![[MISSING IMAGE: lg_waystar-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001990354/000110465925016126/lg_waystar-4c.jpg)
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 40.0000 | | | | | $ | 800,000,000 | | |
Underwriting discount(1)
|
| | | $ | 1.4000 | | | | | $ | 28,000,000 | | |
Proceeds, before expenses, to selling stockholders
|
| | | $ | 38.6000 | | | | | $ | 772,000,000 | | |
| | |
Page
|
| |||
| | | | i | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 15 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 32 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 46 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 57 | | |
![[MISSING IMAGE: tb_treatment-4clr.jpg]](https://www.sec.gov/Archives/edgar/data/0001990354/000110465925016126/tb_treatment-4clr.jpg)
immediately after this
offering
| | |
Year ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
($ in thousands, except per share data)
|
| |||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | |
Revenue
|
| | | $ | 943,549 | | | | | $ | 791,010 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of revenue (exclusive of depreciation and amortization expenses)
|
| | | | 315,730 | | | | | | 249,767 | | |
Sales and marketing
|
| | | | 156,935 | | | | | | 124,437 | | |
General and administrative
|
| | | | 111,753 | | | | | | 62,924 | | |
Research and development
|
| | | | 48,775 | | | | | | 35,332 | | |
Depreciation and amortization
|
| | | | 186,631 | | | | | | 176,467 | | |
Total operating expenses
|
| | | | 819,824 | | | | | | 648,927 | | |
Income from operations
|
| | | | 123,725 | | | | | | 142,083 | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | (141,762) | | | | | | (198,309) | | |
Related party interest expense
|
| | | | (4,508) | | | | | | (7,608) | | |
Loss before income taxes
|
| | | | (22,545) | | | | | | (63,834) | | |
Income tax benefit
|
| | | | (3,420) | | | | | | (12,500) | | |
Net loss
|
| | | $ | (19,125) | | | | | $ | (51,334) | | |
Per Share Data: | | | | | | | | | | | | | |
Net loss per share: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.13) | | | | | $ | (0.42) | | |
Diluted
|
| | | $ | (0.13) | | | | | $ | (0.42) | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 149,915,839 | | | | | | 121,675,430 | | |
Diluted
|
| | | | 149,915,839 | | | | | | 121,675,430 | | |
Cash Flow Data: | | | | | | | | | | | | | |
Net cash provided by (used in): | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 169,768 | | | | | $ | 51,460 | | |
Investing activities
|
| | | | (27,268) | | | | | | (61,517) | | |
Financing activities
|
| | | | 16,654 | | | | | | (17,151) | | |
Other Financial and Operating Data: | | | | | | | | | | | | | |
Adjusted EBITDA(1)(2)
|
| | | $ | 383,496 | | | | | $ | 333,715 | | |
Non-GAAP net income/(loss)(1)(3)
|
| | | $ | 169,611 | | | | | $ | 86,577 | | |
Non-GAAP net income/(loss) per share (diluted)(1)(3)
|
| | | $ | 1.09 | | | | | $ | 0.68 | | |
Net loss margin
|
| | | | (2.0)% | | | | | | (6.5)% | | |
Adjusted EBITDA margin(1)(2)
|
| | | | 40.6% | | | | | | 42.2% | | |
Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 182,133 | | | | | $ | 35,580 | | |
Total assets
|
| | | | 4,577,004 | | | | | | 4,582,974 | | |
Total liabilities
|
| | | | 1,497,218 | | | | | | 2,533,042 | | |
Total stockholders’ equity
|
| | | | 3,079,786 | | | | | | 2,049,932 | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
($ in thousands)
|
| |||||||||
Net loss
|
| | | $ | (19,125) | | | | | $ | (51,334) | | |
Interest expense, net
|
| | | | 146,270 | | | | | | 205,917 | | |
Income tax benefit
|
| | | | (3,420) | | | | | | (12,500) | | |
Depreciation and amortization
|
| | | | 186,631 | | | | | | 176,467 | | |
Stock-based compensation expense
|
| | | | 54,437 | | | | | | 8,848 | | |
Acquisition and integration costs
|
| | | | 859 | | | | | | 3,947 | | |
Costs related to amended debt agreements
|
| | | | 14,138 | | | | | | 393 | | |
IPO related costs
|
| | | | 2,140 | | | | | | 1,977 | | |
Other(a) | | | | | 1,566 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 383,496 | | | | | $ | 333,715 | | |
Revenue
|
| | | $ | 943,549 | | | | | $ | 791,010 | | |
Net loss margin
|
| | | | (2.0)% | | | | | | (6.5)% | | |
Adjusted EBITDA margin
|
| | | | 40.6% | | | | | | 42.2% | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
($ in thousands, except per share data)
|
| |||||||||
Net loss
|
| | | $ | (19,125) | | | | | $ | (51,334) | | |
Stock-based compensation expense
|
| | | | 54,437 | | | | | | 8,848 | | |
Acquisition and integration costs
|
| | | | 859 | | | | | | 3,947 | | |
Costs related to amended debt agreements
|
| | | | 14,138 | | | | | | 393 | | |
IPO related costs
|
| | | | 2,140 | | | | | | 1,977 | | |
Other(a)
|
| | | | 19,445 | | | | | | — | | |
Intangible amortization
|
| | | | 147,887 | | | | | | 159,406 | | |
Tax effect of adjustments
|
| | | | (50,170) | | | | | | (36,660) | | |
Non-GAAP net income/(loss)
|
| | | $ | 169,611 | | | | | $ | 86,577 | | |
Non-GAAP net income/(loss) per share:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 1.13 | | | | | $ | 0.71 | | |
Diluted
|
| | | $ | 1.09 | | | | | $ | 0.68 | | |
Weighted-average shares outstanding: | | | | | | | | | | | | | |
Basic
|
| | | | 149,915,839 | | | | | | 121,675,430 | | |
Diluted
|
| | | | 155,677,094 | | | | | | 126,888,989 | | |
| | |
As of
December 31, 2024 |
| |||
| | |
($ in thousands,
except par value) |
| |||
Cash and cash equivalents
|
| | | $ | 182,133 | | |
Debt: | | | | | | | |
Revolving Credit Facility(1)
|
| | | | — | | |
First Lien Credit Facility(1)
|
| | | | 1,163,545 | | |
Receivables Facility(1)
|
| | | | 80,000 | | |
Total debt
|
| | | | 1,243,545 | | |
Stockholders’ equity: | | | | | | | |
Common Stock, $0.01 par value per share, 2,500,000,000 shares authorized; 172,108,240 shares issued and outstanding
|
| | | | 1,722 | | |
Additional paid-in capital
|
| | | | 3,298,083 | | |
Accumulated other comprehensive income (loss)
|
| | | | 881 | | |
Accumulated deficit
|
| | | | (220,900) | | |
Total stockholders’ equity
|
| | | | 3,079,786 | | |
Total capitalization
|
| | | | 4,323,331 | | |
| | | | | | | | | | | | | | |
Shares beneficially owned after the offering
|
| |||||||||||||||||||||||||||||||||
| | |
Shares of our common
stock beneficially owned prior to the offering |
| |
Excluding exercise of the
underwriters’ option to purchase additional shares |
| |
Including exercise of the underwriters’
option to purchase additional shares |
| |||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||
Greater than 5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EQT(1) | | | | | 48,658,517 | | | | | | 28.3% | | | | | | 8,547,950 | | | | | | 40,110,567 | | | | | | 23.3% | | | | | | 9,830,143 | | | | | | 38,828,374 | | | | | | 22.6% | | |
CPPIB(2) | | | | | 37,209,454 | | | | | | 21.6% | | | | | | 6,536,668 | | | | | | 30,672,786 | | | | | | 17.8% | | | | | | 7,517,168 | | | | | | 29,692,286 | | | | | | 17.2% | | |
Bain(3) | | | | | 27,980,417 | | | | | | 16.3% | | | | | | 4,915,382 | | | | | | 23,065,035 | | | | | | 13.4% | | | | | | 5,652,689 | | | | | | 22,327,728 | | | | | | 13.0% | | |
Named Executive
Officers and Directors |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew J. Hawkins(4)
|
| | | | 3,745,655 | | | | | | 2.1% | | | | | | — | | | | | | 3,745,655 | | | | | | 2.1% | | | | | | — | | | | | | 3,745,655 | | | | | | 2.1% | | |
Eric L. (Ric) Sinclair III(5)
|
| | | | 536,677 | | | | | | * | | | | | | — | | | | | | 536,677 | | | | | | * | | | | | | — | | | | | | 536,677 | | | | | | * | | |
Christopher L. Schremser(6)
|
| | | | 536,677 | | | | | | * | | | | | | — | | | | | | 536,677 | | | | | | * | | | | | | — | | | | | | 536,677 | | | | | | * | | |
John Driscoll(7)
|
| | | | 296,548 | | | | | | * | | | | | | — | | | | | | 296,548 | | | | | | * | | | | | | — | | | | | | 296,548 | | | | | | * | | |
Samuel Blaichman(8)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert A. DeMichiei(9)
|
| | | | 103,117 | | | | | | * | | | | | | — | | | | | | 103,117 | | | | | | * | | | | | | — | | | | | | 103,117 | | | | | | * | | |
| | | | | | | | | | | | | | |
Shares beneficially owned after the offering
|
| |||||||||||||||||||||||||||||||||
| | |
Shares of our common
stock beneficially owned prior to the offering |
| |
Excluding exercise of the
underwriters’ option to purchase additional shares |
| |
Including exercise of the underwriters’
option to purchase additional shares |
| |||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
| |
Shares
Offered Hereby |
| |
Shares
|
| |
%
|
| ||||||||||||||||||||||||
Priscilla Hung(10)
|
| | | | 8,066 | | | | | | * | | | | | | — | | | | | | 8,066 | | | | | | * | | | | | | — | | | | | | 8,066 | | | | | | * | | |
Eric C. Liu(11)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Heidi G. Miller(12)
|
| | | | 65,815 | | | | | | * | | | | | | — | | | | | | 65,815 | | | | | | * | | | | | | — | | | | | | 65,815 | | | | | | * | | |
Paul G. Moskowitz(13)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vivian E. Riefberg(14)
|
| | | | 8,066 | | | | | | * | | | | | | — | | | | | | 8,066 | | | | | | * | | | | | | — | | | | | | 8,066 | | | | | | * | | |
Ethan Waxman
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All executive officers and directors as a group (17 persons)(15)
|
| | | | 6,465,819 | | | | | | 3.6% | | | | | | — | | | | | | 6,465,819 | | | | | | 3.6% | | | | | | — | | | | | | 6,465,819 | | | | | | 3.6% | | |
Other Selling Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of
Shares |
| |||
J.P. Morgan Securities LLC
|
| | | | 4,933,333 | | |
Goldman Sachs & Co. LLC
|
| | | | 4,933,333 | | |
Barclays Capital Inc.
|
| | | | 4,933,333 | | |
William Blair & Company, L.L.C.
|
| | | | 1,300,000 | | |
Evercore Group L.L.C.
|
| | | | 928,571 | | |
BofA Securities, Inc.
|
| | | | 742,857 | | |
RBC Capital Markets, LLC
|
| | | | 742,857 | | |
Jefferies LLC
|
| | | | 557,144 | | |
Deutsche Bank Securities Inc.
|
| | | | 371,430 | | |
Canaccord Genuity LLC
|
| | | | 278,571 | | |
Raymond James & Associates, Inc.
|
| | | | 278,571 | | |
Total
|
| | | | 20,000,000 | | |
| | |
Per Share
|
| |
Total without
option to purchase additional shares exercise |
| |
Total with
full option to purchase additional shares exercise |
| |||||||||
Public offering price
|
| | | $ | 40.0000 | | | | | $ | 800,000,000 | | | | | $ | 920,000,000 | | |
Underwriting discount
|
| | | $ | 1.4000 | | | | | $ | 28,000,000 | | | | | $ | 32,200,000 | | |
Proceeds, before expenses, to the selling stockholders
|
| | | $ | 38.6000 | | | | | $ | 772,000,000 | | | | | $ | 887,800,000 | | |
![[MISSING IMAGE: lg_waystar-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001990354/000110465925016126/lg_waystar-4c.jpg)