MTBC Reports Second Quarter 2017 Results, Reaffirms 2017
Guidance
Company Reports 55% Revenue Growth
SOMERSET, NJ-(Marketwired - Aug 3, 2017) - Medical Transcription
Billing, Corp. (the "Company" or "MTBC") (NASDAQ: MTBC) (NASDAQ:
MTBCP)
- Revenue of $16.0 million for the first half of 2017, 55% growth
over first half 2016
- GAAP net loss of $1.7 million for second quarter 2017, an
improvement of $1.0 million from first quarter
- Non-GAAP adjusted net income of ($77,000) for the quarter, a
$775,000 improvement from first quarter
- GAAP operating loss of $1.4 million for the quarter
- Non-GAAP adjusted operating income of $149,000, our first
positive quarter ever as a public company
- Adjusted EBITDA of $468,000 for the quarter, a $781,000
improvement from first quarter 2017 and the highest quarter ever as
a public company
Medical Transcription Billing, Corp. (the "Company" or "MTBC")
(NASDAQ: MTBC) (NASDAQ: MTBCP), a leading provider of proprietary,
cloud-based healthcare IT solutions and services, today announced
financial and operational results for first half 2017 and
reaffirmed guidance for fiscal year 2017. The Company's management
will conduct a conference call later today, Thursday, August 3,
2017, at 8:30 a.m. Eastern Time to discuss these results and
management's outlook for future financial and operational
performance.
"We are pleased to announce revenue growth of 55% over the first
half of 2016, which supports our recent upward adjustment to the
Company's full year revenue guidance," said Mahmud Haq, MTBC
Chairman and Chief Executive Officer. "Even more exciting is the
fact that our second quarter GAAP net loss improved by 37% and our
adjusted EBITDA was $468,000, which is our largest quarterly
adjusted EBITDA as a public company. As we have reduced expenses
from our 2016 acquisitions, we are seeing significant improvements
in our profit margins, and are on track to achieve our guidance of
$2.0 - $2.5 million of adjusted EBITDA for the full year 2017."
Three Month Financial Results
Revenues for second quarter 2017 were $7.8 million, an increase
of 49% compared to $5.2 million in the same period last year. The
increase was primarily due to the MediGain acquisition.
The second quarter 2017 GAAP net loss was $1.7 million, or 22%
of revenue, an improvement of $1.0 million compared to a net loss
of $2.7 million in first quarter 2017. The GAAP net loss in the
second quarter 2017 was largely a result of non-cash amortization
and depreciation expenses of $1.5 million.
"The $1.0 million improvement in our GAAP net loss from last
quarter was a result of significant cost savings since we acquired
MediGain," said Bill Korn, MTBC Chief Financial Officer. "Our
direct operating costs were reduced by $1.0 million or 20%
quarter-over-quarter, largely driven by eliminating expensive
subcontractors and moving work to high-quality, cost-effective
offshore employees, and our general & administrative expenses
were reduced by $215,000 or 7% quarter-over-quarter due to reduced
transaction costs, stock-based compensation expenses and personnel
expenses."
The GAAP net loss for second quarter 2017 was $0.20 per share,
calculated using the net loss attributable to common shareholders
divided by the weighted average number of common shares
outstanding.
Non-GAAP adjusted net income for second quarter 2017 was
($77,000), or ($0.01) per share, compared to the adjusted net
income of ($298,000) in the same period last year and ($852,000) in
first quarter 2017. Non-GAAP adjusted net income per share is
calculated using the end-of-period common shares outstanding.
The second quarter 2017 GAAP operating loss was $1.4 million, or
18% of revenue, which represents an improvement of $1.0 million or
43% from the $2.4 million operating loss in our prior quarter. The
GAAP operating loss excludes the provision for income taxes, net
interest expense and other income and expenses, which are included
in the GAAP net loss.
Non-GAAP adjusted operating income was $149,000, or 2% of
revenue. "The second quarter 2017 adjusted operating income
represents an improvement of $720,000 from the ($571,000) adjusted
operating income in our prior quarter, as a result of significant
cost savings," continued Bill Korn. "This is our first quarter of
positive non-GAAP adjusted operating income as a public company,
which represents a historic milestone for MTBC. Non-GAAP adjusted
operating income excludes significant non-cash expenses and
integration and transaction costs, such as $1.2 million of
amortization of purchased intangible assets, $79,000 of stock-based
compensation expense, $163,000 of change in contingent
consideration, as well as $92,000 of integration and transaction
costs associated with recent acquisitions, and reflects the fact
that our business is now at a scale where our revenues exceed our
cash operating expenses."
Adjusted EBITDA for second quarter 2017 was $468,000, or 6.0% of
revenue, compared to adjusted EBITDA of $14,000, or 0.3% of
revenue, in the same period last year. "The second quarter 2017
adjusted EBITDA represents an improvement of $781,000 from the
($313,000) adjusted EBITDA in our prior quarter, reflecting the
significant cost savings we have achieved," continued Bill Korn.
"Second quarter represents the highest adjusted EBITDA MTBC has
achieved as a public company. The negative adjusted EBITDA during
fourth quarter 2016 and first quarter 2017 was anticipated due to
the MediGain acquisition, as we anticipated that it would take six
months to wring out sufficient excess costs to turn the newly
acquired business profitable. Since our business now has a higher
scale, we are able to spread our fixed expenses over a larger
revenue base and generate larger adjusted EBITDA than we ever have
before."
"The difference of $2.2 million between adjusted EBITDA and the
GAAP net loss in the second quarter of 2017 reflects $1.5 million
of non-cash amortization and depreciation expense, $280,000 of net
interest expense, a $163,000 increase in our contingent
consideration liability, $92,000 of integration and transaction
costs related to recent acquisitions, $79,000 of stock-based
compensation, and $67,000 of provision for taxes," says Bill Korn.
Management believes that our non-GAAP metrics are closer to
reflecting our operating cash flow, and we will focus on driving
positive adjusted EBITDA and adjusted operating income during the
remainder of 2017.
Six Month Financial Results
Revenues for the first half of 2017 were $16.0 million, an
increase of 55% compared to $10.3 million in the same period last
year. The increase was primarily due to the MediGain
acquisition.
The first half of 2017 GAAP net loss was $4.4 million compared
to a GAAP net loss of $3.3 million in the same period last year.
The GAAP net loss is largely a result of non-cash amortization and
depreciation expense of $3.0 million, and increased primarily as a
result of the MediGain acquisition.
Depreciation and amortization increased by $554,000 or 23%,
primarily due to the MediGain acquisition. The increase in net loss
is also partly due to restructuring charges of $276,000 recorded
during the first quarter 2017. We have now closed our offices in
Poland and Bangalore, India and shifted the work to our teams in
Pakistan and Sri Lanka, to gain operating efficiencies. This is
partially offset by our interest expense increasing from $310,000
to $565,000, due to higher debt balances.
Adjusted EBITDA for the first half of 2017 was $154,000, or 1.0%
of revenue, compared to adjusted EBITDA of $80,000, or 0.8% of
revenue, in the same period last year.
Cash Balance and Liquidity
As of June 30, 2017, the Company had $5.8 million in cash and a
working capital deficiency of approximately $4.1 million.
The Company raised gross proceeds of $2.3 million from a
registered direct offering of its common stock priced at-the-market
on May 10, 2017. In connection with the offering, MTBC issued
1,000,000 registered shares of common stock to a healthcare
institutional investor at a purchase price of $2.30 per share.
Concurrently in a private placement, MTBC issued warrants to
purchase up to 2,000,000 shares of its common stock, with an
exercise price of $5.00 per share, which are exercisable through
May 15, 2018, and would result in potential gross proceeds of up to
$10 million if exercised. The shares which could be issued by the
exercise of these warrants have been registered.
In addition, the Company raised gross proceeds of $7.4 million
from the sale of approximately 295,000 additional shares of its
non-convertible Series A Preferred Stock on June 23, 2017. These
shares trade on the Nasdaq Capital Market under the ticker MTBCP,
and pay monthly cash dividends at the rate of 11% per annum.
The Company used one-third of net proceeds of the two offerings,
or $2.8 million, to reduce its debt outstanding with Opus Bank. As
of June 30, 2017, there was an outstanding balance of $5.2 million
due to Opus Bank, which will mature in September 2018. The Company
also owes Prudential Insurance $5 million, the remainder of the
purchase price from its acquisition of MediGain. The Company is
currently negotiating a payment plan with Prudential and Opus Bank,
who, as senior secured lender, must approve any payment the Company
wishes to make to Prudential.
2017 Full Year Guidance
MTBC is reaffirming its following forward-looking guidance for
revenue and adjusted EBITDA for the fiscal year ending December 31,
2017:
For the Fiscal Year Ending December 31, 2017 Forward-Looking
Guidance
|
Revenue
|
|
$31 - $32 million
|
Adjusted EBITDA
|
|
$2.0 - $2.5 million
|
The Company is reaffirming its guidance for full year 2017
revenue which was recently revised upward from a range of
approximately $30 to $31 million to a range of approximately $31 to
$32 million, which represents growth of 27% to 31% over 2016
revenue. We expect adjusted EBITDA to be $2.0 to $2.5 million for
full year 2017, anticipating that adjusted EBITDA in future
quarters of 2017 will be positive and reflect growth.
Conference Call Information
MTBC management will host a conference call at 8:30 a.m. EDT on
Thursday, August 3, 2017, to discuss the first half 2017 results.
The live webcast of the conference call can be accessed under
Events & Presentations at ir.mtbc.com or by dialing
412-317-5131 and referencing "MTBC Second Quarter 2017 Earnings
Call."
A replay of the conference call will be available approximately
one hour after conclusion of the call at the same link. An audio
replay can also be accessed by dialing 412-317-0088 and providing
access code 10110213.
About MTBC
MTBC is a healthcare information technology company that
provides a fully integrated suite of proprietary web-based
solutions, together with related business services, to healthcare
providers practicing in ambulatory care settings. Our integrated
Software-as-a-Service (or SaaS) platform helps our customers
increase revenues, streamline workflows and make better business
and clinical decisions, while reducing administrative burdens and
operating costs. MTBC's common stock trades on the NASDAQ Capital
Market under the ticker symbol "MTBC," and its Series A Preferred
Stock trades on the NASDAQ Capital Market under the ticker symbol
"MTBCP."
For additional information, please visit our website at
www.mtbc.com.
Follow MTBC on Twitter, LinkedIn and Facebook.
Use of Non-GAAP Financial Measures
In our earnings releases, prepared remarks, conference calls,
slide presentations, and webcasts, we may use or discuss non-GAAP
financial measures, as defined by SEC Regulation G. The GAAP
financial measure most directly comparable to each non-GAAP
financial measure used or discussed, and a reconciliation of the
differences between each non-GAAP financial measure and the
comparable GAAP financial measure, are included in this press
release after the condensed consolidated financial statements. Our
earnings press releases containing such non-GAAP reconciliations
can be found in the Investor Relations section of our web site at
ir.mtbc.com.
Forward-Looking Statements
This press release contains various forward-looking statements
within the meaning of the federal securities laws. These statements
relate to anticipated future events, future results of operations
or future financial performance. In some cases, you can identify
forward-looking statements by terminology such as "may," "might,"
"will," "should," "intends," "expects," "plans," "goals,"
"projects," "anticipates," "believes," "estimates," "predicts,"
"potential," or "continue" or the negative of these terms or other
comparable terminology.
Our operations involve risks and uncertainties, many of which
are outside our control, and any one of which, or a combination of
which, could materially affect our results of operations and
whether the forward-looking statements ultimately prove to be
correct. Forward-looking statements in this press release include,
without limitation, statements reflecting management's expectations
for future financial performance and operating expenditures,
expected growth, profitability and business outlook, increased
sales and marketing expenses, and the expected results from the
integration of our acquisitions.
These forward-looking statements are only predictions, are
uncertain and involve substantial known and unknown risks,
uncertainties and other factors which may cause our (or our
industry's) actual results, levels of activity or performance to be
materially different from any future results, levels of activity or
performance expressed or implied by these forward-looking
statements. New risks and uncertainties emerge from time to time,
and it is not possible for us to predict all of the risks and
uncertainties that could have an impact on the forward-looking
statements, including without limitation, risks and uncertainties
relating to: the Company's ability to manage growth; integrate
acquisitions; effectively migrate and keep newly acquired
customers; comply with its senior secured loan covenants; retain
the services of Mahmud Haq and other key personnel; repay the
outstanding purchase price owed for the MediGain acquisition; and
other important risks and uncertainties referenced and discussed
under the heading titled "Risk Factors" in the Company's filings
with the Securities and Exchange Commission.
The statements in this press release are made as of the date of
this press release, even if subsequently made available by the
Company on its website or otherwise. The Company does not assume
any obligations to update the forward-looking statements provided
to reflect events that occur or circumstances that exist after the
date on which they were made.
MEDICAL TRANSCRIPTION BILLING, CORP.
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
June 30,
|
|
December 31,
|
|
|
2017
|
|
2016
|
|
|
(Unaudited)
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
5,810,486
|
|
|
$
|
3,476,880
|
|
|
Accounts receivable - net of allowance for doubtful accounts of
$245,000 and $156,000 at June 30, 2017 and December 31, 2016,
respectively
|
|
|
3,479,372
|
|
|
|
4,330,901
|
|
|
Current assets - related party
|
|
|
25,203
|
|
|
|
13,200
|
|
|
Prepaid expenses and other current assets
|
|
|
529,412
|
|
|
|
618,501
|
|
|
|
Total current assets
|
|
|
9,844,473
|
|
|
|
8,439,482
|
|
Property and equipment - net
|
|
|
1,478,780
|
|
|
|
1,588,937
|
|
Intangible assets - net
|
|
|
3,330,399
|
|
|
|
5,833,706
|
|
Goodwill
|
|
|
12,178,868
|
|
|
|
12,178,868
|
|
Other assets
|
|
|
93,104
|
|
|
|
282,713
|
|
TOTAL ASSETS
|
|
$
|
26,925,624
|
|
|
$
|
28,323,706
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,482,713
|
|
|
$
|
1,905,131
|
|
|
Accrued compensation
|
|
|
1,086,842
|
|
|
|
2,009,911
|
|
|
Accrued expenses
|
|
|
1,043,366
|
|
|
|
1,236,609
|
|
|
Deferred rent (current portion)
|
|
|
74,763
|
|
|
|
61,437
|
|
|
Deferred revenue (current portion)
|
|
|
39,840
|
|
|
|
41,666
|
|
|
Accrued liability to related party
|
|
|
10,688
|
|
|
|
16,626
|
|
|
Borrowings under line of credit
|
|
|
2,000,000
|
|
|
|
2,000,000
|
|
|
Current portion of long-term debt
|
|
|
2,207,383
|
|
|
|
2,666,667
|
|
|
Notes payable - other (current portion)
|
|
|
5,075,170
|
|
|
|
5,181,459
|
|
|
Contingent consideration (current portion)
|
|
|
479,588
|
|
|
|
535,477
|
|
|
Dividend payable
|
|
|
422,206
|
|
|
|
202,579
|
|
|
|
Total current liabilities
|
|
|
13,922,559
|
|
|
|
15,857,562
|
|
Long - term debt, net of discount and debt issuance costs
|
|
|
448,114
|
|
|
|
4,033,668
|
|
Notes payable - other
|
|
|
155,368
|
|
|
|
166,184
|
|
Deferred rent
|
|
|
395,481
|
|
|
|
433,186
|
|
Deferred revenue
|
|
|
29,158
|
|
|
|
26,673
|
|
Contingent consideration
|
|
|
236,594
|
|
|
|
394,072
|
|
Deferred tax liability
|
|
|
455,530
|
|
|
|
345,530
|
|
|
|
Total liabilities
|
|
|
15,642,804
|
|
|
|
21,256,875
|
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY:
|
|
|
|
|
|
|
|
|
|
Preferred stock, par value $0.001 per share - authorized
2,000,000 shares; issued and outstanding 614,104 and 294,656 shares
at June 30, 2017 and December 31, 2016, respectively
|
|
|
614
|
|
|
|
295
|
|
|
Common stock, $0.001 par value - authorized 19,000,000 shares;
issued 12,192,226 and 10,792,352 shares at June 30, 2017 and
December 31, 2016, respectively; outstanding, 11,451,427 and
10,051,553 shares at June 30, 2017 and December 31, 2016,
respectively
|
|
|
12,192
|
|
|
|
10,793
|
|
|
Additional paid-in capital
|
|
|
34,684,733
|
|
|
|
26,038,063
|
|
|
Accumulated deficit
|
|
|
(22,345,778
|
)
|
|
|
(17,944,230
|
)
|
|
Accumulated other comprehensive loss
|
|
|
(406,941
|
)
|
|
|
(376,090
|
)
|
|
Less: 740,799 common shares held in treasury, at cost at June
30, 2017 and December 31, 2016
|
|
|
(662,000
|
)
|
|
|
(662,000
|
)
|
|
Total shareholders' equity
|
|
|
11,282,820
|
|
|
|
7,066,831
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
$
|
26,925,624
|
|
|
$
|
28,323,706
|
|
|
|
|
|
|
|
|
|
|
MEDICAL TRANSCRIPTION BILLING, CORP.
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
NET REVENUE
|
|
$
|
7,784,750
|
|
|
$
|
5,212,836
|
|
|
$
|
16,004,824
|
|
|
$
|
10,322,685
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct operating costs
|
|
|
4,197,824
|
|
|
|
2,320,651
|
|
|
|
9,420,560
|
|
|
|
4,622,030
|
|
|
Selling and marketing
|
|
|
268,958
|
|
|
|
220,383
|
|
|
|
624,469
|
|
|
|
563,924
|
|
|
General and administrative
|
|
|
2,771,811
|
|
|
|
2,694,036
|
|
|
|
5,758,474
|
|
|
|
5,603,874
|
|
|
Research and development
|
|
|
313,400
|
|
|
|
209,396
|
|
|
|
594,249
|
|
|
|
400,182
|
|
|
Change in contingent consideration
|
|
|
162,611
|
|
|
|
(366,344
|
)
|
|
|
151,423
|
|
|
|
(411,097
|
)
|
|
Depreciation and amortization
|
|
|
1,453,145
|
|
|
|
1,205,147
|
|
|
|
2,972,690
|
|
|
|
2,418,657
|
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
275,628
|
|
|
|
-
|
|
|
|
Total operating expenses
|
|
|
9,167,749
|
|
|
|
6,283,269
|
|
|
|
19,797,493
|
|
|
|
13,197,570
|
|
OPERATING LOSS
|
|
|
(1,382,999
|
)
|
|
|
(1,070,433
|
)
|
|
|
(3,792,669
|
)
|
|
|
(2,874,885
|
)
|
OTHER:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
4,731
|
|
|
|
7,315
|
|
|
|
8,152
|
|
|
|
14,391
|
|
|
Interest expense
|
|
|
(285,144
|
)
|
|
|
(168,596
|
)
|
|
|
(564,569
|
)
|
|
|
(309,954
|
)
|
|
Other income (expense) - net
|
|
|
36,839
|
|
|
|
(24,442
|
)
|
|
|
74,870
|
|
|
|
(26,514
|
)
|
LOSS BEFORE INCOME TAXES
|
|
|
(1,626,573
|
)
|
|
|
(1,256,156
|
)
|
|
|
(4,274,216
|
)
|
|
|
(3,196,962
|
)
|
Income tax provision
|
|
|
67,030
|
|
|
|
38,149
|
|
|
|
127,332
|
|
|
|
80,929
|
|
NET LOSS
|
|
$
|
(1,693,603
|
)
|
|
$
|
(1,294,305
|
)
|
|
$
|
(4,401,548
|
)
|
|
$
|
(3,277,891
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividend
|
|
|
427,875
|
|
|
|
159,236
|
|
|
|
630,454
|
|
|
|
318,472
|
|
NET LOSS ATTRIBUTABLE TO COMMON SHAREHOLDERS
|
|
$
|
(2,121,478
|
)
|
|
$
|
(1,453,541
|
)
|
|
$
|
(5,032,002
|
)
|
|
$
|
(3,596,363
|
)
|
Loss per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share
|
|
$
|
(0.20
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.48
|
)
|
|
$
|
(0.36
|
)
|
|
Weighted-average basic and diluted shares outstanding
|
|
|
10,833,075
|
|
|
|
10,002,864
|
|
|
|
10,504,417
|
|
|
|
10,043,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MEDICAL TRANSCRIPTION BILLING, CORP.
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
FOR THE SIX MONTHS ENDED JUNE 30, 2017 AND 2016
|
|
|
|
|
|
|
|
2017
|
|
2016
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,401,548
|
)
|
|
$
|
(3,277,891
|
)
|
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
2,972,690
|
|
|
|
2,418,657
|
|
|
|
Deferred rent
|
|
|
(22,013
|
)
|
|
|
(19,065
|
)
|
|
|
Deferred revenue
|
|
|
659
|
|
|
|
1,770
|
|
|
|
Provision for doubtful accounts
|
|
|
320,616
|
|
|
|
82,091
|
|
|
|
Provision for deferred income taxes
|
|
|
110,000
|
|
|
|
73,000
|
|
|
|
Foreign exchange (gain) loss
|
|
|
(2,835
|
)
|
|
|
55,554
|
|
|
|
Interest accretion on debt
|
|
|
134,870
|
|
|
|
89,945
|
|
|
|
Non-cash restructuring charges
|
|
|
17,001
|
|
|
|
-
|
|
|
|
Stock-based compensation expense
|
|
|
208,035
|
|
|
|
621,801
|
|
|
|
Change in contingent consideration
|
|
|
151,423
|
|
|
|
(411,097
|
)
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
530,913
|
|
|
|
(26,265
|
)
|
|
|
|
Other assets
|
|
|
30,449
|
|
|
|
110,525
|
|
|
|
|
Accounts payable and other liabilities
|
|
|
(739,145
|
)
|
|
|
(35,730
|
)
|
|
|
|
|
Net cash used in operating activities
|
|
|
(688,885
|
)
|
|
|
(316,705
|
)
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(345,215
|
)
|
|
|
(192,409
|
)
|
|
|
Cash paid for acquisitions
|
|
|
-
|
|
|
|
(1,425,000
|
)
|
|
|
|
Net cash used in investing activities
|
|
|
(345,215
|
)
|
|
|
(1,617,409
|
)
|
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration payments
|
|
|
(33,114
|
)
|
|
|
-
|
|
|
|
Settlement of tax withholding obligations on stock issued to
employees
|
|
|
(195,912
|
)
|
|
|
(8,500
|
)
|
|
|
Proceeds from issuance of common stock, net of placement
costs
|
|
|
2,000,000
|
|
|
|
-
|
|
|
|
Proceeds from issuance of preferred stock, net of placement
costs
|
|
|
6,536,217
|
|
|
|
-
|
|
|
|
Proceeds from long term debt, net of costs
|
|
|
-
|
|
|
|
1,908,141
|
|
|
|
Repayments of debt obligations
|
|
|
(4,287,506
|
)
|
|
|
(438,338
|
)
|
|
|
Proceeds from line of credit
|
|
|
400,000
|
|
|
|
4,000,000
|
|
|
|
Repayments of line of credit
|
|
|
(400,000
|
)
|
|
|
(4,000,000
|
)
|
|
|
Payment of registration statement and bank costs
|
|
|
(217,448
|
)
|
|
|
(90,145
|
)
|
|
|
Preferred stock dividends paid
|
|
|
(410,827
|
)
|
|
|
(318,472
|
)
|
|
|
Purchase of common shares
|
|
|
-
|
|
|
|
(546,145
|
)
|
|
|
|
|
Net cash provided by financing activities
|
|
|
3,391,410
|
|
|
|
506,541
|
|
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
|
|
(23,704
|
)
|
|
|
6,932
|
|
|
NET INCREASE (DECREASE) IN CASH
|
|
|
2,333,606
|
|
|
|
(1,420,641
|
)
|
|
CASH - Beginning of the period
|
|
|
3,476,880
|
|
|
|
8,039,562
|
|
|
CASH - End of period
|
|
$
|
5,810,486
|
|
|
$
|
6,618,921
|
|
|
SUPPLEMENTAL NONCASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
Vehicle financing obtained
|
|
$
|
30,746
|
|
|
$
|
189,725
|
|
|
|
Contingent consideration resulting from acquisitions
|
|
$
|
-
|
|
|
$
|
420,000
|
|
|
|
Dividends declared, not paid
|
|
$
|
422,206
|
|
|
$
|
159,236
|
|
|
SUPPLEMENTAL INFORMATION - Cash paid during the period for:
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
$
|
7,263
|
|
|
$
|
16,420
|
|
|
|
Interest
|
|
$
|
254,414
|
|
|
$
|
203,918
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO COMPARABLE GAAP
MEASURES (UNAUDITED)
The following is a reconciliation of the non-GAAP financial
measures used by us to describe our financial results determined in
accordance with accounting principles generally accepted in the
United States of America ("GAAP"). An explanation of these measures
is also included below under the heading "Explanation of Non-GAAP
Financial Measures."
While management believes that these non-GAAP financial measures
provide useful supplemental information to investors regarding the
underlying performance of our business operations, investors are
reminded to consider these non-GAAP measures in addition to, and
not as a substitute for, financial performance measures prepared in
accordance with GAAP. In addition, it should be noted that these
non-GAAP financial measures may be different from non-GAAP measures
used by other companies, and management may utilize other measures
to illustrate performance in the future. Non-GAAP measures have
limitations in that they do not reflect all of the amounts
associated with our results of operations as determined in
accordance with GAAP.
Adjusted EBITDA
Set forth below is a reconciliation of our "adjusted EBITDA" to
our GAAP net loss.
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
($ in thousands)
|
Net revenue
|
|
$
|
7,785
|
|
|
$
|
5,213
|
|
|
$
|
16,005
|
|
|
$
|
10,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
$
|
(1,694
|
)
|
|
$
|
(1,294
|
)
|
|
$
|
(4,402
|
)
|
|
$
|
(3,278
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
67
|
|
|
|
38
|
|
|
|
127
|
|
|
|
81
|
|
|
Net interest expense
|
|
|
280
|
|
|
|
161
|
|
|
|
556
|
|
|
|
296
|
|
|
Foreign exchange / other expense
|
|
|
28
|
|
|
|
24
|
|
|
|
(10
|
)
|
|
|
26
|
|
|
Stock-based compensation expense
|
|
|
79
|
|
|
|
132
|
|
|
|
208
|
|
|
|
622
|
|
|
Depreciation and amortization
|
|
|
1,453
|
|
|
|
1,205
|
|
|
|
2,973
|
|
|
|
2,419
|
|
|
Integration and transaction costs
|
|
|
92
|
|
|
|
114
|
|
|
|
551
|
|
|
|
325
|
|
|
Change in contingent consideration
|
|
|
163
|
|
|
|
(366
|
)
|
|
|
151
|
|
|
|
(411
|
)
|
Adjusted EBITDA
|
|
$
|
468
|
|
|
$
|
14
|
|
|
$
|
154
|
|
|
$
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted Operating Income
Set forth below is a reconciliation of our non-GAAP "adjusted
operating income" and non-GAAP "adjusted operating margin" to our
GAAP operating loss and GAAP operating margin.
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
($ in thousands)
|
Net revenue
|
|
$
|
7,785
|
|
|
$
|
5,213
|
|
|
$
|
16,005
|
|
|
$
|
10,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
$
|
(1,694
|
)
|
|
$
|
(1,294
|
)
|
|
$
|
(4,402
|
)
|
|
$
|
(3,278
|
)
|
|
Provision for income taxes
|
|
|
67
|
|
|
|
38
|
|
|
|
127
|
|
|
|
81
|
|
|
Net interest expense
|
|
|
280
|
|
|
|
161
|
|
|
|
556
|
|
|
|
296
|
|
|
Other (income) expense - net
|
|
|
(37
|
)
|
|
|
24
|
|
|
|
(75
|
)
|
|
|
27
|
|
GAAP operating loss
|
|
|
(1,384
|
)
|
|
|
(1,071
|
)
|
|
|
(3,794
|
)
|
|
|
(2,874
|
)
|
|
GAAP operating margin
|
|
|
(17.8
|
%)
|
|
|
(20.6
|
%)
|
|
|
(23.7
|
%)
|
|
|
(27.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense
|
|
|
79
|
|
|
|
132
|
|
|
|
208
|
|
|
|
622
|
|
|
Amortization of purchased intangible assets
|
|
|
1,199
|
|
|
|
1,055
|
|
|
|
2,462
|
|
|
|
2,127
|
|
|
Integration and transaction costs
|
|
|
92
|
|
|
|
114
|
|
|
|
551
|
|
|
|
325
|
|
|
Change in contingent consideration
|
|
|
163
|
|
|
|
(366
|
)
|
|
|
151
|
|
|
|
(411
|
)
|
Non-GAAP adjusted operating income
|
|
$
|
149
|
|
|
$
|
(136
|
)
|
|
$
|
(422
|
)
|
|
$
|
(211
|
)
|
|
Non-GAAP adjusted operating margin
|
|
|
1.9
|
%
|
|
|
(2.6
|
%)
|
|
|
(2.6
|
%)
|
|
|
(2.0
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted Net Income
Set forth below is a reconciliation of our non-GAAP "adjusted
net income" and non-GAAP "adjusted net income per share" to our
GAAP net loss and GAAP net loss per share.
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
($ in thousands)
|
GAAP net loss
|
|
$
|
(1,694
|
)
|
|
$
|
(1,294
|
)
|
|
$
|
(4,402
|
)
|
|
$
|
(3,278
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange / other expense
|
|
|
28
|
|
|
|
24
|
|
|
|
(10
|
)
|
|
|
26
|
|
|
Stock-based compensation expense
|
|
|
79
|
|
|
|
132
|
|
|
|
208
|
|
|
|
622
|
|
|
Amortization of purchased intangible assets
|
|
|
1,199
|
|
|
|
1,055
|
|
|
|
2,462
|
|
|
|
2,127
|
|
|
Integration and transaction costs
|
|
|
92
|
|
|
|
114
|
|
|
|
551
|
|
|
|
325
|
|
|
Change in contingent consideration
|
|
|
163
|
|
|
|
(366
|
)
|
|
|
151
|
|
|
|
(411
|
)
|
|
Income tax expense related to goodwill
|
|
|
56
|
|
|
|
37
|
|
|
|
110
|
|
|
|
73
|
|
Non-GAAP adjusted net income
|
|
$
|
(77
|
)
|
|
$
|
(298
|
)
|
|
$
|
(930
|
)
|
|
$
|
(516
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For purposes of determining non-GAAP adjusted net income per
share, we used the number of common shares outstanding at the end
of the period on June 30, 2017 and 2016 including the shares which
were issued in 2016 but were considered contingent consideration,
in order to provide insight into results considering the total
number of shares which were issued at the time of the
acquisitions.
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
GAAP net loss per share
|
|
$
|
(0.20
|
)
|
|
$
|
(0.15
|
)
|
|
$
|
(0.48
|
)
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss per end-of-period share
|
|
|
(0.15
|
)
|
|
|
(0.13
|
)
|
|
|
(0.38
|
)
|
|
|
(0.32
|
)
|
|
Foreign exchange / other expense
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.00
|
|
|
Stock-based compensation expense
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.02
|
|
|
|
0.06
|
|
|
Amortization of purchased intangible assets
|
|
|
0.11
|
|
|
|
0.12
|
|
|
|
0.21
|
|
|
|
0.21
|
|
|
Integration and transaction costs
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.05
|
|
|
|
0.03
|
|
|
Change in contingent consideration
|
|
|
0.01
|
|
|
|
(0.04
|
)
|
|
|
0.01
|
|
|
|
(0.04
|
)
|
|
Income tax expense related to goodwill
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.01
|
|
|
|
0.01
|
|
Non-GAAP adjusted net income per share
|
|
$
|
(0.01
|
)
|
|
$
|
(0.03
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End-of-period shares
|
|
|
11,451,427
|
|
|
|
10,237,240
|
|
|
|
11,451,427
|
|
|
|
10,237,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
Basic shares outstanding
|
|
10,423,511
|
|
|
10,299,343
|
|
|
10,300,178
|
|
|
10,797,486
|
|
Additional common stock issued
|
|
1,000,000
|
|
|
-
|
|
|
1,000,000
|
|
|
-
|
|
Shares recorded as contingent consideration
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(304,848
|
)
|
Forfeiture of shares to acquired businesses
|
|
(36,250
|
)
|
|
-
|
|
|
(36,250
|
)
|
|
-
|
|
Purchase of treasury stock
|
|
-
|
|
|
(126,270
|
)
|
|
-
|
|
|
(644,565
|
)
|
RSUs vested during the period
|
|
64,166
|
|
|
64,167
|
|
|
187,499
|
|
|
389,167
|
|
End-of-period shares
|
|
11,451,427
|
|
|
10,237,240
|
|
|
11,451,427
|
|
|
10,237,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Explanation of Non-GAAP Financial Measures
We report our financial results in accordance with accounting
principles generally accepted in the United States of America, or
GAAP. However, management believes that, in order to properly
understand our short-term and long-term financial and operational
trends, investors may wish to consider the impact of certain
non-cash or non-recurring items, when used as a supplement to
financial performance measures in accordance with GAAP. These items
result from facts and circumstances that vary in frequency and
impact on continuing operations. Management also uses results of
operations before such items to evaluate the operating performance
of MTBC and compare it against past periods, make operating
decisions, and serve as a basis for strategic planning. These
non-GAAP financial measures provide management with additional
means to understand and evaluate the operating results and trends
in our ongoing business by eliminating certain non-cash expenses
and other items that management believes might otherwise make
comparisons of our ongoing business with prior periods more
difficult, obscure trends in ongoing operations, or reduce
management's ability to make useful forecasts. Management believes
that these non-GAAP financial measures provide additional means of
evaluating period-over-period operating performance. In addition,
management understands that some investors and financial analysts
find this information helpful in analyzing our financial and
operational performance and comparing this performance to our peers
and competitors.
Management uses adjusted EBITDA, adjusted operating income,
adjusted operating margin, and non-GAAP adjusted net income to
provide an understanding of aspects of operating results before the
impact of investing and financing charges and income taxes.
Adjusted EBITDA may be useful to an investor in evaluating our
operating performance and liquidity because this measure excludes
non-cash expenses as well as expenses pertaining to investing or
financing transactions. Management defines "adjusted EBITDA" as the
sum of GAAP net income (loss) before provision for (benefit from)
income taxes, net interest expense, other (income) expense,
stock-based compensation expense, depreciation and amortization,
amortization of purchased intangible assets, integration costs,
transaction costs, and changes in contingent consideration.
Management defines "non-GAAP adjusted operating income" as the
sum of GAAP operating income (loss) before stock-based compensation
expense, amortization of purchased intangible assets, transaction
costs, integration costs, and changes in contingent consideration,
and "non-GAAP adjusted operating margin" as non-GAAP adjusted
operating income divided by net revenue.
Management defines "non-GAAP adjusted net income" as the sum of
GAAP net income (loss) before stock-based compensation expense,
amortization of purchased intangible assets, other (income)
expense, transaction costs, integration costs, changes in
contingent consideration, any tax impact related to these preceding
items and income tax expense related to goodwill, and "non-GAAP
adjusted net income per share" as non-GAAP adjusted net income
divided by common shares outstanding at the end of the period,
including the shares which were issued but are subject to
forfeiture and considered contingent consideration.
Management considers all of these non-GAAP financial measures to
be important indicators of our operational strength and performance
of our business and a good measure of our historical operating
trends, in particular the extent to which ongoing operations impact
our overall financial performance.
In addition to items routinely excluded from non-GAAP EBITDA,
management excludes or adjusts each of the items identified below
from the applicable non-GAAP financial measure referenced above for
the reasons set forth with respect to that excluded item:
Other expense - net. Other expense is excluded because
foreign currency gains and losses, whether realized or unrealized,
and other non-operating expenses are expenditures that management
does not consider part of ongoing operating results when assessing
the performance of our business, and also because the total amount
of the expense is partially outside of our control. Foreign
currency gains and losses are based on global market factors which
are unrelated to our performance during the period in which the
gains and losses are recorded.
Stock-based compensation expense. Stock-based
compensation expense is excluded because this is primarily a
non-cash expenditure that management does not consider part of
ongoing operating results when assessing the performance of our
business, and also because the total amount of the expenditure is
partially outside of our control because it is based on factors
such as stock price, volatility, and interest rates, which may be
unrelated to our performance during the period in which the
expenses are incurred. Stock-based compensation expense includes
customer incentives paid in stock and related fees, as well as
cash-settled awards based on changes in the stock price.
Amortization of purchased intangible assets. Purchased
intangible assets are amortized over their estimated useful lives
and generally cannot be changed or influenced by management after
the acquisition. Accordingly, this item is not considered by
management in making operating decisions. Management does not
believe such charges accurately reflect the performance of our
ongoing operations for the period in which such charges are
incurred.
Transaction costs. Transaction costs are upfront costs
related to acquisitions and related transactions, such as brokerage
fees, pre-acquisition accounting costs and legal fees, and other
upfront costs related to specific transactions. Management believes
that such expenses do not have a direct correlation to future
business operations, and therefore, these costs are not considered
by management in making operating decisions. Management does not
believe such charges accurately reflect the performance of our
ongoing operations for the period in which such charges are
incurred.
Integration costs. Integration costs are severance
payments for certain employees relating to our acquisitions and
exit costs related to terminating leases and other contractual
agreements, and restructuring charges arising from discontinued
operations. Accordingly, management believes that such expenses do
not have a direct correlation to future business operations, and
therefore, these costs are not considered by management in making
operating decisions. Management does not believe such charges
accurately reflect the performance of our ongoing operations for
the period in which such charges are incurred.
Changes in contingent consideration. Contingent
consideration represents the amount payable to the sellers of the
acquired businesses based on the achievement of defined performance
measures contained in the purchase agreements. Contingent
consideration is adjusted to fair value at the end of each
reporting period, and changes arise from changes in MTBC's stock
price as well as changes in the forecasted revenues of the acquired
businesses.
Tax expense related to goodwill. Income tax expense
resulting from the amortization of goodwill related to our
acquisitions represents a charge to record the tax expense
resulting from amortizing goodwill over 15 years for tax purposes.
Goodwill is not amortized for GAAP reporting. This expense is not
anticipated to result in a cash payment.
Disclaimer:
This press release is for information purposes only, and does
not constitute an offer to sell or solicitation of an offer to buy,
nor shall there be any sale of these securities in any state or
other jurisdiction in which such offer, solicitation or sale would
be unlawful prior to the registration or qualification under the
securities laws of such state or jurisdiction.
SOURCE MTBC
Contact Information
- Company and Investor Contact: Bill Korn Chief Financial Officer
Medical Transcription Billing, Corp. bkorn@mtbc.com
732-873-5133
CareCloud (NASDAQ:MTBCP)
Historical Stock Chart
From Nov 2024 to Dec 2024
CareCloud (NASDAQ:MTBCP)
Historical Stock Chart
From Dec 2023 to Dec 2024