LifeMD Reports Second Quarter 2023 Results; Achieves Positive Free Cash Flow and Raises 2023 Revenue Guidance

In this article:
LifeMD, Inc.LifeMD, Inc.
LifeMD, Inc.
  • Revenue grew 18% year-over-year to a record $35.9 million; telehealth net revenues increased 11% versus the first quarter of 2023.

  • Achieved positive free cash flow, ahead of guidance.

  • Adjusted EBITDA increased to $1.7 million in the second quarter 2023 from an adjusted EBITDA loss of $6.9 million in the year-ago period.

  • Launched a comprehensive Weight Management program offering and onboarded over 5,000 new patient subscribers to date; the Weight Management program is expected to be substantially accretive beginning in 2024.

  • Raised 2023 revenue guidance to $146 million to $152 million, reflecting early success with the Weight Management program.

Conference call begins at 4:30 p.m. Eastern time today

NEW YORK, Aug. 09, 2023 (GLOBE NEWSWIRE) -- LifeMD, Inc. (Nasdaq: LFMD), a leading provider of virtual primary care services, today reported financial results for the three and six months ended June 30, 2023.

Management Commentary

“The second quarter of 2023 was a breakout quarter for LifeMD. Record quarterly revenue was driven by increasing demand for our telehealth offering and we achieved positive free cash flow for the first time in our company’s history and ahead of guidance,” said Justin Schreiber, Chairman and Chief Executive Officer of LifeMD. “In addition, we launched our Weight Management telehealth service program, which is off to a tremendous start. We believe this comprehensive approach to weight management, including GLP-1 medications for medically qualified individuals, could be a catalyst for significant growth and enhanced profitability. It also is the primary reason for raising 2023 revenue guidance. In addition, I am extremely proud of the performance of our Lifestyle telehealth businesses anchored by our men’s health brand, RexMD. These businesses continued to exceed our expectations with a 16% increase in average daily new patient sign-ups in the quarter.”

“Our strong second quarter financial performance coupled with tremendous momentum in our telehealth businesses position LifeMD to gain share within these large markets. As such, we are raising our 2023 revenue guidance and slightly lowering adjusted EBITDA guidance given the near-term investment necessary to accelerate our growth in the Weight Management business, which we believe will be materially accretive beginning in 2024,” commented Marc Benathen, Chief Financial Officer of LifeMD. “WorkSimpli continues to perform well with active subscribers growing 35% over the prior-year period, and remains on track to generate over $15 million of cash flow this year that we are reinvesting in our core telehealth offerings.”

Second Quarter Financial Highlights

  • Revenue increased 18% year-over-year to $35.9 million.

  • Telehealth revenue increased 11% versus the first quarter of 2023.

  • Telehealth active subscribers increased 15% over the year-ago period to approximately 193,000.

  • Virtual Primary Care revenue increased 122% versus the first quarter of 2023.

  • WorkSimpli active subscribers increased 35% over the year-ago period to approximately 171,000.

  • Gross margin was 87%, up from 85% in the prior-year period.

  • GAAP net loss was $7.5 million or $0.23 per share, compared with a GAAP net loss of $13.8 million or $0.45 per share in the prior-year period.

  • Adjusted EBITDA was $1.7 million compared with an adjusted EBITDA loss of $6.9 million in the year-ago period (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • Adjusted diluted EPS was $0.05, up 123% versus the same period a year ago (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • Free cash flow, defined as operating cash flow less cash flow from investing activities, was $2.3 million, reaching the milestone of positive free cash flow ahead of guidance. Net cash flow including debt service was also positive.

Second Quarter Key Performance Metrics

 

 

 

 

 

 

($ in 000s)

 

Three Months Ended June 30,

 

Y-o-Y

Key Performance Metrics

 

 

2023

 

 

2022

 

 

% Growth

Revenue

 

 

 

 

 

Telehealth

 

$

22,351

 

$

22,268

 

 

0

%

WorkSimpli

 

$

13,596

 

$

8,191

 

 

66

%

Total Revenue

 

$

               35,947

 

$

            30,459

 

 

18

%

 

 

 

 

 

 

Subscription Revenue as % of Total

 

 

95

%

 

93

%

 

2

%

 

 

 

 

 

 

Active Subscribers

 

 

 

 

 

Telehealth Active Subscribers

 

 

192,667

 

 

168,024

 

 

15

%

WorkSimpli Active Subscribers

 

 

171,429

 

 

127,304

 

 

35

%

Total Active Subscribers

 

 

364,096

 

 

295,328

 

 

23

%

Financial Guidance

For the third quarter of 2023, the Company expects:

  • Revenue to be between $37.5 million and $38.5 million.

  • Adjusted EBITDA to be between $2.5 million and $3.5 million.

For the full year 2023, the Company expects:

  • Revenue to be between $146 million and $152 million.

  • Adjusted EBITDA to be between $10 and $13 million.

Excluding the launch of the Weight Management program, revenue and adjusted EBITDA guidance for 2023 would be within the previously stated guidance ranges of $140 million to $150 million for revenue and $12 million to $18 million for adjusted EBITDA. The company’s preliminary estimates suggest its new Weight Management business could be substantially accretive to 2024 and beyond results.

Conference Call

LifeMD’s management will host a conference call today at 4:30 p.m. Eastern time to discuss the Company’s financial results and outlook, and answer questions. Details for the call are as follows:

Toll-free dial-in number:

 

1-877-704-4453

International dial-in number:

 

1-201-389-0920

Conference ID:

 

13739131

Webcast:

 

https://viavid.webcasts.com/starthere.jsp?ei=1618274&tp_key=9d49d282dd

 

 

 

A replay of the webcast will be available in the Investors section of the Company’s website at ir.lifemd.com.

About LifeMD

LifeMD is a 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 dermatologic conditions. By leveraging its proprietary technology platform, 50-state affiliated medical group and nationwide mail-order pharmacy network, LifeMD is making top-notch healthcare available and 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

LIFEMD, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

June 30, 2023

 

December 31, 2022

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash

$

11,906,741

 

 

$

3,958,957

 

Accounts receivable, net

 

3,668,543

 

 

 

2,834,750

 

Product deposit

 

235,115

 

 

 

127,265

 

Inventory, net

 

3,698,302

 

 

 

3,703,363

 

Other current assets

 

672,195

 

 

 

687,022

 

Total Current Assets

 

20,180,896

 

 

 

11,311,357

 

 

 

 

 

 

 

Non-current Assets

 

 

 

 

 

Equipment, net

 

444,226

 

 

 

476,441

 

Right of use asset

 

928,696

 

 

 

1,206,009

 

Capitalized software, net

 

10,391,372

 

 

 

8,840,187

 

Intangible assets, net

 

3,501,199

 

 

 

3,831,859

 

Total Non-current Assets

 

15,265,493

 

 

 

14,354,496

 

 

 

 

 

 

 

Total Assets

$

35,446,389

 

 

$

25,665,853

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable

$

9,593,379

 

 

$

10,106,793

 

Accrued expenses

 

14,761,756

 

 

 

12,166,509

 

Notes payable, net

 

735,534

 

 

 

2,797,250

 

Current operating lease liabilities

 

758,927

 

 

 

756,093

 

Deferred revenue

 

5,668,210

 

 

 

5,547,506

 

Total Current Liabilities

 

31,517,806

 

 

 

31,374,151

 

 

 

 

 

 

 

Long-term Liabilities

 

 

 

 

 

Long-term debt, net

 

13,538,502

 

 

 

-

 

Noncurrent operating lease liabilities

 

276,340

 

 

 

574,136

 

Contingent consideration

 

318,750

 

 

 

443,750

 

Purchase price payable

 

-

 

 

 

579,319

 

Total Liabilities

 

45,651,398

 

 

 

32,971,356

 

 

 

 

 

 

 

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, $1,438 and $1,305 per share as of June 30, 2023 and December 31, 2022, respectively

 

5,032,929

 

 

 

4,565,822

 

 

 

 

 

 

 

Stockholders’ Deficit

 

 

 

 

 

Series A Preferred Stock, $0.0001 par value; 1,610,000 shares authorized, 1,400,000 shares issued and outstanding, liquidation value approximately $28.94 and $27.84 per share as of June 30, 2023 and December 31, 2022, respectively

 

140

 

 

 

140

 

Common Stock, $0.01 par value; 100,000,000 shares authorized, 32,564,835 and 31,552,775 shares issued, 32,461,795 and 31,449,735 outstanding as of June 30, 2023 and December 31, 2022, respectively

 

325,649

 

 

 

315,528

 

Additional paid-in capital

 

186,673,930

 

 

 

179,015,250

 

Accumulated deficit

 

(202,857,575

)

 

 

(190,562,994

)

Treasury stock, 103,040 and 103,040 shares, at cost, as of June 30, 2023 and December 31, 2022, respectively

 

(163,701

)

 

 

(163,701

)

Total LifeMD, Inc. Stockholders’ Deficit

 

(16,021,557

)

 

 

(11,395,777

)

Non-controlling interest

 

783,619

 

 

 

(475,548

)

Total Stockholders’ Deficit

 

(15,237,938

)

 

 

(11,871,325

)

Total Liabilities, Mezzanine Equity and Stockholders’ Deficit

$

35,446,389

 

 

$

25,665,853

 

 

 

 

 

 

 


LIFEMD, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Telehealth revenue, net

 

$

22,351,128

 

 

$

22,267,963

 

 

$

42,553,931

 

 

$

44,866,024

 

WorkSimpli revenue, net

 

 

13,595,785

 

 

 

8,190,535

 

 

 

26,519,317

 

 

 

14,635,311

 

Total revenues, net

 

 

35,946,913

 

 

 

30,458,498

 

 

 

69,073,248

 

 

 

59,501,335

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

Cost of telehealth revenue

 

 

4,125,945

 

 

 

4,453,126

 

 

 

8,046,126

 

 

 

9,539,194

 

Cost of WorkSimpli revenue

 

 

422,485

 

 

 

182,185

 

 

 

717,273

 

 

 

344,292

 

Total cost of revenues

 

 

4,548,430

 

 

 

4,635,311

 

 

 

8,763,399

 

 

 

9,883,486

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

31,398,483

 

 

 

25,823,187

 

 

 

60,309,849

 

 

 

49,617,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing expenses

 

 

19,567,903

 

 

 

21,817,966

 

 

 

36,285,548

 

 

 

43,727,791

 

General and administrative expenses

 

 

12,119,573

 

 

 

13,159,937

 

 

 

22,722,336

 

 

 

25,372,680

 

Other operating expenses

 

 

1,313,789

 

 

 

2,041,976

 

 

 

3,018,554

 

 

 

3,459,445

 

Customer service expenses

 

 

1,912,078

 

 

 

1,006,363

 

 

 

3,467,482

 

 

 

1,939,670

 

Development costs

 

 

1,380,686

 

 

 

701,070

 

 

 

2,564,285

 

 

 

1,129,403

 

Goodwill impairment charge

 

 

-

 

 

 

2,735,000

 

 

 

-

 

 

 

2,735,000

 

Change in fair value of contingent consideration

 

 

-

 

 

 

(2,735,000

)

 

 

-

 

 

 

(2,735,000

)

Total expenses

 

 

36,294,029

 

 

 

38,727,312

 

 

 

68,058,205

 

 

 

75,628,989

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

 

(4,895,546

)

 

 

(12,904,125

)

 

 

(7,748,356

)

 

 

(26,011,140

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(995,670

)

 

 

(132,236

)

 

 

(1,260,135

)

 

 

(300,170

)

Gain (loss) on debt extinguishment

 

 

-

 

 

 

63,400

 

 

 

(325,198

)

 

 

63,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(5,891,216

)

 

 

(12,972,961

)

 

 

(9,333,689

)

 

 

(26,247,910

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

 

841,784

 

 

 

46,001

 

 

 

1,407,767

 

 

 

70,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to LifeMD, Inc.

 

 

(6,733,000

)

 

 

(13,018,962

)

 

 

(10,741,456

)

 

 

(26,318,637

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

 

(776,562

)

 

 

(776,562

)

 

 

(1,553,125

)

 

 

(1,553,125

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to LifeMD, Inc. common stockholders

 

$

(7,509,562

)

 

$

(13,795,524

)

 

$

(12,294,581

)

 

$

(27,871,762

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(0.23

)

 

$

(0.45

)

 

$

(0.38

)

 

$

(0.91

)

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

 

$

(0.23

)

 

$

(0.45

)

 

$

(0.38

)

 

$

(0.91

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

32,560,035

 

 

 

30,804,465

 

 

 

32,189,954

 

 

 

30,777,377

 

Diluted

 

 

32,560,035

 

 

 

30,804,465

 

 

 

32,189,954

 

 

 

30,777,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIFEMD, INC.

 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 

 (Unaudited) 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(5,891,216

)

 

$

(12,972,961

)

 

$

(9,333,689

)

 

$

(26,247,910

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

115,381

 

 

 

-

 

 

 

153,842

 

 

 

-

 

Amortization of capitalized software

 

 

1,260,022

 

 

 

592,214

 

 

 

2,348,667

 

 

 

976,026

 

Amortization of intangibles

 

 

245,968

 

 

 

226,893

 

 

 

479,528

 

 

 

341,287

 

Accretion of consideration payable

 

 

48,738

 

 

 

135,368

 

 

 

114,216

 

 

 

135,368

 

Depreciation of fixed assets

 

 

48,783

 

 

 

40,770

 

 

 

96,434

 

 

 

73,247

 

(Gain) loss on debt extinguishment

 

 

-

 

 

 

(63,400

)

 

 

325,198

 

 

 

(63,400

)

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

 

 

186,095

 

 

 

171,838

 

 

 

370,428

 

 

 

290,362

 

Stock compensation expense

 

 

2,861,969

 

 

 

4,041,006

 

 

 

5,525,483

 

 

 

8,513,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in Assets and Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(731,544

)

 

 

(717,125

)

 

 

(833,793

)

 

 

(1,533,572

)

Product deposit

 

 

11,164

 

 

 

174,452

 

 

 

(107,850

)

 

 

(237,285

)

Inventory

 

 

(315,720

)

 

 

(1,725,208

)

 

 

5,061

 

 

 

(1,341,474

)

Other current assets

 

 

401,868

 

 

 

(30,216

)

 

 

14,827

 

 

 

(80,015

)

Change in operating lease liability

 

 

(194,531

)

 

 

(164,950

)

 

 

(388,077

)

 

 

(210,451

)

Deferred revenue

 

 

(227,335

)

 

 

203,947

 

 

 

120,704

 

 

 

492,622

 

Accounts payable

 

 

2,690,345

 

 

 

376,345

 

 

 

(513,414

)

 

 

2,853,811

 

Accrued expenses

 

 

4,134,337

 

 

 

(387,938

)

 

 

4,232,140

 

 

 

(2,152,511

)

Other operating activity

 

 

-

 

 

 

-

 

 

 

(579,319

)

 

 

-

 

Net cash provided by (used in) operating activities

 

 

4,644,324

 

 

 

(10,098,965

)

 

 

2,030,386

 

 

 

(18,190,108

)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for capitalized software costs

 

 

(2,121,869

)

 

 

(2,424,785

)

 

 

(3,899,852

)

 

 

(4,522,928

)

Purchase of equipment

 

 

(30,563

)

 

 

(90,180

)

 

 

(64,219

)

 

 

(357,331

)

Purchase of intangible assets

 

 

(148,868

)

 

 

-

 

 

 

(148,868

)

 

 

(4,000,500

)

Acquisition of business, net of cash acquired

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,012,395

)

Net cash used in investing activities

 

 

(2,301,300

)

 

 

(2,514,965

)

 

 

(4,112,939

)

 

 

(9,893,154

)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt, net

 

 

-

 

 

 

-

 

 

 

14,473,002

 

 

 

-

 

Proceeds from notes payable

 

 

-

 

 

 

-

 

 

 

2,000,000

 

 

 

-

 

Repayment of notes payable, net of prepayment penalty

 

 

(1,086,956

)

 

 

-

 

 

 

(4,386,915

)

 

 

-

 

Cash proceeds from exercise of options

 

 

-

 

 

 

90,400

 

 

 

-

 

 

 

90,400

 

Cash proceeds from exercise of warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

38,500

 

Preferred stock dividends

 

 

(776,562

)

 

 

(776,562

)

 

 

(1,553,125

)

 

 

(1,553,125

)

Contingent consideration payment for ResumeBuild

 

 

(62,500

)

 

 

(31,250

)

 

 

(125,000

)

 

 

(31,250

)

Net payments for membership interest of WorkSimpli

 

 

889

 

 

 

-

 

 

 

(305,625

)

 

 

-

 

Distributions to non-controlling interest

 

 

(36,000

)

 

 

(36,000

)

 

 

(72,000

)

 

 

(72,000

)

Net cash (used in) provided by financing activities

 

 

(1,961,129

)

 

 

(753,412

)

 

 

10,030,337

 

 

 

(1,527,475

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

381,895

 

 

 

(13,367,342

)

 

 

7,947,784

 

 

 

(29,610,737

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at beginning of period

 

 

11,524,846

 

 

 

25,084,644

 

 

 

3,958,957

 

 

 

41,328,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at end of period

 

$

11,906,741

 

 

$

11,717,302

 

 

$

11,906,741

 

 

$

11,717,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for interest

 

$

495,188

 

 

$

-

 

 

$

768,188

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Warrants issued for debt instruments

 

$

-

 

 

$

-

 

 

$

1,088,343

 

 

$

-

 

Cashless exercise of options

 

$

165

 

 

$

255

 

 

$

165

 

 

$

255

 

Consideration payable for Cleared acquisition

 

$

-

 

 

$

8,079,367

 

 

$

-

 

 

$

8,079,367

 

Consideration payable for ResumeBuild acquisition

 

$

-

 

 

$

500,000

 

 

$

-

 

 

$

500,000

 

Stock issued for nontcontingent consideration payment

 

$

642,000

 

 

$

-

 

 

$

1,284,000

 

 

$

-

 

Principal of Paycheck Protection Program loans forgiven

 

$

-

 

 

$

63,400

 

 

$

-

 

 

$

63,400

 

Right of use asset

 

$

-

 

 

$

-

 

 

$

93,115

 

 

$

-

 

Right of use lease liability

 

$

-

 

 

$

-

 

 

$

93,115

 

 

$

-

 

 

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, non-controlling interests, foreign currency translation, inventory valuation, sales return reserves, litigation costs, loss on debt extinguishment, dividends, insurance acceptance readiness, 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, non-controlling interests, foreign currency translation, inventory valuation, sales return reserves, litigation costs, loss on debt extinguishment, dividends, insurance acceptance readiness, 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, 

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net loss attributable to common shareholders

 

$

(7,509,562

)

 

$

(13,795,524

)

 

$

(12,294,581

)

 

$

(27,871,762

)

 

 

 

 

 

 

 

 

Interest expense (excluding amortization of debt discount)

 

 

525,374

 

 

 

18,798

 

 

 

639,186

 

 

 

74,540

 

Depreciation, amortization and accretion expense

 

 

1,603,511

 

 

 

995,245

 

 

 

3,038,845

 

 

 

1,525,928

 

Amortization of debt discount

 

 

115,381

 

 

 

-

 

 

 

153,842

 

 

 

-

 

(Gain) loss on debt extinguishment

 

 

-

 

 

 

(63,400

)

 

 

325,198

 

 

 

(63,400

)

Financing transactions expense

 

 

285,626

 

 

 

-

 

 

 

430,077

 

 

 

152,015

 

Litigation costs

 

 

933,126

 

 

 

655,494

 

 

 

1,005,926

 

 

 

704,359

 

Inventory and reserve adjustment

 

 

132,991

 

 

 

13,708

 

 

 

232,630

 

 

 

230,661

 

Severance costs

 

 

-

 

 

 

77,241

 

 

 

-

 

 

 

179,090

 

Acquisitions expenses

 

 

15,070

 

 

 

240,153

 

 

 

40,196

 

 

 

265,153

 

Insurance acceptance readiness

 

 

58,540

 

 

 

-

 

 

 

58,540

 

 

 

-

 

Accrued interest on Series B Convertible Preferred Stock

 

 

354,915

 

 

 

113,438

 

 

 

467,107

 

 

 

225,630

 

Foreign exchange (gain) loss

 

 

168,098

 

 

 

-

 

 

 

523,720

 

 

 

-

 

Dividends

 

 

1,346,197

 

 

 

776,562

 

 

 

2,158,760

 

 

 

1,553,125

 

Stock-based compensation expense

 

 

2,861,969

 

 

 

4,041,006

 

 

 

5,525,483

 

 

 

8,513,787

 

Net income attributable to noncontrolling interests

 

 

841,784

 

 

 

46,001

 

 

 

1,407,767

 

 

 

70,727

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

1,733,020

 

 

$

(6,881,278

)

 

$

3,712,696

 

 

$

(14,440,147

)

 


 

 

 

 

 

 

 

 

 

 

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

(unaudited)

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

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

 

 

$

(0.23

)

 

$

(0.45

)

 

$

(0.38

)

 

$

(0.91

)

 

 

 

 

 

 

 

 

Adjustments to Reconcile GAAP Diluted Loss Per Share to Adjusted EPS

 

 

 

 

 

 

 

 

Interest expense (excluding amortization of debt discount)

 

 

0.01

 

 

 

-

 

 

 

0.02

 

 

 

-

 

Depreciation, amortization and accretion expense

 

 

0.05

 

 

 

0.03

 

 

 

0.09

 

 

 

0.05

 

Amortization of debt discount

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss on debt extinguishment

 

 

-

 

 

 

-

 

 

 

0.02

 

 

 

-

 

Financing transactions expense

 

 

0.01

 

 

 

-

 

 

 

0.02

 

 

 

-

 

Litigation costs

 

 

0.03

 

 

 

0.02

 

 

 

0.03

 

 

 

0.02

 

Inventory and reserve adjustment

 

 

-

 

 

 

-

 

 

 

0.01

 

 

 

0.01

 

Severance costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

0.01

 

Acquisitions expenses

 

 

-

 

 

 

0.01

 

 

 

-

 

 

 

0.01

 

Insurance acceptance readiness

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accrued interest on Series B Convertible Preferred Stock

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

Foreign exchange (gain) loss

 

 

0.01

 

 

 

-

 

 

 

0.02

 

 

 

-

 

Dividends

 

 

0.04

 

 

 

0.03

 

 

 

0.07

 

 

 

0.05

 

Stock-based compensation expense

 

 

0.09

 

 

 

0.13

 

 

 

0.17

 

 

 

0.28

 

Net income attributable to noncontrolling interests

 

 

0.03

 

 

 

-

 

 

 

0.04

 

 

 

-

 

 

Adjusted EPS

 

$

0.05

 

 

$

(0.22

)

 

$

0.12

 

 

$

(0.47

)

 


Advertisement