Schedule of Error Corrections and Prior Period Adjustments |
The table below sets forth the impact of the revision on the previously issued consolidated balance sheet:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020 |
|
As Previously |
|
(i) |
|
(ii) |
|
(iii) |
|
|
|
Reported |
|
Adjustments |
|
Adjustments |
|
Adjustments |
|
As Adjusted |
ASSETS |
|
|
|
|
|
|
|
|
|
Accounts receivable, net |
1,850,499 |
|
|
— |
|
|
212,722 |
|
|
— |
|
|
2,063,221 |
|
Total current assets |
25,133,704 |
|
|
— |
|
|
212,722 |
|
|
— |
|
|
25,346,426 |
|
Deferred tax assets |
8,007,633 |
|
|
22,153 |
|
|
(44,672) |
|
|
(43,679) |
|
|
7,941,435 |
|
Total assets |
$ |
65,732,843 |
|
|
$ |
22,153 |
|
|
$ |
168,050 |
|
|
$ |
(43,679) |
|
|
$ |
65,879,367 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
Deferred revenue from company clinics |
3,905,200 |
|
|
296,348 |
|
|
|
|
(524,993) |
|
|
3,676,555 |
|
Total current liabilities |
18,685,644 |
|
|
296,348 |
|
|
— |
|
|
(524,993) |
|
|
18,456,999 |
|
Total liabilities |
44,981,760 |
|
|
296,348 |
|
|
— |
|
|
(524,993) |
|
|
44,753,115 |
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
|
Accumulated deficit |
(20,470,081) |
|
|
(274,194) |
|
|
168,050 |
|
|
481,314 |
|
|
(20,094,912) |
|
Total The Joint Corp. stockholders' equity |
20,750,983 |
|
|
(274,194) |
|
|
168,050 |
|
|
481,314 |
|
|
21,126,152 |
|
Total equity |
20,751,083 |
|
|
(274,194) |
|
|
168,050 |
|
|
481,314 |
|
|
21,126,252 |
|
Total liabilities and stockholders' equity |
$ |
65,732,843 |
|
|
$ |
22,154 |
|
|
$ |
168,050 |
|
|
$ |
(43,679) |
|
|
$ |
65,879,367 |
|
|
Schedule of Earnings per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2021 |
|
2020 |
Net income |
$ |
6,575,770 |
|
|
$ |
13,167,314 |
|
|
|
|
|
Weighted average common shares outstanding - basic |
14,319,448 |
|
|
14,003,708 |
|
Effect of dilutive securities: |
|
|
|
Unvested restricted stock and stock options |
616,129 |
|
|
579,169 |
|
Weighted average common shares outstanding - diluted |
14,935,577 |
|
|
14,582,877 |
|
|
|
|
|
Basic earnings per share |
$ |
0.46 |
|
|
$ |
0.94 |
|
Diluted earnings per share |
$ |
0.44 |
|
|
$ |
0.90 |
|
Potentially dilutive securities excluded from the calculation of diluted net income per common share as the effect would be anti-dilutive were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2021 |
|
2020 |
Unvested restricted stock |
58 |
|
|
— |
|
Stock options |
4,658 |
|
|
94,294 |
|
|