The Joint Corp. (NASDAQ: JYNT), a national operator, manager, and
franchisor of chiropractic clinics, reported its financial results
for the quarter ended September 30, 2021.
Financial Highlights: Q3 2021 Compared to Q3
2020
- Grew revenue 36% to $21.0 million.
- Increased system-wide sales1 by 37%, to $93.4 million.
- Reported system-wide comp sales2 increase of 27%.
- Posted operating income of $1.3 million, compared to $1.7
million.
- Recorded net income of $1.9 million, compared to $1.6
million.
- Reported Adjusted EBITDA of $3.3 million, compared to $2.6
million.
Q3 2021 Operating Highlights
- Sold 44 franchise licenses, compared to 30 in Q3 2020.
- Increased total clinics to 666 at September 30, 2021, 583
franchised and 83 company-owned or managed, up from 633 at June 30,
2021.
- Opened 28 new franchised clinics, compared to 21 opened and 1
closed during Q3 2020.
- Opened 5 greenfield clinics, compared to one in Q3 2020.
- Subsequent to quarter end, opened
one greenfield and acquired 4 previously franchised clinics,
bringing the total company-owned or managed clinics to 88 as of
November 1, 2021.
“Our momentum continued in the third quarter, as we executed on
our long-standing strategy to build The Joint brand by opening
franchised and corporate owned or managed clinics in retail
settings,” said Peter D. Holt, President and Chief Executive
Officer of The Joint Corp. “By quarter end, we expanded our total
clinic count to 666, keeping us on track to achieve our goal of
1,000 clinics in operation by the end of 2023.
“Meanwhile, our growth indicators continue to accelerate.
According to ChiroEconomics research3, an average clinic of The
Joint financially outperforms the average solo practitioner,
attracting more franchisees into our brand. For the nine-month
period, we sold 132 franchise licenses, up from 65 in the same
period last year. At quarter end, we had 295 franchise licenses in
active development, compared to 218 at September 30, 2020. In
addition, in 2020, 484,000 new patients, over a quarter of whom are
new to chiropractic care, visited The Joint, which is expanding the
overall chiropractic market as well as increasing our market share.
These trends are fueling our national footprint expansion and our
confidence in our ability to drive long-term growth and stakeholder
value.”
1 System-wide sales include sales at all clinics, whether
operated or managed by the company or by franchisees. While
franchised sales are not recorded as revenues by the company,
management believes the information is important in understanding
the company’s financial performance, because these sales are the
basis on which the company calculates and records royalty fees and
are indicative of the financial health of the franchisee
base. 2 Comp sales include the sales from both company-owned
or managed clinics and franchised clinics that in each case have
been open at least 13 full months and exclude any clinics that have
closed.3 Compares performance of The Joint clinics in 2020 as
reported in the company’s 2021 Franchise Disclosure Document
against data from ChiroEconomics’ 2020 and 2021 Salary &
Expense Surveys for solo practitioners.
Financial Results for the Three Months Ended September
30: 2021 Compared to 2020
Revenue was $21.0 million in the third quarter of 2021, compared
to $15.4 million in the third quarter of 2020. The increase
reflected a greater number of franchised and corporate clinics and
continued organic growth. Cost of revenue was $2.3 million,
compared to $1.7 million in the third quarter of 2020, reflecting
the increase in franchised clinics and the associated higher
regional developer royalties and commissions, as well as higher
website hosting costs related to the new IT platform, Axis, which
went live in July 2021.
Selling and marketing expenses were $2.9 million, up 56%, driven
by an increase in advertising fund expenditures from a larger
franchise base and the timing of the national marketing fund spend
as well as an increase in local marketing expenditures by the
company-owned or managed clinics.
Depreciation and amortization expenses increased for the third
quarter of 2021, as compared to the prior year period, primarily
due to the amortization of reacquired development rights in
December 2020 and January 2021, the amortization of intangibles
related to the 2021 clinic acquisitions, and the depreciation
expenses associated with the Axis IT platform.
General and administrative expenses were $12.8 million, compared
to $9.4 million in the third quarter of 2020. The increase was
primarily due to an increase in payroll to remain competitive in
the tight labor market, professional fees, and IT expenses to
support continued clinic count and revenue growth.
Operating income was $1.3 million, including the impact of the
depreciation and amortization from reacquired development rights,
clinic acquisitions or greenfield development. This compares to
$1.7 million in the third quarter of 2020. Income tax benefit was
$614,000, compared to an expense of $76,000 in the third quarter of
2020. The income tax benefit was primarily driven by excess tax
benefits from the exercise of stock options. Net income was $1.9
million, or $0.13 per diluted share, compared to $1.6 million, or
$0.11 per diluted share, in the third quarter of 2020.
Adjusted EBITDA was $3.3 million, compared to $2.6 million in
the third quarter of 2020. The company defines Adjusted EBITDA, a
non-GAAP measure, as EBITDA before acquisition-related expenses,
bargain purchase gain, net (gain)/loss on disposition or
impairment, and stock-based compensation expenses. The company
defines EBITDA as net income before net interest, tax expense,
depreciation, and amortization expenses.
Financial Results for the Nine Months Ended September
30: 2021 Compared to 2020
Revenue was $58.8 million for the first nine months of 2021,
compared to $41.6 million in the prior year period. Operating
income and net income were $5.3 million and $6.9 million, compared
to $2.7 million and $2.5 million in the prior year period,
respectively. Adjusted EBITDA was $10.5 million, compared to $5.4
million in the prior year period.
Balance Sheet Liquidity
Unrestricted cash was $19.5 million at September 30, 2021,
compared to $20.6 million at December 31, 2020. The change reflects
net cash provided by operating activities of $12.5 million offset
by $11.2 million of investing activities consisting of
acquisitions, greenfield developments, and IT capital expenditures,
as well as the $2.0 million of net cash used in financing
activities primarily driven by the repayment of the Paycheck
Protection Program loan in March 2021.
Raised 2021 Guidance
Management increased 2021 guidance for franchise openings,
revenue, and Adjusted EBITDA.
- Revenue is now expected to be between $80.0 million and $81.0
million, up from the August 5, 2021 guidance of between $77.0
million and $79.0 million. The updated mid-point reflects a 37%
increase compared to $58.7 million in 2020.
- Adjusted EBITDA is now expected to be between $13.0 million and
$14.0 million, up from prior guidance of between $12.5 million and
$13.5 million. The updated mid-point reflects a 48% increase
compared to $9.1 million in 2020.
- The expected number of franchised clinic openings has increased
to be between 105 and 115, up from prior guidance of 90 and 110.
The updated mid-point reflects a 57% increase compared to 70 in
2020.
- The expected number of company-owned or managed clinic
increases, through a combination of both greenfields and buybacks,
remains between 25 and 35; the mid-point is 7.5 times greater than
the 4 opened in 2020.
Conference Call The Joint Corp. management will
host a conference call at 5 p.m. ET on Thursday, November 4, 2021,
to discuss the third quarter 2021 results. Shareholders and
interested participants may listen to a live broadcast of the
conference call by dialing 765-507-2604 or 844-464-3931 and
referencing code 3834499 approximately 15 minutes prior to the
start time.
The accompanying slide presentation will be in the IR section of
the website under Presentations and in Events. A live webcast of
the conference call will also be available on the IR section of the
company’s website at https://ir.thejoint.com/events. An audio
replay will be available two hours after the conclusion of the call
through November 11, 2021. The replay can be accessed by dialing
404-537-3406 or 855-859-2056. The passcode for the replay is
3834499.
Non-GAAP Financial Information This release
includes a presentation of non-GAAP financial measures. System-wide
sales include sales at all clinics, whether operated by the company
or by franchisees. While franchised sales are not recorded as
revenues by the company, management believes the information is
important in understanding the company’s financial performance,
because these sales are the basis on which the company calculates
and records royalty fees and are indicative of the financial health
of the franchisee base. Comp sales include the sales from both
company-owned or managed clinics and franchised clinics that in
each case have been open at least 13 full months and exclude any
clinics that have closed.
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. Reconciliation of net income/(loss) to EBITDA and
Adjusted EBITDA is presented in the table below. The company
defines Adjusted EBITDA as EBITDA before acquisition-related
expenses, bargain purchase gain, net (gain)/loss on disposition or
impairment, and stock-based compensation expenses. The company
defines EBITDA as net income before net interest, tax expense,
depreciation, and amortization expenses.
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 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 StatementsThis 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, the continuing impact
of the COVID-19 outbreak on the economy and our operations
(including temporary clinic closures, shortened business hours and
reduced patient demand), our failure to develop or acquire
company-owned or managed clinics as rapidly as we intend, our
failure to profitably operate company-owned or managed clinics, our
inability to identify and recruit enough qualified chiropractors
and other personnel to staff our clinics, due in part to the
nationwide labor shortage, short-selling strategies and negative
opinions posted on the internet which could drive down the market
price of our common stock and result in class action lawsuits, and
the other factors described in “Risk Factors” in our Annual Report
on Form 10-K as filed with the SEC for the year ended December 31,
2020, as updated or revised for any material changes described in
any subsequently-filed Quarterly Reports on Form 10-Q or other SEC
filings. 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
Corp. (NASDAQ: JYNT) revolutionized access to chiropractic care
when it introduced its retail healthcare business model in 2010.
Today, the company is making quality care convenient and
affordable, while eliminating the need for insurance, for millions
of patients seeking pain relief and ongoing wellness. With more
than 600 locations nationwide and over eight million patient visits
annually, The Joint is a key leader in the chiropractic industry.
Named on Franchise Times “Top 200+ Franchises” and Entrepreneur’s
“Franchise 500®” lists, The Joint Chiropractic is an innovative
force, where healthcare meets retail. For more information, visit
www.thejoint.com. To learn about franchise opportunities, visit
www.thejointfranchise.com.
Business StructureThe Joint Corp. is a
franchisor of clinics and an operator of clinics in certain states.
In Arkansas, California, Colorado, District of Columbia, Florida,
Illinois, Kansas, Kentucky, Maryland, Michigan, Minnesota, New
Jersey, New York, North Carolina, Oregon, Pennsylvania, Rhode
Island, South Dakota, Tennessee, Washington, West Virginia and
Wyoming, The Joint Corp. and its franchisees provide management
services to affiliated professional chiropractic practices.
Media Contact: Margie Wojciechowski, The Joint
Corp., margie.wojciechowski@thejoint.comInvestor
Contact: Kirsten Chapman, LHA Investor Relations,
415-433-3777, thejoint@lhai.com
– Financial Tables Follow –
|
THE JOINT CORP. AND SUBSIDIARY AND AFFILIATES |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(unaudited) |
|
|
|
September 30,2021 |
|
|
|
December 31,2020 |
|
ASSETS |
|
(unaudited) |
|
|
|
(as revised) |
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
19,542,685 |
|
|
$ |
20,554,258 |
|
Restricted cash |
449,597 |
|
|
265,371 |
|
Accounts receivable, net |
2,920,363 |
|
|
1,850,499 |
|
Deferred franchise and regional development costs, current
portion |
992,124 |
|
|
897,551 |
|
Prepaid expenses and other current assets |
1,552,946 |
|
|
1,566,025 |
|
Total current assets |
25,457,715 |
|
|
25,133,704 |
|
Property and equipment,
net |
13,353,986 |
|
|
8,747,369 |
|
Operating lease right-of-use
asset |
15,903,649 |
|
|
11,581,435 |
|
Deferred franchise and
regional development costs, net of current portion |
5,387,147 |
|
|
4,340,756 |
|
Intangible assets, net |
5,280,024 |
|
|
2,865,006 |
|
Goodwill |
5,085,202 |
|
|
4,625,604 |
|
Deferred tax assets |
9,997,313 |
|
|
8,088,073 |
|
Deposits and other assets |
513,862 |
|
|
431,336 |
|
Total assets |
$ |
80,978,898 |
|
|
$ |
65,813,283 |
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
1,788,446 |
|
|
$ |
1,561,648 |
|
Accrued expenses |
935,087 |
|
|
770,221 |
|
Co-op funds liability |
449,597 |
|
|
248,468 |
|
Payroll liabilities |
4,105,821 |
|
|
2,776,036 |
|
Debt under the Credit Agreement |
2,000,000 |
|
|
— |
|
Operating lease liability, current portion |
3,874,451 |
|
|
2,918,140 |
|
Finance lease liability, current portion |
64,944 |
|
|
70,507 |
|
Deferred franchise and regional developer fee revenue, current
portion |
3,198,750 |
|
|
3,000,369 |
|
Deferred revenue from company clinics ($3.1 million and $2.6
million attributable to VIEs as of September 30, 2021, and
December 31, 2020) |
4,637,740 |
|
|
4,201,548 |
|
Debt under the Paycheck Protection Program |
— |
|
|
2,727,970 |
|
Other current liabilities |
404,901 |
|
|
707,085 |
|
Total current liabilities |
21,459,737 |
|
|
18,981,992 |
|
Operating lease liability, net
of current portion |
14,977,426 |
|
|
10,632,672 |
|
Finance lease liability, net
of current portion |
93,887 |
|
|
132,469 |
|
Debt under the Credit
Agreement |
— |
|
|
2,000,000 |
|
Deferred franchise and
regional developer fee revenue, net of current portion |
15,349,878 |
|
|
13,503,745 |
|
Other liabilities |
27,231 |
|
|
27,230 |
|
Total liabilities |
51,908,159 |
|
|
45,278,108 |
|
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, 2021 and December 31,
2020 |
— |
|
|
— |
|
Common stock, $0.001 par
value; 20,000,000 shares authorized, 14,444,982 shares issued and
14,413,339 shares outstanding as of September 30, 2021 and
14,174,237 shares issued and 14,157,070 outstanding as of
December 31, 2020 |
14,444 |
|
|
14,174 |
|
Additional paid-in
capital |
43,657,273 |
|
|
41,350,001 |
|
Treasury stock 31,643 shares
as of September 30, 2021 and 17,167 shares as of
December 31, 2020, at cost |
(850,839 |
) |
|
(143,111 |
) |
Accumulated deficit |
(13,775,139 |
) |
|
(20,685,989 |
) |
Total The Joint Corp. stockholders' equity |
29,045,739 |
|
|
20,535,075 |
|
Non-controlling Interest |
25,000 |
|
|
100 |
|
Total equity |
29,070,739 |
|
|
20,535,175 |
|
Total liabilities and stockholders' equity |
$ |
80,978,898 |
|
|
$ |
65,813,283 |
|
|
THE JOINT CORP. AND SUBSIDIARY AND AFFILIATES |
CONDENSED CONSOLIDATED INCOME STATEMENTS |
(unaudited) |
|
|
Three Months EndedSeptember
30, |
|
Nine Months EndedSeptember
30, |
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues from company-owned or managed clinics |
$ |
11,634,009 |
|
|
$ |
8,403,844 |
|
|
$ |
32,537,942 |
|
|
$ |
22,554,946 |
|
Royalty fees |
5,714,637 |
|
|
4,170,692 |
|
|
15,816,500 |
|
|
11,157,575 |
|
Franchise fees |
648,598 |
|
|
519,131 |
|
|
1,967,680 |
|
|
1,555,846 |
|
Advertising fund revenue |
1,627,693 |
|
|
1,187,666 |
|
|
4,521,342 |
|
|
3,176,080 |
|
Software fees |
840,969 |
|
|
688,046 |
|
|
2,387,543 |
|
|
1,964,968 |
|
Regional developer fees |
209,651 |
|
|
222,908 |
|
|
642,041 |
|
|
643,974 |
|
Other revenues |
316,064 |
|
|
218,266 |
|
|
885,335 |
|
|
591,443 |
|
Total revenues |
20,991,621 |
|
|
15,410,553 |
|
|
58,758,383 |
|
|
41,644,832 |
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Franchise and regional development cost of revenues |
1,907,874 |
|
|
1,588,707 |
|
|
5,319,278 |
|
|
4,281,389 |
|
IT cost of revenues |
392,248 |
|
|
123,539 |
|
|
784,698 |
|
|
284,653 |
|
Total cost of revenues |
2,300,122 |
|
|
1,712,246 |
|
|
6,103,976 |
|
|
4,566,042 |
|
Selling and marketing
expenses |
2,881,575 |
|
|
1,845,601 |
|
|
8,503,617 |
|
|
5,684,556 |
|
Depreciation and
amortization |
1,662,255 |
|
|
714,288 |
|
|
4,275,140 |
|
|
2,061,937 |
|
General and administrative
expenses |
12,812,331 |
|
|
9,433,062 |
|
|
34,513,378 |
|
|
26,668,420 |
|
Total selling, general and administrative expenses |
17,356,161 |
|
|
11,992,951 |
|
|
47,292,135 |
|
|
34,414,913 |
|
Net (gain) loss on disposition
or impairment |
(3,540 |
) |
|
— |
|
|
16,967 |
|
|
(53,413 |
) |
Income from operations |
1,338,878 |
|
|
1,705,356 |
|
|
5,345,305 |
|
|
2,717,290 |
|
Other expense, net |
(16,139 |
) |
|
(25,667 |
) |
|
(54,050 |
) |
|
(55,248 |
) |
Income before income tax
(benefit) expense |
1,322,739 |
|
|
1,679,689 |
|
|
5,291,255 |
|
|
2,662,042 |
|
Income tax (benefit)
expense |
(614,356 |
) |
|
75,730 |
|
|
(1,644,496 |
) |
|
127,551 |
|
Net income |
$ |
1,937,095 |
|
|
$ |
1,603,959 |
|
|
$ |
6,935,751 |
|
|
$ |
2,534,491 |
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
$ |
0.13 |
|
|
$ |
0.11 |
|
|
$ |
0.49 |
|
|
$ |
0.18 |
|
Diluted earnings per
share |
$ |
0.13 |
|
|
$ |
0.11 |
|
|
$ |
0.46 |
|
|
$ |
0.17 |
|
Basic weighted average
shares |
14,388,905 |
|
|
14,033,535 |
|
|
14,286,818 |
|
|
13,968,635 |
|
Diluted weighted average
shares |
14,970,328 |
|
|
14,593,107 |
|
|
14,931,759 |
|
|
14,523,329 |
|
|
|
|
|
|
|
|
|
THE JOINT CORP. AND SUBSIDIARY AND AFFILIATES |
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS |
(unaudited) |
|
|
Nine Months EndedSeptember
30, |
|
|
2021 |
|
|
|
2020 |
|
Cash flows from operating
activities: |
|
|
|
|
|
|
|
Net income |
$ |
6,935,751 |
|
|
$ |
2,534,491 |
|
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
|
|
|
|
|
Depreciation and
amortization |
4,275,140 |
|
|
2,061,937 |
|
Net loss on disposition or
impairment (non-cash portion) |
109,871 |
|
|
1,193 |
|
Net franchise fees recognized
upon termination of franchise agreements |
(98,196 |
) |
|
(54,174 |
) |
Deferred income taxes |
(1,909,241 |
) |
|
(17,022 |
) |
Stock based compensation
expense |
826,908 |
|
|
678,706 |
|
Changes in operating assets
and liabilities: |
|
|
|
|
|
|
|
Accounts receivable |
(1,069,864 |
) |
|
831,401 |
|
Prepaid expenses and other current assets |
13,079 |
|
|
200,919 |
|
Deferred franchise costs |
(1,245,049 |
) |
|
(247,127 |
) |
Deposits and other assets |
(95,176 |
) |
|
(4,602 |
) |
Accounts payable |
(49,415 |
) |
|
(379,342 |
) |
Accrued expenses |
164,866 |
|
|
677,308 |
|
Payroll liabilities |
1,329,785 |
|
|
(259,620 |
) |
Deferred revenue |
2,410,202 |
|
|
417,221 |
|
Other liabilities |
852,926 |
|
|
466,156 |
|
Net cash provided by operating
activities |
12,451,587 |
|
|
6,907,445 |
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities: |
|
|
|
|
|
|
|
Acquisition of AZ clinics |
(1,925,000 |
) |
|
— |
|
Acquisition of NC clinics |
(2,568,028 |
) |
|
— |
|
Purchase of property and equipment |
(5,382,857 |
) |
|
(2,344,344 |
) |
Reacquisition and termination of regional developer rights |
(1,388,700 |
) |
|
— |
|
Payments received on notes receivable |
— |
|
|
118,398 |
|
Net cash used in investing
activities |
(11,264,585 |
) |
|
(2,225,946 |
) |
|
|
|
|
|
|
|
|
Cash flows from financing
activities: |
|
|
|
|
|
|
|
Payments of finance lease obligation |
(59,285 |
) |
|
(40,168 |
) |
Purchases of treasury stock under employee stock plans |
(707,728 |
) |
|
(4,262 |
) |
Proceeds from exercise of stock options |
1,480,634 |
|
|
491,658 |
|
Proceeds from the Credit Agreement, net of related fees |
— |
|
|
1,947,352 |
|
Proceeds from the Paycheck Protection Program |
— |
|
|
2,727,970 |
|
Repayment of debt under the Paycheck Protection Program |
(2,727,970 |
) |
|
— |
|
Net cash (used in) provided by
financing activities |
(2,014,349 |
) |
|
5,122,550 |
|
|
|
|
|
(Decrease) increase in cash,
cash equivalents and restricted cash |
(827,347 |
) |
|
9,804,049 |
|
Cash, cash equivalents and
restricted cash, beginning of period |
20,819,629 |
|
|
8,641,877 |
|
Cash, cash equivalents and
restricted cash, end of period |
$ |
19,992,282 |
|
|
$ |
18,445,926 |
|
|
|
|
|
Reconciliation of cash, cash
equivalents and restricted cash: |
September 30,2021 |
|
September 30,2020 |
Cash and cash equivalents |
$ |
19,542,685 |
|
|
$ |
18,305,526 |
|
Restricted cash |
449,597 |
|
|
140,400 |
|
|
$ |
19,992,282 |
|
|
$ |
18,445,926 |
|
THE JOINT CORP. AND SUBSIDIARY AND
AFFILIATES RECONCILIATION FOR GAAP TO
NON-GAAP(unaudited)
(unaudited) |
Three Months Ended September 30, |
|
Nine Months EndedSeptember
30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 |
|
|
|
2020 |
|
|
|
2021 |
|
|
|
2020 |
|
Non-GAAP Financial
Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
1,937,095 |
|
|
$ |
1,603,959 |
|
|
$ |
6,935,751 |
|
|
$ |
2,534,491 |
|
Net interest expense |
16,139 |
|
|
25,668 |
|
|
54,050 |
|
|
55,248 |
|
Depreciation and amortization expense |
1,662,255 |
|
|
714,288 |
|
|
4,275,140 |
|
|
2,061,937 |
|
Income tax (benefit) expense |
(614,356 |
) |
|
75,730 |
|
|
(1,644,496 |
) |
|
127,551 |
|
EBITDA |
3,001,133 |
|
|
2,419,645 |
|
|
9,620,445 |
|
|
4,779,227 |
|
Stock compensation expense |
296,850 |
|
|
212,234 |
|
|
826,908 |
|
|
678,706 |
|
Acquisition related expenses |
3,000 |
|
|
— |
|
|
48,346 |
|
|
— |
|
(Gain) loss on disposition or impairment |
(3,540 |
) |
|
— |
|
|
16,967 |
|
|
(53,413 |
) |
Adjusted EBITDA |
$ |
3,297,443 |
|
|
$ |
2,631,879 |
|
|
$ |
10,512,666 |
|
|
$ |
5,404,520 |
|
Joint (NASDAQ:JYNT)
Historical Stock Chart
From Mar 2024 to Apr 2024
Joint (NASDAQ:JYNT)
Historical Stock Chart
From Apr 2023 to Apr 2024