Restatement of Previously Issued Annual Consolidated Financial Statements for the Fiscal Years Ended December 31, 2022 and December 31, 2021 (Details) - USD ($) |
3 Months Ended | 6 Months Ended | 9 Months Ended | 12 Months Ended | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2022 |
Jun. 30, 2022 |
Mar. 31, 2022 |
Sep. 30, 2021 |
Jun. 30, 2021 |
Mar. 31, 2021 |
Jun. 30, 2022 |
Jun. 30, 2021 |
Sep. 30, 2022 |
Sep. 30, 2021 |
Dec. 31, 2022 |
Dec. 31, 2021 |
Dec. 31, 2020 |
|
ASSETS | |||||||||||||
Intangible assets, net | $ 8,037,766 | $ 6,758,117 | $ 4,277,030 | $ 4,047,631 | $ 4,402,271 | $ 1,128,616 | $ 6,758,117 | $ 4,402,271 | $ 8,037,766 | $ 4,047,631 | $ 10,928,295 | $ 4,712,763 | |
Deferred tax assets | 12,448,558 | 12,318,882 | 11,698,428 | 11,745,342 | 11,362,512 | 10,452,804 | 12,318,882 | 11,362,512 | 12,448,558 | 11,745,342 | 11,928,152 | 11,486,799 | |
Total assets | 89,499,985 | 87,081,844 | 87,002,556 | 81,707,256 | 78,477,514 | 66,830,719 | 87,081,844 | 78,477,514 | 89,499,985 | 81,707,256 | 93,490,377 | 87,061,747 | |
Current liabilities: | |||||||||||||
Deferred franchise and regional development fee revenue, current portion | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred franchise fee revenue, current portion | 2,410,951 | 2,393,993 | 2,408,266 | 2,405,300 | 2,347,990 | 2,229,101 | 2,393,993 | 2,347,990 | 2,410,951 | 2,405,300 | 2,468,601 | 2,421,721 | |
Upfront regional developer fees, current portion | 564,042 | 587,541 | 722,590 | 793,450 | 814,720 | 816,767 | 587,541 | 814,720 | 564,042 | 793,450 | 487,250 | 770,171 | |
Other current liabilities | 596,033 | 607,272 | 565,761 | 404,901 | 551,035 | 707,763 | 607,272 | 551,035 | 596,033 | 404,901 | 597,294 | 539,500 | |
Total current liabilities | 21,711,239 | 20,287,832 | 20,648,558 | 20,934,744 | 21,778,714 | 17,414,714 | 20,287,832 | 21,778,714 | 21,711,239 | 20,934,744 | 23,217,017 | 21,438,399 | |
Deferred franchise and regional development fee revenue, net of current portion | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred franchise fee revenue, net of current portion | 13,870,401 | 13,584,091 | 13,154,047 | 12,671,068 | 11,887,275 | 10,672,244 | 13,584,091 | 11,887,275 | 13,870,401 | 12,671,068 | 14,161,134 | 12,953,430 | |
Upfront regional developer fees, net of current portion | 1,733,779 | 1,863,463 | 2,256,089 | 2,678,810 | 2,820,941 | 2,888,205 | 1,863,463 | 2,820,941 | 1,733,779 | 2,678,810 | 1,500,278 | 2,505,491 | |
Other liabilities | 1,189,837 | 1,091,795 | 993,753 | 806,782 | 717,851 | 628,920 | 1,091,795 | 717,851 | 1,189,837 | 806,782 | 1,287,879 | 895,711 | |
Liabilities | 58,002,065 | 56,865,986 | 56,319,071 | 52,162,717 | 51,602,471 | 43,965,711 | 56,865,986 | 51,602,471 | 58,002,065 | 52,162,717 | 60,902,534 | 56,753,063 | |
Stockholders' equity: | |||||||||||||
Accumulated deficit | (12,916,636) | (13,647,733) | (12,775,865) | (13,301,339) | (15,520,588) | (18,605,272) | (13,647,733) | (15,520,588) | (12,916,636) | (13,301,339) | (12,153,380) | (12,780,085) | |
Total The Joint Corp. stockholders' equity | 31,472,920 | 30,190,858 | 30,658,485 | 29,519,539 | 26,874,943 | 22,864,908 | 30,190,858 | 26,874,943 | 31,472,920 | 29,519,539 | 32,562,843 | 30,283,684 | |
Total equity | 31,497,920 | 30,215,858 | 30,683,485 | 29,544,539 | 26,875,043 | 22,865,008 | 30,215,858 | 26,875,043 | 31,497,920 | 29,544,539 | 32,587,843 | 30,308,684 | $ 20,876,032 |
Total liabilities and stockholders' equity | 89,499,985 | 87,081,844 | 87,002,556 | 81,707,256 | 78,477,514 | 66,830,719 | 87,081,844 | 78,477,514 | 89,499,985 | 81,707,256 | 93,490,377 | 87,061,747 | |
Revenues: | |||||||||||||
Total revenues | 26,449,819 | 24,887,365 | 22,236,751 | 20,781,970 | 20,004,364 | 17,330,009 | 47,124,116 | 37,334,372 | 73,573,933 | 58,116,342 | 101,252,310 | 80,011,013 | |
Cost of revenues: | |||||||||||||
Total cost of revenues | 2,337,095 | 2,257,092 | 2,110,984 | 2,090,471 | 1,824,104 | 1,547,361 | 4,368,076 | 3,371,464 | 6,705,169 | 5,461,935 | 9,171,063 | 7,665,138 | |
Depreciation and amortization | 1,779,924 | 1,461,870 | 1,336,656 | 1,120,491 | 901,253 | 628,101 | 2,798,527 | 1,529,354 | 4,578,450 | 2,649,845 | 6,646,622 | 3,921,887 | |
General and administrative expenses | 17,796,806 | 18,570,301 | 15,533,426 | 12,822,454 | 11,624,567 | 11,450,204 | 34,103,726 | 23,074,314 | 51,900,533 | 35,896,767 | 70,233,447 | 50,846,818 | |
Total selling, general and administrative expenses | 23,116,017 | 23,871,895 | 20,157,570 | 16,824,520 | 15,658,535 | 14,567,584 | 44,029,465 | 30,225,711 | 67,145,483 | 47,050,229 | 90,842,778 | 66,193,121 | |
Income from operations | 732,316 | (1,330,466) | (38,709) | 1,870,519 | 2,565,985 | 1,150,297 | (1,369,174) | 3,716,689 | (636,859) | 5,587,211 | 828,254 | 6,125,965 | |
Income before income tax expense (benefit) | 707,081 | (1,349,752) | (54,856) | 1,854,380 | 2,549,612 | 1,128,760 | (1,404,608) | 3,678,780 | (697,527) | 5,533,161 | 695,153 | 6,056,087 | |
Income tax expense (benefit) | (24,015) | (477,885) | (59,076) | (389,769) | (535,072) | (610,694) | (536,960) | (1,145,766) | (560,976) | (1,535,535) | 68,448 | (1,508,960) | |
Net income (as restated) | $ 731,096 | $ (871,867) | $ 4,220 | $ 2,244,149 | $ 3,084,684 | $ 1,739,454 | $ (867,648) | $ 4,824,546 | $ (136,551) | $ 7,068,696 | $ 626,705 | $ 7,565,047 | |
Earnings per share: | |||||||||||||
Basic earnings per share (in dollars per share) | $ 0.05 | $ (0.06) | $ 0 | $ 0.16 | $ 0.22 | $ 0.12 | $ (0.06) | $ 0.34 | $ (0.01) | $ 0.49 | $ 0.04 | $ 0.53 | |
Diluted earnings per share (in dollars per share) | $ 0.05 | $ (0.06) | $ 0 | $ 0.15 | $ 0.21 | $ 0.12 | $ (0.06) | $ 0.32 | $ (0.01) | $ 0.47 | $ 0.04 | $ 0.51 | |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | $ 31,497,920 | $ 30,215,858 | $ 30,683,485 | $ 29,544,539 | $ 26,875,043 | $ 22,865,008 | $ 30,215,858 | $ 26,875,043 | $ 31,497,920 | $ 29,544,539 | $ 32,587,843 | $ 30,308,684 | 20,876,032 |
Cash flows from operating activities: | |||||||||||||
Net income (as restated) | 731,096 | (871,867) | 4,220 | 2,244,149 | 3,084,684 | 1,739,454 | (867,648) | 4,824,546 | (136,551) | 7,068,696 | 626,705 | 7,565,047 | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||||
Depreciation and amortization | 1,779,924 | 1,461,870 | 1,336,656 | 1,120,491 | 901,253 | 628,101 | 2,798,527 | 1,529,354 | 4,578,450 | 2,649,845 | 6,646,622 | 3,921,887 | |
Deferred income taxes | (441,353) | (1,778,157) | |||||||||||
Changes in operating assets and liabilities: | |||||||||||||
Upfront regional developer fees | (296,983) | (143,634) | (824,658) | (212,945) | (977,841) | (376,346) | (1,288,134) | (572,944) | |||||
Deferred revenue | 498,273 | 437,338 | 864,213 | 1,934,560 | 1,161,393 | 2,750,868 | 2,889,139 | 4,162,209 | |||||
Other liabilities | 402,715 | 324,045 | 649,435 | 743,638 | 728,449 | 1,119,713 | 900,151 | 1,415,227 | |||||
Net cash provided by operating activities | 197,878 | 882,748 | (1,184,840) | 7,625,829 | 3,032,415 | 11,062,887 | 8,209,584 | 13,844,080 | |||||
Cash flows from investing activities: | |||||||||||||
Reacquisition and termination of regional developer rights | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Net cash used in investing activities | (1,289,943) | (951,641) | (8,764,961) | (7,488,959) | (12,288,929) | (9,875,885) | (17,900,115) | (12,754,669) | |||||
Decrease in cash | (1,066,427) | (2,812,479) | (9,876,748) | (1,985,284) | (8,944,196) | (827,347) | (9,361,921) | (907,291) | |||||
Accumulated Deficit | |||||||||||||
Stockholders' equity: | |||||||||||||
Total equity | (12,916,636) | (13,647,733) | (12,775,865) | (13,301,339) | (15,520,588) | (18,605,272) | (13,647,733) | (15,520,588) | (12,916,636) | (13,301,339) | (12,153,380) | (12,780,085) | (20,345,132) |
Cost of revenues: | |||||||||||||
Net income (as restated) | 626,705 | 7,565,047 | |||||||||||
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | (12,916,636) | (13,647,733) | (12,775,865) | (13,301,339) | (15,520,588) | (18,605,272) | (13,647,733) | (15,520,588) | (12,916,636) | (13,301,339) | (12,153,380) | (12,780,085) | (20,345,132) |
Cash flows from operating activities: | |||||||||||||
Net income (as restated) | 626,705 | 7,565,047 | |||||||||||
Total The Joint Corp. stockholder's equity | |||||||||||||
Stockholders' equity: | |||||||||||||
Total equity | 31,472,920 | 30,190,858 | 30,658,485 | 29,519,539 | 26,874,943 | 22,864,908 | 30,190,858 | 26,874,943 | 31,472,920 | 29,519,539 | 32,562,843 | 30,283,684 | 20,875,932 |
Cost of revenues: | |||||||||||||
Net income (as restated) | 626,705 | 7,565,047 | |||||||||||
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | 31,472,920 | 30,190,858 | 30,658,485 | 29,519,539 | 26,874,943 | 22,864,908 | 30,190,858 | 26,874,943 | 31,472,920 | 29,519,539 | 32,562,843 | 30,283,684 | 20,875,932 |
Cash flows from operating activities: | |||||||||||||
Net income (as restated) | 626,705 | 7,565,047 | |||||||||||
Regional developer fees | |||||||||||||
Revenues: | |||||||||||||
Total revenues | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Franchise | |||||||||||||
Revenues: | |||||||||||||
Total revenues | 2,441,325 | 2,659,097 | |||||||||||
Cost of revenues: | |||||||||||||
Franchise and regional developer cost of revenues | 1,988,764 | 1,904,936 | 1,801,026 | 1,698,223 | 1,572,399 | 1,406,616 | 3,705,961 | 2,979,014 | 5,694,723 | 4,677,237 | 7,803,404 | 6,559,486 | |
As Previously Reported | |||||||||||||
ASSETS | |||||||||||||
Intangible assets, net | 10,162,506 | 9,114,701 | 4,829,941 | 5,280,024 | 6,176,429 | 3,444,538 | 9,114,701 | 6,176,429 | 10,162,506 | 5,280,024 | 12,867,529 | 5,403,390 | |
Deferred tax assets | 9,115,231 | 9,116,248 | 9,205,410 | 9,850,676 | 9,322,066 | 8,360,245 | 9,116,248 | 9,322,066 | 9,115,231 | 9,850,676 | 8,441,713 | 9,188,634 | |
Total assets | 88,291,398 | 86,235,794 | 85,062,449 | 81,044,983 | 78,211,226 | 67,054,083 | 86,235,794 | 78,211,226 | 88,291,398 | 81,044,983 | 91,943,172 | 85,454,209 | |
Current liabilities: | |||||||||||||
Deferred franchise and regional development fee revenue, current portion | 2,974,993 | 2,981,534 | 3,130,856 | 3,198,750 | 3,162,710 | 3,045,868 | 2,981,534 | 3,162,710 | 2,974,993 | 3,198,750 | 2,955,851 | 3,191,892 | |
Deferred franchise fee revenue, current portion | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Upfront regional developer fees, current portion | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current liabilities | 522,500 | 558,250 | 541,250 | 404,901 | 551,035 | 707,763 | 558,250 | 551,035 | 522,500 | 404,901 | 499,250 | 539,500 | |
Total current liabilities | 21,637,706 | 20,238,810 | 20,624,047 | 20,934,744 | 21,778,714 | 17,414,714 | 20,238,810 | 21,778,714 | 21,637,706 | 20,934,744 | 23,118,973 | 21,438,399 | |
Deferred franchise and regional development fee revenue, net of current portion | 15,604,180 | 15,447,554 | 15,410,136 | 15,349,878 | 14,708,216 | 13,560,449 | 15,447,554 | 14,708,216 | 15,604,180 | 15,349,878 | 15,661,412 | 15,458,921 | |
Deferred franchise fee revenue, net of current portion | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Upfront regional developer fees, net of current portion | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other liabilities | 27,230 | 27,230 | 27,230 | 27,231 | 27,230 | 27,230 | 27,230 | 27,230 | 27,230 | 27,231 | 27,230 | 27,230 | |
Liabilities | 56,765,925 | 55,752,399 | 55,328,037 | 51,383,166 | 50,911,850 | 43,364,021 | 55,752,399 | 50,911,850 | 56,765,925 | 51,383,166 | 59,543,841 | 55,884,582 | |
Stockholders' equity: | |||||||||||||
Accumulated deficit | (12,889,083) | (13,380,196) | (13,724,938) | (13,184,061) | (15,096,255) | (17,780,218) | (13,380,196) | (15,096,255) | (12,889,083) | (13,184,061) | (12,341,892) | (13,519,142) | |
Total The Joint Corp. stockholders' equity | 31,500,473 | 30,458,395 | 29,709,412 | 29,636,817 | 27,299,276 | 23,689,962 | 30,458,395 | 27,299,276 | 31,500,473 | 29,636,817 | 32,374,331 | 29,544,627 | |
Total equity | 31,525,473 | 30,483,395 | 29,734,412 | 29,661,817 | 27,299,376 | 23,690,062 | 30,483,395 | 27,299,376 | 31,525,473 | 29,661,817 | 32,399,331 | 29,569,627 | 21,126,252 |
Total liabilities and stockholders' equity | 88,291,398 | 86,235,794 | 85,062,449 | 81,044,983 | 78,211,226 | 67,054,083 | 86,235,794 | 78,211,226 | 88,291,398 | 81,044,983 | 91,943,172 | 85,454,209 | |
Revenues: | |||||||||||||
Total revenues | 26,603,000 | 25,057,318 | 22,438,538 | 20,991,621 | 20,218,798 | 17,547,965 | 47,495,856 | 37,766,762 | 74,098,856 | 58,758,383 | 101,911,409 | 80,859,653 | |
Cost of revenues: | |||||||||||||
Total cost of revenues | 2,490,276 | 2,427,045 | 2,312,771 | 2,300,122 | 2,038,538 | 1,765,317 | 4,739,816 | 3,803,854 | 7,230,092 | 6,103,976 | 9,830,162 | 8,513,777 | |
Depreciation and amortization | 2,011,768 | 1,700,476 | 1,629,176 | 1,662,255 | 1,443,018 | 1,169,866 | 3,329,653 | 2,612,884 | 5,341,420 | 4,275,140 | 7,643,980 | 6,088,947 | |
General and administrative expenses | 17,796,806 | 16,528,022 | 15,378,623 | 12,812,331 | 11,614,444 | 10,087,060 | 31,906,644 | 21,701,047 | 49,703,451 | 34,513,378 | 67,987,482 | 49,453,305 | |
Total selling, general and administrative expenses | 23,347,861 | 22,068,222 | 20,295,287 | 17,356,161 | 16,190,177 | 13,746,205 | 42,363,509 | 29,935,974 | 65,711,371 | 47,292,135 | 89,594,171 | 66,966,668 | |
Income from operations | 500,472 | 473,207 | (176,426) | 1,338,878 | 2,034,343 | 1,971,676 | 296,782 | 4,006,426 | 797,253 | 5,345,305 | 2,076,861 | 5,352,419 | |
Income before income tax expense (benefit) | 475,237 | 453,921 | (192,573) | 1,322,739 | 2,017,970 | 1,950,139 | 261,348 | 3,968,517 | 736,585 | 5,291,255 | 1,943,760 | 5,282,541 | |
Income tax expense (benefit) | (15,876) | 109,179 | 13,224 | (614,356) | (665,992) | (364,148) | 122,403 | (1,030,140) | 106,527 | (1,644,496) | 766,510 | (1,293,229) | |
Net income (as restated) | $ 491,113 | $ 344,742 | $ (205,797) | $ 1,937,095 | $ 2,683,962 | $ 2,314,287 | $ 138,945 | $ 4,998,657 | $ 630,058 | $ 6,935,751 | $ 1,177,250 | $ 6,575,770 | |
Earnings per share: | |||||||||||||
Basic earnings per share (in dollars per share) | $ 0.03 | $ 0.02 | $ (0.01) | $ 0.13 | $ 0.19 | $ 0.16 | $ 0.01 | $ 0.35 | $ 0.04 | $ 0.49 | $ 0.08 | $ 0.46 | |
Diluted earnings per share (in dollars per share) | $ 0.03 | $ 0.02 | $ (0.01) | $ 0.13 | $ 0.18 | $ 0.16 | $ 0.01 | $ 0.34 | $ 0.04 | $ 0.46 | $ 0.08 | $ 0.44 | |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | $ 31,525,473 | $ 30,483,395 | $ 29,734,412 | $ 29,661,817 | $ 27,299,376 | $ 23,690,062 | $ 30,483,395 | $ 27,299,376 | $ 31,525,473 | $ 29,661,817 | $ 32,399,331 | $ 29,569,627 | 21,126,252 |
Cash flows from operating activities: | |||||||||||||
Net income (as restated) | 491,113 | 344,742 | (205,797) | 1,937,095 | 2,683,962 | 2,314,287 | 138,945 | 4,998,657 | 630,058 | 6,935,751 | 1,177,250 | 6,575,770 | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||||
Depreciation and amortization | 2,011,768 | 1,700,476 | 1,629,176 | 1,662,255 | 1,443,018 | 1,169,866 | 3,329,653 | 2,612,884 | 5,341,420 | 4,275,140 | 7,643,980 | 6,088,947 | |
Deferred income taxes | 746,921 | (1,247,199) | |||||||||||
Changes in operating assets and liabilities: | |||||||||||||
Upfront regional developer fees | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Deferred revenue | 296,487 | 329,383 | 492,473 | 1,757,294 | 636,470 | 2,410,202 | 2,230,041 | 3,624,944 | |||||
Other liabilities | 280,162 | 235,116 | 404,329 | 565,779 | 360,790 | 852,924 | 409,938 | 1,059,507 | |||||
Net cash provided by operating activities | 447,878 | 2,271,448 | 1,465,160 | 9,014,529 | 5,682,415 | 12,451,587 | 11,084,584 | 15,232,780 | |||||
Cash flows from investing activities: | |||||||||||||
Reacquisition and termination of regional developer rights | (250,000) | (1,388,700) | (2,650,000) | (1,388,700) | (2,650,000) | (1,388,700) | (2,875,000) | (1,388,700) | |||||
Net cash used in investing activities | (1,539,943) | (2,340,341) | (11,414,961) | (8,877,659) | (14,938,929) | (11,264,585) | (20,775,115) | (14,143,369) | |||||
Decrease in cash | (1,066,427) | (2,812,479) | (9,876,748) | (1,985,284) | (8,944,196) | (827,347) | (9,361,921) | (907,291) | |||||
As Previously Reported | Accumulated Deficit | |||||||||||||
Stockholders' equity: | |||||||||||||
Total equity | (12,889,083) | (13,380,196) | (13,724,938) | (13,184,061) | (15,096,255) | (17,780,218) | (13,380,196) | (15,096,255) | (12,889,083) | (13,184,061) | (12,341,892) | (13,519,142) | (20,094,912) |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | (12,889,083) | (13,380,196) | (13,724,938) | (13,184,061) | (15,096,255) | (17,780,218) | (13,380,196) | (15,096,255) | (12,889,083) | (13,184,061) | (12,341,892) | (13,519,142) | (20,094,912) |
As Previously Reported | Total The Joint Corp. stockholder's equity | |||||||||||||
Stockholders' equity: | |||||||||||||
Total equity | 31,500,473 | 30,458,395 | 29,709,412 | 29,636,817 | 27,299,276 | 23,689,962 | 30,458,395 | 27,299,276 | 31,500,473 | 29,636,817 | 32,374,331 | 29,544,627 | 21,126,152 |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | 31,500,473 | 30,458,395 | 29,709,412 | 29,636,817 | 27,299,276 | 23,689,962 | 30,458,395 | 27,299,276 | 31,500,473 | 29,636,817 | 32,374,331 | 29,544,627 | 21,126,152 |
As Previously Reported | Regional developer fees | |||||||||||||
Revenues: | |||||||||||||
Total revenues | 153,181 | 169,953 | 201,787 | 209,651 | 214,434 | 217,956 | 371,740 | 432,390 | 524,923 | 642,041 | 659,099 | 848,640 | |
As Previously Reported | Franchise | |||||||||||||
Cost of revenues: | |||||||||||||
Franchise and regional developer cost of revenues | 2,141,945 | 2,074,889 | 2,002,813 | 1,907,874 | 1,786,833 | 1,624,572 | 4,077,701 | 3,411,404 | 6,219,646 | 5,319,278 | 8,462,503 | 7,408,125 | |
Adjustments | |||||||||||||
ASSETS | |||||||||||||
Intangible assets, net | (2,124,740) | (2,356,584) | (552,911) | (1,232,393) | (1,774,158) | (2,315,922) | (2,356,584) | (1,774,158) | (2,124,740) | (1,232,393) | (1,939,234) | (690,627) | |
Deferred tax assets | 3,333,327 | 3,202,634 | 2,493,018 | 1,894,666 | 2,040,446 | 2,092,559 | 3,202,634 | 2,040,446 | 3,333,327 | 1,894,666 | 3,486,439 | 2,298,165 | |
Total assets | 1,208,587 | 846,050 | 1,940,107 | 662,273 | 266,288 | (223,364) | 846,050 | 266,288 | 1,208,587 | 662,273 | 1,547,205 | 1,607,538 | |
Current liabilities: | |||||||||||||
Deferred franchise and regional development fee revenue, current portion | (2,974,993) | (2,981,534) | (3,130,856) | (3,198,750) | (3,162,710) | (3,045,868) | (2,981,534) | (3,162,710) | (2,974,993) | (3,198,750) | (2,955,851) | (3,191,892) | |
Deferred franchise fee revenue, current portion | 2,410,951 | 2,393,993 | 2,408,266 | 2,405,300 | 2,347,990 | 2,229,101 | 2,393,993 | 2,347,990 | 2,410,951 | 2,405,300 | 2,468,601 | 2,421,721 | |
Upfront regional developer fees, current portion | 564,042 | 587,541 | 722,590 | 793,450 | 814,720 | 816,767 | 587,541 | 814,720 | 564,042 | 793,450 | 487,250 | 770,171 | |
Other current liabilities | 73,533 | 49,022 | 24,511 | 0 | 0 | 0 | 49,022 | 0 | 73,533 | 0 | 98,044 | 0 | |
Total current liabilities | 73,533 | 49,022 | 24,511 | 0 | 0 | 0 | 49,022 | 0 | 73,533 | 0 | 98,044 | 0 | |
Deferred franchise and regional development fee revenue, net of current portion | (15,604,180) | (15,447,554) | (15,410,136) | (15,349,878) | (14,708,216) | (13,560,449) | (15,447,554) | (14,708,216) | (15,604,180) | (15,349,878) | (15,661,412) | (15,458,921) | |
Deferred franchise fee revenue, net of current portion | 13,870,401 | 13,584,091 | 13,154,047 | 12,671,068 | 11,887,275 | 10,672,244 | 13,584,091 | 11,887,275 | 13,870,401 | 12,671,068 | 14,161,134 | 12,953,430 | |
Upfront regional developer fees, net of current portion | 1,733,779 | 1,863,463 | 2,256,089 | 2,678,810 | 2,820,941 | 2,888,205 | 1,863,463 | 2,820,941 | 1,733,779 | 2,678,810 | 1,500,278 | 2,505,491 | |
Other liabilities | 1,162,607 | 1,064,565 | 966,523 | 779,551 | 690,621 | 601,690 | 1,064,565 | 690,621 | 1,162,607 | 779,551 | 1,260,649 | 868,481 | |
Liabilities | 1,236,140 | 1,113,587 | 991,034 | 779,551 | 690,621 | 601,690 | 1,113,587 | 690,621 | 1,236,140 | 779,551 | 1,358,693 | 868,481 | |
Stockholders' equity: | |||||||||||||
Accumulated deficit | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | |
Total The Joint Corp. stockholders' equity | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | |
Total equity | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | (250,220) |
Total liabilities and stockholders' equity | 1,208,587 | 846,050 | 1,940,107 | 662,273 | 266,288 | (223,364) | 846,050 | 266,288 | 1,208,587 | 662,273 | 1,547,205 | 1,607,538 | |
Revenues: | |||||||||||||
Total revenues | (153,181) | (169,953) | (201,787) | (209,651) | (214,434) | (217,956) | (371,740) | (432,390) | (524,923) | (642,041) | (659,099) | (848,640) | |
Cost of revenues: | |||||||||||||
Total cost of revenues | (153,181) | (169,953) | (201,787) | (209,651) | (214,434) | (217,956) | (371,740) | (432,390) | (524,923) | (642,041) | (659,099) | (848,639) | |
Depreciation and amortization | (231,844) | (238,606) | (292,520) | (541,764) | (541,765) | (541,765) | (531,126) | (1,083,530) | (762,970) | (1,625,295) | (997,358) | (2,167,060) | |
General and administrative expenses | 0 | 2,042,279 | 154,803 | 10,123 | 10,123 | 1,363,144 | 2,197,082 | 1,373,267 | 2,197,082 | 1,383,389 | 2,245,965 | 1,393,513 | |
Total selling, general and administrative expenses | (231,844) | 1,803,673 | (137,717) | (531,641) | (531,642) | 821,379 | 1,665,956 | 289,737 | 1,434,112 | (241,906) | 1,248,607 | (773,547) | |
Income from operations | 231,844 | (1,803,673) | 137,717 | 531,641 | 531,642 | (821,379) | (1,665,956) | (289,737) | (1,434,112) | 241,906 | (1,248,607) | 773,546 | |
Income before income tax expense (benefit) | 231,844 | (1,803,673) | 137,717 | 531,641 | 531,642 | (821,379) | (1,665,956) | (289,737) | (1,434,112) | 241,906 | (1,248,607) | 773,546 | |
Income tax expense (benefit) | (8,139) | (587,064) | (72,300) | 224,587 | 130,920 | (246,546) | (659,363) | (115,626) | (667,503) | 108,961 | (698,062) | (215,731) | |
Net income (as restated) | $ 239,983 | $ (1,216,609) | $ 210,017 | $ 307,054 | $ 400,722 | $ (574,833) | $ (1,006,593) | $ (174,111) | $ (766,609) | $ 132,945 | $ (550,545) | $ 989,277 | |
Earnings per share: | |||||||||||||
Basic earnings per share (in dollars per share) | $ 0.02 | $ (0.08) | $ 0.01 | $ 0.03 | $ 0.03 | $ (0.04) | $ (0.07) | $ (0.01) | $ (0.05) | $ 0 | $ (0.04) | $ 0.07 | |
Diluted earnings per share (in dollars per share) | $ 0.02 | $ (0.08) | $ 0.01 | $ 0.02 | $ 0.03 | $ (0.04) | $ (0.07) | $ (0.02) | $ (0.05) | $ 0.01 | $ (0.04) | $ 0.07 | |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | $ (27,553) | $ (267,537) | $ 949,073 | $ (117,278) | $ (424,333) | $ (825,054) | $ (267,537) | $ (424,333) | $ (27,553) | $ (117,278) | $ 188,512 | $ 739,057 | (250,220) |
Cash flows from operating activities: | |||||||||||||
Net income (as restated) | 239,983 | (1,216,609) | 210,017 | 307,054 | 400,722 | (574,833) | (1,006,593) | (174,111) | (766,609) | 132,945 | (550,545) | 989,277 | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||||||||
Depreciation and amortization | (231,844) | (238,606) | (292,520) | (541,764) | (541,765) | (541,765) | (531,126) | (1,083,530) | (762,970) | (1,625,295) | (997,358) | (2,167,060) | |
Deferred income taxes | (1,188,274) | (530,958) | |||||||||||
Changes in operating assets and liabilities: | |||||||||||||
Upfront regional developer fees | (296,983) | (143,634) | (824,658) | (212,945) | (977,841) | (376,346) | (1,288,134) | (572,944) | |||||
Deferred revenue | 201,786 | 107,955 | 371,740 | 177,266 | 524,923 | 340,666 | 659,098 | 537,265 | |||||
Other liabilities | 122,553 | 88,929 | 245,106 | 177,859 | 367,659 | 266,789 | 490,213 | 355,720 | |||||
Net cash provided by operating activities | (250,000) | (1,388,700) | (2,650,000) | (1,388,700) | (2,650,000) | (1,388,700) | (2,875,000) | (1,388,700) | |||||
Cash flows from investing activities: | |||||||||||||
Reacquisition and termination of regional developer rights | 250,000 | 1,388,700 | 2,650,000 | 1,388,700 | 2,650,000 | 1,388,700 | 2,875,000 | 1,388,700 | |||||
Net cash used in investing activities | 250,000 | 1,388,700 | 2,650,000 | 1,388,700 | 2,650,000 | 1,388,700 | 2,875,000 | 1,388,700 | |||||
Decrease in cash | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
Adjustments | Accumulated Deficit | |||||||||||||
Stockholders' equity: | |||||||||||||
Total equity | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | (250,220) |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | (250,220) |
Adjustments | Total The Joint Corp. stockholder's equity | |||||||||||||
Stockholders' equity: | |||||||||||||
Total equity | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | (250,220) |
Statement of Stockholders' Equity [Abstract] | |||||||||||||
Total equity | (27,553) | (267,537) | 949,073 | (117,278) | (424,333) | (825,054) | (267,537) | (424,333) | (27,553) | (117,278) | 188,512 | 739,057 | $ (250,220) |
Adjustments | Regional developer fees | |||||||||||||
Revenues: | |||||||||||||
Total revenues | (153,181) | (169,953) | (201,787) | (209,651) | (214,434) | (217,956) | (371,740) | (432,390) | (524,923) | (642,041) | (659,099) | (848,640) | |
Adjustments | Franchise | |||||||||||||
Cost of revenues: | |||||||||||||
Franchise and regional developer cost of revenues | $ (153,181) | $ (169,953) | $ (201,787) | $ (209,651) | $ (214,434) | $ (217,956) | $ (371,740) | $ (432,390) | $ (524,923) | $ (642,041) | $ (659,099) | $ (848,639) |