Schedule of Segment Reporting Information, by Segment |
The tables below present financial information for the Company’s two operating business segments.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
|
|
March 31, |
|
|
|
|
|
|
Revenues: |
2020 |
|
2019 |
|
|
|
|
Corporate clinics |
$ |
7,294,295 |
|
|
$ |
5,639,076 |
|
|
|
|
|
Franchise operations |
6,350,191 |
|
|
5,040,300 |
|
|
|
|
|
Total revenues |
$ |
13,644,486 |
|
|
$ |
10,679,376 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization: |
|
|
|
|
|
|
|
Corporate clinics |
577,543 |
|
|
312,654 |
|
|
|
|
|
Franchise operations |
342 |
|
|
169 |
|
|
|
|
|
Corporate administration |
76,364 |
|
|
52,855 |
|
|
|
|
|
Total depreciation and amortization |
$ |
654,249 |
|
|
$ |
365,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income: |
|
|
|
|
|
|
|
Corporate clinics |
$ |
783,706 |
|
|
$ |
839,981 |
|
|
|
|
|
Franchise operations |
2,844,298 |
|
|
2,389,349 |
|
|
|
|
|
Total segment operating income |
$ |
3,628,004 |
|
|
$ |
3,229,330 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of total segment operating income to consolidated earnings before income taxes: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment operating income |
$ |
3,628,004 |
|
|
$ |
3,229,330 |
|
|
|
|
|
Unallocated corporate |
(2,874,654) |
|
|
(2,285,658) |
|
|
|
|
|
Consolidated income from operations |
753,350 |
|
|
943,672 |
|
|
|
|
|
Bargain purchase gain |
— |
|
|
19,298 |
|
|
|
|
|
Other expense, net |
4,337 |
|
|
11,645 |
|
|
|
|
|
Income before income tax expense (benefit) |
$ |
749,013 |
|
|
$ |
951,325 |
|
|
|
|
|
|
Reconciliation of Assets from Segment to Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
Segment assets: |
March 31, 2020 |
|
December 31, 2019 |
Corporate clinics |
$ |
25,084,849 |
|
|
$ |
25,389,147 |
|
Franchise operations |
7,880,855 |
|
7,466,629 |
Total segment assets |
32,965,704 |
|
32,855,776 |
|
|
|
|
Unallocated cash and cash equivalents and restricted cash |
10,969,469 |
|
8,641,877 |
Unallocated property and equipment |
1,236,556 |
|
996,385 |
Other unallocated assets |
1,242,392 |
|
1,211,629 |
Total assets |
$ |
46,414,121 |
|
|
$ |
43,705,667 |
|
|