Biggest changeThe following table reconciles Adjusted EBITDA and Adjusted EBITDA Margin to net (loss)/income, the most directly comparable GAAP financial measure: Twelve Months Ended December 31, ($ in thousands) 2022 2021 2020 Net (loss)/income $ (14,679) $ 10,551 $ 7,577 Plus Sponsor management fee — 1,636 500 Equity-based compensation 29,457 7,185 325 Loss on debt modification 932 682 — IPO related costs 731 11,837 — Pre-opening de novo and relocation costs 4,293 1,556 879 Restructuring and related severance costs 4,111 850 115 Depreciation and amortization 8,061 6,597 5,641 (Gain)/loss on disposal of long-lived assets 147 — — Interest expense, net 6,751 4,888 2,456 Income tax expense 3,383 329 — Adjusted EBITDA $ 43,187 $ 46,111 $ 17,493 Adjusted EBITDA Margin 25.6 % 34.6 % 27.9 % The Company's adjusted EBITDA was impacted by a full year's worth of public company costs during 2022.
Biggest changeThe following table reconciles Adjusted EBITDA and Adjusted EBITDA Margin to net (loss)/income, the most directly comparable GAAP financial measure: Twelve Months Ended December 31, ($ in thousands) 2023 2022 2021 Net (loss)/income $ (4,479) $ (14,679) $ 10,551 Plus Sponsor management fee — — 1,636 Equity-based compensation 18,224 29,457 7,185 Loss on debt modification — 932 682 IPO related costs — 731 11,837 Restructuring and related severance costs 5,488 4,111 850 Depreciation and amortization 10,253 8,061 6,597 (Gain)/loss on disposal of long-lived assets (212) 147 — Interest expense, net 6,485 6,751 4,888 Income tax expense 7,477 3,383 329 Adjusted EBITDA $ 43,236 $ 38,894 $ 44,555 Adjusted EBITDA Margin 22.1 % 23.0 % 33.4 % For the twelve months ended December 31, 2023, 2022, and 2021 pre-opening de novo and relocation costs were $3.3 million, $4.3 million, and $1.6 million, respectively. 53 Table of Contents The following table reconciles Adjusted Net Income and Adjusted Net Income per Share to net loss, the most directly comparable GAAP financial measure: Twelve Months Ended December 31, ($ in thousands) 2023 2022 2021 Net (loss)/income $ (4,479) $ (14,679) $ (393) Plus Equity-based compensation 18,224 29,457 4,725 Loss on debt modification — 932 — IPO related costs — 731 317 Restructuring and related severance costs 5,488 4,111 — (Gain)/loss on disposal of long-lived assets (212) 147 — Tax effect of adjustments (2,732) (2,195) (192) Adjusted net income $ 16,289 $ 18,504 $ 4,457 Adjusted net income per share of common stock (1)(2) Basic $ 0.29 $ 0.33 $ 0.08 Diluted $ 0.28 $ 0.32 $ 0.08 Weighted average shares outstanding Basic 56,778,793 55,684,701 55,640,154 Diluted 57,611,469 57,918,005 58,329,428 (1) Diluted Adjusted Net Income Per Share is computed by dividing adjusted net income by the weighted-average number of shares of common stock outstanding adjusted for the dilutive effect of all potential shares of common stock.
Investing Activities Net cash used in investing activities for the twelve months ended December 31, 2022 and 2021 was $12.9 million and $7.1 million, respectively.
Net cash used in investing activities for the twelve months ended December 31, 2022 and 2021 was $12.9 million and $7.1 million, respectively.
Our ability to successfully open and operate new centers depends on many factors, including, among others, our ability to: • recruit qualified surgeons for our new centers; • address regulatory, competitive, marketing, and other challenges encountered in connection with expansion into new markets; • hire, train and retain surgeons and other personnel; • maintain adequate information system and other operational system capabilities; • successfully integrate new centers into our existing management structure and operations, including information system integration; • negotiate acceptable lease terms at suitable locations; • source sufficient levels of medical supplies at acceptable costs; • obtain and maintain necessary permits and licenses; • construct and open our centers on a timely basis; • generate sufficient levels of cash or obtain financing on acceptable terms to support our expansion; 47 Table of Contents • achieve and maintain brand awareness in new and existing markets; and • identify and satisfy the needs and preferences of our patients.
Our ability to successfully open and operate new centers depends on many factors, including, among others, our ability to: • recruit qualified surgeons for our new centers; • address regulatory, competitive, marketing, and other challenges encountered in connection with expansion into new markets; • hire, train and retain surgeons and other personnel; • maintain adequate information system and other operational system capabilities; • successfully integrate new centers into our existing management structure and operations, including information system integration; • negotiate acceptable lease terms at suitable locations; • source sufficient levels of medical supplies at acceptable costs; • obtain and maintain necessary permits and licenses; 50 Table of Contents • construct and open our centers on a timely basis; • generate sufficient levels of cash or obtain financing on acceptable terms to support our expansion; • achieve and maintain brand awareness in new and existing markets; and • identify and satisfy the needs and preferences of our patients.
Under the new Credit Agreement, all outstanding loans bear interest based on either a base rate or SOFR plus an applicable per annum margin. The applicable per annum margin is 2.0% or 3.0% for base rate or SOFR, respectively, if the Company's total leverage ratio is equal to or greater than 2.0x.
Under the Credit Agreement, all outstanding loans bear interest based on either a base rate or SOFR plus an applicable per annum margin. The applicable per annum margin is 2.0% or 3.0% for base rate or SOFR, respectively, if the Company's total leverage ratio is equal to or greater than 2.0x.
Each surgeon owner of a Professional Association (each a “Surgeon Owner,” and collectively, the “Surgeon Owners”) is also party to a continuity agreement (each, a “Continuity Agreement,” and collectively, the “Continuity Agreements”), which (i) prohibits the applicable surgeons from freely transferring or selling their interests in the Professional Associations, (ii) provides for the ability to add a second surgeon equity holder to help ensure continuity of the Professional Association, and (iii) provides for the automatic transfer of ownership upon the occurrence of certain events, save that, due to limitations under New York law, there is no Continuity Agreement in place with respect to the New York Professional Association.
Each surgeon owner of a Professional Association (each a “Surgeon Owner,” and collectively, the “Surgeon Owners”) is also party to a continuity agreement (each, a “Continuity Agreement,” and collectively, the “Continuity Agreements”), which (i) prohibits the applicable surgeons from freely transferring or selling their interests in the Professional Associations, (ii) provides for the ability to add a second surgeon equity holder to help ensure continuity of the Professional Association, and (iii) provides for the automatic transfer of ownership upon the occurrence of certain 61 Table of Contents events, save that, due to limitations under New York law, there is no Continuity Agreement in place with respect to the New York Professional Association.
Interest Expense Interest expense, net consists primarily of interest costs on our outstanding borrowings under our debt. 52 Table of Contents Results of Operations The following table and notes summarize certain results from the statements of operations for each of the periods indicated and the changes between periods.
Interest Expense Interest expense, net consists primarily of interest costs on our outstanding borrowings under our debt. 55 Table of Contents Results of Operations The following table and notes summarize certain results from the statements of operations for each of the periods indicated and the changes between periods.
We recognize revenue based on the expected transaction price which is reduced for financing fees. Our policy is to require full payment for services in advance of performing a procedure. Payments received for which services have yet to been performed for all reported periods are included in deferred revenue and patient deposits on our balance sheets.
We recognize revenue based on the expected transaction price which is reduced for financing fees. 54 Table of Contents Our policy is to require full payment for services in advance of performing a procedure. Payments received for which services have yet to been performed for all reported periods are included in deferred revenue and patient deposits on our balance sheets.
Normalizing the prior year for the increase in equity-based compensation and public company costs, selling, general and administrative expenses as a percent of revenue were 60.1% and 71.1% for the twelve months ended December 31, 2022 and 2021, respectively. Selling expenses consist of advertising costs for social, digital and traditional marketing and sales and marketing personnel.
Normalizing the prior year for the increase in equity-based compensation and public company costs, selling, general and administrative expenses as a percent of revenue were 60.1% and 71.1% for the twelve months ended December 31, 2022 and 2021, respectively. 57 Table of Contents Selling expenses consist of advertising costs for social, digital and traditional marketing and sales and marketing personnel.
If the Company's total leverage ratio is equal to or greater than 1.0x and less than 2.0x, the applicable per annum margin is 1.5% or 2.5% for base rate or SOFR, respectively.
If the Company's total leverage ratio is equal to or greater than 1.0x and less than 2.0x, the applicable per annum margin is 1.5% or 2.5% for base rate or SOFR, respectively. If the Company's total leverage ratio is below 1.0x, the applicable per annum margin is 1.0% or 2.0% for base rate or SOFR, respectively.
We expect these costs to continue to increase as we continue to open de novo centers and expand the support we provide to our centers. 53 Table of Contents Selling, general and administrative expenses as a percent of revenue were 60.1% and 49.3% for the twelve months ended December 31, 2022 and 2021, respectively.
We expect these costs to continue to increase as we continue to open de novo centers and expand the support we provide to our centers. Selling, general and administrative expenses as a percent of revenue were 60.1% and 49.3% for the twelve months ended December 31, 2022 and 2021, respectively.
Our performance obligations are delivery of specialty, minimally invasive liposuction services. 58 Table of Contents Revenue for services is recognized over time as the service is delivered, typically over a single day. Payment is typically rendered in advance of the service. Customer contracts generally do not include more than one performance obligation.
Our performance obligations are delivery of specialty, minimally invasive liposuction services. Revenue for services is recognized over time as the service is delivered, typically over a single day. Payment is typically rendered in advance of the service. Customer contracts generally do not include more than one performance obligation.
See “Business—Surgeon Practice Structure—Continuity Agreements.” In accordance with relevant accounting guidance, each of these Professional Associations is determined to be a variable interest entity. Elite Body Sculpture has the ability, through the Management Services and (with the exception of New York) Continuity Agreements to direct the activities (excluding clinical decisions) that most significantly affect the Professional Associations’ economic performance.
See “Business—Surgeon Practice Structure—Continuity Agreements.” In accordance with relevant accounting guidance, each of these Professional Associations is determined to be a variable interest entity. AirSculpt has the ability, through the Management Services and (with the exception of New York) Continuity Agreements to direct the activities (excluding clinical decisions) that most significantly affect the Professional Associations’ economic performance.
Treasury yield of treasury bonds with a maturity that approximates the expected term of the market-based PSU awards. • Expected dividend yield—The dividend yield is based on the current expectations of dividend payouts. The Company does not anticipate paying any cash dividends in the foreseeable future.
Treasury yield of treasury bonds with a maturity that approximates the expected term of the market-based PSU awards. 62 Table of Contents • Expected dividend yield—The dividend yield is based on the current expectations of dividend payouts. The Company does not anticipate paying any cash dividends in the foreseeable future.
Adjusted EBITDA has limitations as an analytical tool including: (i) Adjusted EBITDA does not include results from equity-based compensation and (ii) Adjusted EBITDA does not reflect interest expense on our debt or the cash requirements necessary to service interest or principal payments.
Adjusted EBITDA has limitations as an analytical tool including: (i) Adjusted EBITDA does not include results from equity-based compensation and (ii) Adjusted EBITDA does not reflect interest expense on our debt or the cash requirements necessary to service interest or principal payments. Adjusted Net Income has limitations as an analytical tool because it does not include results from equity-based compensation.
Unless otherwise indicated or the context otherwise requires, references in this Annual Report on Form 10-K to the “Company,” “Elite Body Sculpture,” “we,” “us” and “our” refer to AirSculpt Technologies, Inc. and its consolidated subsidiaries and the Professional Associations.
Unless otherwise indicated or the context otherwise requires, references in this Annual Report on Form 10-K to the “Company,” “AirSculpt,” “we,” “us” and “our” refer to AirSculpt Technologies, Inc. and its consolidated subsidiaries and the Professional Associations.
Our policy is to require payment for services in advance of performing any procedure. Payments received for which services have yet to been performed were $2.4 million as of December 31, 2022 and $2.8 million as of December 31, 2021, respectively and are included in deferred revenue and patient deposits on our balance sheets.
Our policy is to require payment for services in advance of performing any procedure. Payments received for which services have yet to been performed were $1.5 million as of December 31, 2023 and $2.4 million as of December 31, 2022, respectively and are included in deferred revenue and patient deposits on our balance sheets.
Additionally, selling expenses as a percentage of revenue may fluctuate from quarter to quarter based on the timing and scope of our investments. General and administrative expenses include employee-related expenses, including salaries and related costs (excluding physician and clinical cost included in cost of service), equity-based compensation, technology, operations, finance, legal, corporate office rent and human resources.
Additionally, selling expenses as a percentage of revenue may fluctuate from quarter to quarter based on the timing and scope of our initiatives and the related impact to our revenue. 56 Table of Contents General and administrative expenses include employee-related expenses, including salaries and related costs (excluding physician and clinical cost included in cost of service), equity-based compensation, technology, operations, finance, legal, corporate office rent and human resources.
Our primary cash needs are for payroll, marketing and advertisements, rent, capital expenditures associated with de novo locations and new procedure room additions, as well as information 55 Table of Contents technology and infrastructure, including our corporate office.
Our primary cash needs are for payroll, marketing and advertisements, rent, capital expenditures associated with de novo locations and new procedure room additions, as well as information technology and infrastructure, including our corporate office.
As of December 31, 2021, we had $25.3 million in cash and cash equivalents and an available amount of $5.0 million under our revolving credit facility. We do not have any letters of credit outstanding as of December 31, 2021.
As of December 31, 2023, we had $10.3 million in cash and cash equivalents and an available amount of $5.0 million under our revolving credit facility. We do not have any letters of credit outstanding as of December 31, 2023.
We performed our annual review of goodwill impairment in October 2022 and 2021 using a qualitative analysis and determined that a quantitative analysis was not required. There were no triggering events during the twelve months ended December 31, 2022 and 2021.
We review goodwill for impairment annually in the month of October. We performed our annual review of goodwill impairment in October 2023 and 2022 using a qualitative analysis and determined that a quantitative analysis was not required. There were no triggering events during the twelve months ended December 31, 2023 and 2022.
Key Operational and Business Metrics In addition to the measures presented in our consolidated financial statements, we use the following key operational and business metrics to evaluate our business, measure our performance, develop financial forecasts and make strategic decisions: Twelve months ended December 31, 2022, 2021 and 2020 • Cases performed were 13,063, 11,050 and 5,885 in 2022, 2021 and 2020, respectively; • Revenue per case was $12,922, $12,065 and $10,665 in 2022, 2021 and 2020, respectively; • Same-center information; ◦ Same-center revenue per case increased 7.4% and 12.1% in 2022 and 2021, respectively; ◦ Same-center volume increased 0.7% and 55.5% in 2022 and 2021, respectively; • Net income (loss) was $(14.7) million, $10.6 million and $7.6 million in 2022, 2021 and 2020, respectively; • Adjusted EBITDA* was $43.2 million, $46.1 million and $17.5 million in 2022, 2021 and 2020, respectively; • Adjusted EBITDA Margin* was 25.6%, 34.6% and 27.9% in 2022, 2021 and 2020, respectively; • Loss per share (1) was $(0.26) and $(0.01) for 2022 and 2021, respectively; and • Adjusted Net Income per share (diluted)* was $0.37 and $0.08 in 2022 and 2021, respectively. * For a reconciliation of Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Net Income per share, which are all non-GAAP measures, to the most directly comparable GAAP financial measures, information about why we consider them useful and a discussion of the material risks and limitations of these measures, please see “—Non-GAAP Financial Measures—Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Net Income per Share.” (1) Prior to the IPO, the EBS Intermediate Parent, LLC structure included only LLC common units issued and outstanding to pre-IPO LLC members.
Key Operational and Business Metrics In addition to the measures presented in our consolidated financial statements, we use the following key operational and business metrics to evaluate our business, measure our performance, develop financial forecasts and make strategic decisions: Twelve months ended December 31, 2023, 2022 and 2021 • Cases performed were 14,932, 13,063 and 11,050 in 2023, 2022 and 2021, respectively; • Revenue per case was $13,121, $12,922 and $12,065 in 2023, 2022 and 2021, respectively; • Same-center information; ◦ Same-center revenue per case increased 1.5% and 6.4% in 2023 and 2022, respectively; ◦ Same-center volume changed (1.4)% and 2.7% in 2023 and 2022, respectively; • Net income (loss) was $(4.5) million, $(14.7) million and $10.6 million in 2023, 2022 and 2021, respectively; • Adjusted EBITDA* was $43.2 million, $38.9 million and $44.6 million in 2023, 2022 and 2021, respectively; • Adjusted EBITDA Margin* was 22.1%, 23.0% and 33.4% in 2023, 2022 and 2021, respectively; • Loss per share (1) was $(0.08), $(0.26) and $(0.01) for 2023, 2022 and 2021, respectively; and • Adjusted Net Income per share (diluted)* was $0.28, $0.32 and $0.08 in 2023, 2022 and 2021, respectively. * For a reconciliation of Adjusted EBITDA, Adjusted EBITDA margin, Adjusted Net Income and Adjusted Net Income per share, which are all non-GAAP measures, to the most directly comparable GAAP financial measures, information about why we consider them useful and a discussion of the material risks and limitations of these measures, please see “—Non-GAAP Financial Measures—Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Net Income per Share.” (1) Prior to the IPO, the EBS Intermediate Parent, LLC structure included only LLC common units issued and outstanding to pre-IPO LLC members.
General and administrative expenses include employee-related expenses, including salaries and related costs (excluding physician and clinical cost included in cost of service), equity-based compensation, technology, operations, finance, legal, corporate office rent and human resources. General and administrative expense were approximately $79.0 million and $52.2 million for the twelve months ended December 31, 2022 and 2021, respectively.
General and administrative expenses include employee-related expenses, including salaries and related costs (excluding physician and clinical cost included in cost of service), equity-based compensation, technology, operations, finance, legal, corporate office rent and human resources. General and administrative expense were approximately $71.3 million and $44.7 million for the twelve months ended December 31, 2022 and 2021, respectively.
Key Factors Affecting Our Performance Our results of operations and financial condition have been, and will continue to be, affected by a number of factors, including the following: Our Ability to Attract New Patients The decision to undergo an AirSculpt ® procedure is driven by patient demand, which may be influenced by a number of factors, such as: • general consumer confidence, which may be impacted by economic and political conditions; • individual levels of disposable income to pay for our procedures and the continued availability of financing for our patients; • the cost, safety and efficacy of AirSculpt ® relative to other aesthetic products and alternative treatments; • the success of our sales and marketing programs; • the perceived advantages or disadvantages of AirSculpt ® compared to other aesthetic products and treatments; • the extent to which our AirSculpt ® procedure satisfies patient expectations; • our ability to properly train our surgeons in performing AirSculpt ® procedures such that our patients do not experience excessive discomfort during treatment or adverse side effects; and • consumer sentiment about the benefits and risks of aesthetic procedures generally and AirSculpt ® in particular.
Key Factors Affecting Our Performance Our results of operations and financial condition have been, and will continue to be, affected by a number of factors, including the following: Our Ability to Attract New Patients The decision to undergo an AirSculpt ® procedure is driven by patient demand, which may be influenced by a number of factors, such as: • general consumer confidence, which may be impacted by economic and political conditions; • individual levels of disposable income to pay for our procedures and the continued availability of financing for our patients; • the cost, safety and efficacy of AirSculpt ® relative to other aesthetic products and alternative treatments; • the increased market acceptance, availability and customer awareness of safer, more effective, easier to use and less expensive weight loss solutions, including weight loss drugs and other non-surgical weight loss and obesity solutions; • the success of our sales and marketing programs; • the perceived advantages or disadvantages of AirSculpt ® compared to other aesthetic products and treatments; • the extent to which our AirSculpt ® procedure satisfies patient expectations; • our ability to properly train our surgeons in performing AirSculpt ® procedures such that our patients do not experience excessive discomfort during treatment or adverse side effects; and • consumer sentiment about the benefits and risks of aesthetic procedures generally and AirSculpt ® in particular.
Long-Term Debt The carrying value of our total indebtedness was $83.5 million and $82.6 million, which includes unamortized deferred financing costs and issuance discount of $1.5 million and $1.7 million, as of December 31, 2022 and December 31, 2021, respectively.
Long-Term Debt The carrying value of our total indebtedness was $71.6 million and $83.5 million, which includes unamortized deferred financing costs and issuance discount of $1.2 million and $1.5 million, as of December 31, 2023 and December 31, 2022, respectively.
Interest payments in the table above were calculated using an interest rate of 7.0% for the debt which was the average interest rate applicable to the borrowing as of December 31, 2022.
Interest payments in the table above were calculated using an interest rate of 7.85% for the debt which was the interest rate applicable to the borrowing as of December 31, 2023.
As of December 31, 2022, we had $9.6 million in cash and cash equivalents and an available amount of $5.0 million under our revolving credit facility. We do not have any letters of credit outstanding as of December 31, 2022.
As of December 31, 2022, we had $9.6 million in cash and cash equivalents and an available amount of $5.0 million under our revolving credit facility.
Net cash used in financing activities for the twelve months ended December 31, 2021 was $4.5 million. For the twelve months ended December 31, 2021, we made distributions to EBS Parent, LLC of $66.9 million, had borrowings under our credit agreement of $49.6 million and paid scheduled principal payments on our debt of $0.8 million.
For the twelve months ended December 31, 2021, we made distributions to EBS Parent, LLC of $66.9 million, had borrowings under our credit agreement of $49.6 million and paid scheduled principal payments on our debt of $0.8 million.
Total selling expenses were approximately $22.4 million and $13.5 million for the twelve months ended December 31, 2022 and 2021, respectively. Our customer acquisition costs were approximately $2,300 and $1,902 per customer in the twelve months ended December 31, 2022 and 2021, respectively.
Total selling expenses were approximately $30.1 million and $21.0 million for the twelve months ended December 31, 2022 and 2021, respectively. Our customer acquisition costs were approximately $2,300 and $1,902 per customer in the twelve months ended December 31, 2022 and 2021, respectively.
Revenue— Our revenue increased $35.5 million, or 26.6%, compared to the same period in 2021. The increase is the result of adding four de novo centers which increased our footprint from 18 centers to 22 centers as of December 31, 2022. We have also experienced strong revenue per case growth over the prior year of 7.1%.
The increase is the result of adding four de novo centers which increased our footprint from 18 centers to 22 centers as of December 31, 2022. We have also experienced strong revenue per case growth over the prior year of 7.1%.
This discussion and analysis contains forward-looking statements that involve risk, uncertainties and assumptions. See the section entitled “Cautionary Note Regarding Forward-Looking Statements” in this Annual Report on Form 10-K.
This discussion and analysis contains forward-looking statements that involve risk, uncertainties and assumptions. See the section entitled “Cautionary Note Regarding Forward-Looking Statements” in this Annual Report on Form 10-K. Our actual results could differ materially from those anticipated in the forward-looking statements.
We consider Adjusted EBITDA and Adjusted Net Income each to be an important measure because they help illustrate underlying trends in our business and our historical operating performance on a more consistent basis.
We include Adjusted EBITDA and Adjusted Net Income because they are important measures on which our management assesses and believes investors should assess our operating performance. We consider Adjusted EBITDA and Adjusted Net Income each to be an important measure because they help illustrate underlying trends in our business and our historical operating performance on a more consistent basis.
The table also show the percentage relationship to revenue for the periods indicated: Twelve Months Ended December 31, 2022 2021 2020 ($ in thousands) Amount % of Revenue Amount % of Revenue Amount % of Revenue Revenue $ 168,794 100.0 % $ 133,315 100.0 % $ 62,766 100.0 % Operating expenses: Cost of service 62,781 37.2 % 44,536 33.4 % 23,471 37.4 % Selling, general and administrative 101,418 60.1 % 65,732 49.3 % 23,621 37.6 % Loss on debt modification 932 0.6 % 682 0.5 % — — % Depreciation and amortization 8,061 4.8 % 6,597 4.9 % 5,641 9.0 % Loss on disposal of long-lived assets 147 0.1 % — — % — — % Total operating expenses 173,339 102.7 % 117,547 88.2 % 52,733 84.0 % (Loss)/Income from operations (4,545) (2.7) % 15,768 11.8 % 10,033 16.0 % Interest expense, net 6,751 4.0 % 4,888 3.7 % 2,456 3.9 % Pre-tax net (loss)/income (11,296) (6.7) % 10,880 8.2 % 7,577 12.1 % Income tax expense 3,383 2.0 % 329 0.2 % — — % Net (loss)/income $ (14,679) (8.7) % $ 10,551 7.9 % $ 7,577 12.1 % Twelve Months Ended December 31, 2022 Compared to Twelve Months Ended December 31, 2021 Overview— Our financial results for the twelve months ended December 31, 2022 compared to the twelve months ended December 31, 2021 reflect the addition of four de novo centers.
The table also shows the percentage relationship to revenue for the periods indicated: Twelve Months Ended December 31, 2023 2022 2021 ($ in thousands) Amount % of Revenue Amount % of Revenue Amount % of Revenue Revenue $ 195,917 100.0 % $ 168,794 100.0 % $ 133,315 100.0 % Operating expenses: Cost of service 74,012 37.8 % 62,781 37.2 % 44,536 33.4 % Selling, general and administrative 102,381 52.3 % 101,418 60.1 % 65,732 49.3 % Loss on debt modification — — % 932 0.6 % 682 0.5 % Depreciation and amortization 10,253 5.2 % 8,061 4.8 % 6,597 4.9 % (Gain)/loss on disposal of long-lived assets (212) (0.1) % 147 0.1 % — — % Total operating expenses 186,434 95.2 % 173,339 102.7 % 117,547 88.2 % Income/(loss) from operations 9,483 4.8 % (4,545) (2.7) % 15,768 11.8 % Interest expense, net 6,485 3.3 % 6,751 4.0 % 4,888 3.7 % Pre-tax net income/(loss) 2,998 1.5 % (11,296) (6.7) % 10,880 8.2 % Income tax expense 7,477 3.8 % 3,383 2.0 % 329 0.2 % Net (loss)/income $ (4,479) (2.3) % $ (14,679) (8.7) % $ 10,551 7.9 % Twelve Months Ended December 31, 2023 Compared to Twelve Months Ended December 31, 2022 Overview— Our financial results for the twelve months ended December 31, 2023 compared to the twelve months ended December 31, 2022 reflect the addition of five de novo centers which increased procedure rooms by 10.
The following table summarizes the net cash provided by (used for) operating activities, investing activities and financing activities for the periods indicated: Twelve Months Ended December 31, ($ in thousands) 2022 2021 2020 Cash Flows Provided By (Used For): Operating activities $ 24,447 $ 26,633 $ 13,957 Investing activities (12,921) (7,116) (3,689) Financing activities (27,257) (4,549) (5,017) Net (decrease)/increase in cash and cash equivalents (15,731) 14,968 5,251 Operating Activities The primary source of our operating cash flow is the collection of patient payments received prior to performing surgical procedures.
We did not have any letters of credit outstanding as of December 31, 2022. 58 Table of Contents The following table summarizes the net cash provided by (used for) operating activities, investing activities and financing activities for the periods indicated: Twelve Months Ended December 31, ($ in thousands) 2023 2022 2021 Cash Flows Provided By (Used For): Operating activities $ 23,956 $ 24,447 $ 26,633 Investing activities (9,919) (12,921) (7,116) Financing activities (13,391) (27,257) (4,549) Net increase/(decrease) in cash and cash equivalents 646 (15,731) 14,968 Operating Activities The primary source of our operating cash flow is the collection of patient payments received prior to performing surgical procedures.
Further, we have increased spending on our clinical infrastructure and brand awareness to support future growth. At December 31, 2022, we had working capital of $(5.6) million compared to $13.0 million at December 31, 2021. The decrease in working capital is primarily due to paying a special dividend of $23.2 million during the twelve months ended December 31, 2022.
At December 31, 2022, we had working capital of $(5.6) million compared to $13.0 million at December 31, 2021. The decrease in working capital is primarily due to paying a special dividend of $23.2 million during the twelve months ended December 31, 2022.
Selling, General and Administrative Expenses —Selling, general and administrative expenses increased $42.1 million, or 178.3%, for the twelve months ended December 31, 2021 compared to the same period in 2020.
Selling, General and Administrative Expenses— Selling, general and administrative expenses increased $1.0 million, or 0.9%, for the twelve months ended December 31, 2023 compared to the same period in 2022.
We are 100% self-pay and do not accept payments from the U.S. federal government or payer organizations. We assist patients, as needed, by providing third-party financing options to pay for procedures. We have arrangements with various financing companies to facilitate this option. There is a financing transaction fee based on a set percentage of the amount financed.
We assist patients, as needed, by providing third-party financing options to pay for procedures. We have arrangements with various financing companies to facilitate this option. There is a financing transaction fee based on a set percentage of the amount financed.
We expect these costs to continue to increase as we continue to open de novo centers and expand the support we provide to our centers. Selling, general and administrative expenses as a percent of revenue was 49.3% and 37.6% for the twelve months ended December 31, 2021 and 2020, respectively.
We expect our marketing and corporate support costs to continue to increase as we open de novo centers and expand the support we provide to our centers. Selling, general and administrative expenses as a percent of revenue were 52.3% and 60.1% for the twelve months ended December 31, 2023 and 2022, respectively.
At December 31, 2021, we had working capital of $13.0 million compared to $2.1 million at December 31, 2020. For the twelve months ended December 31, 2020, our operating cash flow increased by $9.0 million compared to the same period in 2019.
At December 31, 2023, we had working capital of $(4.4) million compared to $(5.6) million at December 31, 2022. For the twelve months ended December 31, 2022, our operating cash flow decreased by $2.2 million compared to the same period in 2021.
All of our revenue is earned from services provided by the Professional Associations we manage. See “Critical Accounting Policies and Estimates—Principles of Consolidation.” 51 Table of Contents Components of Results of Operations Revenue Our revenue is generated from our patented AirSculpt ® procedures performed on our patients.
All of our revenue is earned from services provided by the Professional Associations we manage. See “Critical Accounting Policies and Estimates—Principles of Consolidation.” Components of Results of Operations Revenue Our revenue is generated from our patented AirSculpt ® procedures performed on our patients. We are 100% self-pay and do not accept payments from the U.S. federal government or payer organizations.
Twelve Months Ended December 31, 2022 2021 Cases 10,497 10,421 Case growth 0.7 % N/A Revenue per case $ 12,895 $ 12,008 Revenue per case growth 7.4 % N/A Number of facilities 14 14 Number of total procedure rooms 28 22 For the years ended December 31, 2021 and 2020, we define same-center case and revenue growth as the growth in each of our cases and revenue at facilities that have been owned and operated since January 1, 2020.
Twelve Months Ended December 31, 2023 2022 Cases 12,859 13,041 Case growth (1.4) % N/A Revenue per case $ 13,114 $ 12,923 Revenue per case growth 1.5 % N/A Number of facilities 21 21 Number of total procedure rooms 45 45 For the years ended December 31, 2022 and 2021, we define same-center case and revenue growth as the growth in each of our cases and revenue at facilities that have been owned and operated for at least twelve months as of December 31, 2022.
We expect our effective tax rate to increase in the future as we will be a C corporation for the full financial periods presented. Liquidity and Capital Resources We principally rely on cash flows from operations as our primary source of liquidity and, if needed, up to $5.0 million in revolving loans under our revolving credit facility.
Liquidity and Capital Resources We principally rely on cash flows from operations as our primary source of liquidity and, if needed, up to $5.0 million in revolving loans under our revolving credit facility.
During the twelve months ended December 31, 2022, we made distributions to our former member of $1.2 million, paid cash dividends to shareholders of $23.2 million, and made payments of taxes withheld through vested equity-based compensation of $2.0 million. Finally, we made principal payments on our debt of $84.3 million offset by borrowings of new debt of $83.5 million.
Net cash used in financing activities for the twelve months ended December 31, 2022 was $27.3 million. For the twelve months ended December 31, 2022, we made distributions to our former member of $1.2 million, paid cash dividends to shareholders of $23.2 million, and made payments of taxes withheld through vested equity-based compensation of $2.0 million.
The expansion of procedure rooms will provide an ample platform for the Company's continued future growth. 48 Table of Contents Total Case and Revenue Metrics 2022 2021 2020 Cases 13,063 11,050 5,885 Case growth 18.2 % 87.8 % N/A Revenue per case $ 12,922 $ 12,065 $ 10,665 Revenue per case growth 7.1 % 13.1 % N/A Number of facilities 22 18 14 Number of total procedure rooms 47 32 23 Same-Center Case and Revenue Metrics Same-Center Information For the twelve months ended December 31, 2022 and 2021, we define same-center case and revenue growth as the growth in each of our cases and revenue at facilities that have been owned and operated since January 1, 2021.
We believe this provides the best approach for assessing our revenue performance and trends. 51 Table of Contents Total Case and Revenue Metrics Twelve Months Ended December 31, 2023 2022 2021 Cases 14,932 13,063 11,050 Case growth 14.3 % 18.2 % N/A Revenue per case $ 13,121 $ 12,922 $ 12,065 Revenue per case growth 1.5 % 7.1 % N/A Number of facilities 27 22 18 Number of total procedure rooms 57 47 32 Same-Center Case and Revenue Metrics Same-Center Information For the twelve months ended December 31, 2023 and 2022, we define same-center case and revenue growth as the growth in each of our cases and revenue at facilities that have been owned and operated for at least twelve months as of December 31, 2023.
If, however, the fair value of the reporting unit is less than its book value, then the carrying amount of the goodwill is reduced by recording an impairment loss in an amount equal to the excess. We review goodwill for impairment annually in the month of October.
If the estimated fair value exceeds book value, goodwill is considered not to be impaired and no additional steps are necessary. If, however, the fair value of the reporting unit is less than its book value, then the carrying amount of the goodwill is reduced by recording an impairment loss in an amount equal to the excess.
Adjusted Net Income has limitations as an analytical tool including that Adjusted Net Income does not include results from equity-based compensation. We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of revenue. We define Adjusted Net Income per Share as Adjusted Net Income divided by weighted average basic and diluted shares.
We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of revenue. We define Adjusted Net Income per Share as Adjusted Net Income divided by weighted average basic and diluted shares.
This increase is related to cost incurred with our IPO of $11.8 million and an increase in equity-based compensation of $6.9 million primarily related to awards granted in connection with our IPO. We also incurred additional expenses related to marketing and corporate support as we grow our center count through de novo expansion and providing support for our centers.
This increase is related to additional expenses we incurred for marketing and corporate support as we grow our center count through de novo expansion and providing support for our centers, offset by a decrease in our equity-based compensation expense.
For the twelve months ended December 31, 2022, our operating cash flow decreased by $2.2 million compared to the same period in 2021. This decrease is primarily driven by $6.7 million of additional public company costs in the twelve months ended December 31, 2022, which did not exist in the prior year period.
This decrease is primarily driven by $6.7 million of additional public company costs in the twelve months ended December 31, 2022, which did not exist in the prior year period. Further, we increased spending on our clinical infrastructure and brand awareness to support future growth.
We are in compliance with all covenants and have no letters of credit outstanding as of December 31, 2022 and December 31, 2021. JOBS Act Accounting Election We are an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012, or the JOBS Act.
As of December 31, 2023, the interest rate was 7.85%. JOBS Act Accounting Election We are an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012, or the JOBS Act.
Twelve Months Ended December 31, 2021 Compared to Twelve Months Ended December 31, 2020 Overview —Our financial results for the twelve months ended December 31, 2021 compared to the twelve months ended December 31, 2020 reflect the addition of four de novo centers which increased our procedure rooms by eight.
Twelve Months Ended December 31, 2022 Compared to Twelve Months Ended December 31, 2021 Overview— Our financial results for the twelve months ended December 31, 2022 compared to the twelve months ended December 31, 2021 reflect the addition of four de novo centers. Revenue— Our revenue increased $35.5 million, or 26.6%, compared to the same period in 2021.
We define Adjusted EBITDA as net income/(loss) excluding depreciation and amortization, net interest expense, income tax expense/(benefit), loss on debt modification, sponsor management fee, pre-opening de novo and relocation costs, restructuring and related severance costs, IPO related costs, (gain)/loss on disposal of long-lived assets, and equity-based compensation. 49 Table of Contents We define Adjusted Net Income as net income/(loss) excluding loss on debt modification, pre-opening de novo and relocation costs, restructuring and related severance costs, IPO related costs, (gain)/loss on disposal of long-lived assets, and equity-based compensation.
We define Adjusted Net Income as net income/(loss) excluding restructuring and related severance costs, IPO related costs, (gain)/loss on disposal of long-lived assets, loss on debt modification, equity-based compensation and the tax effect of these adjustments.
We define same-center facilities and procedure rooms as facilities and procedure rooms that have been owned or operated since January 1, 2021.
We define same-center facilities and procedure rooms as facilities and procedure rooms that have been owned or operated for at least twelve months as of December 31, 2023.
We define same-center facilities and procedure rooms as facilities and procedure rooms that have been owned or operated since January 1, 2020.
We define same-center facilities and procedure rooms as facilities and procedure rooms that have been owned or operated for at least twelve months as of December 31, 2022.
Twelve Months Ended December 31, 2021 2020 Cases 8,851 5,692 Case growth 55.5 % N/A Revenue per case $11,917 $10,630 Revenue per case growth 12.1 % N/A Number of total facilities 11 11 Number of total procedure rooms 19 19 Non-GAAP Financial Measures—Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted Net Income per Share We report our financial results in accordance with accounting principles generally accepted in the United States of America ("GAAP"), however, management believes the evaluation of our ongoing operating results may be enhanced by a presentation of Adjusted EBITDA and Adjusted EBITDA Margin, which are non-GAAP financial measures.
Twelve Months Ended December 31, 2022 2021 Cases 11,352 11,050 Case growth 2.7 % N/A Revenue per case $12,836 $12,065 Revenue per case growth 6.4 % N/A Number of total facilities 18 18 Number of total procedure rooms 38 32 Non-GAAP Financial Measures—Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, and Adjusted Net Income per Share We report our financial results in accordance with accounting principles generally accepted in the United States of America ("GAAP"), however, management believes the evaluation of our ongoing operating results may be enhanced by a presentation of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income and Adjusted Net Income per Share, which are non-GAAP financial measures. 52 Table of Contents We define Adjusted EBITDA as net income/(loss) excluding depreciation and amortization, sponsor management fees, loss on debt modification, net interest expense, income tax expense/(benefit), restructuring and related severance costs, IPO related costs, (gain)/loss on disposal of long-lived assets, and equity-based compensation.
These exemptions will apply for a period of five years following the completion of our IPO or until we are no longer an “emerging growth company,” whichever is earlier.
These exemptions will apply for a period of five years following the completion of our IPO or until we are no longer an “emerging growth company,” whichever is earlier. 60 Table of Contents Critical Accounting Policies and Estimates Our management’s discussion and analysis of financial condition and results of operations is based on our consolidated financial statements, which have been prepared in accordance with GAAP.
Pursuant to the new Credit Agreement, there is (i) an $85.0 million aggregate principal amount of term loans and (ii) a revolving loan facility in an aggregate principal amount of up to $5.0 million. The proceeds were used, in part, to pay off the Company’s $83.6 million outstanding principal balance under its existing credit facility.
On November 7, 2022, the Company entered into a credit agreement with a syndicate of lenders (the "Credit Agreement") maturing November 7, 2027. Pursuant to the Credit Agreement, there is (i) an $85.0 million aggregate principal amount of term loans and (ii) a revolving loan facility in an aggregate principal amount of up to $5.0 million.
Our effective tax rate is (29.9)% for the twelve months ended December 31, 2022.
Our effective tax rate is (29.9)% for the twelve months ended December 31, 2022. The main drivers of the difference between the effective and statutory rates are due to the Reorganization and non-deductible officer compensation expense.
We continue to monitor the current COVID-19 situation in each market where we perform procedures and will react accordingly. Our Operating Structure The Company owns and operates non-clinical assets and provides Management Services, through its wholly-owned subsidiaries, to our affiliated Professional Associations located across the United States under the MSAs.
(2) In 2021, basic and diluted weighted average shares outstanding and loss per share represent only the period from October 28, 2021 to December 31, 2021 (see Note 7). Our Operating Structure The Company owns and operates non-clinical assets and provides Management Services, through its wholly-owned subsidiaries, to our affiliated Professional Associations located across the United States under the MSAs.
Material Cash Requirements The following table summarizes our material cash requirements as of December 31, 2022: Payments due by Period ($ in thousands) Total Less than 1 Year 1-3 Years 4-5 Years More than 5 Years Debt – principal $ 85,000 $ 2,125 $ 6,375 $ 76,500 $ — Interest expense (1) 26,925 5,876 11,231 9,818 — Operating lease agreements 22,547 3,858 7,604 7,182 3,903 Total $ 134,472 $ 11,859 $ 25,210 $ 93,500 $ 3,903 ___________ (1) Amounts in the table reflect the contractually required interest payable pursuant to borrowings under our debt related to our Credit Agreement.
During the twelve months ended December 31, 2021, we received proceeds from our IPO of $13.5 million, net of issuance costs of $10.4 million. 59 Table of Contents Material Cash Requirements The following table summarizes our material cash requirements as of December 31, 2023: Payments due by Period ($ in thousands) Total Less than 1 Year 1-3 Years 4-5 Years More than 5 Years Debt – principal $ 72,875 $ 2,125 $ 10,625 $ 60,125 $ — Interest expense (1) 19,451 5,644 10,392 3,415 — Operating lease agreements 38,328 6,329 12,734 10,364 8,901 Total $ 130,654 $ 14,098 $ 33,751 $ 73,904 $ 8,901 ___________ (1) Amounts in the table reflect the contractually required interest payable pursuant to borrowings under our debt related to our Credit Agreement.
In addition, we expanded one of our existing facilities from one to two procedure rooms. Revenue —Our revenue increased $70.5 million, or 112.4%, compared to the same period in 2020. The increase is the result of adding four de novo centers and adding a procedure room to an existing facility which expanded our footprint from 14 centers to 18 centers.
Revenue— Our revenue increased $27.1 million, or 16.1%, compared to the same period in 2022. The increase is the result of adding five de novo centers which increased our footprint from 22 centers to 27 centers as of December 31, 2023.
Total selling expenses were approximately $21.0 million and $9.5 million for the twelve months ended December 31, 2021 and 2020, respectively. Our customer acquisition costs were approximately $1,902 and $1,619 per customer in 2021 and 2020, respectively. We intend to continue investing in our sales and marketing capabilities and expect these costs to increase on an absolute dollar basis.
Selling expenses consist of advertising costs for social, digital and traditional marketing and sales and marketing personnel. Total selling expenses were approximately $36.8 million and $30.1 million for the twelve months ended December 31, 2023 and 2022, respectively. Our customer acquisition costs were approximately $2,465 and $2,300 per customer in the twelve months ended December 31, 2023 and 2022, respectively.
This increase is the result of opening four de novo centers and expanding an existing facility by one procedure room during the 12 months ended December 31, 2021 and having a full twelve months of depreciation in 2021 for facilities opened during the 2020 period.
Depreciation and Amortization— Depreciation and amortization increased to approximately $10.3 million for the twelve months ended December 31, 2023 compared to $8.1 million for the same period in 2022. This increase is the result of having five additional de novo centers during the twelve months ended December 31, 2023 as compared to the 2022 period.
Net cash used in investing activities during the year ended December 31, 2020 was $3.7 million which was primarily to fund capital expenditures to open de novo centers. 56 Table of Contents Financing Activities Net cash used in financing activities during the twelve months ended December 31, 2022 was $27.3 million.
Investing Activities Net cash used in investing activities for the twelve months ended December 31, 2023 and 2022 was $9.9 million and $12.9 million, respectively. Investing activities during both periods were attributable to the expansion of multiple existing facilities and opening of de novo locations.
During the twelve months ended December 31, 2021, we received proceeds from our IPO of $13.5 million, net of issuance costs of $10.4 million.
Financing Activities Net cash used in financing activities during the twelve months ended December 31, 2023 was $13.4 million.
For the twelve months ended December 31, 2021, our operating cash flow increased by $12.7 million compared to the same period in 2020.
For the twelve months ended December 31, 2023, our operating cash flow decreased by $0.5 million compared to the same period in 2022. The decrease is related to having more restructuring and related severance costs and the timing of working capital payments primarily related to lease deposits on upcoming de novo projects.