28, 2025 resulted from the combined changes in our revenue rates and cost of revenue rates in each of our segments, which we refer to as the change in our spread rate, as follows:
Branch and Regional Administrative Expenses
Branch and regional administrative expenses were $181.5 million, or 15.8% of revenue, for the six-month period ended June 28, 2025, as compared to $175.9 million, or 17.7% of revenue, for the six-month period ended June 29, 2024, an increase of $5.6 million, or 3.2%.
31
The 3.2% increase in branch and regional administrative expenses for the six-month period ended June 28, 2025, as compared to the six-month period ended June 29, 2024, was primarily due to an increase in incentive compensation expense during the six-month period due to improved forecasted performance compared to annual targets and acceleration of certain non-cash share-based compensation awards during the first six months of 2025. The overall 1.9% decrease in branch and regional administrative expenses as a percentage of revenue for the six-month period ended June 28, 2025, as compared to the six-month period ended June 29, 2024 resulted from leveraging our branch and regional administrative expense structure as a result of our restructuring efforts.
Field Contribution and Field Contribution Margin
Field contribution was $212.9 million, or 18.5% of revenue, for the six-month period ended June 28, 2025, as compared to $128.2 million, or 12.9% of revenue, for the six-month period ended June 29, 2024. Field contribution increased $84.7 million, or 66.0%, for the six-month period ended June 28, 2025, as compared to the six-month period ended June 29, 2024. The 5.6% increase in Field contribution margin for the six-month period ended June 28, 2025 resulted from the following:
Field contribution and Field contribution margin are non-GAAP financial measures. See “Non-GAAP Financial Measures” below.
Corporate Expenses
Corporate expenses as a percentage of revenue for the six-month periods ended June 28, 2025 and June 29, 2024 were as follows:
|
For the six-month periods ended |
|
||||||||||
|
June 28, 2025 |
|
June 29, 2024 |
|
||||||||
(dollars in thousands) |
Amount |
|
% of Revenue |
|
Amount |
|
% of Revenue |
|
||||
Revenue |
$ |
1,148,777 |
|
|
|
$ |
995,611 |
|
|
|
||
Corporate expense components: |
|
|
|
|
|
|
|
|
||||
Compensation and benefits |
$ |
38,466 |
|
|
3.3 |
% |
$ |
32,675 |
|
|
3.3 |
% |
Non-cash share-based compensation |
|
10,879 |
|
|
0.9 |
% |
|
5,860 |
|
|
0.6 |
% |
Professional services |
|
11,672 |
|
|
1.0 |
% |
|
10,878 |
|
|
1.1 |
% |
Rent and facilities expense |
|
6,012 |
|
|
0.5 |
% |
|
6,216 |
|
|
0.6 |
% |
Office and administrative |
|
917 |
|
|
0.1 |
% |
|
961 |
|
|
0.1 |
% |
Other |
|
4,088 |
|
|
0.4 |
% |
|
3,497 |
|
|
0.4 |
% |
Total corporate expenses |
$ |
72,034 |
|
|
6.3 |
% |
$ |
60,087 |
|
|
6.0 |
% |
Corporate expenses were $72.0 million, or 6.3% of revenue, for the six-month period ended June 28, 2025, as compared to $60.1 million, or 6.0% of revenue, for the six-month period ended June 29, 2024. The $11.9 million, or 19.9%, increase in corporate expenses resulted primarily from higher compensation and benefits and higher non-cash share-based compensation costs, primarily due to the acceleration of the SMRP in the first quarter of 2025.
Depreciation and Amortization
Depreciation and amortization was $5.2 million for the six-month period ended June 28, 2025, as compared to $5.7 million for the six-month period ended June 29, 2024, a decrease of $0.5 million, or 9.3%. The $0.5 million decrease primarily resulted from improved capital asset management.
Acquisition-related costs
Acquisition related costs were $3.5 million for the six-month period ended June 28, 2025, primarily associated with the acquisition of Thrive.
Other Operating Expense
32
Other operating expense was $0.3 million for the six-month period ended June 28, 2025, as compared to other operating expense of $2.4 million for the six-month period ended June 29, 2024, a decrease in other operating expense of $2.1 million. The $2.1 million decrease primarily resulted from impairment of a certain facility lease asset recorded in the prior year six-month period.
Interest Expense, net of Interest Income
Interest expense, net of interest income was $72.1 million for the six-month period ended June 28, 2025, as compared to $79.1 million for the six-month period ended June 29, 2024, a decrease of $7.0 million, or 8.8%. The decrease was primarily driven by a lower U.S. federal funds rate during the six-month period ended June 28, 2025 compared to the six-month period ended June 29, 2024. See further analysis under Liquidity and Capital Resources below.
Other Expense (Income)
Other expense was $5.5 million for the six-month period ended June 28, 2025, as compared to other income of $24.5 million for the six-month period ended June 29, 2024. We realized a $22.7 million decrease in non-cash valuation gains on interest rate derivatives resulting from changes in market expectations of future interest rates as of the comparable valuation dates, and a $7.2 million decline in net settlements with interest rate derivative counterparties as interest rates decreased compared to the prior year period due to lower market interest rates. Details of other expense (income) included the following:
|
For the six-month periods ended |
|
||||
(dollars in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
||
Valuation (loss) gain to state interest rate derivatives at fair value |
$ |
(17,580 |
) |
$ |
5,130 |
|
Net settlements received from interest rate derivative counterparties |
|
12,057 |
|
|
19,228 |
|
Other |
|
51 |
|
|
182 |
|
Total other (expense) income |
$ |
(5,472 |
) |
$ |
24,540 |
|
Income Taxes
We record income tax expense during interim periods based on our estimate of the annual effective income tax rate, adjusted each quarter for discrete items. We analyze various factors to determine the estimated annual effective income tax rate, including projections of our annual earnings, the impact of state and local income taxes, our ability to use tax credits and net operating loss carryforwards, and available tax planning alternatives. We incurred income tax expense of $22.1 million for the six-month period ended June 28, 2025, as compared to income tax expense of $2.7 million for the six-month period ended June 29, 2024. This increase in tax expense was primarily driven by differences in our projections of annual earnings at the end of each comparable six-month period, as well as the changes to federal and state current tax expense and the changes in federal and state valuation allowances due to certain non-deductible expenses, most notably interest expense.
On July 4, 2025, the OBBBA was signed into law in the U.S., which contains a broad range of tax reform provisions affecting businesses. We are evaluating the full effects of the legislation on our estimated annual effective tax rate and cash tax position. As the legislation was signed into law after the close of our second quarter, the impacts are not included in our operating results for the six-month period ended June 28, 2025.
Non-GAAP Financial Measures
In addition to our results of operations prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”), which we have discussed above, we also evaluate our financial performance using EBITDA, Adjusted EBITDA, Field contribution and Field contribution margin.
EBITDA and Adjusted EBITDA
EBITDA and Adjusted EBITDA are non-GAAP financial measures and are not intended to replace financial performance measures determined in accordance with U.S. GAAP, such as net income or loss. Rather, we present EBITDA and Adjusted EBITDA as supplemental measures of our performance. We define EBITDA as net income or loss before interest expense, net; income tax expense or benefit; and depreciation and amortization. We define Adjusted EBITDA as EBITDA, adjusted for the impact of certain other items that are either non-recurring, infrequent, non-cash, unusual, or items deemed by management to not be indicative of the performance of our core operations, including impairments of goodwill, intangible assets, and other long-lived assets; non-cash, share-based compensation, and associated employer payroll taxes; loss on extinguishment of debt; fees related to debt modifications; the effect of interest rate derivatives; acquisition-related and integration costs; legal costs and settlements associated with acquisition matters; restructuring costs; other legal matters; other system transition costs, professional fees; and other costs including gains and losses on
33
acquisitions and dispositions of certain businesses. As non-GAAP financial measures, our computations of EBITDA and Adjusted EBITDA may vary from similarly termed non-GAAP financial measures used by other companies, making comparisons with other companies on the basis of this measure impracticable.
Management believes our computations of EBITDA and Adjusted EBITDA are helpful in highlighting trends in our core operating performance. In determining which adjustments are made to arrive at EBITDA and Adjusted EBITDA, management considers both (1) certain non-recurring, infrequent, non-cash or unusual items, which can vary significantly from year to year, as well as (2) certain other items that may be recurring, frequent, or settled in cash but which management does not believe are indicative of our core operating performance. We use EBITDA and Adjusted EBITDA to assess operating performance and make business decisions.
We have incurred substantial acquisition-related costs and integration costs. The underlying acquisition activities take place over a defined timeframe, have distinct project timelines and are incremental to activities and costs that arise in the ordinary course of our business. Therefore, we believe it is important to exclude these costs from our Adjusted EBITDA because it provides management a normalized view of our core, ongoing operations after integrating our acquired companies, which is an important measure in assessing our performance.
Given our determination of adjustments in arriving at our computations of EBITDA and Adjusted EBITDA, these non-GAAP measures have limitations as analytical tools and should not be considered in isolation or as substitutes or alternatives to net income or loss, revenue, operating income or loss, cash flows from operating activities, total indebtedness or any other financial measures calculated in accordance with U.S. GAAP.
The following table reconciles net income to EBITDA and Adjusted EBITDA for the periods indicated:
|
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
(dollars in thousands) |
|
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Net income |
|
$ |
27,025 |
|
$ |
13,906 |
|
$ |
32,218 |
|
$ |
2,734 |
|
Interest expense, net |
|
|
35,874 |
|
|
39,518 |
|
|
72,077 |
|
|
79,063 |
|
Income tax expense (benefit) |
|
|
17,113 |
|
|
(9,927 |
) |
|
22,068 |
|
|
2,735 |
|
Depreciation and amortization |
|
|
2,617 |
|
|
2,833 |
|
|
5,211 |
|
|
5,745 |
|
EBITDA |
|
|
82,629 |
|
|
46,330 |
|
|
131,574 |
|
|
90,277 |
|
Goodwill, intangible and other long-lived asset impairment |
|
|
153 |
|
|
80 |
|
|
319 |
|
|
2,400 |
|
Non-cash share-based compensation |
|
|
5,159 |
|
|
3,500 |
|
|
16,155 |
|
|
7,581 |
|
Interest rate derivatives (1) |
|
|
(72 |
) |
|
(6,441 |
) |
|
5,523 |
|
|
(24,359 |
) |
Acquisition-related costs (2) |
|
|
3,400 |
|
|
- |
|
|
3,507 |
|
|
- |
|
Integration costs (3) |
|
|
2,269 |
|
|
388 |
|
|
2,543 |
|
|
687 |
|
Legal costs and settlements associated with acquisition matters (4) |
|
|
639 |
|
|
173 |
|
|
1,678 |
|
|
575 |
|
Restructuring (5) |
|
|
80 |
|
|
1,718 |
|
|
416 |
|
|
3,188 |
|
Other legal matters (6) |
|
|
(6,014 |
) |
|
(197 |
) |
|
(5,938 |
) |
|
898 |
|
Other adjustments (7) |
|
|
131 |
|
|
96 |
|
|
(50 |
) |
|
(717 |
) |
Total adjustments (8) |
|
$ |
5,745 |
|
$ |
(683 |
) |
$ |
24,153 |
|
$ |
(9,747 |
) |
Adjusted EBITDA |
|
$ |
88,374 |
|
$ |
45,647 |
|
$ |
155,727 |
|
$ |
80,530 |
|
34
|
|
Impact to Adjusted EBITDA |
|
||||||||||
|
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
(dollars in thousands) |
|
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Cost of revenue, excluding depreciation and amortization |
|
$ |
(5,878 |
) |
$ |
81 |
|
$ |
(5,578 |
) |
$ |
176 |
|
Branch and regional administrative expenses |
|
|
1,599 |
|
|
1,561 |
|
|
4,837 |
|
|
2,874 |
|
Corporate expenses |
|
|
6,451 |
|
|
3,958 |
|
|
15,599 |
|
|
9,335 |
|
Acquisition-related costs |
|
|
3,400 |
|
|
- |
|
|
3,506 |
|
|
- |
|
Other operating expense |
|
|
109 |
|
|
168 |
|
|
47 |
|
|
2,120 |
|
Other expense (income) |
|
|
64 |
|
|
(6,451 |
) |
|
5,742 |
|
|
(24,252 |
) |
Total adjustments |
|
$ |
5,745 |
|
$ |
(683 |
) |
$ |
24,153 |
|
$ |
(9,747 |
) |
Field Contribution and Field Contribution Margin
Field contribution and Field contribution margin are non-GAAP financial measures and are not intended to replace financial performance measures determined in accordance with U.S. GAAP, such as gross margin and gross margin percentage. Rather, we present Field contribution and Field contribution margin as supplemental measures of our performance. We define Field contribution as gross margin less branch and regional administrative expenses. Field contribution margin is Field contribution as a percentage of revenue. As non-GAAP financial measures, our computations of Field contribution and Field contribution margin may vary from similarly termed non-GAAP financial measures used by other companies, making comparisons with other companies on the basis of these measures impracticable.
Field contribution and Field contribution margin have limitations as analytical tools and should not be considered in isolation or as substitutes or alternatives to gross margin, gross margin percentage, net income or loss, revenue, operating income or loss, cash flows from operating activities, total indebtedness, gross margin, or gross margin percentage or any other financial measures calculated in accordance with U.S. GAAP.
Management believes Field contribution and Field contribution margin are helpful in highlighting trends in our core operating performance and evaluating trends in our branch and regional results, which can vary from year to year. We use Field contribution and Field contribution margin to make business decisions and assess the operating performance and results delivered by our core field operations, prior to corporate and other costs not directly related to our field operations. These metrics are also important because they guide us in determining whether or not our branch and regional administrative expenses are appropriately sized to support our caregivers
35
and direct patient care operations. Additionally, Field contribution and Field contribution margin determine how effective we are in managing our field supervisory and administrative costs associated with supporting our provision of services and sale of products.
The following table reconciles gross margin to Field contribution and Field contribution margin for the periods indicated:
|
For the three-month periods ended |
|
For the six-month periods ended |
|
||||||||
(dollars in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
June 28, 2025 |
|
June 29, 2024 |
|
||||
Gross margin |
$ |
210,800 |
|
$ |
158,267 |
|
$ |
394,358 |
|
$ |
304,121 |
|
Gross margin percentage |
|
35.8 |
% |
|
31.3 |
% |
|
34.3 |
% |
|
30.5 |
% |
Branch and regional administrative expenses |
|
90,069 |
|
|
87,972 |
|
|
181,456 |
|
|
175,886 |
|
Field contribution |
$ |
120,731 |
|
$ |
70,295 |
|
$ |
212,902 |
|
$ |
128,235 |
|
Field contribution margin |
|
20.5 |
% |
|
13.9 |
% |
|
18.5 |
% |
|
12.9 |
% |
Revenue |
$ |
589,553 |
|
$ |
504,958 |
|
$ |
1,148,777 |
|
$ |
995,611 |
|
Liquidity and Capital Resources
Overview
Our principal sources of cash have historically been from cash provided by operating activities. Our principal source of liquidity in addition to cash provided by operating activities, or when we have used net cash in our operating activities, has historically been from proceeds from our credit facilities and issuances of common stock.
Our principal uses of cash and liquidity have historically been for acquisitions, interest and principal payments under our credit facilities, payments under our interest rate derivatives, and financing of working capital. Payment of interest and related fees under our credit facilities is currently the most significant use of our operating cash flow. Our goal is to use cashflow provided by operations primarily as a source of cash to supplement the purchase price for acquisitions.
In September 2023, in response to a $7.9 million arbitration award rendered against us in connection with a civil litigation matter, we promptly obtained a $9.1 million appellate bond with the trial court. The $9.1 million appellate bond was collateralized with letters of credit. During the second fiscal quarter, a settlement agreement between all parties was reached. On June 9, 2025, the court entered an agreed final judgment in the matter and ordered release of the bond. The letters of credit securing the bond were released on June 16, 2025.
For additional information with respect to the foregoing litigation matters, please see "Litigation and Other Current Liabilities" set forth in Note 11 to our Quarterly Financial Statements.
At June 28, 2025 we had $100.7 million in cash on hand, $106.3 million available to us under our Securitization Facility and approximately $147.0 million of borrowing capacity under the Revolving Credit Facility. Available borrowing capacity under the Revolving Credit Facility is subject to a maintenance leverage covenant that becomes effective if more than 30% of the total commitment is utilized, subject to a $15.0 million carve-out for letters of credit. We believe that our operating cash flows, available cash on hand, and availability under our Securitization Facility and Revolving Credit Facility will be sufficient to meet our cash requirements for at least the next twelve months. Our future capital requirements will depend on many factors that are difficult to predict, including the size, timing and structure of any future acquisitions, future capital investments and future results of operations. We cannot assure you that cash provided by operating activities or cash and cash equivalents on hand will be sufficient to meet our future needs. If we are unable to generate sufficient cash flows from operations in the future, we may have to obtain additional financing. If we obtain additional capital by issuing equity, the interests of our existing stockholders will be diluted. If we incur additional indebtedness, that indebtedness may contain significant financial and other covenants that may significantly restrict our operations. We cannot assure you that we could obtain refinancing or additional financing on favorable terms or at all.
Cash Flow Activity
The following table sets forth a summary of our cash flows from operating, investing, and financing activities for the six-month periods presented:
|
For the six-month periods ended |
|
||||
(dollars in thousands) |
June 28, 2025 |
|
June 29, 2024 |
|
||
Net cash provided by (used in) operating activities |
$ |
42,937 |
|
$ |
(10,163 |
) |
Net cash used in investing activities |
$ |
(18,330 |
) |
$ |
(2,577 |
) |
Net cash (used in) provided by financing activities |
$ |
(8,157 |
) |
$ |
16,459 |
|
36
Operating Activities
The primary sources or uses of our operating cash flow are operating income or operating losses, as well as any other significant non-cash items such as depreciation, amortization and share-based compensation, and cash paid for interest. The timing of collections of accounts receivable and the payment of accounts payable, other accrued liabilities and accrued payroll can also impact and cause fluctuations in our operating cash flow. Cash provided by operating activities increased by $53.1 million for the six-month period ended June 28, 2025 compared to the six-month period ended June 29, 2024, primarily due to:
Days Sales Outstanding (“DSO”)
DSO provides us with a gauge to measure the timing of cash collections against accounts receivable and related revenue. DSO is derived by dividing our average patient accounts receivable for the fiscal period by our average daily revenue for the fiscal period. The collection cycle for our HHH segment is generally longer than that of our PDS segment, primarily due to longer billing cycles for HHH, which is generally billed in thirty-day increments. The following table presents our trailing five quarter DSO for the periods presented below:
|
June 29, 2024 |
|
September 28, 2024 |
|
December 28, 2024 |
|
March 29, 2025 |
|
June 28, 2025 |
|
|||||
Days Sales Outstanding |
|
47.8 |
|
|
48.1 |
|
|
46.4 |
|
|
45.6 |
|
|
47.2 |
|
Investing Activities
Net cash used in investing activities was $18.3 million for the six-month period ended June 28, 2025, as compared to $2.6 million for the six-month period ended June 29, 2024. The primary driver of the $15.8 million increase in cash used in the current period was the purchase of Thrive.
Financing Activities
Net cash (used in) provided by financing activities increased by $24.6 million, from $16.5 million net cash provided by financing activities for the six-month period ended June 29, 2024 to $8.2 million net cash used in financing activities for the six-month period ended June 28, 2025. The $24.6 million increase in net cash used was primarily attributable to payments for shares withheld to cover employee taxes on vesting of restricted stock during the current year period and borrowings under the Securitization Facility during the prior year period. There were no borrowings made under our Securitization Facility during the six-month period ended June 28, 2025.
Indebtedness
We typically incur term loan indebtedness to finance our acquisitions, and we borrow under our Securitization Facility and Revolving Credit Facility from time to time for working capital purposes, as well as to finance acquisitions, as needed. The following table presents our current and long-term obligations under our credit facilities as of June 28, 2025 and December 28, 2024, as well as related interest expense for the six-month periods ended June 28, 2025 and June 29, 2024, respectively:
|
Current and Long-term |
|
|
Interest Expense |
|
||||||||
(dollars in thousands) |
Obligations |
|
|
For the six-month periods ended |
|
||||||||
Instrument |
June 28, 2025 |
|
December 28, 2024 |
|
Interest Rate |
June 28, 2025 |
|
June 29, 2024 |
|
||||
2021 Extended Term Loan (1) |
$ |
885,950 |
|
$ |
890,550 |
|
S + 3.75% |
$ |
37,029 |
|
$ |
41,834 |
|
Term Loan - Second Lien Term Loan (1) |
|
415,000 |
|
|
415,000 |
|
S + 7.00% |
|
24,201 |
|
|
26,241 |
|
Revolving Credit Facility (1) |
|
- |
|
|
- |
|
S + 3.75% |
|
349 |
|
|
425 |
|
Securitization Facility (2) |
|
168,750 |
|
|
168,750 |
|
S + 2.75% |
|
6,599 |
|
|
7,467 |
|
Amortization of debt issuance costs |
|
- |
|
|
- |
|
|
|
3,350 |
|
|
2,484 |
|
Other |
|
- |
|
|
- |
|
|
|
810 |
|
|
809 |
|
Total Indebtedness |
$ |
1,469,700 |
|
$ |
1,474,300 |
|
|
$ |
72,338 |
|
$ |
79,260 |
|
Weighted Average Interest Rate (3) |
|
9.0 |
% |
|
9.2 |
% |
|
|
|
|
|
||
37
We were in compliance with all financial covenants and restrictions related to existing credit facilities at June 28, 2025.
On September 30, 2024 and further on April 16, 2025, we amended the terms of our revolving credit facility (the "Revolving Credit Facility") under our first lien credit agreement to extend the Revolving Credit Facility’s maturity date from April 29, 2026 to the earlier of (i) April 15, 2028 and (ii) May 1, 2026 if by such date the Securitization Facility has not been renewed or replaced or paid-off, in each case, in full, with a maturity date that is January 14, 2028, or later. Additionally, the maximum borrowing availability under the Revolving Credit Facility was reduced from $200.0 million to $170.3 million through April 29, 2026, and then subsequently reduces availability to $148.9 million from April 29, 2026 through the amended maturity date.
On June 25, 2025, we amended the Securitization Facility (the "Seventh Amendment") to increase the maximum amount available thereunder from $225.0 million to $275.0 million, subject to certain borrowing base requirements. The amendment also, among other things, provided for an extension to the scheduled termination date of the Securitization Facility to three years from the effective date of the Seventh Amendment. As a result of the Seventh Amendment to the Securitization Facility the Revolving Credit Facility's maturity date was effectively extended to April 15, 2028.
Contractual Obligations
Our contractual obligations consist primarily of long-term debt obligations, interest payments, operating and financing leases. These contractual obligations impact our short-term and long-term liquidity and capital needs. As of June 28, 2025, there were no material changes to our contractual obligations from those described in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.
Critical Accounting Estimates
See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Estimates” and our consolidated financial statements and related notes included in our Annual Report on Form 10-K for the fiscal year ended December 28, 2024 for accounting policies and related estimates we believe are the most critical to understanding our consolidated financial statements, financial condition and results of operations and which require complex management judgment and assumptions, or involve uncertainties. These critical accounting estimates include patient services and product revenue; business combinations; goodwill; and insurance reserves. There have been no changes to our critical accounting estimates or their application since the date of our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not required for a smaller reporting company.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this Quarterly Report on Form 10-Q, we conducted an evaluation, under the supervision and with the participation of our principal executive officer, principal financial officer, and principal accounting officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the "Exchange Act"). Based on this evaluation, our principal executive officer, principal financial officer and principal accounting officer concluded that our disclosure controls and procedures were effective as of June 28, 2025.
During the three-month period ended June 28, 2025, we completed the Mergers. As permitted by the Securities and Exchange Commission staff interpretive guidance that an assessment of a recently acquired business may be omitted from the scope of evaluation in the year of acquisition, management excluded Thrive from its interim evaluation of internal control over financial reporting.
Changes in Internal Control over Financial Reporting
On June 2, 2025, we completed the Mergers. As part of the ongoing integration, we are in the process of incorporating the controls and related procedures of Thrive. Other than incorporating Thrive's controls, there were no changes in our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f)) that have occurred during the three-month period ended June 28, 2025, that have materially impacted, or are reasonably likely to materially impact, our internal control over financial reporting.
38
Inherent Limitations on Effectiveness of Controls
Our management, including our principal executive officer, principal financial officer, and principal accounting officer, does not expect that our disclosure controls or our internal controls over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of controls’ effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies and procedures.
39
PART II—OTHER INFORMATION
Item 1. Legal Proceedings
Information in response to this Item is included in “Part I – Item 1 - Note 11 – Commitments and Contingencies” and is incorporated by reference into this Part II, Item 1 of this Quarterly Report on Form 10-Q.
Item 1A. Risk Factors
There have been no material changes to the risk factors described in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 28, 2024.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Except as previously disclosed in Current Reports on Form 8-K, no unregistered sales of the Company's equity securities were made during the three-month period ended June 28, 2025.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
During the quarter ended June 28, 2025, none of the directors or officers of the Company
On June 11, 2025, the officers of the Company listed in the chart below adopted Rule 10b5-1 trading arrangements intended to provide solely for "eligible sell-to-cover transactions" (as described in Rule 10b5-1(c)(1) under the Exchange Act) to satisfy the applicable tax withholding obligations in connection with the vesting of certain restricted stock unit awards. The number of shares to be sold pursuant to each officer's Rule 10b5-1 trading arrangement is dependent on the applicable tax obligations incurred in connection with the vesting of each officer's restricted stock unit awards and, therefore, is indeterminable at this time, but in no event exceed the aggregate number of shares of our common stock listed below.
Name |
Title |
Adoption Date |
Expiration Date |
Aggregate # of securities to be sold (2) |
|
|
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
|
|
|||||
Each of the 10b5-1 plans in the above table included a representation from the officer to the Company, in accordance with the Company's securities trading policy, that such individual was not in possession of any material nonpublic information regarding the Company or the securities subject to the plan on the date of adoption.
40
Item 6. Exhibits
The following exhibits are filed or furnished herewith:
Exhibit Number |
|
Description |
|
|
|
10.1
|
|
Seventh Amendment to the Receivables Financing Agreement, dated June 25, 2025, by and among, Aveanna SPV I, LLC, Aveanna Healthcare LLC, and a bank (filed as Exhibit 10.1 to the Company's Current Report on Form 8-K on June 27, 2025 and incorporated herein by reference). |
10.2 |
|
Amendment to Amended and Restated Shareholder Agreement dated, June 6, 2025. |
31.1 |
|
|
31.2 |
|
|
31.3 |
|
|
32.1* |
|
|
32.2* |
|
|
32.3* |
|
|
101.INS |
|
Inline XBRL Instance Document – the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document. |
101.SCH |
|
Inline XBRL Taxonomy Extension Schema Document |
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF |
|
Inline XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB |
|
Inline XBRL Taxonomy Extension Label Linkbase Document |
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation Linkbase Document |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
* Furnished herewith.
41
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
Aveanna Healthcare Holdings Inc. |
|
|
|
|
|
Date: August 7, 2025 |
|
By: |
/s/ Jeff Shaner |
|
|
|
Jeff Shaner Chief Executive Officer |
|
|
|
(Principal Executive Officer) |
|
|
|
|
Date: August 7, 2025 |
|
By: |
/s/ Matthew Buckhalter |
|
|
|
Matthew Buckhalter Chief Financial Officer |
|
|
|
(Principal Financial Officer) |
|
|
|
|
Date: August 7, 2025 |
|
By: |
/s/ Deborah Stewart |
|
|
|
Deborah Stewart |
|
|
|
Chief Accounting Officer (Principal Accounting Officer) |
42
Exhibit 10.2
AVEANNA HEALTHCARE HOLDINGS INC.
AMENDMENT TO
AMENDED AND RESTATED STOCKHOLDERS AGREEMENT
THIS AMENDMENT TO AMENDED AND RESTATED STOCKHOLDERS AGREEMENT (this “Amendment”), effective as of June 6, 2025 (the “Effective Date”), is made by and among (i) Aveanna Healthcare Holdings Inc., a Delaware corporation (the “Company”), (ii) BCPE Eagle Investor, LP (“Bain Sponsor”), (iii) (a) J.H. Whitney VII, L.P., (b) PSA Healthcare Investment Holding LLC and (c) PSA Iliad Holdings LLC (clauses (a), (b) and (c) together, “Whitney Sponsors”) (each, individually, a “Party” and together, the “Parties”). Capitalized terms used but not defined herein shall have the meanings ascribed to them in the Agreement (as defined below).
RECITALS
WHEREAS, the Company and certain Stockholders entered into that certain Amended and Restated Stockholders Agreement, dated May 3, 2021 (as amended from time to time, the “Agreement”);
WHEREAS, Section 11(a) of the Agreement provides that the provisions of the Agreement may be amended, modified or waived only with the prior written consent of each Sponsor holding at least 1% of the outstanding shares of voting Company Capital Stock on a fully-diluted basis (each, a “Consenting Sponsor”); and
WHEREAS, Bain Sponsor and Whitney Sponsors, being the only Consenting Sponsors as of the Effective Date, and the Company desire to amend the Agreement as set forth herein pursuant to Section 11(a) of the Agreement.
NOW, THEREFORE, in consideration of the foregoing recitals and the mutual promises contained in this Amendment, and other good and valuable consideration, and intending to be legally bound thereby, the Parties hereby agree as follows:
1. Amendment.
a. Section 3(a)(i) of the Agreement is hereby amended to add the following sentence immediately after the last sentence of such section:
“Notwithstanding the foregoing or anything to the contrary in this Agreement, any Other Stockholder may Transfer, and there will be no restriction under this Agreement with respect to any Transfer of, such Other Stockholder’s Stockholder Shares (a) issued in the exercise, vesting and/or settlement of the Company equity awards (including options and restricted stock units) that are held by such Other Stockholder and issued under the Company’s stock incentive plan or other equity award plan (such equity awards, the “Equity Awards”); provided, however, that any Transfer pursuant to this clause (a) by any Other Stockholder that is an Executive shall require the pre-approval of the compensation committee of the Board, (b) in “sell to cover” or similar open market transactions to satisfy any exercise price or tax withholding obligations as a result of the exercise, vesting and/or settlement of the Equity Awards, and (c) to the Company in connection with the vesting, settlement or exercise of restricted stock units, options, warrants or other rights to purchase shares of Common Stock (including, in each case, by way of “net” or “cashless” exercise), including any transfer to the Company for the payment of exercise price, tax withholdings or remittance payments due as a result of the vesting, settlement or exercise of such restricted stock units, options, warrants or other rights, or in connection with the conversion of convertible
securities, in all such cases pursuant to equity awards granted under a stock incentive plan or other equity award plan, or pursuant to the terms of convertible securities.
b. Section 1 of the Agreement is hereby amended to replace the definition of the “Board” and “Executives” with the following:
““Board” means the board of directors of the Company.
“Executives” has the meaning set forth in the preamble to this Agreement and means those officers, executives and employees of, and other service providers to, the Company and its subsidiaries who acquire or are granted shares of the Company’s Common Stock and become a party to this Agreement as an Executive. Executives shall include the persons listed on the Schedule of Executives hereto, any person that is appointed in replacement of any such person listed in the Schedule of Executives with the same business title and any other person that become a party to this Agreement as an Executive.”
c. the Schedule of Executives is updated as set forth in Annex A hereto and the Schedule of Other Investors is updated as set forth in Annex B hereto.
d. Section 5 of the Agreement is hereby amended to include the following sentence at the end of such section:
“Notwithstanding anything to the contrary herein, no such legend shall be required if the shares are held at a brokerage account and/or with the Depository Trust Company and the Company shall use reasonable best efforts to ensure compliance with the terms of this Agreement by any Stockholder whose shares are held at a brokerage account and/or with the Depository Trust Company.”
2. Ratification of Binding Provisions. All other paragraphs, provisions, and clauses in the Agreement not modified by this Amendment shall remain in full force and effect as originally written.
3. Electronic Delivery; Counterparts. This Amendment, to the extent signed and delivered by electronic transmission showing the signature of a Party, shall be treated in all manner and respects as an original agreement or instrument and shall be considered to have the same binding legal effect as if it were the original signed version thereof delivered in person by such Party. At the request of any Party hereto, each other Party hereto shall re-execute original forms thereof and deliver them to all other Parties. No Party hereto shall raise the use of electronic transmission to deliver a signature or the fact that any signature or agreement or instrument was transmitted or communicated through electronic means as a defense to the formation or enforceability of a contract and each such Party forever waives any such defense. This Amendment may be executed simultaneously in two or more counterparts, any one of which need not contain the signatures of more than one Party, but all such counterparts taken together shall constitute one and the same agreement.
* * * * *
IN WITNESS WHEREOF, the Parties have executed this Amendment effective as of the Effective Date.
AVEANNA HEALTHCARE HOLDINGS INC.
By: /s/ Jeffrey Shaner
Name: Jeffrey Shaner
Title: Chief Executive Officer
[Signature Page to Amendment to Amended and Restated Stockholders Agreement]
BCPE EAGLE INVESTOR, LP
By: BCPE Eagle GP, LLC
Its: General Partner
By: Bain Capital Fund XI, L.P.
Its: Member
By: Bain Capital Partners XI, L.P.
Its: General Partner
By: Bain Capital Investors, LLC
Its: General Partner
By: /s/ Devin O’Reilly
Name: Devin O’Reilly
Title: Authorized Signatory
[Signature Page to Amendment to Amended and Restated Stockholders Agreement]
J.H. WHITNEY VII, L.P.
By: J.H. WHITNEY EQUITY PARTNERS VII, LLC
Its: General Partner
By: /s/ Robert Williams
Name: Robert Williams
PSA HEALTHCARE INVESTMENT HOLDING LLC
By: /s/ Robert Williams
Name: Robert Williams
PSA ILIAD HOLDINGS LLC
By: /s/ Robert Williams
Name: Robert Williams
[Signature Page to Amendment to Amended and Restated Stockholders Agreement]
Exhibit 31.1
CERTIFICATION PURSUANT TO
RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Jeff Shaner, certify that:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: August 7, 2025 |
By: |
/s/ Jeff Shaner |
|
|
Jeff Shaner |
|
|
Chief Executive Officer (Principal Executive Officer) |
Exhibit 31.2
CERTIFICATION PURSUANT TO
RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Matthew Buckhalter, certify that:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: August 7, 2025 |
By: |
/s/ Matthew Buckhalter |
|
|
Matthew Buckhalter |
|
|
Chief Financial Officer (Principal Financial Officer) |
Exhibit 31.3
CERTIFICATION PURSUANT TO
RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
I, Deborah Stewart, certify that:
(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Date: August 7, 2025 |
By: |
/s/ Deborah Stewart |
|
|
Deborah Stewart |
|
|
Chief Accounting Officer (Principal Accounting Officer) |
Exhibit 32.1
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Aveanna Healthcare Holdings Inc. (the “Company”) on Form 10-Q for the fiscal quarter ended June 28, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Jeff Shaner, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: August 7, 2025 |
|
By: |
/s/ Jeff Shaner |
|
|
|
Jeff Shaner |
|
|
|
Chief Executive Officer (Principal Executive Officer) |
Exhibit 32.2
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Aveanna Healthcare Holdings Inc. (the “Company”) on Form 10-Q for the fiscal quarter ended June 28, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Matthew Buckhalter, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: August 7, 2025 |
|
By: |
/s/ Matthew Buckhalter |
|
|
|
Matthew Buckhalter |
|
|
|
Chief Financial Officer (Principal Financial Officer) |
Exhibit 32.3
CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of Aveanna Healthcare Holdings Inc. (the “Company”) on Form 10-Q for the fiscal quarter ended June 28, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Deborah Stewart, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:
(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
Date: August 7, 2025 |
|
By: |
/s/ Deborah Stewart |
|
|
|
Deborah Stewart |
|
|
|
Chief Accounting Officer (Principal Accounting Officer) |