LifeMD, Inc. (Nasdaq: LFMD), a leading provider of virtual primary
care services, today reported financial results for the three and
nine months ended September 30, 2024.
Management Commentary
“LifeMD’s core telehealth business had another
very strong quarter, led by outperformance in both our Rex® MD and
virtual primary care verticals. We not only are very pleased with
our tremendous growth rate, but also with the exponential increase
in sequential profitability of our telehealth business,” said
Justin Schreiber, Chairman and CEO of LifeMD. “As we pursue our
vision to become the leading provider of direct-to-consumer virtual
healthcare services, we continue to make significant investments in
our technology platform, affiliated medical group and
differentiated products that help patients live healthier and
happier lives. In the third quarter, we launched in-home laboratory
services, a safe and efficacious non-GLP-1 weight management
therapy, and our men’s hormonal therapy offering under our Rex MD
brand. We also made progress with our 6S Framework wellness
program, including the launch of a 50-state nutrition counseling
program. I am particularly excited about the recent opening of our
national, vertically integrated pharmacy, which will be accretive
in 2025 and enables LifeMD to become a fully integrated, end-to-end
provider of virtual healthcare services. These advancements
continue to underscore our commitment to virtual healthcare market
leadership across a range of categories and capabilities.”
“LifeMD had a strong quarter with top- and
bottom-line growth led by our core telehealth business. Not only
did this business achieve 65% year-over-year growth on a standalone
basis and patient subscriber base grew to approximately 269,000 at
quarter-end, but telehealth adjusted EBITDA increased 200%
sequentially to $2.5 million. Although WorkSimpli’s financial
results continued to be pressured, the business returned to
sequential subscriber growth and is still forecasted to reach peak
monthly profitability by year-end,” commented Marc Benathen, Chief
Financial Officer of LifeMD. “Cash flow continued to increase and
remained exceptionally strong. For the third quarter, LifeMD
generated over $6 million of operating cash flow and bolstered its
cash balance by approximately $2 million to $37.6 million as of
September 30th. Our strong unit economics, consistent cash flow
generation and strengthened balance sheet continue to support our
ability to optimize our corporate investment needs.”
Third Quarter Financial
HighlightsAll comparisons are with the third quarter of
2023.
- Total revenues increased 38% to
$53.4 million with telehealth revenue up 65%.
- Telehealth active subscribers
increased 30% to approximately 269,000 at quarter-end.
- WorkSimpli active subscribers
decreased 6% to approximately 161,000 at quarter-end but grew
sequentially by approximately 2,000 subscribers.
- Gross margin expanded to 90.6%, up
from 87.6%.
- GAAP net loss was $5.9 million or
$0.14 per share, compared with $6.9 million or $0.20 per
share.
- Adjusted EBITDA was $3.7 million
compared with $2.8 million (see definition below of this non-GAAP
financial measure and reconciliation to GAAP).
- The telehealth business achieved
adjusted EBITDA profitability of $2.5 million compared with a loss
of $2.3 million (see definition below of this non-GAAP financial
measure and reconciliation to GAAP).
- Adjusted diluted EPS was $0.09
compared with $0.08 (see definition below of this non-GAAP
financial measure and reconciliation to GAAP).
- Cash and cash equivalents were
$37.6 million as of September 30, 2024.
Third Quarter Key Performance
Metrics
($ in
000s) |
Three Months Ended Sept 30, |
|
Y-o-Y |
Key Performance
Metrics |
2024 |
2023 |
|
% Growth |
Revenue |
|
|
|
|
|
|
|
Telehealth |
$ |
40,276 |
|
$ |
24,343 |
|
65% |
WorkSimpli |
$ |
13,118 |
|
$ |
14,271 |
|
-8% |
Total
Revenue |
$ |
53,393 |
|
$ |
38,614 |
|
38% |
|
|
|
|
|
|
|
|
Active Subscribers |
|
|
|
|
|
|
|
Telehealth Active
Subscribers |
|
268,739 |
|
|
206,536 |
|
30% |
WorkSimpli Active
Subscribers |
|
160,864 |
|
|
170,388 |
|
-6% |
Total Active
Subscribers |
|
429,603 |
|
|
376,924 |
|
14% |
|
|
|
|
|
|
|
|
Financial Guidance
For the fourth quarter of 2024, the Company
expects:
- Total revenues in the range of $57
million to $58 million, with telehealth revenue in the range of $43
million to $44 million and WorkSimpli revenue of approximately $14
million.
- Adjusted EBITDA in the range of
$6.5 million to $7.0 million, with telehealth adjusted EBITDA in
the range of $4.0 million to $4.5 million.
For the full year 2024, the Company expects:
- Total revenues of at least $205
million, unchanged from previous guidance, with telehealth revenue
guidance increased to a range of $151 million to $152 million, from
$150 million previously, and WorkSimpli revenue guidance decreased
to $54 million, from $55 million previously.
- Adjusted EBITDA narrowed to a range
of $13 million to $14 million, from $13 million to $15 million
previously, with telehealth adjusted EBITDA guidance increased to a
range of $6 million to $7 million, from $3 million to $4 million
previously.
Conference Call
LifeMD’s management will host a conference call
today at 4:30 p.m. Eastern time to discuss the Company’s financial
results and outlook, and answer questions. Details for the call are
as follows:
Toll-free
dial-in number: |
800-717-1738 |
International dial-in number: |
646-307-1865 |
Conference ID: |
73461 |
|
|
A live and archived webcast will be available in the Investors
section of the Company’s website at ir.lifemd.com.
About LifeMD
LifeMD® is a leading provider of virtual primary
care. LifeMD offers telemedicine, access to laboratory and pharmacy
services, and specialized treatment across more than 200
conditions, including primary care, men’s and women's health,
weight management, and hormone therapy. The Company leverages
a vertically integrated, proprietary digital care platform, a
50-state affiliated medical group, a 22,500-square-foot affiliated
pharmacy, and a U.S.-based patient care center to increase
access to high-quality and affordable care. For more information,
please visit LifeMD.com.
Cautionary Note Regarding Forward
Looking Statements
This news release includes forward-looking
statements within the meaning of Section 27A of the Securities Act
of 1933, as amended; Section 21E of the Securities Exchange Act of
1934, as amended; and the safe harbor provision of the U.S. Private
Securities Litigation Reform Act of 1995. Forward-looking
statements contained in this news release may be identified by the
use of words such as: “believe,” “expect,” “anticipate,” “project,”
“should,” “plan,” “will,” “may,” “intend,” “estimate,” predict,”
“continue,” and “potential,” or, in each case, their negative or
other variations or comparable terminology referencing future
periods. Examples of forward-looking statements include, but are
not limited to, statements regarding our financial outlook and
guidance, short and long-term business performance and operations,
future revenues and earnings, regulatory developments, legal events
or outcomes, ability to comply with complex and evolving
regulations, market conditions and trends, new or expanded products
and offerings, growth strategies, underlying assumptions, and the
effects of any of the foregoing on our future results of operations
or financial condition.
Forward-looking statements are not historical
facts and are not assurances of future performance. Rather, these
statements are based on our current expectations, beliefs, and
assumptions regarding future plans and strategies, projections,
anticipated and unanticipated events and trends, the economy, and
other future conditions, including the impact of any of the
aforementioned on our future business. As forward-looking
statements relate to the future, they are subject to inherent risk,
uncertainties, and changes in circumstances and assumptions that
are difficult to predict, including some of which are out of our
control. Consequently, our actual results, performance, and
financial condition may differ materially from those indicated in
the forward-looking statements. These risks and uncertainties
include, but are not limited to, “Risk Factors” identified in our
filings with the Securities and Exchange Commission, including, but
not limited to, our most recently filed Annual Report on Form 10-K,
Quarterly Reports on Form 10-Q, and any amendments thereto. Even if
our actual results, performance, or financial condition are
consistent with forward-looking statements contained in such
filings, they may not be indicative of our actual results,
performance, or financial condition in subsequent periods.
Any forward-looking statement made in the news
release is based on information currently available to us as of the
date on which this release is made. We undertake no obligation to
update or revise any forward-looking statement, whether as a result
of new information, future events, or otherwise, except as may be
required under applicable law or regulation.
Investor ContactLifeMD,
Inc.Marc Benathen, Chief Financial Officermarc@lifemd.com
Media ContactJessica Friedeman,
Chief Marketing Officerpress@lifemd.com
Tables to Follow
LIFEMD, INC. |
CONDENSED CONSOLIDATED BALANCE SHEETS |
|
|
|
|
|
|
|
|
|
September 30, 2024 |
|
December 31, 2023 |
|
(Unaudited) |
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
Cash |
$ |
37,587,253 |
|
|
$ |
33,146,725 |
|
Accounts receivable, net |
|
6,049,501 |
|
|
|
5,277,250 |
|
Product deposit |
|
136,755 |
|
|
|
485,850 |
|
Inventory, net |
|
2,645,443 |
|
|
|
2,759,932 |
|
Other current assets |
|
2,238,005 |
|
|
|
934,510 |
|
Total Current Assets |
|
48,656,957 |
|
|
|
42,604,267 |
|
|
|
|
|
|
|
|
|
Non-current Assets |
|
|
|
|
|
|
|
Equipment, net |
|
1,420,052 |
|
|
|
476,303 |
|
Right of use assets |
|
6,750,256 |
|
|
|
594,897 |
|
Capitalized software, net |
|
13,457,432 |
|
|
|
11,795,979 |
|
Intangible assets, net |
|
2,275,225 |
|
|
|
3,009,263 |
|
Total Non-current Assets |
|
23,902,965 |
|
|
|
15,876,442 |
|
|
|
|
|
|
|
|
|
Total Assets |
$ |
72,559,922 |
|
|
$ |
58,480,709 |
|
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY
(DEFICIT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
Accounts payable |
$ |
15,867,469 |
|
|
$ |
11,084,855 |
|
Accrued expenses |
|
21,013,174 |
|
|
|
13,937,494 |
|
Notes payable, net |
|
- |
|
|
|
327,597 |
|
Current operating lease liabilities |
|
403,319 |
|
|
|
603,180 |
|
Current portion of long-term debt |
|
5,277,778 |
|
|
|
- |
|
Deferred revenue |
|
16,390,541 |
|
|
|
8,828,598 |
|
Total Current Liabilities |
|
58,952,281 |
|
|
|
34,781,724 |
|
|
|
|
|
|
|
|
|
Long-term Liabilities |
|
|
|
|
|
|
|
Long-term debt, net |
|
12,951,280 |
|
|
|
17,927,727 |
|
Noncurrent operating lease liabilities |
|
6,511,425 |
|
|
|
73,849 |
|
Contingent consideration |
|
100,000 |
|
|
|
131,250 |
|
Total Liabilities |
|
78,514,986 |
|
|
|
52,914,550 |
|
|
|
|
|
|
|
|
|
Commitments and
Contingencies |
|
|
|
|
|
|
|
Mezzanine Equity |
|
|
|
|
|
|
|
Preferred Stock, $0.0001 par value; 5,000,000 shares authorized
Series B Convertible Preferred Stock, $0.0001 par value; 5,000
shares authorized, zero shares issued and outstanding, liquidation
value, $0 per share as of September 30, 2024 and December 31,
2023 |
|
- |
|
|
|
- |
|
Stockholders’ Equity
(Deficit) |
|
|
|
|
|
|
|
Series A Preferred Stock, $0.0001 par value; 1,610,000 shares
authorized, 1,400,000 shares issued and outstanding, liquidation
value approximately $25.55 per share as of September 30, 2024 and
December 31, 2023 |
|
140 |
|
|
|
140 |
|
Common Stock, $0.01 par value; 100,000,000 shares authorized,
41,909,572 and 38,358,641 shares issued, 41,806,532 and 38,255,601
outstanding as of September 30, 2024 and December 31, 2023,
respectively |
|
419,096 |
|
|
|
383,586 |
|
Additional paid-in capital |
|
227,394,727 |
|
|
|
217,550,583 |
|
Accumulated deficit |
|
(235,370,384 |
) |
|
|
(214,265,236 |
) |
Treasury stock, 103,040 shares, at cost, as of September 30, 2024
and December 31, 2023 |
|
(163,701 |
) |
|
|
(163,701 |
) |
Total LifeMD, Inc. Stockholders’ (Deficit) Equity |
|
(7,720,122 |
) |
|
|
3,505,372 |
|
Non-controlling interest |
|
1,765,058 |
|
|
|
2,060,787 |
|
Total Stockholders’ (Deficit) Equity |
|
(5,955,064 |
) |
|
|
5,566,159 |
|
Total Liabilities, Mezzanine Equity and Stockholders’ Equity
(Deficit) |
$ |
72,559,922 |
|
|
$ |
58,480,709 |
|
|
|
|
|
|
|
|
|
LIFEMD, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telehealth revenue, net |
$ |
40,275,546 |
|
|
$ |
24,342,789 |
|
|
$ |
108,549,257 |
|
|
$ |
66,896,719 |
|
WorkSimpli revenue, net |
|
13,117,611 |
|
|
|
14,271,122 |
|
|
|
39,650,009 |
|
|
|
40,790,439 |
|
Total revenues, net |
|
53,393,157 |
|
|
|
38,613,911 |
|
|
|
148,199,266 |
|
|
|
107,687,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of telehealth
revenue |
|
4,300,877 |
|
|
|
4,479,760 |
|
|
|
13,049,315 |
|
|
|
12,525,887 |
|
Cost of WorkSimpli
revenue |
|
712,664 |
|
|
|
301,746 |
|
|
|
1,589,318 |
|
|
|
1,019,018 |
|
Total cost of revenues |
|
5,013,541 |
|
|
|
4,781,506 |
|
|
|
14,638,633 |
|
|
|
13,544,905 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
48,379,616 |
|
|
|
33,832,405 |
|
|
|
133,560,633 |
|
|
|
94,142,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing
expenses |
|
26,611,672 |
|
|
|
19,776,797 |
|
|
|
77,164,480 |
|
|
|
56,062,345 |
|
General and administrative
expenses |
|
18,925,844 |
|
|
|
13,398,387 |
|
|
|
52,752,961 |
|
|
|
36,120,723 |
|
Customer service expenses |
|
2,804,210 |
|
|
|
2,106,252 |
|
|
|
7,385,669 |
|
|
|
5,573,734 |
|
Other operating expenses |
|
2,112,169 |
|
|
|
1,622,137 |
|
|
|
6,318,791 |
|
|
|
4,640,690 |
|
Development costs |
|
2,611,833 |
|
|
|
1,498,213 |
|
|
|
7,101,655 |
|
|
|
4,062,498 |
|
Total expenses |
|
53,065,728 |
|
|
|
38,401,786 |
|
|
|
150,723,556 |
|
|
|
106,459,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
loss |
|
(4,686,112 |
) |
|
|
(4,569,381 |
) |
|
|
(17,162,923 |
) |
|
|
(12,317,737 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
(558,597 |
) |
|
|
(713,766 |
) |
|
|
(1,567,743 |
) |
|
|
(1,973,901 |
) |
Loss on debt
extinguishment |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(325,198 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before income
taxes |
|
(5,244,709 |
) |
|
|
(5,283,147 |
) |
|
|
(18,730,666 |
) |
|
|
(14,616,836 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(232,523 |
) |
|
|
- |
|
|
|
(232,523 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
(5,477,232 |
) |
|
|
(5,283,147 |
) |
|
|
(18,963,189 |
) |
|
|
(14,616,836 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable
to noncontrolling interests |
|
(345,767 |
) |
|
|
839,288 |
|
|
|
(187,729 |
) |
|
|
2,247,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable
to LifeMD, Inc. |
|
(5,131,465 |
) |
|
|
(6,122,435 |
) |
|
|
(18,775,460 |
) |
|
|
(16,863,891 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
(776,563 |
) |
|
|
(776,563 |
) |
|
|
(2,329,688 |
) |
|
|
(2,329,688 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable
to LifeMD, Inc. common stockholders |
$ |
(5,908,028 |
) |
|
$ |
(6,898,998 |
) |
|
$ |
(21,105,148 |
) |
|
$ |
(19,193,579 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per share
attributable to LifeMD, Inc. common stockholders |
$ |
(0.14 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.52 |
) |
|
$ |
(0.58 |
) |
Diluted loss per share
attributable to LifeMD, Inc. common stockholders |
$ |
(0.14 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.52 |
) |
|
$ |
(0.58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
42,020,965 |
|
|
|
34,472,904 |
|
|
|
40,857,344 |
|
|
|
32,959,665 |
|
Diluted |
|
42,020,965 |
|
|
|
34,472,904 |
|
|
|
40,857,344 |
|
|
|
32,959,665 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIFEMD, INC. |
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
$ |
(5,477,232 |
) |
|
$ |
(5,283,147 |
) |
|
$ |
(18,963,189 |
) |
|
$ |
(14,616,836 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt discount |
|
100,443 |
|
|
|
79,653 |
|
|
|
301,331 |
|
|
|
233,495 |
|
Amortization of capitalized software |
|
2,159,781 |
|
|
|
1,439,049 |
|
|
|
5,884,893 |
|
|
|
3,787,716 |
|
Amortization of intangibles |
|
245,804 |
|
|
|
245,968 |
|
|
|
737,836 |
|
|
|
725,496 |
|
Accretion of consideration payable |
|
- |
|
|
|
34,265 |
|
|
|
13,644 |
|
|
|
148,481 |
|
Depreciation of fixed assets |
|
151,332 |
|
|
|
49,852 |
|
|
|
321,698 |
|
|
|
146,286 |
|
Loss on debt extinguishment |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
325,198 |
|
Operating lease payments |
|
137,641 |
|
|
|
191,645 |
|
|
|
529,038 |
|
|
|
562,073 |
|
Stock issued for legal settlement |
|
- |
|
|
|
532,000 |
|
|
|
- |
|
|
|
532,000 |
|
Stock compensation expense |
|
2,394,235 |
|
|
|
3,318,253 |
|
|
|
9,129,841 |
|
|
|
8,843,736 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Assets and Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
(381,559 |
) |
|
|
(750,039 |
) |
|
|
(772,251 |
) |
|
|
(1,583,832 |
) |
Product deposit |
|
(20,621 |
) |
|
|
150,347 |
|
|
|
349,095 |
|
|
|
42,497 |
|
Inventory |
|
(584,724 |
) |
|
|
(92,344 |
) |
|
|
114,489 |
|
|
|
(87,283 |
) |
Other current assets |
|
(716,585 |
) |
|
|
(631,765 |
) |
|
|
(1,303,495 |
) |
|
|
(616,938 |
) |
Operating lease liabilities |
|
(111,892 |
) |
|
|
(201,667 |
) |
|
|
(446,682 |
) |
|
|
(589,744 |
) |
Deferred revenue |
|
1,228,882 |
|
|
|
571,144 |
|
|
|
7,561,943 |
|
|
|
691,848 |
|
Accounts payable |
|
815,740 |
|
|
|
44,011 |
|
|
|
4,782,614 |
|
|
|
(469,403 |
) |
Accrued expenses |
|
6,261,674 |
|
|
|
1,378,992 |
|
|
|
7,704,036 |
|
|
|
5,611,131 |
|
Other operating activity |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(579,319 |
) |
Net cash provided by operating activities |
|
6,202,919 |
|
|
|
1,076,217 |
|
|
|
15,944,841 |
|
|
|
3,106,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for capitalized software costs |
|
(3,043,634 |
) |
|
|
(2,373,443 |
) |
|
|
(7,546,346 |
) |
|
|
(6,273,295 |
) |
Purchase of equipment |
|
(447,802 |
) |
|
|
(30,263 |
) |
|
|
(1,265,447 |
) |
|
|
(94,482 |
) |
Purchase of intangible assets |
|
(1,862 |
) |
|
|
- |
|
|
|
(3,798 |
) |
|
|
(148,868 |
) |
Net cash used in investing activities |
|
(3,493,298 |
) |
|
|
(2,403,706 |
) |
|
|
(8,815,591 |
) |
|
|
(6,516,645 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt, net |
|
- |
|
|
|
4,993,885 |
|
|
|
- |
|
|
|
19,466,887 |
|
Proceeds from notes payable |
|
- |
|
|
|
347,691 |
|
|
|
- |
|
|
|
2,347,691 |
|
Sale of common stock under ATM, net |
|
- |
|
|
|
899,567 |
|
|
|
- |
|
|
|
899,567 |
|
Repayment of notes payable, net of prepayment penalty |
|
(13,020 |
) |
|
|
(657,002 |
) |
|
|
(327,597 |
) |
|
|
(5,043,916) |
|
Cash proceeds from exercise of options |
|
- |
|
|
|
- |
|
|
|
107,813 |
|
|
|
- |
|
Preferred stock dividends |
|
(776,563 |
) |
|
|
(776,563 |
) |
|
|
(2,329,688 |
) |
|
|
(2,329,688 |
) |
Contingent consideration payment for ResumeBuild |
|
- |
|
|
|
(62,500 |
) |
|
|
(31,250 |
) |
|
|
(187,500 |
) |
Net payments for membership
interest of WorkSimpli |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(305,625 |
) |
Distributions to non-controlling interest |
|
(36,000 |
) |
|
|
(36,000 |
) |
|
|
(108,000 |
) |
|
|
(108,000 |
) |
Net cash (used in) provided by financing activities |
|
(825,583 |
) |
|
|
4,709,078 |
|
|
|
(2,688,722 |
) |
|
|
14,739,416 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash |
|
1,884,038 |
|
|
|
3,381,589 |
|
|
|
4,440,528 |
|
|
|
11,329,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at beginning of period |
|
35,703,215 |
|
|
|
11,906,741 |
|
|
|
33,146,725 |
|
|
|
3,958,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period |
$ |
37,587,253 |
|
|
$ |
15,288,330 |
|
|
$ |
37,587,253 |
|
|
$ |
15,288,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
$ |
630,342 |
|
|
$ |
717,054 |
|
|
$ |
1,913,049 |
|
|
$ |
1,485,242 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cashless exercise of
options |
$ |
- |
|
|
$ |
579 |
|
|
$ |
5,127 |
|
|
$ |
744 |
|
Cashless exercise of
warrants |
$ |
- |
|
|
$ |
- |
|
|
$ |
16,305 |
|
|
$ |
- |
|
Stock issued for noncontingent
consideration payments |
$ |
- |
|
|
$ |
642,000 |
|
|
$ |
642,000 |
|
|
$ |
1,926,000 |
|
Series B Preferred Stock
conversion |
$ |
- |
|
|
$ |
5,072,814 |
|
|
$ |
- |
|
|
|
5,072,814 |
|
Warrants issued for debt
instruments |
$ |
- |
|
|
$ |
(215,243 |
) |
|
$ |
- |
|
|
$ |
873,100 |
|
Right of use asset |
$ |
4,353,166 |
|
|
$ |
62,053 |
|
|
$ |
6,684,397 |
|
|
$ |
155,168 |
|
Right of use lease
liability |
$ |
4,353,166 |
|
|
$ |
62,053 |
|
|
$ |
6,684,397 |
|
|
$ |
155,168 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
About the Use
of Non-GAAP Financial Measures:To supplement our financial
information presented in accordance with GAAP, we use adjusted
EBITDA and adjusted EPS as non-GAAP financial measures to clarify
and enhance an understanding of past performance. Additionally, we
report telehealth adjusted EBITDA as a non-GAAP financial measure
to clarify the financial performance of our core telehealth
business excluding WorkSimpli. We believe that the presentation of
these financial measures enhances an investor’s understanding of
our financial performance. We further believe that these financial
measures are useful financial metrics to assess our operating
performance from period-to-period by excluding certain items that
we believe are not representative of our core business. We use
certain financial measures for business planning purposes and in
measuring our performance relative to that of our competitors.
Adjusted EBITDA is defined as income (loss)
attributable to common shareholders before interest, taxes,
depreciation, amortization, accretion, financing transaction
expense, non-controlling interests, foreign currency translation,
inventory and reserve adjustments on discontinued products,
extraordinary litigation costs, loss on debt extinguishment,
dividends, insurance acceptance and Sarbanes-Oxley readiness,
acquisition costs, severance expenses and stock-based compensation
expense. We have provided below a reconciliation of adjusted EBITDA
to net loss attributable to common shareholders, its most directly
comparable GAAP financial measure.
Adjusted EPS is defined as the diluted net loss
attributable to LifeMD, Inc common shareholders before interest,
taxes, depreciation, amortization, accretion, financing transaction
expense, non-controlling interests, foreign currency translation,
inventory and reserve adjustments on discontinued products,
extraordinary litigation costs, loss on debt extinguishment,
dividends, insurance acceptance and Sarbanes-Oxley readiness,
acquisition costs, severance expenses and stock-based compensation
expense. We have provided below a reconciliation of adjusted EPS to
Diluted loss per share attributable to LifeMD, Inc common
shareholders, its most directly comparable GAAP financial
measure.
Telehealth adjusted EBITDA is defined as
adjusted EBITDA for the telehealth business excluding WorkSimpli.
We have provided below a reconciliation of telehealth adjusted
EBITDA to net loss attributable to common shareholders solely
related to the Company’s core telehealth business excluding
WorkSimpli, LifeMD’s majority owned subsidiary. WorkSimpli does not
have any overlap of revenues nor expenses with LifeMD’s telehealth
business.
We believe the above
financial measures are commonly used by investors to evaluate our
performance and that of our competitors. However, our use of the
terms adjusted EBITDA and adjusted EPS may vary from that of others
in our industry. Telehealth adjusted EBITDA is specifically
relevant to LifeMD to provide shareholders a comparable measure of
profitability for our core telehealth business without the impact
of our majority owned, but separately managed non-core subsidiary,
WorkSimpli. Adjusted EBITDA, telehealth adjusted EBITDA and
adjusted EPS should not be considered as an alternative to net loss
before taxes, net loss per share, operating loss or any other
performance measures derived in accordance with GAAP as measures of
performance.
Reconciliation of Consolidated GAAP Net Loss to
Consolidated Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
(in whole numbers, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Net loss attributable to
common shareholders |
$ |
(5,908,028 |
) |
|
$ |
(6,898,998 |
) |
|
$ |
(21,105,148 |
) |
|
$ |
(19,193,579 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (excluding
amortization of debt discount) |
|
458,154 |
|
|
|
594,229 |
|
|
|
1,266,412 |
|
|
|
1,233,415 |
|
Depreciation, amortization and
accretion expense |
|
2,556,917 |
|
|
|
1,769,134 |
|
|
|
6,958,071 |
|
|
|
4,807,979 |
|
Amortization of debt
discount |
|
100,443 |
|
|
|
79,653 |
|
|
|
301,331 |
|
|
|
233,495 |
|
Loss on debt
extinguishment |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
325,198 |
|
Financing transactions
expense |
|
- |
|
|
|
305,424 |
|
|
|
323,372 |
|
|
|
735,501 |
|
Litigation costs (a) |
|
644,170 |
|
|
|
420,404 |
|
|
|
1,322,501 |
|
|
|
1,426,330 |
|
Inventory and reserve
adjustments on discontinued products |
|
85,000 |
|
|
|
- |
|
|
|
651,142 |
|
|
|
232,630 |
|
Severance costs |
|
621,391 |
|
|
|
7,692 |
|
|
|
1,142,068 |
|
|
|
7,692 |
|
Acquisitions expenses |
|
- |
|
|
|
86,942 |
|
|
|
- |
|
|
|
127,138 |
|
Insurance acceptance
readiness |
|
391,803 |
|
|
|
8,094 |
|
|
|
1,361,637 |
|
|
|
66,634 |
|
Sarbanes Oxley readiness |
|
203,342 |
|
|
|
48,576 |
|
|
|
386,470 |
|
|
|
48,576 |
|
Accrued interest on Series B
Convertible Preferred Stock |
|
- |
|
|
|
39,884 |
|
|
|
- |
|
|
|
506,991 |
|
Foreign exchange loss |
|
429,695 |
|
|
|
272,899 |
|
|
|
908,416 |
|
|
|
796,619 |
|
Taxes |
|
1,258,553 |
|
|
|
70,378 |
|
|
|
1,261,553 |
|
|
|
70,378 |
|
Dividends |
|
799,929 |
|
|
|
1,813,130 |
|
|
|
2,920,102 |
|
|
|
3,971,890 |
|
Stock-based compensation
expense |
|
2,394,235 |
|
|
|
3,318,253 |
|
|
|
9,129,841 |
|
|
|
8,843,736 |
|
Net loss attributable to
noncontrolling interests |
|
(345,767 |
) |
|
|
839,288 |
|
|
|
(187,729 |
) |
|
|
2,247,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ |
3,689,838 |
|
|
$ |
2,774,982 |
|
|
$ |
6,640,039 |
|
|
$ |
6,487,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) For the three and nine months ended September 30, 2024,
the Company included litigation costs related to a class action
complaint alleging, inter alia, unauthorized disclosure of certain
information of class members to third parties (the Marden v.
LifeMD, Inc. case), as disclosed in the Company’s Form 10-Q
for the third quarter ended September 30, 2024 and a heavily
negotiated executive separation agreement. For the three and nine
months ended September 30, 2023, the Company included litigation
costs related to a purported breach of an investment bank
engagement concerning potential debt financing (the William
Blair LLC v. LifeMD, Inc. case) and a purported breach of a
consulting services agreement for strategic and corporate
development services (the Harborside Advisors LLC v. LifeMD,
Inc. case), as disclosed in the Company’s Form 10-K for the
fiscal year ended December 31, 2023 and filed on March 11,
2024. |
|
Reconciliation of GAAP Diluted Loss per Share Attributable
to Common Shareholders to Adjusted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited) |
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Diluted loss per share
attributable to LifeMD, Inc. common shareholders |
$ |
(0.14 |
) |
|
$ |
(0.20 |
) |
|
$ |
(0.52 |
) |
|
$ |
(0.58 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Reconcile GAAP
Diluted Loss Per Share to Adjusted EPS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (excluding
amortization of debt discount) |
|
0.01 |
|
|
|
0.02 |
|
|
|
0.03 |
|
|
|
0.04 |
|
Depreciation, amortization and
accretion expense |
|
0.06 |
|
|
|
0.05 |
|
|
|
0.17 |
|
|
|
0.15 |
|
Amortization of debt
discount |
|
- |
|
|
|
- |
|
|
|
0.01 |
|
|
|
0.01 |
|
Loss on debt
extinguishment |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.01 |
|
Financing transactions
expense |
|
- |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.02 |
|
Litigation costs |
|
0.02 |
|
|
|
0.01 |
|
|
|
0.03 |
|
|
|
0.04 |
|
Inventory and reserve
adjustments on discontinued products |
|
- |
|
|
|
- |
|
|
|
0.02 |
|
|
|
0.01 |
|
Severance costs |
|
0.01 |
|
|
|
- |
|
|
|
0.03 |
|
|
|
- |
|
Acquisitions expenses |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Insurance acceptance
readiness |
|
0.01 |
|
|
|
- |
|
|
|
0.03 |
|
|
|
- |
|
Sarbanes Oxley readiness |
|
- |
|
|
|
- |
|
|
|
0.01 |
|
|
|
- |
|
Accrued interest on Series B
Convertible Preferred Stock |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.02 |
|
Foreign exchange (gain)
loss |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.02 |
|
|
|
0.02 |
|
Taxes |
|
0.03 |
|
|
|
- |
|
|
|
0.03 |
|
|
|
- |
|
Dividends |
|
0.02 |
|
|
|
0.05 |
|
|
|
0.07 |
|
|
|
0.12 |
|
Stock-based compensation
expense |
|
0.06 |
|
|
|
0.10 |
|
|
|
0.22 |
|
|
|
0.27 |
|
Net loss attributable to
noncontrolling interests |
|
- |
|
|
|
0.03 |
|
|
|
- |
|
|
|
0.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EPS |
$ |
0.09 |
|
|
$ |
0.08 |
|
|
$ |
0.16 |
|
|
$ |
0.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Telehealth GAAP Net Loss to Telehealth
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
(in whole numbers, unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Net loss attributable to
common shareholders |
$ |
(4,612,049 |
) |
|
$ |
(10,044,756 |
) |
|
$ |
(20,401,514 |
) |
|
$ |
(27,731,584 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (excluding
amortization of debt discount) |
|
456,151 |
|
|
|
593,013 |
|
|
|
1,263,120 |
|
|
|
1,229,576 |
|
Depreciation, amortization and
accretion expense |
|
1,707,151 |
|
|
|
1,150,718 |
|
|
|
4,555,921 |
|
|
|
3,176,361 |
|
Amortization of debt
discount |
|
100,443 |
|
|
|
79,653 |
|
|
|
301,331 |
|
|
|
233,495 |
|
Loss on debt
extinguishment |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
325,198 |
|
Financing transactions
expense |
|
- |
|
|
|
305,424 |
|
|
|
323,372 |
|
|
|
735,501 |
|
Litigation costs (a) |
|
644,170 |
|
|
|
420,404 |
|
|
|
1,322,501 |
|
|
|
1,426,330 |
|
Inventory and reserve
adjustments on discontinued products |
|
85,000 |
|
|
|
- |
|
|
|
651,142 |
|
|
|
232,630 |
|
Severance costs |
|
621,391 |
|
|
|
7,692 |
|
|
|
1,142,068 |
|
|
|
7,692 |
|
Acquisitions expenses |
|
- |
|
|
|
86,942 |
|
|
|
- |
|
|
|
127,138 |
|
Insurance acceptance
readiness |
|
391,803 |
|
|
|
8,094 |
|
|
|
1,361,637 |
|
|
|
66,634 |
|
Sarbanes Oxley readiness |
|
203,342 |
|
|
|
48,576 |
|
|
|
386,470 |
|
|
|
48,576 |
|
Accrued interest on Series B
Convertible Preferred Stock |
|
- |
|
|
|
39,884 |
|
|
|
- |
|
|
|
506,991 |
|
Foreign exchange (gain)
loss |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Taxes |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Dividends |
|
812,562 |
|
|
|
812,563 |
|
|
|
2,437,687 |
|
|
|
2,437,688 |
|
Stock-based compensation
expense |
|
2,394,235 |
|
|
|
3,318,253 |
|
|
|
9,129,841 |
|
|
|
8,843,736 |
|
Net loss attributable to
noncontrolling interests |
|
(345,767 |
) |
|
|
839,288 |
|
|
|
(187,729 |
) |
|
|
2,247,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Telehealth Adjusted
EBITDA |
$ |
2,458,433 |
|
|
$ |
(2,334,252 |
) |
|
$ |
2,285,847 |
|
|
$ |
(6,086,983 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) For the three and nine months ended September 30, 2024,
the Company included litigation costs related to a class action
complaint alleging, inter alia, unauthorized disclosure of certain
information of class members to third parties (the Marden v.
LifeMD, Inc. case), as disclosed in the Company’s Form 10-Q
for the third quarter ended September 30, 2024 and a heavily
negotiated executive separation agreement. For the three and nine
months ended September 30, 2023, the Company included litigation
costs related to a purported breach of an investment bank
engagement concerning potential debt financing (the William
Blair LLC v. LifeMD, Inc. case) and a purported breach of a
consulting services agreement for strategic and corporate
development services (the Harborside Advisors LLC v. LifeMD,
Inc. case), as disclosed in the Company’s Form 10-K for the
fiscal year ended December 31, 2023 and filed on March 11,
2024. |
LifeMD (NASDAQ:LFMDP)
Historical Stock Chart
From Oct 2024 to Nov 2024
LifeMD (NASDAQ:LFMDP)
Historical Stock Chart
From Nov 2023 to Nov 2024