The Joint Corp. Reports Results for the Third Quarter and Year to Date 2015
Added 29 Company-Owned or Managed Clinics Year to Date, Including Four Greenfield Clinics
SCOTTSDALE, Ariz., Nov. 16, 2015 (GLOBE NEWSWIRE) -- The Joint Corp. (NASDAQ:JYNT), a national operator and franchisor of chiropractic clinics, today reported results for the quarter and year-to date ended September 30, 2015.
Third Quarter 2015 Results Highlights
- Revenue increased 128% in the third quarter to $4.1 million, as compared to $1.8 million in the same quarter last year.
- System wide Comp Sales1 for the third quarter increased by 30% over the same period last year.
- 277 total clinics in operation as of September 30, 2015, an increase of 15 clinics during the quarter, and an increase of 47 clinics from September 30, 2014.
- Company-owned or managed clinics increased by six during the third quarter, to 29, including four newly-developed (greenfield) clinics (two in Tucson, Ariz. and two Los Angeles County, Calif.). There were no company-owned or managed clinics in 2014.
- Revenue of $10.1 million for the nine months ended September 30, 2015, an increase of 99% over $5.1 million in the same period last year.
- Adjusted EBITDA loss of $(4.0) million for the nine months ended September 30, 2015, compared to $(0.6) million in the same period last year.
- Net loss of $(5.4) million for the nine months ended September 30, 2015, compared to $(0.5) million in the same period last year.
"We are very pleased with our continued strong revenue growth and operational performance during the third quarter. We added six company-owned or managed clinics in the quarter, including four greenfield clinics, bringing the total number of clinics opened at September 30, 2015 to 277," remarked John B. Richards, chief executive officer of The Joint Corp. "In addition, we opened our first clinic in the Chicago area in October, and intend to open an additional seven clinics in the Chicago area, as well as an additional 12 clinics in the Los Angeles area, by the end of 2015. This is consistent with our strategy to accelerate clustering of our clinics in each market to facilitate both operational and marketing efficiencies and growth."
Third Quarter 2015 Financial Results
Revenue for the third quarter of 2015 increased 128% to $4.1 million from $1.8 million in the third quarter of the prior year due primarily to the addition and growth of 29 company-owned or managed clinics through September 30, 2015, an increase in franchised clinics from 230 at September 30, 2014, to 248 at September 30, 2015, and from revenue recognition on the termination of franchise agreements and regional developer rights.
Cost of revenue in the third quarter of 2015 increased 14% compared to the third quarter of 2014 due primarily to an increase in regional developer commissions on franchise license terminations. Cost of revenue as a percentage of sales decreased to 18% in the third quarter of 2015 from 36% in the same period last year, due to the addition of revenue from company-owned or managed clinics, and lower regional developer commissions attributable to fewer clinics opening in the period.
Selling and marketing expense increased to $0.7 million in the third quarter of 2015 compared to $0.3 million in the same period last year due to increased sales and increased advertising fund expense attributable to the company's national marketing campaign.
General and administrative expense increased to $4.3 million in the third quarter of 2015, compared to $1.1 million in the third quarter of 2014, due to increases in the number of employees to support the company's growth initiatives, professional fees for both acquisition-related expenses and public company operations,stock-based compensation and, to a lesser extent, an increase in occupancy costs due primarily to the acquisition of franchises and greenfield clinics.
Depreciation and amortization expense increased for the third quarter of 2015, compared to the same period last year due to the addition of fixed assets and intangible assets relating to acquisitions of franchises and regional developer rights.
Operating loss in the third quarter of 2015 was ($2.1) million, compared to an operating loss of ($0.3) million in the third quarter of 2014. Net loss in the third quarter of 2015 was ($1.7) million, or ($0.17) per share, compared to a net loss of ($0.2) million or ($0.04) per share in the same period last year.
Adjusted EBITDA in the third quarter of 2015 was ($1.2) million, compared to ($0.3) million in the same quarter the prior year.
As of September 30, 2015, cash and cash equivalents were $9.5 million, compared to $20.8 million at December 31, 2014.
2015 Financial Guidance
The Joint Corp. is reaffirming full year 2015 guidance previously provided on November 4, 2015 as set forth below:
- Total revenues in the range of $13.5 million to $14.5 million.
- Adjusted EBITDA loss in the range of $(7.1) million to $(6.5) million.
- Net new clinic openings in the range of 65 to 75, including 38 to 42 company-owned or managed clinics and 45 to 55 franchised clinics.
Non-GAAP Financial Information
This earnings release includes a presentation of EBITDA and Adjusted EBITDA, which are non-GAAP financial measures. EBITDA and Adjusted EBITDA are presented because they are important measures used by management to assess financial performance, as management believes they provide a more transparent view of the Company's underlying operating performance and operating trends. Reconciliations of net loss to EBITDA and Adjusted EBITDA are presented within the tables below. The company defines Adjusted EBITDA as EBITDA before acquisition-related expenses, as well as stock-based compensation expense. The company defines EBITDA as net income (loss) before net interest, taxes, depreciation and amortization expense.
EBITDA and Adjusted EBITDA do not represent and should not be considered alternatives to net income or cash flows from operations, as determined by accounting principles generally accepted in the United States, or GAAP. While EBITDA and Adjusted EBITDA are frequently used as measures of financial performance and the ability to meet debt service requirements, they are not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation. EBITDA and Adjusted EBITDA should be reviewed in conjunction with the Company's financial statements filed with the SEC.
Forward-Looking Statements
This press release contains statements about future events and expectations that constitute forward-looking statements. Forward-looking statements are based on our beliefs, assumptions and expectations of industry trends, our future financial and operating performance and our growth plans, taking into account the information currently available to us. These statements are not statements of historical fact. Forward-looking statements involve risks and uncertainties that may cause our actual results to differ materially from the expectations of future results we express or imply in any forward-looking statements and you should not place undue reliance on such statements. Factors that could contribute to these differences include, but are not limited to, our failure to develop or acquire corporate clinics as rapidly as we intend, our failure to profitably operate corporate clinics, and the factors described in "Risk Factors" in The Joint Corps.' Annual Report on Form 10-K filed with the SEC on March 20, 2015. Words such as "anticipates", "believes", "continues", "estimates", "expects", "goal", "objectives", "intends", "may", "opportunity", "plans", "potential", "near-term", "long-term", "projections", "assumptions", "projects", "guidance", "forecasts", "outlook", "target", "trends", "should", "could", "would", "will" and similar expressions are intended to identify such forward-looking statements. We qualify any forward-looking statements entirely by these cautionary factors. We assume no obligation to update or revise any forward-looking statements for any reason, or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless expressed as such, and should only be viewed as historical data.
About The Joint Corp. (NASDAQ:JYNT)
The Joint is reinventing chiropractic care by making quality alternative healthcare affordable for patients seeking pain relief and ongoing wellness. Our membership plans and packages eliminate the need for insurance, and our no-appointment policy, convenient hours and locations make care more accessible. The Joint performs more than two million spinal adjustments a year across 280+ clinics nationwide. For more information, visit www.thejoint.com, follow us on Twitter @thejointchiro and find us on Facebook, YouTube and LinkedIn.
1 Comp Sales include only the sales from clinics that have been open at least 13 full months and exclude any clinics that have closed.
| THE JOINT CORP. AND SUBSIDIARY | ||
| CONSOLIDATED BALANCE SHEETS | ||
| September 30, | December 31, | |
| 2015 | 2014 | |
| ASSETS | (unaudited) | |
| Current assets: | ||
| Cash and cash equivalents | $ 9,522,013 | $ 20,796,783 |
| Restricted cash | 188,431 | 224,576 |
| Accounts receivable, net | 605,876 | 704,905 |
| Income taxes receivable | 449,803 | 395,814 |
| Note receivable - current portion | 61,533 | 27,528 |
| Deferred franchise costs - current portion | 548,400 | 622,800 |
| Deferred tax asset - current portion | 61,000 | 208,800 |
| Prepaid expenses and other current assets | 151,794 | 375,925 |
| Total current assets | 11,588,850 | 23,357,131 |
| Property and equipment, net | 3,602,217 | 1,134,452 |
| Note receivable, net of current portion and reserve | 26,024 | 31,741 |
| Deferred franchise costs, net of current portion | 1,799,000 | 2,574,450 |
| Intangible assets, net | 2,317,484 | 153,000 |
| Goodwill | 2,948,363 | 636,104 |
| Deposits and other assets | 203,244 | 585,150 |
| Total assets | $ 22,485,182 | $ 28,472,028 |
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||
| Current liabilities: | ||
| Accounts payable and accrued expenses | $ 1,436,350 | $ 1,271,405 |
| Co-op funds liability | 159,770 | 186,604 |
| Payroll liabilities | 1,397,215 | 617,944 |
| Notes payable - current portion | 466,850 | -- |
| Deferred rent - current portion | 101,498 | 93,398 |
| Deferred revenue - current portion | 2,275,035 | 1,957,500 |
| Other current liabilities | 48,254 | 50,735 |
| Total current liabilities | 5,884,972 | 4,177,586 |
| Notes payable, net of current portion | 167,500 | -- |
| Deferred rent, net of current portion | 488,746 | 451,766 |
| Deferred revenue, net of current portion | 4,820,259 | 7,915,918 |
| Other liabilities | 266,592 | 299,405 |
| Total liabilities | 11,628,069 | 12,844,675 |
| Commitments and contingencies | ||
| Stockholders' equity: | ||
| Series A preferred stock, $0.001 par value; 50,000 shares authorized, 0 issued and outstanding, as of September 30, 2015, and December 31, 2014 | -- | -- |
| Common stock, $0.001 par value; 20,000,000 shares authorized, 10,402,047 shares issued and 9,868,047 shares outstanding as of September 30, 2015 and 10,196,502 shares issued and 9,662,502 outstanding as of December 31, 2014 | 10,402 | 10,197 |
| Additional paid-in capital | 22,066,847 | 21,420,975 |
| Treasury stock (534,000 shares as of September 30, 2015 and December 31, 2014, at cost) | (791,638) | (791,638) |
| Accumulated deficit | (10,428,498) | (5,012,181) |
| Total stockholders' equity | 10,857,113 | 15,627,353 |
| Total liabilities and stockholders' equity | $ 22,485,182 | $ 28,472,028 |
| The accompanying notes are an integral part of these condensed consolidated financial statements. | ||
| THE JOINT CORP. AND SUBSIDIARY | ||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| Three Months Ended | Nine Months Ended | |||
| September 30, | September 30, | |||
| 2015 | 2014 | 2015 | 2014 | |
| Revenues: | ||||
| Royalty fees | $ 1,150,574 | $ 871,462 | $ 3,264,278 | $ 2,233,053 |
| Franchise fees | 638,000 | 435,000 | 1,862,259 | 1,469,500 |
| Revenues and management fees from company clinics | 1,198,397 | -- | 2,368,866 | -- |
| Advertising fund revenue | 330,502 | 88,031 | 955,480 | 204,141 |
| IT related income and software fees | 197,569 | 218,400 | 598,758 | 629,225 |
| Regional developer fees | 531,350 | 152,250 | 799,600 | 377,000 |
| Other revenues | 91,623 | 51,452 | 223,419 | 148,347 |
| Total revenues | 4,138,015 | 1,816,595 | 10,072,660 | 5,061,266 |
| Cost of revenues: | ||||
| Franchise cost of revenues | 697,170 | 556,495 | 1,948,328 | 1,505,569 |
| IT cost of revenues | 48,312 | 97,900 | 134,233 | 233,563 |
| Total cost of revenues | 745,482 | 654,395 | 2,082,561 | 1,739,132 |
| Selling and marketing expenses | 693,953 | 324,177 | 2,450,976 | 723,955 |
| Depreciation and amortization | 421,390 | 52,823 | 822,489 | 141,707 |
| General and administrative expenses | 4,328,089 | 1,096,025 | 10,528,817 | 3,146,666 |
| Total selling, general and administrative expenses | 5,443,432 | 1,473,025 | 13,802,282 | 4,012,328 |
| Loss from operations | (2,050,899) | (310,825) | (5,812,183) | (690,194) |
| Other income (expense): | ||||
| Bargain purchase gain | 384,214 | -- | 384,214 | -- |
| Other income (expense), net | 16,111 | (54,599) | 17,800 | (58,399) |
| Total other income (expense) | 400,325 | (54,599) | 402,014 | (58,399) |
| Loss before income tax benefit | (1,650,574) | (365,424) | (5,410,169) | (748,593) |
| Income tax (expense) benefit | (6,148) | 163,051 | (6,148) | 284,574 |
| Net loss and comprehensive loss | $ (1,656,722) | $ (202,373) | $ (5,416,317) | $ (464,019) |
| Loss per share: | ||||
| Basic and diluted loss per share | $ (0.17) | $ (0.04) | $ (0.55) | $ (0.10) |
| Weighted average shares | 9,844,964 | 4,828,122 | 9,777,119 | 4,819,861 |
The following table presents the reconciliation of net income (loss) to Adjusted EBITDA for the three month and nine month periods ended September 30, 2015 and 2014.
| Three Months Ended | Nine Months Ended | |||
| September 30, | September 30, | |||
| 2015 | 2014 | 2015 | 2014 | |
| Non-GAAP Financial Data: | ||||
| Net loss | (1,656,722) | (202,373) | (5,416,317) | (464,019) |
| Interest expense | 5,979 | -- | 9,796 | -- |
| Depreciation and amortization expense | 421,390 | 52,823 | 822,489 | 141,707 |
| Tax expense (benefit) penalties and interest | 6,148 | (163,051) | 6,148 | (284,574) |
| EBITDA | $ (1,223,205) | $ (312,601) | $ (4,577,885) | $ (606,886) |
| Stock compensation | 356,578 | 14,125 | 646,077 | 42,047 |
| Acquisition related expenses | 82,744 | -- | 361,997 | -- |
| Bargain purchase gain | (384,214) | -- | (384,214) | -- |
| Adjusted EBITDA | $ (1,168,097) | $ (298,476) | $ (3,954,025) | $ (564,839) |
| THE JOINT CORP. AND SUBSIDIARY | ||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||
| Nine Months Ended | ||
| September 30, | ||
| 2015 | 2014 | |
| (unaudited) | (unaudited) | |
| Net loss | $ (5,416,317) | $ (464,019) |
| Adjustments to reconcile net loss to net cash | 440,646 | 275,585 |
| Changes in operating assets and liabilities | 966,989 | 74,052 |
| Net cash (used in) provided by operating activities | (4,008,682) | (114,382) |
| Net cash used in investing activities | (7,156,088) | (516,522) |
| Net cash used in financing activities | (110,000) | (511,921) |
| Net decrease in cash | $ (11,274,770) | $ (1,142,825) |
CONTACT: Investor Contact:
Peter Vozzo
[email protected]
443-213-0505
Media Contact:
Marcia Rhodes
[email protected]
480-664-8412, ext. 15
Released November 16, 2015