Biggest changeYears Ended December 31, 2023 2022 2021 2020 2019 ($ in thousands) Adjusted EBITDA $ 15,429 $ 22,248 $ 22,119 $ 10,871 $ 8,101 Quarterly Results of Operations December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2023 2023 2023 2023 2022 2022 2022 2022 ($ in thousands, except per share data) Net revenue $ 28,416 $ 29,280 $ 29,362 $ 30,001 $ 32,534 $ 33,723 $ 37,228 $ 35,341 Operating expenses: Direct operating costs 16,974 18,260 17,476 18,107 19,568 20,406 21,787 22,673 Selling and marketing 2,121 2,337 2,580 2,612 2,474 2,504 2,426 2,384 General and administrative 4,946 5,482 5,916 5,120 5,341 6,500 6,394 5,585 Research and development 1,213 1,260 1,185 1,078 1,150 1,168 1,098 985 Change in contingent consideration - - - - (200 ) (1,660 ) (630 ) (600 ) Depreciation and amortization 4,120 3,903 3,341 3,038 3,039 2,810 2,936 2,940 Goodwill impairment charges 42,000 - - - - - - - Net loss on lease terminations, unoccupied lease charges and restructuring costs 675 8 153 269 210 307 463 158 Total operating expenses 72,049 31,250 30,651 30,224 31,582 32,035 34,474 34,125 Operating (loss) income (43,633 ) (1,970 ) (1,289 ) (223 ) 952 1,688 2,754 1,216 Interest expense - net (335 ) (300 ) (275 ) (130 ) (83 ) (82 ) (104 ) (95 ) Other (expense) income - net (292 ) (422 ) (186 ) 17 (337 ) (495 ) 112 83 (Loss) income before (benefit) provision for income taxes (44,260 ) (2,692 ) (1,750 ) (336 ) 532 1,111 2,762 1,204 Income tax (benefit) provision (568 ) 57 82 65 33 55 25 64 Net (loss) income $ (43,692 ) $ (2,749 ) $ (1,832 ) $ (401 ) $ 499 $ 1,056 $ 2,737 $ 1,140 Preferred stock dividend 3,917 3,916 3,910 3,931 3,855 3,849 3,776 4,037 Net loss attributable to common shareholders $ (47,609 ) $ (6,665 ) $ (5,742 ) $ (4,332 ) $ (3,356 ) $ (2,793 ) $ (1,039 ) $ (2,897 ) Net loss per common share: Basic and diluted $ (3.04 ) $ (0.42 ) $ (0.37 ) $ (0.28 ) $ (0.22 ) $ (0.18 ) $ (0.07 ) $ (0.19 ) Adjusted EBITDA $ 4,128 $ 3,245 $ 3,819 $ 4,237 $ 5,684 $ 4,817 $ 7,017 $ 4,730 42 Reconciliation of net (loss) income to adjusted EBITDA The following table contains a reconciliation of net (loss) income to adjusted EBITDA by year.
Biggest changeYear Ended December 31, 2024 2023 2022 2021 2020 ($ in thousands) Adjusted EBITDA $ 24,057 $ 15,429 $ 22,248 $ 22,119 $ 10,871 45 Quarterly Results of Operations December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2024 2024 2024 2024 (1) 2023 2023 2023 2023 ($ in thousands, except per share data) Net revenue $ 28,239 $ 28,546 $ 28,090 $ 25,962 $ 28,416 $ 29,280 $ 29,362 $ 30,001 Operating expenses: Direct operating costs 15,003 15,420 15,242 15,177 16,974 18,260 17,476 18,107 Selling and marketing 1,423 1,375 1,664 1,770 2,121 2,337 2,580 2,612 General and administrative 3,996 4,378 4,028 3,721 4,946 5,482 5,916 5,120 Research and development 1,013 800 1,055 913 1,213 1,260 1,185 1,078 Depreciation and amortization 3,257 3,241 3,714 3,930 4,120 3,903 3,341 3,038 Goodwill impairment charges - - - - 42,000 - - - Lease terminations, unoccupied lease charges and restructuring costs 91 67 116 322 675 8 153 269 Total operating expenses 24,783 25,281 25,819 25,833 72,049 31,250 30,651 30,224 Operating income (loss) 3,456 3,265 2,271 129 (43,633 ) (1,970 ) (1,289 ) (223 ) Net interest expense (48 ) (162 ) (264 ) (338 ) (335 ) (300 ) (275 ) (130 ) Other (expense) income - net (71 ) 60 (294 ) 7 (292 ) (422 ) (186 ) 17 Income (loss) before provision (benefit) for income taxes 3,337 3,163 1,713 (202 ) (44,260 ) (2,692 ) (1,750 ) (336 ) Income tax provision (benefit) 41 41 39 39 (568 ) 57 82 65 Net income (loss) $ 3,296 $ 3,122 $ 1,674 $ (241 ) $ (43,692 ) $ (2,749 ) $ (1,832 ) $ (401 ) Preferred stock dividend 3,286 3,789 3,923 1,312 3,917 3,916 3,910 3,931 Net income (loss) attributable to common shareholders $ 10 $ (667 ) $ (2,249 ) $ (1,553 ) $ (47,609 ) $ (6,665 ) $ (5,742 ) $ (4,332 ) Net income (loss) per common share: Basic and diluted $ 0.00 $ (0.04 ) $ (0.14 ) $ (0.10 ) $ (3.04 ) $ (0.42 ) $ (0.37 ) $ (0.28 ) Adjusted EBITDA $ 7,141 $ 6,840 $ 6,389 $ 3,687 $ 4,128 $ 3,245 $ 3,819 $ 4,237 (1) The consolidated statement of operations for the three months ended March 31, 2024 has been restated to record the earned, but undeclared Preferred Stock dividend.
At a high level, these solutions can be categorized as follows: ● Technology-enabled business solutions, which are sometimes provided as individual offerings and often provided in combination with each other, including: ○ RCM services including end-to-end medical billing, eligibility, analytics, and related services, all of which can be provided utilizing our technology platform or through a third-party system; ○ AI tools are designed to serve as a digital healthcare assistant, helping to enhance clinical decision-making, streamline workflows, reduce administrative burdens, optimize revenue management, and promote patient-centered care; ○ EHRs, which are easy to use and sometimes integrated with our business services, and enable our healthcare provider clients to deliver better patient care, streamline their clinical workflows, decrease documentation errors and potentially qualify for government incentives; 37 ○ PM software and related capabilities, which support our clients’ day-to-day business operations and financial workflows, including automated insurance eligibility software, a robust billing and claims rules engine and other automated tools designed to maximize reimbursement; ○ PXM solutions designed to transform interactions between patients and their clinicians, including smartphone applications that assist patients and healthcare providers in the provision of healthcare services, including contactless digital check-in solutions, messaging and online appointment scheduling tools; ○ CareCloud Wellness, a digital health solution which includes chronic care management interactions with certified care managers, remote patient monitoring which feeds patient data directly to the EHR and highlights exceptions, and telehealth solutions which allow healthcare providers to conduct remote patient visits; ○ Business intelligence and healthcare analytics platforms that allow our clients to derive actionable insights from their vast amount of data; ○ Healthcare claims clearinghouse which enables our clients to electronically scrub and submit claims and process payments from insurance companies; ○ Interoperability and data transformation software to support the complex realities of data exchange with healthcare trading partners, including labs, insurance companies, and other healthcare IT vendors; ○ Customized applications, interfaces and a variety of other technology solutions that support our healthcare clients; ○ Professional services consisting of application and advisory services, revenue cycle services, data analytic services and educational training services; and ○ Workforce augmentation and on-demand staffing to support our clients as they expand their businesses, seek highly trained personnel, or struggle with staffing shortages. ● Medical practice management services are provided to medical practices.
At a high level, these solutions can be categorized as follows: ● Technology-enabled business solutions, which are sometimes provided as individual offerings and often provided in combination with each other, including: ○ RCM services including end-to-end medical billing, eligibility, analytics, and related services, all of which can be provided utilizing our technology platform or through a third-party system; ○ AI tools are designed to serve as a digital healthcare assistant, helping to enhance clinical decision-making, streamline workflows, reduce administrative burdens, optimize revenue management, and promote patient-centered care; 41 ○ EHRs, which are easy to use and sometimes integrated with our business services, and enable our healthcare provider clients to deliver better patient care, streamline their clinical workflows, decrease documentation errors and potentially qualify for government incentives; ○ PM software and related capabilities, which support our clients’ day-to-day business operations and financial workflows, including automated insurance eligibility software, a robust billing and claims rules engine and other automated tools designed to maximize reimbursement; ○ PXM solutions designed to transform interactions between patients and their clinicians, including smartphone applications that assist patients and healthcare providers in the provision of healthcare services, including contactless digital check-in solutions, messaging and online appointment scheduling tools; ○ CareCloud Wellness, a digital health solution which includes chronic care management interactions with certified care managers, remote patient monitoring which feeds patient data directly to the EHR and highlights exceptions, and telehealth solutions which allow healthcare providers to conduct remote patient visits; ○ Business intelligence and healthcare analytics platforms that allow our clients to derive actionable insights from their vast amount of data; ○ Healthcare claims clearinghouse which enables our clients to electronically scrub and submit claims and process payments from insurance companies; ○ Interoperability and data transformation software to support the complex realities of data exchange with healthcare trading partners, including labs, insurance companies, and other healthcare IT vendors; ○ Customized applications, interfaces and a variety of other technology solutions that support our healthcare clients; ○ Professional services consisting of application and advisory services, revenue cycle services, data analytic services and educational training services; and ○ Workforce augmentation and on-demand staffing to support our clients as they expand their businesses, seek highly trained personnel, or struggle with staffing shortages. ● Medical practice management services are provided to medical practices.
Adjusted EBITDA excludes the following elements which are included in GAAP net (loss) income: ● Income tax (benefit) provision or the cash requirements to pay our taxes; 38 ● Interest expense or the cash requirements necessary to service interest on principal payments on our debt; ● Foreign currency gains and losses and other non-operating expenses; ● Stock-based compensation expense, which includes cash-settled awards and the related taxes, based on changes in the stock price; ● Depreciation and amortization charges; ● Integration costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees, pre-acquisition accounting costs and legal fees and exit costs related to contractual agreements; ● Goodwill impairment charges; ● Net loss on lease terminations, unoccupied lease charges and restructuring costs; and ● Change in contingent consideration.
Adjusted EBITDA excludes the following elements which are included in GAAP net income (loss): ● Income tax provision (benefit) or the cash requirements to pay our taxes; ● Net interest expense or the cash requirements necessary to service interest on principal payments on our debt; ● Foreign currency gains and losses and other non-operating expenses; ● Stock-based compensation expense, which includes cash-settled awards and the related taxes, based on changes in the stock price; ● Depreciation and amortization charges; ● Integration costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees, pre-acquisition accounting costs and legal fees and exit costs related to contractual agreements; ● Goodwill impairment charges; ● Lease terminations, unoccupied lease charges and restructuring costs; and ● Change in contingent consideration.
The Company records the GILTI provisions as they are incurred each period. Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP. The preparation of these financial statements requires us to make estimates and assumptions about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenue, expense and related disclosures.
The Company records the GILTI provisions as they are incurred each period. 48 Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP. The preparation of these financial statements requires us to make estimates and assumptions about future events, and apply judgments that affect the reported amounts of assets, liabilities, revenue, expense and related disclosures.
Changes in judgment on any of the above factors could materially impact the timing and amount of revenue recognized in a given period. 45 Revenue is recognized as the performance obligations are satisfied. We derive revenue from five primary sources: technology-enabled business solutions, professional services, printing and mailing services, group purchasing services and medical practice management services.
Changes in judgment on any of the above factors could materially impact the timing and amount of revenue recognized in a given period. Revenue is recognized as the performance obligations are satisfied. We derive revenue from five primary sources: technology-enabled business solutions, professional services, printing and mailing services, group purchasing services and medical practice management services.
Estimates to determine variable consideration such as payment to charge ratios, effective billing rates, and the estimated contractual payment periods are updated at each reporting date. Revenue is recognized over the performance period using the input method. Professional services: Revenues from professional services are recorded as the services are provided as the performance obligations are satisfied over time.
Estimates to determine variable consideration such as payment to charge ratios, effective billing rates, and the estimated contractual payment periods are updated at each reporting date. Revenue is recognized over the performance period using the input method. 49 Professional services: Revenues from professional services are recorded as the services are provided as the performance obligations are satisfied over time.
The increase was due to the redeployment of employees performing functions that were previously classified as direct operating costs to functions classified as research and development expense which was offset by a decrease in the U.S. headcount.
The decrease was due to a decrease in the U.S. headcount which was offset by the redeployment of employees performing functions that were previously classified as direct operating costs to functions classified as research and development expense.
Please see “ Forward-Looking Statements ” on page 2 of this Annual Report on Form 10-K. Overview The Company is a healthcare information technology company that provides technology-enabled business solutions and Software-as-a-Service offerings (“SaaS”), which are often bundled, but are occasionally provided individually, together with related business services to healthcare providers and hospitals throughout the United States.
Please see “ Forward-Looking Statements ” on page 3 of this Annual Report on Form 10-K. Overview The Company is a healthcare information technology company that provides technology-enabled business solutions and Software-as-a-Service offerings (“SaaS”), which are often bundled, but are occasionally provided individually, together with related business services to healthcare providers and hospitals throughout the United States.
Off-Balance Sheet Arrangements As of December 31, 2023, and 2022, we did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special-purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Off-Balance Sheet Arrangements As of December 31, 2024, and 2023, we did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special-purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
Providers and Practices Served: As of December 31, 2023 and December 31, 2022, we provided services to approximately 40,000 providers (which we define as physicians, nurses, nurse practitioners, physician assistants and other clinical staff that render bills for their services), representing approximately 2,600 practices.
Providers and Practices Served: As of December 31, 2024 and December 31, 2023, we provided services to approximately 40,000 providers (which we define as physicians, nurses, nurse practitioners, physician assistants and other clinical staff that render bills for their services), representing approximately 2,600 practices.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following is a discussion of our consolidated financial condition and results of operations for the years ended December 31, 2023 and 2022 and other factors that are expected to affect our prospective financial condition.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following is a discussion of our consolidated financial condition and results of operations for the years ended December 31, 2024 and 2023 and other factors that are expected to affect our prospective financial condition.
General and administrative expense consists primarily of personnel-related expense for administrative employees, including compensation, benefits, travel, facility lease costs and insurance, software license fees and outside professional fees. Our Offshore Offices accounted for approximately 17% and 23% of general and administrative expenses for the years ended December 31, 2023 and 2022, respectively. Research and Development Expense.
General and administrative expense consists primarily of personnel-related expense for administrative employees, including compensation, benefits, travel, facility lease costs and insurance, software license fees and outside professional fees. Our Offshore Offices accounted for approximately 22% and 17% of general and administrative expenses for the years ended December 31, 2024 and 2023, respectively. Research and Development Expense.
We earned approximately 11% and 10% of our revenue from medical practice management services during the years ended December 31, 2023 and 2022, respectively. This revenue represents fees based on our actual costs plus a percentage of the operating profit and is reported in our Medical Practice Management segment. Operating Expenses Direct Operating Costs.
We earned approximately 13% and 11% of our revenue from medical practice management services during the years ended December 31, 2024 and 2023, respectively. This revenue represents fees based on our actual costs plus a percentage of the operating profit and is reported in our Medical Practice Management segment. Operating Expenses Direct Operating Costs.
There was a $9.5 million decrease in project-based professional services revenue for the year ended December 31, 2023 as compared to 2022. The 2023 technology-enabled business solutions revenue was negatively impacted by two large accounts that had each been previously acquired prior to our beginning to serve them after a 2020 acquisition.
There was a $4.8 million decrease in project-based professional services revenue for the year ended December 31, 2024 as compared to 2023. The 2024 technology-enabled business solutions revenue was negatively impacted by two large accounts that had each been previously acquired prior to our beginning to serve them after a 2020 acquisition.
The reported amounts of direct operating costs do not include depreciation and amortization, which are broken out separately in the consolidated statements of operations. Operations in our Offshore Offices together accounted for approximately 11% of direct operating costs for both the years ended December 31, 2023 and 2022.
The reported amounts of direct operating costs do not include depreciation and amortization, which are broken out separately in the consolidated statements of operations. Operations in our Offshore Offices together accounted for approximately 13% and 11% of direct operating costs for the years ended December 31, 2024 and 2023, respectively.
Out of the total federal NOL carry forward, approximately $238 million is from the CareCloud and Meridian acquisitions and is subject to the federal Section 382 NOL annual usage limitations. The Company has state NOL carry forwards of approximately $199 million, of which $86 million relates to the State of New Jersey. These NOLs expire starting in 2025.
Out of the total federal NOL carry forward, approximately $237 million is from the CareCloud and Meridian acquisitions and is subject to the federal Section 382 NOL annual usage limitations. The Company has state NOL carry forwards of approximately $211 million, of which $84 million relates to the State of New Jersey. These NOLs expire starting in 2025.
There was a triggering event at August 31, 2023, but it was determined that there was no impairment. Due to a triggering event in December 2023, an additional impairment test was performed. As a result, the Company recorded an additional impairment of approximately $40 million. No impairment charges were recorded during the year ended December 31, 2022.
There was a triggering event at August 31, 2023, but it was determined that there was no impairment. Due to a triggering event in December 2023, an additional impairment test was performed. As a result, the Company recorded an additional impairment of approximately $40 million.
As of December 31, 2023, talkMD had not yet commenced operations. The Company has made arrangements to have the income tax returns prepared for talkMD and will advance the funds for the required taxes. Cumulatively, the Company has paid approximately $5,000 on behalf of talkMD for income taxes. We do not engage in off-balance sheet financing arrangements. 52
As of December 31, 2024, talkMD had not yet commenced operations. The Company made arrangements to have the income tax returns prepared for talkMD and advances the funds for the required taxes. Cumulatively, the Company has paid approximately $6,000 on behalf of talkMD for income taxes. We do not engage in off-balance sheet financing arrangements.
Interest expense on the line of credit was $906,000 and $138,000 and the amortization of deferred financing costs was $169,000 and $124,000 during the years ended December 31, 2023 and 2022, respectively. Other Expense - net.
Interest expense on the line of credit was $649,000 and $906,000 and the amortization of deferred financing costs was $127,000 and $169,000 during the years ended December 31, 2024 and 2023, respectively. Other Expense - net.
Consolidated Statements of Operations Data Years Ended December 31, 2023 2022 2021 2020 2019 ($ in thousands, except per share data) Net revenue $ 117,059 $ 138,826 $ 139,599 $ 105,122 $ 64,439 Operating expenses: Direct operating costs 70,817 84,434 86,918 64,821 41,186 Selling and marketing 9,650 9,788 8,786 6,582 1,522 General and administrative 21,464 23,820 24,273 22,811 17,912 Research and development 4,736 4,401 4,408 9,311 871 Change in contingent consideration - (3,090 ) (2,515 ) (1,000 ) (344 ) Depreciation and amortization 14,402 11,725 12,195 9,905 3,006 Goodwill impairment charges 42,000 - - - - Net loss on lease terminations, impairment, unoccupied lease charges and restructuring costs 1,105 1,138 2,005 963 219 Total operating expenses 164,174 132,216 136,070 113,393 64,372 Operating (loss) income (47,115 ) 6,610 3,529 (8,271 ) 67 Interest expense - net (1,040 ) (364 ) (440 ) (446 ) (121 ) Other (expense) income - net (883 ) (637 ) (96 ) 7 (625 ) (Loss) income before (benefit) provision for income taxes (49,038 ) 5,609 2,993 (8,710 ) (679 ) Income tax (benefit) provision (364 ) 177 157 103 193 Net (loss) income $ (48,674 ) $ 5,432 $ 2,836 $ (8,813 ) $ (872 ) Preferred stock dividend 15,674 15,517 14,052 13,877 6,386 Net loss attributable to common shareholders $ (64,348 ) $ (10,085 ) $ (11,216 ) $ (22,690 ) $ (7,258 ) Weighted average common shares outstanding basic and diluted 15,669,472 15,109,587 14,541,061 12,678,845 12,087,947 Net loss per common share: basic and diluted $ (4.11 ) $ (0.67 ) $ (0.77 ) $ (1.79 ) $ (0.60 ) 41 Consolidated Balance Sheet Data As of December 31, 2023 2022 2021 2020 2019 ($ in thousands) Cash $ 3,331 $ 12,299 $ 10,340 $ 20,925 $ 19,994 Working capital - net (1) (57 ) 12,255 5,997 15,795 19,823 Total assets 77,826 136,174 140,848 137,999 56,402 Total liabilities 36,109 34,485 42,917 36,754 13,565 Shareholders’ equity 41,717 101,689 97,931 101,245 42,837 (1) Working capital-net is defined as current assets less current liabilities.
Consolidated Statements of Operations Data Year Ended December 31, 2024 2023 2022 2021 2020 ($ in thousands, except per share data) Net revenue $ 110,837 $ 117,059 $ 138,826 $ 139,599 $ 105,122 Operating expenses: Direct operating costs 60,842 70,817 84,434 86,918 64,821 Selling and marketing 6,232 9,650 9,788 8,786 6,582 General and administrative 16,123 21,464 23,820 24,273 22,811 Research and development 3,781 4,736 4,401 4,408 9,311 Change in contingent consideration - - (3,090 ) (2,515 ) (1,000 ) Depreciation and amortization 14,142 14,402 11,725 12,195 9,905 Goodwill impairment charges - 42,000 - - - Lease terminations, unoccupied lease charges and restructuring costs 596 1,105 1,138 2,005 963 Total operating expenses 101,716 164,174 132,216 136,070 113,393 Operating income (loss) 9,121 (47,115 ) 6,610 3,529 (8,271 ) Net interest expense (812 ) (1,040 ) (364 ) (440 ) (446 ) Other (expense) income - net (298 ) (883 ) (637 ) (96 ) 7 Income (loss) before provision (benefit) for income taxes 8,011 (49,038 ) 5,609 2,993 (8,710 ) Income tax provision (benefit) 160 (364 ) 177 157 103 Net income (loss) $ 7,851 $ (48,674 ) $ 5,432 $ 2,836 $ (8,813 ) Preferred stock dividend 12,310 15,674 15,517 14,052 13,877 Net loss attributable to common shareholders $ (4,459 ) $ (64,348 ) $ (10,085 ) $ (11,216 ) $ (22,690 ) Weighted average common shares outstanding basic and diluted 16,146,975 15,669,472 15,109,587 14,541,061 12,678,845 Net loss per common share: basic and diluted $ (0.28 ) $ (4.11 ) $ (0.67 ) $ (0.77 ) $ (1.79 ) Consolidated Balance Sheet Data As of December 31, 2024 2023 2022 2021 2020 ($ in thousands) Cash $ 5,145 $ 3,331 $ 12,299 $ 10,340 $ 20,925 Working capital - net (1) 5,220 (57 ) 12,255 5,997 15,795 Total assets 71,614 77,826 136,174 140,848 137,999 Total liabilities 21,840 36,109 34,485 42,917 36,754 Shareholders’ equity 49,774 41,717 101,689 97,931 101,245 (1) Working capital-net is defined as current assets less current liabilities.
The services provided to them were each winding down at the time of our acquisition and they both transitioned to the systems of their acquirers during 2022. Revenue from these two customers for the year ended December 31, 2023 was approximately $3.1 million, accounting for approximately $9.0 million of the decline in revenue.
The services provided to them were each winding down at the time of our acquisition and they both transitioned to the systems of their acquirers during 2022. Revenue from these two customers for the year ended December 31, 2024 was approximately $300,000, accounting for approximately $2.8 million of the decline in revenue.
Goodwill impairment charges represent the impairment recorded as it was determined that the fair value of the Healthcare IT reporting unit was less than the carrying value at both the annual impairment test date of October 31 and as a result of a triggering event in December 2023. 49 Net Loss on Lease Terminations, Unoccupied Lease Charges and Restructuring Costs.
Goodwill impairment charges in 2023 represent the impairment recorded as it was determined that the fair value of the Healthcare IT reporting unit was less than the carrying value at both the annual impairment test date of October 31, 2023 and as a result of a triggering event in December 2023.
During the year ended December 31, 2022, there was positive cash flow from operations of $21.2 million and at year-end, the Company had $12.3 million in cash and positive working capital of $12.3 million. The Company has a revolving line of credit with SVB, and as of December 31, 2023, there was $10 million outstanding.
During the year ended December 31, 2023, there was positive cash flow from operations of $15.5 million and at year-end, the Company had $3.3 million in cash and negative working capital of $57,000. The Company has a revolving line of credit with SVB and, as of December 31, 2023, $10 million was outstanding.
Years Ended December 31, 2023 2022 2021 2020 2019 ($ in thousands) Net (loss) income $ (48,674 ) $ 5,432 $ 2,836 $ (8,813 ) $ (872 ) Depreciation 2,001 1,952 1,927 1,354 909 Amortization 12,401 9,773 10,268 8,551 2,097 Foreign exchange loss / other expense 918 712 241 71 827 Interest expense - net 1,040 364 440 446 121 Income tax (benefit) provision (364 ) 177 157 103 193 Stock-based compensation expense, net of restructuring costs 4,716 4,914 5,396 6,502 3,216 Transaction and integration costs 286 876 1,364 2,694 1,735 Goodwill impairment charges 42,000 - - - - Net loss on lease terminations, impairment, unoccupied lease charges and restructuring costs 1,105 1,138 2,005 963 219 Change in contingent consideration - (3,090 ) (2,515 ) (1,000 ) (344 ) Adjusted EBITDA $ 15,429 $ 22,248 $ 22,119 $ 10,871 $ 8,101 The following table contains a reconciliation of net (loss) income to adjusted EBITDA by quarter.
Year Ended December 31, 2024 2023 2022 2021 2020 ($ in thousands) Net income (loss) $ 7,851 $ (48,674 ) $ 5,432 $ 2,836 $ (8,813 ) Depreciation 2,043 2,001 1,952 1,927 1,354 Amortization 12,099 12,401 9,773 10,268 8,551 Foreign exchange loss / other expense 335 918 712 241 71 Net interest expense 812 1,040 364 440 446 Income tax provision (benefit) 160 (364 ) 177 157 103 Stock-based compensation expense, net of restructuring costs 115 4,716 4,914 5,396 6,502 Transaction and integration costs 46 286 876 1,364 2,694 Goodwill impairment charges - 42,000 - - - Lease terminations, unoccupied lease charges and restructuring costs 596 1,105 1,138 2,005 963 Change in contingent consideration - - (3,090 ) (2,515 ) (1,000 ) Adjusted EBITDA $ 24,057 $ 15,429 $ 22,248 $ 22,119 $ 10,871 46 The following table contains a reconciliation of net income (loss) to adjusted EBITDA by quarter.
Interest income represents interest earned on temporary cash investments and late fees from customers. Interest expense consists primarily of interest costs related to our line of credit, motor vehicle loans and amounts due in connection with acquisitions. Other income (expense) results primarily from foreign currency transaction gains (losses). Income Taxes.
Interest and Other Income (Expense). Interest income represents interest earned on temporary cash investments and late fees from customers. Interest expense consists primarily of interest costs related to our line of credit, motor vehicle loans and amortization of deferred financing costs. Other income (expense) results primarily from foreign currency transaction gains (losses). Income Taxes.
Capitalized software was $8.6 million and $9.2 million during the years ended December 31, 2023 and 2022, respectively. Purchases of property and equipment were $3.1 million and $2.6 million during the years ended December 31, 2023 and 2022, respectively.
Capitalized software was $5.7 million and $8.6 million during the years ended December 31, 2024 and 2023, respectively. Purchases of property and equipment were $1.7 million and $3.1 million during the years ended December 31, 2024 and 2023, respectively.
Year Ended December 31, 2023 2022 Net revenue 100.0 % 100.0 % Operating expenses: Direct operating costs 60.5 % 60.8 % Selling and marketing 8.2 % 7.0 % General and administrative 18.3 % 17.2 % Research and development 4.0 % 3.2 % Change in contingent consideration - (2.2 %) Depreciation and amortization 12.3 % 8.4 % Goodwill impairment charges 35.9 % - Net loss on lease terminations, unoccupied lease charges and restructuring costs 0.9 % 0.8 % Total operating expenses 140.1 % 95.2 % Operating (loss) income (40.1 %) 4.8 % Interest expense - net 0.9 % 0.3 % Other expense - net (0.8 %) (0.5 %) (Loss) income before (benefit) provision for income taxes (41.8 %) 4.0 % Income tax (benefit) provision (0.3 %) 0.1 % Net (loss) income (41.5 %) 3.9 % Comparison of 2023 and 2022 Year Ended December 31, Change 2023 2022 Amount Percent ($ in thousands) Net revenue $ 117,059 $ 138,826 $ (21,767 ) (16 %) Net revenue.
Year Ended December 31, 2024 2023 Net revenue 100.0 % 100.0 % Operating expenses: Direct operating costs 54.9 % 60.5 % Selling and marketing 5.6 % 8.2 % General and administrative 14.5 % 18.3 % Research and development 3.4 % 4.0 % Depreciation and amortization 12.8 % 12.3 % Goodwill impairment charges 0.0 % 35.9 % Lease terminations, unoccupied lease charges and restructuring costs 0.6 % 0.9 % Total operating expenses 91.8 % 140.1 % Operating income (loss) 8.2 % (40.1 %) Net interest expense (0.7 %) 0.9 % Other expense - net (0.3 %) (0.8 %) Income (loss) before provision (benefit) for income taxes 7.2 % (41.8 %) Income tax provision (benefit) 0.1 % (0.3 %) Net income (loss) 7.1 % (41.5 %) Comparison of 2024 and 2023 Year Ended December 31, Change 2024 2023 Amount Percent ($ in thousands) Net revenue $ 110,837 $ 117,059 $ (6,222 ) (5 %) Net revenue.
Revenue decreased by $21.8 million for the year ended December 31, 2023 compared to the year ended December 31, 2022, offset by a decrease in cash operating expenses of $15.8 million for the same period. Accounts receivable decreased by $2.2 million and $1.5 million for the years ended December 31, 2023 and 2022, respectively.
Revenue decreased by $6.2 million for the year ended December 31, 2024 compared to the year ended December 31, 2023, offset by a decrease in cash operating expenses of $20.2 million for the same period. Accounts receivable increased by $1.2 million and decreased by $2.2 million for the years ended December 31, 2024 and 2023, respectively.
Revenue for the years ended December 31, 2023 and December 31, 2022 includes $76.6 million and $88.1 million relating to technology-enabled business solutions, $23.0 million and $34.0 million related to professional services and $13.4 million and $13.6 million for medical practice management services, respectively.
Revenue for the years ended December 31, 2024 and December 31, 2023 includes $73.7 million and $76.6 million relating to technology-enabled business solutions, $18.2 million and $23.0 million related to professional services and $14.4 million and $13.4 million for medical practice management services, respectively.
Salary costs decreased by $9.4 million due to the decrease in the Pakistan exchange rate, a decrease in the U.S. headcount and the redeployment of employees performing functions that were classified as direct operating costs to functions classified as research and development expense.
Salary costs decreased by $6.3 million due to the decrease in the Pakistan exchange rate, a decrease in the U.S. headcount and the redeployment of employees performing functions that were classified as direct operating costs to functions classified as research and development expense. Outsourcing and other customer processing costs decreased by $2.4 million and billable expenses decreased by $1.3 million.
Set forth below is a presentation of our adjusted EBITDA for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 ($ in thousands) Net revenue $ 117,059 $ 138,826 GAAP net (loss) income (48,674 ) 5,432 (Benefit) provision for income taxes (364 ) 177 Net interest expense 1,040 364 Foreign exchange loss / other expense 918 712 Stock-based compensation expense, net of restructuring costs 4,716 4,914 Depreciation and amortization 14,402 11,725 Transaction and integration costs 286 876 Goodwill impairment charges 42,000 - Net loss on lease terminations, unoccupied lease charges and restructuring costs 1,105 1,138 Change in contingent consideration - (3,090 ) Adjusted EBITDA $ 15,429 $ 22,248 Adjusted operating income and adjusted operating margin exclude the following elements which are included in GAAP operating (loss) income: ● Stock-based compensation expense, which includes cash-settled awards and the related taxes, based on changes in the stock price; ● Amortization of purchased intangible assets; ● Integration costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees, pre-acquisition accounting costs and legal fees and exit costs related to contractual agreements; ● Goodwill impairment charges; ● Net loss on lease terminations, unoccupied lease charges and restructuring costs; and ● Change in contingent consideration. 39 Set forth below is a presentation of our adjusted operating income and adjusted operating margin, which represents adjusted operating income as a percentage of net revenue, for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 ($ in thousands) Net revenue $ 117,059 $ 138,826 GAAP net (loss) income (48,674 ) 5,432 (Benefit) provision for income taxes (364 ) 177 Net interest expense 1,040 364 Other expense - net 883 637 GAAP operating (loss) income (47,115 ) 6,610 GAAP operating margin (40.2 %) 4.8 % Stock-based compensation expense, net of restructuring costs 4,716 4,914 Amortization of purchased intangible assets 4,975 6,277 Transaction and integration costs 286 876 Goodwill impairment charges 42,000 - Net loss on lease terminations, unoccupied lease charges and restructuring costs 1,105 1,138 Change in contingent consideration - (3,090 ) Non-GAAP adjusted operating income $ 5,967 $ 16,725 Non-GAAP adjusted operating margin 5.1 % 12.0 % Adjusted net income and adjusted net income per share exclude the following elements which are included in GAAP net (loss) income: ● Foreign currency gains and losses and other non-operating expenses; ● Stock-based compensation expense, which includes cash-settled awards and the related taxes, based on changes in the stock price; ● Amortization of purchased intangible assets; ● Integration costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees, pre-acquisition accounting costs and legal fees and exit costs related to contractual agreements; ● Goodwill impairment charges; ● Net loss on lease terminations, unoccupied lease charges and restructuring costs; ● Change in contingent consideration; and ● Income tax (benefit) provision resulting from the amortization of goodwill related to our acquisitions.
Set forth below is a presentation of our adjusted EBITDA for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 ($ in thousands) Net revenue $ 110,837 $ 117,059 GAAP net income (loss) 7,851 (48,674 ) Provision (benefit) for income taxes 160 (364 ) Net interest expense 812 1,040 Foreign exchange loss / other expense 335 918 Stock-based compensation expense, net of restructuring costs 115 4,716 Depreciation and amortization 14,142 14,402 Transaction and integration costs 46 286 Goodwill impairment charges - 42,000 Lease terminations, unoccupied lease charges and restructuring costs 596 1,105 Adjusted EBITDA $ 24,057 $ 15,429 Adjusted operating income and adjusted operating margin exclude the following elements which are included in GAAP operating income (loss): ● Stock-based compensation expense, which includes cash-settled awards and the related taxes, based on changes in the stock price; ● Amortization of purchased intangible assets; ● Integration costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees, pre-acquisition accounting costs and legal fees and exit costs related to contractual agreements; ● Goodwill impairment charges; and ● Lease terminations, unoccupied lease charges and restructuring costs. 43 Set forth below is a presentation of our adjusted operating income and adjusted operating margin, which represents adjusted operating income as a percentage of net revenue, for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 ($ in thousands) Net revenue $ 110,837 $ 117,059 GAAP net income (loss) 7,851 (48,674 ) Provision (benefit) for income taxes 160 (364 ) Net interest expense 812 1,040 Other expense - net 298 883 GAAP operating income (loss) 9,121 (47,115 ) GAAP operating margin 8.2 % (40.2 %) Stock-based compensation expense, net of restructuring costs 115 4,716 Amortization of purchased intangible assets 1,577 4,975 Transaction and integration costs 46 286 Goodwill impairment charges - 42,000 Lease terminations, unoccupied lease charges and restructuring costs 596 1,105 Non-GAAP adjusted operating income $ 11,455 $ 5,967 Non-GAAP adjusted operating margin 10.3 % 5.1 % Adjusted net income and adjusted net income per share exclude the following elements which are included in GAAP net income (loss): ● Foreign currency gains and losses and other non-operating expenses; ● Stock-based compensation expense, which includes cash-settled awards and the related taxes, based on changes in the stock price; ● Amortization of purchased intangible assets; ● Integration costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees, pre-acquisition accounting costs and legal fees and exit costs related to contractual agreements; ● Goodwill impairment charges; ● Lease terminations, unoccupied lease charges and restructuring costs; and ● Income tax provision (benefit) resulting from the amortization of goodwill related to our acquisitions.
Accounts payable, accrued compensation and accrued expenses increased by $3.3 million and $6.6 million for the years ended December 31, 2023 and 2022, respectively. Investing Activities Cash used in investing activities during the year ended December 31, 2023 was $11.6 million , a decrease of $154,000 compared to $11.8 million during the year ended December 31, 2022.
Accounts payable, accrued compensation and accrued expenses decreased by $4.7 million and $3.3 million for the years ended December 31, 2024 and 2023, respectively. 54 Investing Activities Cash used in investing activities during the year ended December 31, 2024 was $7.4 million, a decrease of $4.2 million compared to $11.6 million during the year ended December 31, 2023.
Although the Company reported GAAP earnings in 2022, it incurred losses historically and in 2023 and there is uncertainty regarding future U.S. taxable income, which make realization of a deferred tax asset difficult to support in accordance with ASC 740.
Although the Company reported GAAP earnings in 2024, it has incurred losses historically and there is uncertainty regarding future U.S. taxable income, which make realization of a deferred tax asset difficult to support in accordance with ASC 740. Accordingly, a valuation allowance has been recorded against all deferred tax assets as of December 31, 2024 and December 31, 2023.
The interest rate on our line of credit is based on prime rate which had been increasing through 2023 but now appears to be remaining steady. Operating Activities Cash provided by operating activities was $15.5 million and $ 21.2 million during the years ended December 31, 2023 and 2022, respectively.
The interest rate on our line of credit is based on the prime rate which had been increasing through 2023 but decreased during 2024. Operating Activities Cash provided by operating activities was $20.6 million and $15.5 million during the years ended December 31, 2024 and 2023, respectively.
The fair value amount assigned to intangible assets is based on an exit price from a market participant’s viewpoint, and utilizes data such as discounted cash flow analysis and replacement cost models.
Assets acquired and liabilities assumed are recorded at the date of acquisition at their respective fair values. The fair value amount assigned to intangible assets is based on an exit price from a market participant’s viewpoint, and utilizes data such as discounted cash flow analysis and replacement cost models.
The impairment charge resulted in the reversal of the entire deferred tax liability at December 31, 2023. 50 The Company will maintain a full valuation allowance on deferred tax assets until there is sufficient evidence to support the reversal of all or some portion of these allowances.
There was no deferred tax liability recorded at December 31, 2024. 53 The Company will maintain a full valuation allowance on deferred tax assets until there is sufficient evidence to support the reversal of all or some portion of these allowances.
Liquidity and Capital Resources During the year ended December 31, 2023, there was positive cash flow from operations of $15.5 million and at year-end, the Company had $3.3 million in cash and negative working capital of $57,000.
Liquidity and Capital Resources During the year ended December 31, 2024, there was positive cash flow from operations of $20.6 million and at year-end, the Company had $5.1 million in cash and positive working capital of $5.2 million.
Contractual Obligations and Commitments We have contractual obligations under our line of credit. We also maintain operating leases for property and certain office equipment. We were in compliance with all SVB covenants in 2023.
Net proceeds on the line of credit were $2.0 million during the year ended December 31, 2023. Contractual Obligations and Commitments We have contractual obligations under our line of credit. We also maintain operating leases for property and certain office equipment. We were in compliance with all SVB covenants in 2024.
Net revenue of $117.1 million for the year ended December 31, 2023 decreased by $21.8 million or 16% from revenue of $138.8 million for the year ended December 31, 2022.
Net revenue of $110.8 million for the year ended December 31, 2024 decreased by $6.2 million or 5% from revenue of $117.1 million for the year ended December 31, 2023.
As of December 31, 2023, the Company has a total federal NOL carry forward of approximately $274 million of which approximately $198 million will expire between 2034 and 2037, and the balance of approximately $76 million has an indefinite life.
As of December 31, 2024, the Company has a total federal NOL carry forward of approximately $265 million of which approximately $187 million will expire between 2031 and 2038, and the balance of approximately $78 million has an indefinite life.
During the year ended December 31, 2023, the Company sold 59,773 shares of 8.75% Series B Preferred Stock and raised $1.4 million in net proceeds after fees and expenses. During the year ended December 31, 2022, the Company sold 1,324,858 shares of 8.75% Series B Preferred Stock and raised $30.9 million in net proceeds after fees and expenses.
The line of credit was fully repaid during the year ended December 31, 2024 and there was nothing outstanding at December 31, 2024. During the year ended December 31, 2023, the Company sold 59,773 shares of 8.75% Series B Preferred Stock and raised $1.4 million in net proceeds after fees and expenses.
The Company has determined that its business consists of two operating segments and two reporting units (Healthcare IT and Medical Practice Management). Application of the goodwill impairment test requires judgment including the use of a discounted cash flow approach, the trading price of publicly traded stock and the guideline public company method. These analyses require significant assumptions and judgments.
Application of the goodwill impairment test requires judgment including the use of a discounted cash flow approach, the trading price of publicly traded stock and the guideline public company method. These analyses require significant assumptions and judgments.
Net Loss on Lease Terminations, Unoccupied Lease Charges and Restructuring Costs. Net loss on lease termination represents the write-off of leasehold improvements and gains or losses as the result of lease terminations. Unoccupied lease charges represent the portion of lease and related costs for vacant space not being utilized by the Company.
Lease terminations represent the write-off of leasehold improvements and gains or losses as the result of lease terminations. Unoccupied lease charges represent the portion of lease and related costs for vacant space not being utilized by the Company. Restructuring costs, primarily consist of severance and separation costs associated with the optimization of the Company’s operations and profitability improvements.
The following table shows our reconciliation of GAAP net (loss) income to non-GAAP adjusted net income for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 ($ in thousands) GAAP net (loss) income $ (48,674 ) $ 5,432 Foreign exchange loss / other expense 918 712 Stock-based compensation expense, net of restructuring costs 4,716 4,914 Amortization of purchased intangible assets 4,975 6,277 Transaction and integration costs 286 876 Goodwill impairment charges 42,000 - Net loss on lease terminations, unoccupied lease charges and restructuring costs 1,105 1,138 Change in contingent consideration - (3,090 ) Income tax (benefit) provision related to goodwill (525 ) 75 Non-GAAP adjusted net income $ 4,801 $ 16,334 40 Year Ended December 31, 2023 2022 GAAP net loss attributable to common shareholders, per share $ (4.11 ) $ (0.67 ) Impact of preferred stock dividend 1.04 1.03 Net (loss) income per end-of-period share (3.07 ) 0.36 Foreign exchange loss / other expense 0.06 0.05 Stock-based compensation expense 0.30 0.32 Amortization of purchased intangible assets 0.31 0.41 Transaction and integration costs 0.02 0.06 Goodwill impairment charges 2.65 - Net loss on lease terminations, unoccupied lease charges and restructuring costs 0.07 0.07 Change in contingent consideration 0.00 (0.20 ) Income tax (benefit) provision related to goodwill (0.04 ) 0.00 Non-GAAP adjusted earnings per share $ 0.30 $ 1.07 End-of-period common shares 15,880,092 15,229,405 In-the-money warrants and outstanding unvested RSUs 733,908 598,245 Total fully diluted shares 16,614,000 15,827,650 Non-GAAP adjusted diluted earnings per share $ 0.29 $ 1.03 For purposes of determining non-GAAP adjusted earnings per share, the Company used the number of common shares outstanding at the end of December 31, 2023 and 2022.
The following table shows our reconciliation of GAAP net income (loss) to non-GAAP adjusted net income for the years ended December 31, 2024 and 2023: Year Ended December 31, 2024 2023 ($ in thousands) GAAP net income (loss) $ 7,851 $ (48,674 ) Foreign exchange loss / other expense 335 918 Stock-based compensation expense, net of restructuring costs 115 4,716 Amortization of purchased intangible assets 1,577 4,975 Transaction and integration costs 46 286 Goodwill impairment charges - 42,000 Lease terminations, unoccupied lease charges and restructuring costs 596 1,105 Income tax benefit related to goodwill - (525 ) Non-GAAP adjusted net income $ 10,520 $ 4,801 44 Year Ended December 31, 2024 2023 GAAP net loss attributable to common shareholders, per share $ (0.28 ) $ (4.11 ) Impact of preferred stock dividend 0.76 1.04 Net income (loss) per end-of-period share 0.48 (3.07 ) Foreign exchange loss / other expense 0.02 0.06 Stock-based compensation expense, net of restructuring costs 0.01 0.30 Amortization of purchased intangible assets 0.10 0.31 Transaction and integration costs 0.00 0.02 Goodwill impairment charges - 2.65 Lease terminations, unoccupied lease charges and restructuring costs 0.04 0.07 Income tax benefit related to goodwill - (0.04 ) Non-GAAP adjusted earnings per share $ 0.65 $ 0.30 End-of-period common shares 16,256,236 15,880,092 Outstanding unvested RSUs 242,500 733,908 Total fully diluted shares 16,498,736 16,614,000 Non-GAAP adjusted diluted earnings per share $ 0.64 $ 0.29 For purposes of determining non-GAAP adjusted earnings per share, the Company used the number of common shares outstanding at the end of December 31, 2024 and 2023.
Cash provided by financing activities during 2023 includes $1.4 million of net proceeds from issuing 59,773 shares, offset by $888,000 of repayments for debt obligations, and $14.3 million of preferred stock dividends.
Cash provided by financing activities during 2023 includes $1.4 million of net proceeds from issuing 59,773 shares of Series B Preferred Stock, offset by $888,000 of repayments for debt obligations, and $14.3 million of preferred stock dividends paid. There was also $579,000 of payments to settle the tax withholding obligations in 2024 compared to $1.5 million in 2023.
Acquisition-related expenses are recognized separately from the business combinations and are expensed as incurred. 47 Results of Operations The following table sets forth our consolidated results of operations as a percentage of total revenue for the years shown.
Goodwill represents the excess purchase price over the fair value of the tangible net assets and intangible assets acquired in a business combination. Acquisition-related expenses are recognized separately from the business combinations and are expensed as incurred. Results of Operations The following table sets forth our consolidated results of operations as a percentage of total revenue for the years shown.
General and administrative expense of $21.5 million for the year ended December 31, 2023 decreased by $2.4 million or 10% from general and administrative expense of $23.8 million for the year ended December 31, 2022. Salary costs decreased by $1.1 million due to the decrease in headcount and the Pakistan exchange rate.
General and administrative expense of $16.1 million for the year ended December 31, 2024 decreased by $5.3 million or 25% from general and administrative expense of $21.5 million for the year ended December 31, 2023. Salary costs decreased by $3.5 million due to the decrease in headcount and the Pakistan exchange rate. Legal, professional and audit fees decreased by $790,000.
Interest income of $154,000 for the year ended December 31, 2023 increased by $113,000 or 276% from interest income of $41,000 for the year ended December 31, 2022. The interest income represents interest earned on temporary cash investments, which increased due to rising interest rates and late fees from customers. Interest Expense.
Interest income of $88,000 for the year ended December 31, 2024 decreased by $66,000 or 43% from interest income of $154,000 for the year ended December 31, 2023. The interest income represents late fees from customers and interest earned on temporary cash investments, which decreased due to lower balances being invested. Interest Expense.
A significant portion of those expenses were personnel-related costs (approximately 76% and 79% of foreign costs for the years ended December 31, 2023 and 2022, respectively). Because personnel-related costs are significantly lower in Pakistan and Sri Lanka than in the U.S. and many other offshore locations, we believe our offshore operations give us a competitive advantage over many industry participants.
Because personnel-related costs are significantly lower in Pakistan and Sri Lanka than in the U.S. and many other offshore locations, we believe our offshore operations give us a competitive advantage over many industry participants.
Accordingly, a valuation allowance has been recorded against all deferred tax assets as of December 31, 2023 and December 31, 2022. For the global intangible low-taxed income (“GILTI”) tax, companies can either account for the GILTI inclusion in the period in which they are incurred or establish deferred tax liabilities for the expected future taxes associated with GILTI.
For the global intangible low-taxed income (“GILTI”) tax, companies can either account for the GILTI inclusion in the period in which they are incurred or establish deferred tax liabilities for the expected future taxes associated with GILTI.
These renewal percentages are not indicative of the loss of revenue due to non-renewal. 43 Sources of Revenue Revenue: We primarily derive our on-going revenues from technology-enabled business solutions, reported in our Healthcare IT segment, which typically includes revenue cycle management and is billed as a percentage of payments collected by our customers.
Sources of Revenue Revenue: We primarily derive our on-going revenues from technology-enabled business solutions, reported in our Healthcare IT segment, which typically includes revenue cycle management and is billed as a percentage of payments collected by our customers. This fee includes the ability to use our EHR, practice management systems and other software as part of the bundled fee.
In addition, during the year ended December 31, 2023, the Company paid $27,000 to settle a claim regarding a lease termination in India. Unoccupied lease charges represent the portion of lease and related costs for that portion of the space that is vacant and not being utilized by the Company.
Unoccupied lease charges represent the portion of lease and related costs for that portion of the space that is vacant and not being utilized by the Company. Unoccupied lease charges for the year ended December 31, 2023 were $169,000. There were no unoccupied lease charges in 2024.
Direct operating costs of $70.8 million for the year ended December 31, 2023 decreased by $13.6 million or 16% from direct operating costs of $84.4 million for the year ended December 31, 2022.
Direct operating costs of $60.8 million for the year ended December 31, 2024 decreased by $10.0 million or 14% from direct operating costs of $70.8 million for the year ended December 31, 2023.
December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2023 2023 2023 2023 2022 2022 2022 2022 ($ in thousands) Net (loss) income $ (43,692 ) $ (2,749 ) $ (1,832 ) $ (401 ) $ 499 $ 1,056 $ 2,737 $ 1,140 Depreciation 505 493 511 492 547 474 482 449 Amortization 3,615 3,410 2,830 2,546 2,492 2,336 2,454 2,491 Foreign exchange loss (gain) / other expense 309 426 191 (8 ) 353 523 (108 ) (56 ) Net interest expense 335 300 275 130 83 82 104 95 Income tax (benefit) provision (568 ) 57 82 65 33 55 25 64 Stock-based compensation expense, net of restructuring costs 933 1,209 1,502 1,072 1,515 1,328 1,184 887 Transaction and integration costs 16 91 107 72 152 316 306 102 Goodwill impairment charges 42,000 - - - - - - - Net loss on lease terminations, unoccupied lease charges and restructuring costs 675 8 153 269 210 307 463 158 Change in contingent consideration - - - - (200 ) (1,660 ) (630 ) (600 ) Adjusted EBITDA $ 4,128 $ 3,245 $ 3,819 $ 4,237 $ 5,684 $ 4,817 $ 7,017 $ 4,730 Key Metrics In addition to the line items in our consolidated financial statements, we regularly review the following key metrics to evaluate our business, measure our performance, identify trends in our business, prepare financial projections, make strategic business decisions, and assess market share trends and working capital needs.
December 31, September 30, June 30, March 31, December 31, September 30, June 30, March 31, 2024 2024 2024 2024 2023 2023 2023 2023 ($ in thousands) Net income (loss) $ 3,296 $ 3,122 $ 1,674 $ (241 ) $ (43,692 ) $ (2,749 ) $ (1,832 ) $ (401 ) Depreciation 533 504 503 503 505 493 511 492 Amortization 2,724 2,737 3,211 3,427 3,615 3,410 2,830 2,546 Foreign exchange loss (gain) / other expense 91 (57 ) 306 (5 ) 309 426 191 (8 ) Net interest expense 48 162 264 338 335 300 275 130 Income tax provision (benefit) 41 41 39 39 (568 ) 57 82 65 Stock-based compensation expense, net of restructuring costs 306 252 265 (708 ) 933 1,209 1,502 1,072 Transaction and integration costs 11 12 11 12 16 91 107 72 Goodwill impairment charges - - - - 42,000 - - - Lease terminations, unoccupied lease charges and restructuring costs 91 67 116 322 675 8 153 269 Adjusted EBITDA $ 7,141 $ 6,840 $ 6,389 $ 3,687 $ 4,128 $ 3,245 $ 3,819 $ 4,237 Key Metrics In addition to the line items in our consolidated financial statements, we regularly review the following key metrics to evaluate our business, measure our performance, identify trends in our business, prepare financial projections, make strategic business decisions, and assess market share trends and working capital needs.
Amortization expense related to the value of our medical practice management clients is amortized on a straight-line basis over a period of twelve years. Goodwill Impairment Charges. Goodwill impairment charges, which were related to the Healthcare IT reporting unit, represent the impairment recorded as it was determined that the fair value of the goodwill was less than the carrying value.
Amortization expense related to the value of our medical practice management clients is amortized on a straight-line basis over a period of twelve years. Goodwill Impairment Charges.
Charges of $102,000 for the year ended December 31, 2023, were incurred as a result of vacating the former premises. During the year ended December 31, 2022, a facility lease was terminated in conjunction with the Company ceasing its document storage services resulting in additional costs for the year ended December 31, 2023 of $162,000.
During the year ended December 31, 2022, a facility lease was terminated in conjunction with the Company ceasing its document storage services resulting in additional costs for the year ended December 31, 2023 of $162,000. In addition, during the year ended December 31, 2023, the Company paid $27,000 to settle a claim regarding a lease termination in India.
Net loss on lease terminations represents the write-off of leasehold improvements and gains or losses as the result of lease terminations. During the year ended December 31, 2023, the Miami office lease that we assumed in connection with an acquisition ended and we entered into a new lease arrangement with the landlord for significantly less space.
During the year ended December 31, 2023, the Miami office lease that we assumed in connection with an acquisition ended and we entered into a new lease arrangement with the landlord for significantly less space. Charges of $102,000 for the year ended December 31, 2023, were incurred as a result of vacating the former premises.
Our professional services include an extensive set of services including EHR vendor-agnostic optimization and activation, project management, IT transformation, consulting, process improvement, training, education and staffing for large healthcare organizations including health systems and hospitals. Revenue is recorded monthly on either a time and materials or a fixed rate basis for each contract.
Revenue is also generated from coding, credentialing, indexing, transcription and other ancillary services. Our professional services include an extensive set of services including EHR vendor-agnostic optimization and activation, project management, IT transformation, consulting, process improvement, training, education and staffing for large healthcare organizations including health systems and hospitals.
Other expense - net was $883,000 for the year ended December 31, 2023 compared to other expense - net of $637,000 for the year ended December 31, 2022. Other expense primarily represents foreign currency transaction gains and losses. There were foreign exchange losses of $790,000 and $610,000 for the years ended December 31, 2023 and 2022, respectively.
Other expense - net was $298,000 for the year ended December 31, 2024 compared to other expense - net of $883,000 for the year ended December 31, 2023. Other expense primarily represents foreign currency transaction gains and losses and legal settlements made by the Company.
Interest expense of $1.2 million for the year ended December 31, 2023 increased by $789,000 or 195% from interest expense of $405,000 for the year ended December 31, 2022. The increase in interest expense was due to the increased use of the line of credit and increases in interest rates.
Interest expense of $900,000 for the year ended December 31, 2024 decreased by $294,000 or 25% from $1.2 million for the year ended December 31, 2023. The decrease in interest expense was due to the decreased use of the line of credit and decreases in the interest rate charged.
The pre-tax loss and pre-tax income was $49 million and $5.6 million for the years ended December 31, 2023 and 2022, respectively. The Company has incurred losses historically and there is uncertainty regarding future U.S. taxable income, which make realization of a deferred tax asset difficult to support in accordance with ASC 740.
Although the Company reported GAAP earnings in 2024, it has incurred losses historically and there is uncertainty regarding future U.S. taxable income, which make realization of a deferred tax asset difficult to support in accordance with ASC 740. Accordingly, a valuation allowance was recorded against all deferred tax assets at December 31, 2024 and 2023.
Accordingly, a valuation allowance was recorded against all deferred tax assets at December 31, 2023 and 2022. The Company has recorded goodwill as a result of its acquisitions. Goodwill is generally not amortized for financial reporting purposes. However, goodwill from asset acquisitions is tax deductible and amortized over 15 years for tax purposes.
The Company has recorded goodwill as a result of its acquisitions. Goodwill is generally not amortized for financial reporting purposes. However, goodwill from asset acquisitions is tax deductible and amortized over 15 years for tax purposes. As such, deferred income tax expense and a deferred tax liability arise as a result of the tax-deductibility of this indefinitely lived asset.
We also generate revenue from our printing and mailing, group purchasing services and medical practice management services. We earned approximately 1% of our revenue from group purchasing services during both the years ended December 31, 2023 and 2022.
Revenue is recorded monthly on either a time and materials or a fixed rate basis for each contract. We also generate revenue from our printing and mailing, group purchasing services and medical practice management services. 47 We earned approximately 1% of our revenue from group purchasing services during both years ended December 31, 2024 and 2023.
As a result of the annual impairment test, an impairment of approximately $2 million was recorded. The Company will also test for impairment between annual test dates if an event occurs or circumstances change that would indicate the carrying amount may be impaired. Impairment testing for goodwill is performed at the reporting-unit level.
The Company also tests for impairment between annual test dates if an event occurs or circumstances change that would indicate the carrying amount may be impaired. Impairment testing for goodwill is performed at the reporting-unit level. The Company has determined that its business consists of two operating segments and two reporting units (Healthcare IT and Medical Practice Management).
Year Ended December 31, Change 2023 2022 Amount Percent ($ in thousands) Net cash provided by operating activities $ 15,461 $ 21,151 $ (5,690 ) (27 %) Net cash used in investing activities (11,613 ) (11,767 ) 154 1 % Net cash used in financing activities (13,285 ) (7,650 ) (5,635 ) (74 %) Effect of exchange rate changes on cash 469 225 244 108 % Net (decrease) increase in cash $ (8,968 ) $ 1,959 $ (10,927 ) (558 %) The loss before income taxes was $49 million for the year ended December 31, 2023, of which $42 million was a non-cash goodwill impairment charge and $14.4 million was non-cash depreciation.
Year Ended December 31, Change 2024 2023 Amount Percent ($ in thousands) Net cash provided by operating activities $ 20,642 $ 15,461 $ 5,181 34 % Net cash used in investing activities (7,406 ) (11,613 ) 4,207 36 % Net cash used in financing activities (11,256 ) (13,285 ) 2,029 15 % Effect of exchange rate changes on cash (166 ) 469 (635 ) (135 %) Net increase (decrease) in cash $ 1,814 $ (8,968 ) $ 10,782 120 % The income before income taxes was $8.0 million for the year ended December 31, 2024, which included $14.1 million of non-cash depreciation and amortization.
Adjusted EBITDA, adjusted operating income, adjusted operating margin, adjusted net income and adjusted net income per share provide an alternative view of performance used by management and we believe that an investor’s understanding of our performance is enhanced by disclosing these adjusted performance measures.
Other companies, including companies in our industry, may calculate similarly titled non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes. 42 Adjusted EBITDA, adjusted operating income, adjusted operating margin, adjusted net income and adjusted net income per share provide an alternative view of performance used by management and we believe that an investor’s understanding of our performance is enhanced by disclosing these adjusted performance measures.
Financing Activities Cash used by financing activities during the year ended December 31, 2023 was $13.3 million, compared to $7.7 million of cash used for the year ended December 31, 2022.
Financing Activities Cash used by financing activities during the year ended December 31, 2024 was $11.3 million, compared to $13.3 million of cash used for the year ended December 31, 2023. Cash used by financing activities during 2024 includes the full repayment of the credit line of $10 million and $677,000 of repayments for debt obligations.
The performance obligation is satisfied once the medical provider agrees to purchase a specific quantity of vaccines and the medical provider’s information is forwarded to the vaccine suppliers.
The performance obligation is satisfied once the medical provider agrees to purchase a specific quantity of vaccines and the medical provider’s information is forwarded to the vaccine suppliers. The Company records a contract asset for revenue earned and not paid as the ultimate payment is conditioned on achieving certain volume thresholds.
Although we believe that our approach to estimates and judgments is reasonable, actual results could differ, and we may be exposed to increases or decreases in revenue that could be material. Our estimates of variable consideration may prove to be inaccurate, in which case we may have understated or overstated the revenue recognized in an accounting period.
The estimate of the amounts to be received from the insurance claims are updated at each reporting period. Although we believe that our approach to estimates and judgments is reasonable, actual results could differ, and we may be exposed to increases or decreases in revenue that could be material.
(Refer to Forward-Looking Statements disclosure on page 2 of this Form 10-K.) 48 Year Ended December 31, Change 2023 2022 Amount Percent ($ in thousands) Direct operating costs $ 70,817 $ 84,434 $ (13,617 ) (16 %) Selling and marketing 9,650 9,788 (138 ) (1 %) General and administrative 21,464 23,820 (2,356 ) (10 %) Research and development 4,736 4,401 335 8 % Change in contingent consideration - (3,090 ) 3,090 100 % Depreciation 2,001 1,952 49 3 % Amortization 12,401 9,773 2,628 27 % Goodwill impairment charges 42,000 - 42,000 100 % Net loss on lease terminations, unoccupied lease charges and restructuring costs 1,105 1,138 (33 ) (3 %) Total operating expenses $ 164,174 $ 132,216 $ 31,958 24 % Direct Operating Costs.
(Refer to Forward-Looking Statements disclosure on page 3 of this Form 10-K.) 51 Year Ended December 31, Change 2024 2023 Amount Percent ($ in thousands) Direct operating costs $ 60,842 $ 70,817 $ (9,975 ) (14 %) Selling and marketing 6,232 9,650 (3,418 ) (35 %) General and administrative 16,123 21,464 (5,341 ) (25 %) Research and development 3,781 4,736 (955 ) (20 %) Depreciation 2,043 2,001 42 2 % Amortization 12,099 12,401 (302 ) (2 %) Goodwill impairment charges - 42,000 (42,000 ) (100 %) Lease terminations, unoccupied lease charges and restructuring costs 596 1,105 (509 ) (46 %) Total operating expenses $ 101,716 $ 164,174 $ (62,458 ) (38 %) Direct Operating Costs.
Research and development expense of $4.7 million for the year ended December 31, 2023 increased by $335,000 or 8% from research and development expense of $4.4 million for the year ended December 31, 2022.
Other costs such as computer expenses, utilities and office supplies decreased by $295,000. Research and Development Expense. Research and development expense of $3.8 million for the year ended December 31, 2024 decreased by $955,000 or 20% from research and development expense of $4.7 million for the year ended December 31, 2023.
During the years ended December 31, 2023 and 2022, the Company capitalized approximately $8.6 million and $9.2 million of development costs in connection with its internal-use software, respectively. Change in Contingent Consideration. The change of $3.1 million for the year ended December 31, 2022 reflected the estimated decrease in the fair value of the contingent consideration from the medSR acquisition.
During the years ended December 31, 2024 and 2023, the Company capitalized approximately $5.7 million and $8.6 million of development costs, respectively, in connection with its internal-use software. Depreciation Expense. Depreciation expense was $2.0 million for both the years ended December 31, 2024 and 2023. Amortization Expense.
Our renewal rates for 2023 and 2022 were 91% and 98% of the number of practices that renewed, respectively.
Our renewal rates for 2024 and 2023 were 95% and 91% of the number of practices that renewed, respectively. These renewal percentages are not indicative of the loss of revenue due to non-renewal.
There was a $364,000 benefit for income taxes for the year ended December 31, 2023 compared to the provision for income taxes of $177,000 for the year ended December 31, 2022.
Whenever the exchange rate varies, the gains and losses are recorded in the consolidated statements of operations. Income Tax Provision (Benefit). There was a $160,000 provision for income taxes for the year ended December 31, 2024 compared to the benefit for income taxes of $364,000 for the year ended December 31, 2023.
Changes in the fair value of the contingent consideration after the acquisition date are included in earnings if the contingent consideration is recorded as a liability. Goodwill Impairment: Goodwill is evaluated for impairment annually as of October 31 st , referred to as the annual test date.
Goodwill Impairment: Goodwill is evaluated for impairment annually as of October 31 st , referred to as the annual test date. As a result of the annual impairment test, an impairment of approximately $2 million was recorded in October 2023.
Selling and marketing expense of $9.7 million for the year ended December 31, 2023 decreased by $138,000 or 1% from selling and marketing expense of $9.8 million for the year ended December 31, 2022. The decrease for the year ended December 31, 2023 was due to lower spending on selling and marketing activities. General and Administrative Expense.
The decrease for the year ended December 31, 2024 was due to lower spending on selling and marketing activities and a reduction in headcount. General and Administrative Expense.
The Company records a contract asset for revenue earned and not paid as the ultimate payment is conditioned on achieving certain volume thresholds. 46 Practice management services: We estimate the amount that will be collected on claims submitted to insurance carriers which is used to determine the compensation to be paid to the owners of the managed practices.
Practice management services: We estimate the amount that will be collected on claims submitted to insurance carriers which is used to determine the compensation to be paid to the owners of the managed practices. These compensation amounts reduce the revenue that the Company recognizes since they are deducted from gross billings.
Contingent consideration is adjusted to fair value at the end of each reporting period. 44 Depreciation and Amortization Expense. Depreciation expense is charged using the straight-line method over the estimated lives of the assets ranging from three to five years.
Research and development expense consists primarily of personnel-related costs, software expense and third-party contractor costs. Depreciation and Amortization Expense. Depreciation expense is charged using the straight-line method over the estimated lives of the assets ranging from three to five years.
Revenue from these customers is expected to be approximately $300,000 for the year 2024.
No further revenue from these customers is expected for the year 2025.
It also includes SaaS fees, for clients not utilizing revenue cycle management services. When clients utilize our revenue cycle management services, basic SaaS services are included at no additional charge. Revenue is also generated from coding, credentialing, indexing, transcription and other ancillary services.
Key drivers of our revenue include growth in the number of providers we are servicing, the number of patients served by those providers, and collections by those providers. It also includes SaaS fees, for clients not utilizing revenue cycle management services. When clients utilize our revenue cycle management services, basic SaaS services are included at no additional charge.