LifeMD, Inc. Reports Second Quarter 2022 Results

In this article:
LifeMD, Inc.LifeMD, Inc.
LifeMD, Inc.
  • Record second quarter 2022 consolidated revenue of $30.5 million up 37% from the same year ago period.

  • Adjusted EPS of $(0.22), 52% improvement versus the prior year, 12% sequentially.

  • Remain on track to deliver consolidated Adjusted EBITDA profitability by fourth quarter 2022.

  • Consolidated Adjusted EBITDA loss was reduced to below $1 million in the month of June.

  • LifeMD published a second quarter Supplemental Investor Highlights Presentation, available on the Company’s Investor Relations site, ir.lifemd.com or via direct download at https://ir.lifemd.com/q2.

NEW YORK, Aug. 11, 2022 (GLOBE NEWSWIRE) -- LifeMD, Inc. (NASDAQ: LFMD), a leading direct-to-patient telehealth company, reported results for the second quarter ended June 30, 2022. All figure comparisons are to the same year-ago quarter unless otherwise noted. Management will host a conference call today, August 11, 2022, at 4:30 p.m. Eastern time to discuss the results.

Q2 2022 Financial Highlights

  • Record revenue of $30.5 million, up 37%

  • Record Gross Margins of 85%, up from 82% in the same year-ago period. Gross profit totaled $25.8 million

  • 93% of revenue generated by subscriptions, 71% of active subscribers on multi-month subscription terms up from 61% in the same year-ago period

  • $11.7 million of cash as of June 30, 2022 and no debt

  • Adjusted EBITDA loss reduced to below $1 million in the month of June with continued improvements expected

  • Adjusted EPS $(0.22), up 52% and a 12% sequential improvement versus the prior quarter (see definition of this non-GAAP financial measure and reconciliation to GAAP, below)

Q2 and Recent Operational Highlights

  • Continued leverage of Selling and Marketing expenses, with second quarter expenses as a percentage of revenue reducing to 72%, a 300-basis point improvement versus the prior quarter and a 2,800-basis point improvement versus the same year-ago period.

  • Telehealth active subscribers increased 53% to approximately 168,000.

  • Increased blended Over-the-Counter (OTC) and Prescription (Rx) 1-year Lifetime Value to Customer Acquisition Costs (LTV-CAC) by 8% year-over-year.

  • Made significant progress in the WorkSimpli divestiture process with strong buyer interest. The Company expects to close a transaction by fourth quarter 2022.

  • Continued diversification of our core telehealth business with the launch of topical pain management, sleep, OTC skincare and new Virtual Primary Care (VPC) offerings. VPC experienced a 1,500% increase in patient subscribers versus the prior quarter. In the second quarter 2022, non-erectile dysfunction offerings combined for over 38% of new patient acquisitions, up from 22% in the year-ago period.

Key Performance Metrics 

 

 

 

 

 

 

 

 

 

 

($ in 000s)

 

Three Months Ended June 30

 

 

Y-o-Y

 

Key Performance Metrics

 

2022

 

 

 

2021

 

 

% Growth

 

Revenue

 

 

 

 

 

 

 

 

 

 

Telehealth

$

22,268

 

 

$

15,799

 

 

41

%

WorkSimpli

$

8,191

 

 

$

6,514

 

 

26

%

Total Revenue

$

30,459

 

 

$

22,313

 

 

37

%

 

 

 

 

 

 

 

 

 

 

 

Subscription Revenue as % of Total

 

93

%

 

 

93

%

 

0

%

 

 

 

 

 

 

 

 

 

 

 

Telehealth Volume

 

 

 

 

 

 

 

 

 

 

Total Telehealth Orders

 

255,176

 

 

 

195,755

 

 

30

%

Total Active Subscribers

 

168,024

 

 

 

109,737

 

 

53

%

 

 

 

 

 

 

 

 

 

 

 

WorkSimpli

 

 

 

 

 

 

 

 

 

 

Active Subscribers

 

127,304

 

 

 

99,576

 

 

28

%

 

 

 

 

 

 

 

 

 

 

 

Management Commentary
“During the second quarter 2022, LifeMD made significant progress against several of our most important strategic initiatives. These include driving our Adjusted EBITDA loss under $1 million in the month of June, beginning to scale Virtual Primary Care, generating a substantial increase in new patient volumes from recently launched telehealth indications and driving an 8% year-over-year improvement in our first year LTV-CAC ratio. In addition, during the quarter we made substantial progress on the divestiture of our non-core WorkSimpli business and remain confident that we can execute a transaction by year end. We highlighted many of these achievements and others in our second quarter Supplemental Investor Highlights Presentation made available after market close on the LifeMD Investor Relations site,” said Justin Schreiber, Chairman & CEO of LifeMD. “While we expect these achievements to position us for long-term profitable growth and shareholder value creation, we anticipate moderated sequential growth over the next two quarters in our core telehealth business as we transition more of our revenue to longer-term subscriptions with stronger unit economics and continue to scale our newly launched virtual primary care business. Importantly, executing upon these strategic initiatives is helping LifeMD transition from a rapidly scaling direct-to-patient telehealth products provider to a rapidly scaling, profitable and differentiated telehealth services company.”

LifeMD CFO Marc Benathen, commented: “As noted in our second quarter Supplemental Investor Highlights Presentation available on our Investor Relations site, most of our Q2 loss was concentrated within the month of April. During the quarter, we made significant progress toward maximizing our unit economics through improved returns on our marketing investment and successfully reduced our Adjusted EBITDA loss to less than $1 million in June. During the quarter, we also made considerable progress in the process to divest our non-core subsidiary, WorkSimpli, and remain confident that we will be able close a transaction before the end of this year. Given our significant focus on continuing to diversify our telehealth revenue by investing in and growing newly launched indications, scaling Virtual Primary Care and driving longer-term subscriptions with more spaced-out re-billings, we expect sequential revenue growth for the next two quarters in our telehealth business to be more moderated. We expect to emerge from this period well-positioned to drive more accelerated top and bottom-line growth as a leading, differentiated direct-to-patient telehealth company. As such, while we reiterate our previous Adjusted EBITDA profitability guidance, we are revising our consolidated Revenue guidance to $122 to $128 million for 2022.”

Q2 2022 Financial Summary

  • Revenue for the quarter ended June 30, 2022 increased 37% to $30.5 million from $22.3 million in 2021. The increase in revenues was attributable to a 41% increase in telehealth revenue and a 26% increase in WorkSimpli revenue versus the year-ago period. Following the execution of several key growth initiatives in the preceding quarters, WorkSimpli revenue increased 27% sequentially to a record $8.2 million.

  • Gross profit increased by 42% to $25.8 million, compared to $18.2 million in the prior year. Gross margins reached a record 85% for the second quarter ended June 30, 2022.

  • Net loss attributable to common stockholders for 2022 was $13.8 million or $(0.45) per share, as compared to a net loss attributable to common stockholders of $16.8 million or $(0.64) per share in the prior year.

  • Adjusted EBITDA, a non-GAAP financial measure, totaled a loss of $6.9 million, an improvement of 43% versus the same year-ago period. (see definition of this non-GAAP financial measure and reconciliation to GAAP, below).

  • Adjusted EPS, a non-GAAP financial measure, totaled a loss of $(0.22) per share, compared to an adjusted EPS loss of $(0.46) in the same year-ago period. Adjusted EPS improved 12% sequentially versus the prior quarter (see definition of this non-GAAP financial measure and reconciliation to GAAP, below).

  • Cash totaled $11.7 million as of June 30, 2022.

Financial Guidance
For the Third Quarter 2022, the Company expects:

  • Consolidated Revenue to total between $32 million and $33 million

  • Consolidated Adjusted EBITDA between $(1.5) million and $(2.5) million

For the Full Year 2022, the Company expects:

  • Consolidated Revenue to total between $122 million and $128 million

  • Consolidated Adjusted EBITDA between $(14) million and $(20) million

The Company remains on track to achieve consolidated Adjusted EBITDA profitability by the fourth quarter of 2022.

Conference Call
LifeMD’s management will host a conference call today, August 11, 2022 at 4:30 pm Eastern Time to discuss the company’s financial results and outlook, followed by a question-and-answer period. Details for the call are as follows:

Toll-free dial-in number:

1-800-263-0877

International dial-in number:

1-720-543-0197

Conference ID:

9480029

Webcast:

https://viavid.webcasts.com/starthere.jsp?ei=1560537&tp_key=0592b1380e

The conference call will be webcast live and available for replay via a link provided in the Investors section of the company’s website at lifemd.com. Please call the conference telephone number five minutes prior to the start time. An operator will register your name and organization.

Listeners are encouraged to review the Company's periodic reports filed with the U.S. Securities and Exchange Commission, including the discussion of risk factors, historical results of operations and financial condition as provided in these reports.

About LifeMD
LifeMD is a 50-state direct-to-patient telehealth company with a portfolio of brands that offer virtual primary care, diagnostics, and specialized treatment for men’s and women’s health, allergy & asthma, and dermatological conditions. By leveraging its proprietary technology platform, 50-state affiliated medical group, and nationwide mail-order pharmacy network, LifeMD is increasing access to top-notch healthcare that is affordable to anyone. To learn more, go to LifeMD.com.

Cautionary Note Regarding Forward Looking Statements
This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended; Section 21E of the Securities Exchange Act of 1934, as amended; and the safe harbor provision of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements contained in this news release may be identified by the use of words such as: “believe,” “expect,” “anticipate,” “project,” “should,” “plan,” “will,” “may,” “intend,” “estimate,” predict,” “continue,” and “potential,” or, in each case, their negative or other variations or comparable terminology referencing future periods. Examples of forward-looking statements include, but are not limited to, statements regarding our financial outlook and guidance, short and long-term business performance and operations, future revenues and earnings, regulatory developments, legal events or outcomes, ability to comply with complex and evolving regulations, market conditions and trends, new or expanded products and offerings, growth strategies, underlying assumptions, and the effects of any of the foregoing on our future results of operations or financial condition.

Forward-looking statements are not historical facts and are not assurances of future performance. Rather, these statements are based on our current expectations, beliefs, and assumptions regarding future plans and strategies, projections, anticipated and unanticipated events and trends, the economy, and other future conditions, including the impact of any of the aforementioned on our future business. As forward-looking statements relate to the future, they are subject to inherent risk, uncertainties, and changes in circumstances and assumptions that are difficult to predict, including some of which are out of our control. Consequently, our actual results, performance, and financial condition may differ materially from those indicated in the forward-looking statements. These risks and uncertainties include, but are not limited to, “Risk Factors” identified in our filings with the Securities and Exchange Commission, including, but not limited to, our most recently filed Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and any amendments thereto. Even if our actual results, performance, or financial condition are consistent with forward-looking statements contained in such filings, they may not be indicative of our actual results, performance, or financial condition in subsequent periods.

Any forward-looking statement made in the news release is based on information currently available to us as of the date on which this release is made. We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except as may be required under applicable law or regulation.

Company Contact
LifeMD, Inc.
Marc Benathen, CFO
marc@lifemd.com

Tables to Follow


LIFEMD, INC.

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

(Unaudited)

 

 

 

 

June 30, 2022

 

 

 

December 31, 2021 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

Cash

$

11,717,302

 

 

$

41,328,039

 

 

Accounts receivable, net

 

2,513,627

 

 

 

980,055

 

 

Product deposit

 

440,841

 

 

 

203,556

 

 

Inventory, net

 

2,965,242

 

 

 

1,616,600

 

 

Other current assets

 

873,205

 

 

 

793,190

 

 

Total Current Assets

 

18,510,217

 

 

 

44,921,440

 

 

 

 

 

 

 

 

 

 

 

Non-current Assets

 

 

 

 

 

 

 

 

Equipment, net

 

555,777

 

 

 

233,805

 

 

Right of use asset, net

 

1,462,086

 

 

 

1,752,448

 

 

Capitalized software, net

 

6,542,691

 

 

 

2,995,789

 

 

Goodwill and intangible assets, net

 

10,898,710

 

 

 

19,761

 

 

Total Non-current Assets

 

19,459,264

 

 

 

5,001,803

 

 

 

 

 

 

 

 

 

 

 

Total Assets

$

37,969,481

 

 

$

49,923,243

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Accounts payable

$

11,938,937

 

 

$

9,059,214

 

 

Accrued expenses

 

11,233,309

 

 

 

11,595,605

 

 

Notes payable, net

 

-

 

 

 

63,400

 

 

Current operating lease liabilities

 

704,283

 

 

 

607,490

 

 

Deferred revenue

 

1,992,502

 

 

 

1,499,880

 

 

Total Current Liabilities

 

25,869,031

 

 

 

22,825,589

 

 

 

 

 

 

 

 

 

 

 

Long-term Liabilities

 

 

 

 

 

 

 

 

Noncurrent operating lease liabilities

 

871,300

 

 

 

1,178,544

 

 

Contingent consideration

 

2,934,750

 

 

 

100,000

 

 

Purchase price payable

 

1,480,008

 

 

 

-

 

 

Total Liabilities

 

31,155,089

 

 

 

24,104,133

 

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

Mezzanine Equity

 

 

 

 

 

 

 

 

Preferred Stock, $0.0001 par value; 5,000,000 shares authorized

 

 

 

 

 

 

 

 

Series B Preferred Stock, $0.0001 par value; 5,000 shares authorized, 3,500 and 3,500 shares issued and outstanding, liquidation value approximately, $1,239 and $1,175 per share as of June 30, 2022 and December 31, 2021, respectively

 

4,336,452

 

 

 

4,110,822

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

Series A Preferred Stock, $0.0001 par value; 1,610,000 shares authorized, 1,400,000 shares issued and outstanding, liquidation value approximately $26.72 and $25.62 per share as of June 30, 2022 and December 31, 2021, respectively

 

140

 

 

 

140

 

 

Common Stock, $0.01 par value; 100,000,000 shares authorized, 30,989,869 and 30,704,434 shares issued, 30,886,829 and 30,601,394 outstanding as of June 30, 2022 and December 31, 2021, respectively

 

309,899

 

 

 

307,045

 

 

Additional paid-in capital

 

173,157,467

 

 

 

164,517,634

 

 

Accumulated deficit

 

(169,792,847

)

 

 

(141,921,085

)

 

Treasury stock, 103,040 and 103,040 shares, at cost

 

(163,701

)

 

 

(163,701

)

 

Total LifeMD, Inc. Stockholders’ Equity

 

3,510,958

 

 

 

22,740,033

 

 

Non-controlling interest

 

(1,033,018

)

 

 

(1,031,745

)

 

Total Stockholders’ Equity

 

2,477,940

 

 

 

21,708,288

 

 

Total Liabilities, Mezzanine Equity and Stockholders’ Equity

$

37,969,481

 

 

$

49,923,243

 

 

 

 

 

 

 

 

 

 

 


LIFEMD, INC.

 

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telehealth revenue, net

$

22,267,963

 

 

$

15,799,610

 

 

$

44,866,024

 

 

$

29,082,925

 

 

WorkSimpli revenue, net

 

8,190,535

 

 

 

6,514,001

 

 

 

14,635,311

 

 

 

11,428,798

 

 

Total revenues, net

 

30,458,498

 

 

 

22,313,611

 

 

 

59,501,335

 

 

 

40,511,723

 

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of telehealth revenue

 

4,453,126

 

 

 

4,021,005

 

 

 

9,539,194

 

 

 

7,144,030

 

 

Cost of WorkSimpli revenue

 

182,185

 

 

 

99,215

 

 

 

344,292

 

 

 

187,247

 

 

Total cost of revenues

 

4,635,311

 

 

 

4,120,220

 

 

 

9,883,486

 

 

 

7,331,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

25,823,187

 

 

 

18,193,391

 

 

 

49,617,849

 

 

 

33,180,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing expenses

 

21,817,966

 

 

 

22,392,179

 

 

 

43,727,791

 

 

 

41,078,880

 

 

General and administrative expenses

 

13,250,669

 

 

 

10,523,071

 

 

 

25,553,147

 

 

 

17,498,642

 

 

Other operating expenses

 

1,951,244

 

 

 

809,066

 

 

 

3,278,978

 

 

 

1,445,853

 

 

Customer service expenses

 

1,006,363

 

 

 

473,235

 

 

 

1,939,670

 

 

 

768,512

 

 

Development costs

 

701,070

 

 

 

122,603

 

 

 

1,129,403

 

 

 

433,659

 

 

Goodwill impairment charge

 

2,735,000

 

 

 

-

 

 

 

2,735,000

 

 

 

-

 

 

Total expenses

 

41,462,312

 

 

 

34,320,154

 

 

 

78,363,989

 

 

 

61,225,546

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(15,639,125

)

 

 

(16,126,763

)

 

 

(28,746,140

)

 

 

(28,045,100

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(132,236

)

 

 

(901,910

)

 

 

(300,170

)

 

 

(1,041,373

)

 

Change in fair value of contingent consideration

 

2,735,000

 

 

 

-

 

 

 

2,735,000

 

 

 

-

 

 

Gain on debt forgiveness

 

63,400

 

 

 

-

 

 

 

63,400

 

 

 

184,914

 

 

Net loss

 

(12,972,961

)

 

 

(17,028,673

)

 

 

(26,247,910

)

 

 

(28,901,559

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to noncontrolling interests

 

46,001

 

 

 

(197,973

)

 

 

70,727

 

 

 

(468,476

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to LifeMD, Inc.

 

(13,018,962

)

 

 

(16,830,700

)

 

 

(26,318,637

)

 

 

(28,433,083

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

(776,562

)

 

 

-

 

 

 

(1,553,125

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to LifeMD, Inc. common stockholders

$

(13,795,524

)

 

$

(16,830,700

)

 

$

(27,871,762

)

 

$

(28,433,083

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per share attributable to LifeMD, Inc. common stockholders

$

(0.45

)

 

$

(0.64

)

 

$

(0.90

)

 

$

(1.12

)

 

Diluted loss per share attributable to LifeMD, Inc. common stockholders

$

(0.45

)

 

$

(0.64

)

 

$

(0.90

)

 

$

(1.12

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

30,907,505

 

 

 

26,289,678

 

 

 

30,880,417

 

 

 

25,381,530

 

 

Diluted

 

30,907,505

 

 

 

26,289,678

 

 

 

30,880,417

 

 

 

25,381,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


LIFEMD, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(12,972,961

)

 

$

(17,028,673

)

 

$

(26,247,910

)

 

$

(28,901,559

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

-

 

 

 

522,559

 

 

 

-

 

 

 

522,559

 

Amortization of capitalized software

 

592,214

 

 

 

39,413

 

 

 

976,026

 

 

 

63,864

 

Amortization of intangibles

 

226,893

 

 

 

255,937

 

 

 

341,287

 

 

 

339,840

 

Accretion of consideration payable

 

135,368

 

 

 

 

 

 

 

135,368

 

 

 

 

 

Depreciation of fixed assets

 

40,770

 

 

 

-

 

 

 

73,247

 

 

 

-

 

Gain on forgiveness of debt

 

(63,400

)

 

 

-

 

 

 

(63,400

)

 

 

(184,914

)

Change in fair value of contingent consideration

 

(2,735,000

)

 

 

-

 

 

 

(2,735,000

)

 

 

-

 

Goodwill impairment charge

 

2,735,000

 

 

 

-

 

 

 

2,735,000

 

 

 

-

 

Operating lease payments

 

171,838

 

 

 

24,589

 

 

 

290,362

 

 

 

49,178

 

Stock compensation expense

 

4,041,006

 

 

 

2,547,300

 

 

 

8,513,787

 

 

 

4,873,075

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

Changes in Assets and Liabilities

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(717,125

)

 

 

(381,152

)

 

 

(1,533,572

)

 

 

(1,084,174

)

Product deposit

 

174,452

 

 

 

(91,521

)

 

 

(237,285

)

 

 

(574,999

)

Inventory

 

(1,725,208

)

 

 

60,264

 

 

 

(1,341,474

)

 

 

(349,859

)

Other current assets

 

(30,216

)

 

 

(342,432

)

 

 

(80,015

)

 

 

(292,357

)

Change in operating lease liability

 

(164,950

)

 

 

(22,731

)

 

 

(210,451

)

 

 

(44,653

)

Deferred revenue

 

203,947

 

 

 

42,629

 

 

 

492,622

 

 

 

465,058

 

Accounts payable

 

376,345

 

 

 

1,131,477

 

 

 

2,853,811

 

 

 

1,256,110

 

Accrued expenses

 

(387,938

)

 

 

2,588,811

 

 

 

(2,152,511

)

 

 

4,022,422

 

Net cash used in operating activities

 

(10,098,965

)

 

 

(10,653,530

)

 

 

(18,190,108

)

 

 

(19,840,409

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for capitalized software costs

 

(2,424,785

)

 

 

(903,487

)

 

 

(4,522,928

)

 

 

(952,347

)

Purchase of equipment

 

(90,180

)

 

 

(18,116

)

 

 

(357,331

)

 

 

(18,116

)

Purchase of intangible assets

 

-

 

 

 

-

 

 

 

(4,000,500

)

 

 

-

 

Acquisition of business, net of cash acquired

 

-

 

 

 

-

 

 

 

(1,012,395

)

 

 

-

 

Net cash used in investing activities

 

(2,514,965

)

 

 

(921,603

)

 

 

(9,893,154

)

 

 

(970,463

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash proceeds from private placement offering, net

 

-

 

 

 

-

 

 

 

-

 

 

 

13,495,270

 

Proceeds from issuance of debt instruments

 

-

 

 

 

15,000,000

 

 

 

-

 

 

 

15,000,000

 

Cash proceeds from exercise of options

 

90,400

 

 

 

742,750

 

 

 

90,400

 

 

 

766,750

 

Cash proceeds from exercise of warrants

 

-

 

 

 

311,999

 

 

 

38,500

 

 

 

311,999

 

Preferred stock dividends

 

(776,562

)

 

 

-

 

 

 

(1,553,125

)

 

 

-

 

Proceeds from notes payable

 

-

 

 

 

363,965

 

 

 

-

 

 

 

963,965

 

Repayment of notes payable

 

-

 

 

 

(600,000

)

 

 

-

 

 

 

(1,119,950

)

Contingent consideration payment for ResumeBuild

 

(31,250

)

 

 

 

 

 

 

(31,250

)

 

 

 

 

Purchase of membership interest of WorkSimpli

 

-

 

 

 

(200,000

)

 

 

-

 

 

 

(300,000

)

Distributions to non-controlling interest

 

(36,000

)

 

 

(36,000

)

 

 

(72,000

)

 

 

(72,000

)

Net cash (used in) provided by financing activities

 

(753,412

)

 

 

15,582,714

 

 

 

(1,527,475

)

 

 

29,046,034

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash

 

(13,367,342

)

 

 

(4,007,581

)

 

 

(29,610,737

)

 

 

8,235,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at beginning of period

 

25,084,644

 

 

 

13,406,656

 

 

 

41,328,039

 

 

 

9,179,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at end of period

$

11,717,302

 

 

$

17,414,237

 

 

$

11,717,302

 

 

$

17,414,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for interest

$

-

 

 

$

125,912

 

 

$

-

 

 

$

143,183

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cashless exercise of warrants

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Cashless exercise of options

$

-

 

 

$

-

 

 

$

255

 

 

$

-

 

Consideration payable for Cleared acquisition

$

-

 

 

$

-

 

 

$

8,079,367

 

 

$

-

 

Consideration payable for ResumeBuild acquisition

$

-

 

 

$

-

 

 

$

500,000

 

 

$

-

 

Warrants issued for debt instruments

$

-

 

 

$

6,270,710

 

 

$

-

 

 

$

6,270,710

 

Principal of Paycheck Protection Program loans forgiven

$

63,400

 

 

$

-

 

 

$

63,400

 

 

$

184,914

 

Additional purchase of membership interest in WorkSimpli issued in performance options

$

-

 

 

$

-

 

 

$

-

 

 

$

144,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


About the Use of Non-GAAP Financial Measures:
To supplement our financial information presented in accordance with GAAP, we use Adjusted EBITDA and Adjusted EPS as non-GAAP financial measures to clarify and enhance an understanding of past performance. We believe that the presentation of these financial measures enhances an investor’s understanding of our financial performance. We further believe that these financial measures are useful financial metrics to assess our operating performance from period-to-period by excluding certain items that we believe are not representative of our core business. We use certain financial measures for business planning purposes and in measuring our performance relative to that of our competitors.

Adjusted EBITDA is defined as income (loss) attributable to common shareholders before interest, taxes, depreciation, amortization, accretion, financing transaction expense, inventory valuation, litigation costs, gain on debt forgiveness, preferred stock dividends, acquisition costs, severance expenses and stock-based compensation expense. We have provided below a reconciliation of Adjusted EBITDA to Net loss attributable to common shareholders, its most directly comparable GAAP financial measure.

Adjusted EPS is defined as the diluted net loss attributable to LifeMD, Inc common shareholders before interest, taxes, depreciation, amortization, accretion, financing transaction expense, inventory valuation, litigation costs, preferred stock dividends, acquisition costs, severance expenses and stock-based compensation expense. We have provided below a reconciliation of Adjusted EPS to Diluted loss per share attributable to LifeMD, Inc common shareholders, its most directly comparable GAAP financial measure.

We believe the above financial measures are commonly used by investors to evaluate our performance and that of our competitors. However, our use of the terms Adjusted EBITDA and Adjusted EPS may vary from that of others in our industry. Adjusted EBITDA and Adjusted EPS should not be considered as an alternative to net loss before taxes, net loss per share, operating loss or any other performance measures derived in accordance with GAAP as measures of performance.


Reconciliation of GAAP Net Loss to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in whole numbers, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net loss attributable to common shareholders

$

(13,795,524

)

 

$

(16,830,700

)

 

$

(27,871,762

)

 

$

(28,433,083

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (excluding debt discount and acceleration of debt)

 

18,798

 

 

 

798,472

 

 

 

74,540

 

 

 

815,743

 

Depreciation, amortization and accretion expense

 

995,245

 

 

 

-

 

 

 

1,525,928

 

 

 

403,704

 

Amortization of debt discount

 

-

 

 

 

-

 

 

 

-

 

 

 

522,559

 

Gain on debt forgiveness

 

(63,400

)

 

 

-

 

 

 

(63,400

)

 

 

(184,914

)

Financing transactions expense

 

-

 

 

 

946,411

 

 

 

152,015

 

 

 

1,072,390

 

Litigation costs

 

655,494

 

 

 

215,125

 

 

 

704,359

 

 

 

215,125

 

Inventory valuation adjustment

 

13,708

 

 

 

-

 

 

 

230,661

 

 

 

-

 

Severance costs

 

77,241

 

 

 

-

 

 

 

179,090

 

 

 

-

 

Acquisitions expenses

 

240,153

 

 

 

-

 

 

 

265,153

 

 

 

-

 

Accrued interest on Series B Convertible Preferred Stock

 

113,438

 

 

 

103,438

 

 

 

225,630

 

 

 

225,630

 

Preferred dividends

 

776,562

 

 

 

-

 

 

 

1,553,125

 

 

 

-

 

Stock-based compensation expense

 

4,041,006

 

 

 

2,547,300

 

 

 

8,513,787

 

 

 

4,873,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

(6,927,279

)

 

$

(12,219,954

)

 

$

(14,510,874

)

 

$

(20,489,771

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Reconciliation of GAAP Diluted Loss per Share Attributable to Common Shareholders to Adjusted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

 

Six Months Ended June 30,

 

 

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Diluted loss per share attributable to LifeMD, Inc. common shareholders

 

$

(0.45

)

 

$

(0.64

)

 

$

(0.91

)

 

$

(1.12

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to Reconcile GAAP Diluted Loss Per Share to Adjusted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense (excluding debt discount and acceleration of debt)

 

 

-

 

 

 

0.03

 

 

 

-

 

 

 

0.03

 

Depreciation, amortization and accretion expense

 

 

0.03

 

 

 

-

 

 

 

0.05

 

 

 

0.02

 

Amortization of debt discount

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.02

 

Gain on debt forgiveness

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(0.01

)

Financing transactions expense

 

 

-

 

 

 

0.04

 

 

 

-

 

 

 

0.04

 

Litigation costs

 

 

0.02

 

 

 

0.01

 

 

 

0.02

 

 

 

0.01

 

Inventory valuation adjustment

 

 

-

 

 

 

-

 

 

 

0.01

 

 

 

-

 

Severance costs

 

 

-

 

 

 

-

 

 

 

0.01

 

 

 

-

 

Acquisitions expenses

 

 

0.01

 

 

 

-

 

 

 

0.01

 

 

 

-

 

Accrued interest on Series B Convertible Preferred Stock

 

 

0.01

 

 

 

-

 

 

 

0.01

 

 

 

0.01

 

Preferred dividends

 

 

0.03

 

 

 

-

 

 

 

0.05

 

 

 

-

 

Stock-based compensation expense

 

 

0.13

 

 

 

0.10

 

 

 

0.28

 

 

 

0.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS

 

$

(0.22

)

 

$

(0.46

)

 

$

(0.47

)

 

$

(0.81

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Advertisement