These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
90-0544160
|
|
(State or Other Jurisdiction of
|
(I.R.S. Employer
|
|
Incorporation)
|
Identification No.)
|
|
16767 N. Perimeter Drive, Suite 240, Scottsdale
Arizona
|
85260
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Title Of Each Class
|
Name Of Each Exchange On Which Registered
|
|
Common Stock, $0.001 Par Value Per Share
|
The NASDAQ Capital Market LLC
|
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Smaller reporting company
☑
|
|
Page
Numbers
|
||
|
PART I
|
||
|
PART II
|
||
|
PART III
|
||
|
PART IV
|
||
|
|
·
|
“we,” “us,” and “our” refer to The Joint Corp.
|
|
|
·
|
a “clinic” refers to a chiropractic clinic operating under our “Joint” brand, which may be (i) owned by a franchisee, (ii) owned by a professional corporation or limited liability company and managed by a franchisee; (iii) owned directly by us; or (iv) owned by a professional corporation or limited liability company and managed by us.
|
|
|
·
|
when we identify an “operator” of a clinic, a party that is “operating” a clinic, or a party by whom a clinic is “operated,” we are referring to the party that operates all aspects of the clinic in certain jurisdictions, and to the party that manages all aspects of the clinic other than the practice of chiropractic in certain other jurisdictions.
|
|
•
|
individuals are increasingly practicing active lifestyles, people are living longer, and require more medical, maintenance and preventative support;
|
|
•
|
individuals are displaying an increasing openness to alternative, non-pharmacological types of care;
|
|
•
|
utilization of more conveniently situated, local sited urgent-care or “mini-care” alternatives to primary care is increasing; and
|
|
•
|
popularity of health clubs, massage and other non-drug, non-invasive wellness maintenance providers is growing.
|
|
The Joint Service Offering
|
||||||||||||
|
|
Single Visit
|
Package(s)
|
Membership(s)
|
|||||||||
|
Price per adjustment
|
$ |
29
|
$ |
16 – $20
|
$ |
13 – $16
|
||||||
|
•
|
see more patients,
|
|
•
|
establish and reinforce chiropractor/patient relationships, and
|
|
•
|
educate patients on the benefits of chiropractic maintenance therapy.
|
|
•
|
the development of company-owned clinics in clustered geographies;
|
|
•
|
the opportunistic acquisition of existing franchises;
|
|
•
|
the continued growth of system and clinic revenue and royalty income;
|
|
•
|
the sale of additional franchises;
|
|
•
|
conversion of existing chiropractic practices to our model;
|
|
•
|
acquiring regional developer licenses; and
|
|
•
|
improving operational margins and leveraging infrastructure.
|
|
•
|
increasing our availability to patients;
|
|
•
|
accelerating our speed to market and our competitive advantages;
|
|
•
|
enhancing our value to present franchisees who may realize benefits from clinic density and cooperative advertising;
|
|
•
|
enhancing our desirability to potential new franchisees;
|
|
•
|
presenting an exit strategy to franchisees, who may view us as a potential acquirer of their franchised clinics at such time as they may choose to sell; and
|
|
•
|
increasing brand awareness.
|
|
•
|
negotiating leases with acceptable terms;
|
|
•
|
identifying, hiring and training qualified employees in each local market;
|
|
•
|
timely delivery of leased premises to us from our landlords and punctual commencement of our build-out construction activities;
|
|
•
|
managing construction and development costs of new clinics, particularly in competitive markets;
|
|
•
|
obtaining construction materials and labor at acceptable costs, particularly in urban markets;
|
|
•
|
unforeseen engineering or environmental problems with leased premises;
|
|
•
|
generating sufficient funds from operations or obtaining acceptable financing to support our future development;
|
|
•
|
securing required governmental approvals, permits and licenses (including construction permits and operating licenses) in a timely manner and responding effectively to any changes in local, state or federal laws and regulations that adversely affect our costs or ability to open new clinics; and
|
|
•
|
avoiding the impact of inclement weather, natural disasters and other calamities.
|
|
•
|
consumer awareness and understanding of our brand;
|
|
•
|
general economic conditions, which can affect clinic traffic, local rent and labor costs and prices we pay for the supplies we use;
|
|
•
|
changes in consumer preferences and discretionary spending;
|
|
•
|
competition, either from our competitors in the chiropractic industry or our own clinics;
|
|
•
|
temporary and permanent site characteristics of new clinics;
|
|
•
|
changes in government regulation; and
|
|
•
|
other unanticipated increases in costs, any of which could give rise to delays or cost overruns.
|
|
•
|
state regulations on the practice of chiropractic;
|
|
•
|
the Health Insurance Portability and Accountability Act of 1996, as amended, and its implementing regulations, or HIPAA, and other federal and state laws governing the collection, dissemination, use, security and confidentiality of patient-identifiable health and financial information;
|
|
•
|
federal and state laws and regulations which contain anti-kickback and fee-splitting provisions and restrictions on referrals;
|
|
•
|
the federal Fair Debt Collection Practices Act and similar state laws that restrict the methods that we and third party collection companies may use to contact and seek payment from patients regarding past due accounts;
|
|
•
|
state and federal labor laws, including wage and hour laws.
|
|
•
|
variations in our operating results;
|
|
•
|
variations between our actual operating results and the expectations of securities analysts, investors and the financial community;
|
|
•
|
announcements of developments affecting our business or expansion plans by us or others; and
|
|
•
|
conditions and trends in the chiropractic industry.
|
|
•
|
institute more comprehensive corporate governance and compliance functions;
|
|
•
|
design, establish, evaluate and maintain a system of internal control over financial reporting in compliance with the requirements of Section 404(a) of the Sarbanes-Oxley Act and the related rules and regulations of the SEC and the Public Company Accounting Oversight Board;
|
|
•
|
comply with rules promulgated by The NASDAQ Capital Market;
|
|
•
|
prepare and distribute periodic public reports in compliance with our obligations under the federal securities laws;
|
|
•
|
establish new internal policies, such as those relating to disclosure controls and procedures and insider trading;
|
|
•
|
to a greater degree than previously, involve and retain outside counsel and accountants in the above activities; and
|
|
•
|
establish an investor relations function.
|
|
Quarter (or other period)
|
High
|
Low
|
||||||
|
First quarter 2014
|
N/A | N/A | ||||||
|
Second quarter 2014
|
N/A | N/A | ||||||
|
Third quarter 2014
|
N/A | N/A | ||||||
|
November 11, 2014 – December 31, 2014
|
$ | 6.48 | $ | 6.00 | ||||
|
Year Ended
December 31,
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
(in thousands except per share data)
|
||||||||||||
|
Consolidated Statement of Operations Data:
|
||||||||||||
|
Total revenues
|
$ | 7,117 | $ | 5,958 | $ | 2,785 | ||||||
|
Cost of revenues
|
2,246 | 2,006 | 1,091 | |||||||||
|
Selling, general and administrative expense
|
6,497 | 3,512 | 3,042 | |||||||||
|
Income (loss) from operations
|
(1,627 | ) | 440 | (1,347 | ) | |||||||
|
Net income (loss)
|
(3,031 | ) | 156 | (736 | ) | |||||||
|
Basic earnings per share
|
(0.56 | ) | 0.03 | (0.14 | ) | |||||||
|
Diluted earnings per share
|
(0.56 | ) | 0.02 | (0.14 | ) | |||||||
|
Weighted average shares outstanding used in computing
|
||||||||||||
|
basic income (loss) per share
|
5,452 | 5,314 | 5,340 | |||||||||
|
Weighted average shares outstanding used in computing
|
||||||||||||
|
diluted income (loss) per share
|
5,452 | 6,670 | 5,340 | |||||||||
|
Non-GAAP Financial Data:
|
||||||||||||
|
Net income (loss)
|
(3,031 | ) | 156 | (736 | ) | |||||||
|
Interest expense
|
- | - | - | |||||||||
|
Depreciation and amoritzation expense
|
210 | 71 | 50 | |||||||||
|
Tax expense (benefit) penalties and interest
|
1,340 | 252 | (575 | ) | ||||||||
|
EBITDA
|
(1,481 | ) | 479 | (1,261 | ) | |||||||
|
December 31,
|
||||||||||||
|
2014
|
2013
|
2012
|
||||||||||
|
Consolidated Balance Sheet Data:
|
(in thousands)
|
|||||||||||
|
Cash and cash equivalents
|
$ | 20,797 | $ | 3,517 | $ | 3,566 | ||||||
|
Property and equipment
|
1,134 | 400 | 230 | |||||||||
|
Deferred franchise costs
|
3,243 | 3,223 | 3,208 | |||||||||
|
Goodwill and intangible assets
|
830 | - | - | |||||||||
|
Other assets
|
2,554 | 2,628 | 2,096 | |||||||||
|
Total assets
|
28,559 | 9,768 | 9,100 | |||||||||
|
Deferred revenue
|
9,960 | 10,008 | 9,949 | |||||||||
|
Other liabilities
|
2,971 | 981 | 288 | |||||||||
|
Total liabilities
|
12,932 | 10,989 | 10,237 | |||||||||
|
Stockholders' equity (deficit)
|
15,627 | (1,221 | ) | (1,136 | ) | |||||||
|
●
|
we may not be able to successfully implement our growth strategy if we or our franchisees are unable to locate and secure appropriate sites for clinic locations, obtain favorable lease terms, hire and retain suitable chiropractors and staff to serve our patients, and attract patients to our clinics;
|
|
|
●
|
we have limited experience operating company-owned clinics, and we may not be able to duplicate the success of some of our franchisees;
|
|
|
●
|
we may not be able to acquire operating clinics from existing franchisees or acquire operating clinics on attractive terms;
|
|
|
●
|
we may not be able to continue to sell franchises to qualified franchisees;
|
|
|
●
|
we may not be able to identify, recruit and train enough qualified chiropractors to staff our clinics;
|
|
|
●
|
new clinics may not be profitable, and we may not be able to maintain or improve revenues and franchise fees from existing franchised clinics;
|
|
|
●
|
the chiropractic industry is highly competitive, with many well-established competitors;
|
|
|
●
|
we may face negative publicity or damage to our reputation, which could arise from concerns expressed by opponents of chiropractic and by chiropractors operating under traditional service models;
|
|
|
●
|
legislation and regulations, as well as new medical procedures and techniques could reduce or eliminate our competitive advantages;
|
|
|
●
|
we will face increased costs as a result of being a public company; and
|
|
|
●
|
we have identified material weaknesses in our internal control over financial reporting, and our business and stock price may be adversely affected if we do not adequately address those weaknesses.
|
|
Year Ended
|
||||||||||||||||
|
December 31,
|
||||||||||||||||
|
2014
|
2013
|
Change from
Prior Year
|
Percent Change
from Prior Year
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Royalty fees
|
$ | 3,194,286 | $ | 1,531,201 | $ | 1,663,085 | 108.6 | % | ||||||||
|
Franchise fees
|
1,933,500 | 2,536,333 | (602,833 | ) | (23.8 | )% | ||||||||||
|
Regional developer fees
|
478,500 | 742,875 | (264,375 | ) | (35.6 | )% | ||||||||||
|
IT related income and software fees
|
840,825 | 762,867 | 77,958 | 10.2 | % | |||||||||||
|
Advertising fund revenue
|
459,493 | 216,784 | 242,709 | 112.0 | % | |||||||||||
|
Other income
|
210,058 | 168,007 | 42,051 | 25.0 | % | |||||||||||
|
Total revenues
|
$ | 7,116,662 | $ | 5,958,067 | $ | 1,158,595 | 19.4 | % | ||||||||
|
|
·
|
Royalty fees have increased due to an opening of 73 new clinics during the year ended December 31, 2014, representing an increase of 41% over the total number of open clinics as of December 31, 2013. In addition, the combined increased clinic base generated significantly more sales upon which the royalty fee is calculated as clinics continue to mature.
|
|
|
·
|
Franchise fees are recognized when a clinic is opened. Franchise fees and regional developer fees have decreased due to a smaller number of clinic openings during the year ended December 31, 2014 as compared to the year ended December 31, 2013. For the year ended December 31, 2014 and December 31, 2013, 73 and 93 new clinics opened respectively.
|
|
|
·
|
IT related income and software fee, advertising fund revenue and other income increased due to an increase in our clinic base as described above
|
|
|
·
|
With the acquisition of clinics in early 2015, we will be recognizing management fees and service fees from these company-owned clinics.
|
|
Year Ended December 31,
|
Change from
|
Percent Change
|
||||||||||||||
|
2014
|
2013
|
Prior Year
|
from Prior Year
|
|||||||||||||
|
Cost of Revenues
|
$ | 2,246,439 | $ | 2,006,196 | $ | 240,243 | 12.0 | % | ||||||||
|
Year Ended December 31,
|
Change from
|
Percent Change
|
||||||||||||||
|
2014
|
2013
|
Prior Year
|
from Prior Year
|
|||||||||||||
|
Selling and Marketing Expenses
|
$ | 1,188,016 | $ | 781,256 | $ | 406,760 | 52.1 | % | ||||||||
|
Year Ended December 31,
|
Change from
|
Percent Change
|
||||||||||||||
|
2014
|
2013
|
Prior Year
|
from Prior Year
|
|||||||||||||
|
Depreciation and Amortization Expenses
|
$ | 210,123 | $ | 70,725 | $ | 139,398 | 197.1 | % | ||||||||
|
Year Ended December 31,
|
Change from
|
Percent Change
|
||||||||||||||
|
2014
|
2013
|
Prior Year
|
from Prior Year
|
|||||||||||||
|
General and Administrative Expenses
|
$ | 5,098,793 | $ | 2,660,101 | $ | 2,438,692 | 91.7 | % | ||||||||
|
|
·
|
An increase of approximately $1,672,000 of employment expense which includes salaries and wages, stock based compensation, executive relocation costs, health insurance expense and payroll taxes. This is due to increased infrastructure to support our growth and emergence as a public company, as well as the addition of new members of our senior management team, including Chief Marketing Officer, Chief Financial Officer, President and Chief Operating Officer and Chief Executive Officer;
|
|
|
·
|
An increase of approximately $617,000 in professional fees, primarily related to additional accounting and legal fees associated with our becoming a public company and franchise-related legal services; and
|
|
|
·
|
An increase of approximately $149,000 in other operating expenses.
|
|
Year Ended December 31,
|
Change from
|
Percent Change
|
||||||||||||||
|
2014
|
2013
|
Prior Year
|
from Prior Year
|
|||||||||||||
|
Income Tax Provision
|
$ | (1,340,436 | ) | $ | (252,154 | ) | $ | (1,088,282 | ) | 431.6 | % | |||||
|
2015
|
$ | 444,746 | ||
|
2016
|
465,404 | |||
|
2017
|
440,212 | |||
|
2018
|
293,812 | |||
|
2019
|
154,055 | |||
|
Thereafter
|
- | |||
| $ | 1,798,229 |
|
Page
|
|
|
The Joint Corp.
|
|
|
December 31,
2014
|
December 31,
2013
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 20,796,783 | $ | 3,516,750 | ||||
|
Restricted cash
|
224,576 | 58,786 | ||||||
|
Accounts receivable, net
|
704,905 | 394,655 | ||||||
|
Income taxes receivable
|
395,814 | - | ||||||
|
Note receivable - current portion
|
27,528 | 25,929 | ||||||
|
Deferred franchise costs - current portion
|
668,700 | 939,750 | ||||||
|
Deferred tax asset - current portion
|
208,800 | 701,200 | ||||||
|
Prepaid expenses and other current assets
|
375,925 | 23,729 | ||||||
|
Total current assets
|
23,403,031 | 5,660,799 | ||||||
|
Property and equipment, net
|
1,134,452 | 400,267 | ||||||
|
Note receivable
|
31,741 | 59,269 | ||||||
|
Note receivable - related party, net of allowance
|
- | 21,750 | ||||||
|
Deferred franchise costs, net of current portion
|
2,574,450 | 2,283,000 | ||||||
|
Deferred tax asset - noncurrent
|
- | 1,265,700 | ||||||
|
Intangible assets
|
153,000 | - | ||||||
|
Goodwill
|
677,204 | - | ||||||
|
Deposits and other assets
|
585,150 | 77,650 | ||||||
|
Total assets
|
$ | 28,559,028 | $ | 9,768,435 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 1,271,405 | $ | 226,757 | ||||
|
Co-op funds liability
|
186,604 | 54,133 | ||||||
|
Payroll liabilities
|
617,944 | 128,370 | ||||||
|
Advertising fund deferred revenue
|
- | 4,652 | ||||||
|
Income taxes payable
|
- | 419,297 | ||||||
|
Deferred rent - current portion
|
93,398 | - | ||||||
|
Deferred revenue - current portion
|
2,044,500 | 2,756,250 | ||||||
|
Other current liabilities
|
50,735 | - | ||||||
|
Total current liabilities
|
4,264,586 | 3,589,459 | ||||||
|
Deferred rent, net of current portion
|
451,766 | - | ||||||
|
Deferred revenue, net of current portion
|
7,915,918 | 7,252,084 | ||||||
|
Other liabilities
|
299,405 | 147,753 | ||||||
|
Total liabilities
|
12,931,675 | 10,989,296 | ||||||
|
Commitment and contingencies
|
||||||||
|
Stockholders' equity (deficit):
|
||||||||
|
Series A preferred stock, $0.001 par value; 50,000
shares authorized, 0 issued and outstanding, as of December 31, 2014, and 25,000 issued and outstanding as of December 31, 2013
|
- | 25 | ||||||
|
Common stock, $0.001 par value; 20,000,000 shares
authorized, 10,196,502 shares issued and 9,662,502 shares outstanding as of December 31, 2014 and 5,340,000 shares issued and 4,806,000 outstanding as of December 31, 2013
|
10,197 | 5,340 | ||||||
|
Additional paid-in capital
|
21,420,975 | 1,546,373 | ||||||
|
Treasury stock (534,000 shares, at cost)
|
(791,638 | ) | (791,638 | ) | ||||
|
Accumulated deficit
|
(5,012,181 | ) | (1,980,961 | ) | ||||
|
Total stockholders' equity (deficit)
|
15,627,353 | (1,220,861 | ) | |||||
|
Total liabilties and stockholders' equity (deficit)
|
$ | 28,559,028 | $ | 9,768,435 | ||||
|
Year Ended
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Revenues:
|
||||||||
|
Royalty fees
|
$ | 3,194,286 | $ | 1,531,201 | ||||
|
Franchise fees
|
1,933,500 | 2,536,333 | ||||||
|
Regional developer fees
|
478,500 | 742,875 | ||||||
|
IT related income and software fees
|
840,825 | 762,867 | ||||||
|
Advertising fund revenue
|
459,493 | 216,784 | ||||||
|
Other income
|
210,058 | 168,007 | ||||||
|
Total revenues
|
7,116,662 | 5,958,067 | ||||||
|
Cost of revenues:
|
||||||||
|
Franchise cost of revenues
|
2,081,382 | 1,781,477 | ||||||
|
IT cost of revenues
|
165,057 | 224,719 | ||||||
|
Total cost of revenues
|
2,246,439 | 2,006,196 | ||||||
|
Selling and marketing expenses
|
1,188,016 | 781,256 | ||||||
|
Depreciation and amortization
|
210,123 | 70,725 | ||||||
|
General and administrative expenses
|
5,098,793 | 2,660,101 | ||||||
|
Total selling, general and administrative expenses
|
6,496,932 | 3,512,082 | ||||||
|
Income (loss) from operations
|
(1,626,709 | ) | 439,789 | |||||
|
Other expense
|
(64,075 | ) | (32,000 | ) | ||||
|
Income (loss) before income tax provision
|
(1,690,784 | ) | 407,789 | |||||
|
Income tax provision
|
(1,340,436 | ) | (252,154 | ) | ||||
|
Net income (loss)
|
$ | (3,031,220 | ) | $ | 155,635 | |||
|
Earnings per share:
|
||||||||
|
Basic earnings (loss) per share
|
$ | (0.56 | ) | $ | 0.03 | |||
|
Diluted earnings (loss) per share
|
$ | (0.56 | ) | $ | 0.02 | |||
|
Additional
|
||||||||||||||||||||||||||||||||
|
Preferred Stock
|
Common Stock
|
Paid In
|
Treasury
|
Accumulated
|
||||||||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Stock
|
Deficit
|
Total
|
|||||||||||||||||||||||||
|
Balances, December 31, 2012
|
25,000 | $ | 25 | 5,340,000 | $ | 5,340 | $ | 994,735 | $ | - | $ | (2,136,596 | ) | $ | (1,136,496 | ) | ||||||||||||||||
|
Purchase of treasury stock
|
- | - | 551,638 | (791,638 | ) | - | (240,000 | ) | ||||||||||||||||||||||||
|
Net income
|
- | - | - | - | 155,635 | 155,635 | ||||||||||||||||||||||||||
|
Balances, December 31, 2013
|
25,000 | 25 | 5,340,000 | 5,340 | 1,546,373 | (791,638 | ) | (1,980,961 | ) | (1,220,861 | ) | |||||||||||||||||||||
|
Stock-based compensation expense
|
- | - | - | - | 101,830 | - | - | 101,830 | ||||||||||||||||||||||||
|
Issuance of common stock - IPO, net of offering costs of $2,761,325
|
- | - | 3,450,000 | 3,450 | 19,774,154 | - | - | 19,777,604 | ||||||||||||||||||||||||
|
Issuance of vested restricted stock
|
- | - | 71,502 | 72 | (72 | ) | - | - | - | |||||||||||||||||||||||
|
Conversion of preferred stock to common stock
|
(25,000 | ) | (25 | ) | 1,335,000 | 1,335 | (1,310 | ) | - | - | - | |||||||||||||||||||||
|
Net loss
|
- | - | - | - | - | - | (3,031,220 | ) | (3,031,220 | ) | ||||||||||||||||||||||
|
Balances, December 31, 2014
|
- | $ | - | 10,196,502 | $ | 10,197 | $ | 21,420,975 | $ | (791,638 | ) | $ | (5,012,181 | ) | $ | 15,627,353 | ||||||||||||||||
|
Year Ended
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net (loss) income
|
$ | (3,031,220 | ) | $ | 155,635 | |||
|
Adjustments to reconcile net (loss) income to net cash
provided by operating activities:
|
||||||||
|
Provision for bad debts
|
102,782 | - | ||||||
|
Depreciation and amortization
|
210,123 | 70,725 | ||||||
|
Loss on disposal of property and equipment
|
10,127 | - | ||||||
|
Deferred income taxes
|
1,758,100 | (552,300 | ) | |||||
|
Accrued interest on notes receivable
|
- | (5,551 | ) | |||||
|
Stock based compensation expense
|
101,830 | - | ||||||
|
Changes in operating assets and liabilties:
|
||||||||
|
Restricted cash
|
(165,790 | ) | 17,290 | |||||
|
Accounts receivable
|
(369,532 | ) | (287,757 | ) | ||||
|
Income taxes receivable
|
(395,814 | ) | - | |||||
|
Prepaid income taxes
|
- | 300,000 | ||||||
|
Prepaid expenses and other current assets
|
(352,196 | ) | 47,069 | |||||
|
Deferred franchise costs
|
(20,400 | ) | (14,850 | ) | ||||
|
Deposits and other assets
|
- | (60,686 | ) | |||||
|
Accounts payable and accrued expenses
|
1,044,648 | 125,394 | ||||||
|
Co-op funds liability
|
132,471 | 9,359 | ||||||
|
Payroll liabilities
|
489,574 | 58,046 | ||||||
|
Advertising fund deferred revenue
|
(4,652 | ) | (26,650 | ) | ||||
|
Other liabilities
|
(25,447 | ) | 108,029 | |||||
|
Deferred rent
|
545,164 | - | ||||||
|
Income taxes payable
|
(419,297 | ) | 419,297 | |||||
|
Deferred revenue
|
(47,916 | ) | 59,167 | |||||
|
Net cash (used in) provided by operating activities
|
(437,445 | ) | 422,217 | |||||
|
Cash flows from investing activities:
|
||||||||
|
Acquisition of business, net of cash acquired
|
(900,000 | ) | - | |||||
|
Advances for reacquisition and termination of regional developer rights
|
(507,500 | ) | - | |||||
|
Purchase of property and equipment
|
(659,305 | ) | (241,412 | ) | ||||
|
Proceeds from sale of equipment
|
2,500 | - | ||||||
|
Payments received on notes receivable
|
4,179 | 10,353 | ||||||
|
Net cash used in investing activities
|
(2,060,126 | ) | (231,059 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of common stock - initial public offering
|
22,425,000 | - | ||||||
|
Offering costs paid
|
(2,647,396 | ) | - | |||||
|
Purchase of treasury stock
|
- | (240,000 | ) | |||||
|
Net cash provided by (used in) financing activities
|
19,777,604 | (240,000 | ) | |||||
|
Net increase (decrease) in cash
|
17,280,033 | (48,842 | ) | |||||
|
Cash at beginning of year
|
3,516,750 | 3,565,592 | ||||||
|
Cash at end of year
|
$ | 20,796,783 | $ | 3,516,750 | ||||
|
Supplemental cash flow disclosures:
|
||||||||
|
Cash paid for income taxes
|
$ | 420,250 | $ | - | ||||
|
Non-cash financing and investing activities:
|
||||||||
|
Warrants issued for services in connection with initial public offering
|
$ | 113,929 | $ | - | ||||
|
Conversion of preferred stock to common stock
|
$ | 25 | $ | - | ||||
|
Year Ended
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Clinics open at beginning of period
|
175 | 82 | ||||||
|
Clinics opened during the period
|
73 | 93 | ||||||
|
Clinics closed during the period
|
(2 | ) | - | |||||
|
Clinics in operation at the end of the period
|
246 | 175 | ||||||
|
Clinics sold but not yet operational
|
268 | 223 | ||||||
|
Year Ended
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Net income (loss)
|
$ | (3,031,220 | ) | $ | 155,635 | |||
|
Weighted average common shares outstanding - basic
|
5,451,851 | 5,313,665 | ||||||
|
Effect of dilutive securities:
|
||||||||
|
Stock options
|
- | 21,732 | ||||||
|
Shares issuable on conversion of preferred stock
|
- | 1,335,000 | ||||||
|
Weighted average common shares outstanding - diluted
|
5,451,851 | 6,670,397 | ||||||
|
Basic earnings per share
|
$ | (0.56 | ) | $ | 0.03 | |||
|
Diluted earnings per share
|
$ | (0.56 | ) | $ | 0.02 | |||
|
Year Ended
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Unvested restricted stock
|
590,873 | - | ||||||
|
Stock options
|
312,995 | - | ||||||
|
Warrants
|
90,000 | - | ||||||
|
Property and equipment
|
$ | 297,630 | ||
|
Intangible assets
|
153,000 | |||
|
Goodwill
|
677,204 | |||
|
Total assets acquired
|
1,127,834 | |||
|
Unfavorable leases
|
(227,834 | ) | ||
|
Net assets acquired
|
$ | 900,000 |
|
Pro Forma for the Year Ended
|
||||||||
|
December 31,
2014
|
December 31,
2013
|
|||||||
|
Revenues, net
|
$ | 7,306,565 | $ | 5,879,654 | ||||
|
Net loss
|
$ | (3,927,259 | ) | $ | (374,932 | ) | ||
|
December 31,
|
December 31,
|
|||||||
|
2014
|
2013
|
|||||||
|
Office and computer equipment
|
$ | 209,575 | $ | 28,817 | ||||
|
Leasehold improvements
|
665,961 | - | ||||||
|
Software developed
|
564,560 | 379,415 | ||||||
| 1,440,096 | 408,232 | |||||||
|
Accumulated depreciation and amortization
|
(305,644 | ) | (117,047 | ) | ||||
| 1,134,452 | 291,185 | |||||||
|
Assets in progress
|
- | 109,082 | ||||||
| $ | 1,134,452 | $ | 400,267 | |||||
|
Level 1:
|
Observable inputs such as quoted prices in active markets;
|
|
Level 2:
|
Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
|
|
Level 3:
|
Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
|
December 31, 2014
|
||||
|
Reacquired franchise rights
|
$ | 81,000 | ||
|
Customer relationships
|
72,000 | |||
|
Total intangible assets
|
$ | 153,000 | ||
|
2015
|
$ | 47,571 | ||
|
2016
|
47,571 | |||
|
2017
|
11,571 | |||
|
2018
|
11,571 | |||
|
2019
|
11,571 | |||
|
Thereafter
|
23,143 | |||
|
Total
|
$ | 153,000 |
|
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Current provision:
|
||||||||
|
Federal
|
$ | (388,864 | ) | $ | 583,558 | |||
|
State, net of state tax credits
|
(28,800 | ) | 220,896 | |||||
| (417,664 | ) | 804,454 | ||||||
|
Deferred provision:
|
||||||||
|
Federal
|
1,403,100 | (482,350 | ) | |||||
|
State
|
355,000 | (69,950 | ) | |||||
| 1,758,100 | (552,300 | ) | ||||||
|
Total income tax provision
|
$ | 1,340,436 | $ | 252,154 | ||||
|
December 31,
|
||||||||
|
2014
|
2013
|
|||||||
|
Current deferred tax asset:
|
||||||||
|
Deferred revenue
|
$ | 776,100 | $ | 1,064,000 | ||||
|
Deferred franchise costs
|
(253,900 | ) | (362,800 | ) | ||||
|
Allowance for doubtful accounts
|
30,800 | - | ||||||
|
Accrued expenses
|
197,300 | - | ||||||
|
Restricted stock compensation
|
(60,700 | ) | - | |||||
|
Deferred rent
|
35,500 | - | ||||||
|
Charitable contribution carryover
|
400 | - | ||||||
| 725,500 | 701,200 | |||||||
|
Less valuation allowance
|
(516,700 | ) | - | |||||
|
Net current deferred tax asset
|
$ | 208,800 | $ | 701,200 | ||||
|
Non-current deferred tax asset:
|
||||||||
|
Deferred revenue
|
$ | 2,223,200 | $ | 1,825,700 | ||||
|
Deferred franchise costs
|
(679,000 | ) | (469,100 | ) | ||||
|
Restricted stock compensation
|
(170,600 | ) | - | |||||
|
Deferred rent
|
171,500 | - | ||||||
|
Net operating loss carryforwards
|
38,200 | - | ||||||
|
Asset basis difference related to property and equipment
|
(45,400 | ) | (90,900 | ) | ||||
| 1,537,900 | 1,265,700 | |||||||
|
Less valuation allowance
|
(1,537,900 | ) | - | |||||
|
Net non-current deferred tax asset
|
$ | - | $ | 1,265,700 | ||||
|
For the Years Ended December 31,
|
||||||||||||||||
|
2014
|
2013
|
|||||||||||||||
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||
|
Expected federal tax expense
|
$ | (574,900 | ) | (34.0 | )% | $ | 138,633 | 34.0 | % | |||||||
|
State tax provision, net of federal benefit
|
(72,500 | ) | (4.3 | ) | 18,774 | 4.6 | ||||||||||
|
Effect of increase in valuation allowance
|
2,054,600 | 121.5 | - | - | ||||||||||||
|
Non-deductible expenses
|
23,900 | 1.4 | 19,831 | 4.9 | ||||||||||||
|
Uncertain tax positions
|
(20,900 | ) | (1.2 | ) | 85,157 | 20.9 | ||||||||||
|
Effect of reduced state rates for deferred
|
33,000 | 2.0 | - | - | ||||||||||||
|
Other, net
|
(102,764 | ) | (6.0 | ) | (10,241 | ) | (2.5 | ) | ||||||||
| $ | 1,340,436 | 79.3 | % | $ | 252,154 | 61.8 | % | |||||||||
|
2014
|
2013
|
|||||||
|
Uncertain tax benefit - January 1
|
$ | 114,500 | $ | 29,500 | ||||
|
Gross decreases - tax positions in prior period
|
(22,800 | ) | - | |||||
|
Gross increases - tax positions in current period
|
- | 85,000 | ||||||
|
Uncertain tax benefit - December 31
|
$ | 91,700 | $ | 114,500 | ||||
|
2015
|
$ | 444,746 | ||
|
2016
|
465,404 | |||
|
2017
|
440,212 | |||
|
2018
|
293,812 | |||
|
2019
|
154,055 | |||
|
Thereafter
|
- | |||
| $ | 1,798,229 |
|
December 31,
|
||||||
|
2014
|
2013
|
|||||
|
Expected volatility
|
43% | - |
46%
|
-
|
||
|
Expected dividends
|
None
|
|
-
|
|||
|
Expected term (years)
|
5.5 | - |
7.5
|
-
|
||
|
Risk-free rate
|
0.07% | - |
2.05%
|
-
|
||
|
Forfeiture rate
|
20%
|
|
-
|
|||
|
Number of
Shares
|
Weighted
Average
|
Weighted
Average
|
Weighted
Average
|
|||||||||||||
|
Outstanding at December 31, 2013
|
- | $ | - | $ | - | |||||||||||
|
Granted at market price
|
320,115 | 2.04 | ||||||||||||||
|
Exercised
|
- | - | ||||||||||||||
|
Cancelled
|
(7,120 | ) | 1.20 | |||||||||||||
|
Outstanding at December 31, 2014
|
312,995 | 2.04 | 0.92 | 9.2 | ||||||||||||
|
Exercisable at December 31, 2014
|
13,072 | $ | 1.20 | $ | 0.57 | 9.3 | ||||||||||
|
Restricted Share Awards
|
Shares
|
|||
|
Outstanding at December 31, 2013
|
- | |||
|
Restricted stock awards granted
|
662,375 | |||
|
Awards forfeited or exercised
|
- | |||
|
Outstanding at December 31, 2014
|
662,375 | |||
|
Remaining available to be issued
|
42,950 | |||
|
December 31,
|
|||||||
|
2014
|
2013
|
||||||
|
Volatility
|
33 % | - | |||||
|
Risk-free interest rate
|
0.78 % | - | |||||
|
Expected term (years)
|
4.0 | - | |||||
| Number of Units |
Weighted
Average
|
Weighted Average Remaining Contractual Term
(in years)
|
Intrinsic Value | |||||||||||||
|
Outstanding at December 31, 2013
|
- | $ | - | |||||||||||||
|
Granted
|
90,000 | 8.13 | ||||||||||||||
|
Outstanding at December 31, 2014
|
90,000 | $ | 8.13 | 3.9 | $ | - | ||||||||||
|
Exercisable at December 31, 2014
|
- | $ | - | - | $ | - | ||||||||||
|
Year 1
|
$ | 0.56 | ||
|
Year 2
|
$ | 0.68 | ||
|
Year 3
|
$ | 0.84 | ||
|
Year 4
|
$ | 1.03 | ||
|
Year 5
|
$ | 1.28 | ||
|
Year 6
|
$ | 1.59 | ||
|
Year 7
|
$ | 1.97 | ||
|
Year 8
|
$ | 2.45 |
|
Market value of underlying common stock
|
$1.20
|
|
|
|
Term (years)
|
1 | – |
8
|
|
Strike price
|
$0.56 | – |
$2.45
|
|
Volatility
|
27.03% | – |
45.64%
|
|
Risk-free interest
|
0.13% | – |
2.45%
|
|
(a)
|
Documents filed as part of this report.
|
|
(1)
|
Financial Statements
. The consolidated financial statements listed on the index to Item 8 of this Annual Report on Form 10-K are filed as a part of this Annual Report.
|
|
(2)
|
Financial Statement Schedules.
All financial statement schedules have been omitted since the information is either not applicable or required or is included in the financial statements or notes thereof.
|
|
(3)
|
Exhibits.
Those exhibits marked with a (*) refer to exhibits filed or furnished herewith. The other exhibits are incorporated herein by reference, as indicated in the following list. Those exhibits marked with a (+) refer to management contracts or compensatory plans or arrangements. Portions o
f the exhibits marked with a (Ω) are the subject of a Confidential Treatment Request under 17 C.F.R. §§ 200.80(b)(4), 200.83 and 240.24b-2. Omitted material for which confidential treatment has been requested has been filed separately with the SEC.
|
|
The Joint Corp.
|
||
|
By:
|
/s/ John B. Richards
|
|
|
John B. Richards
|
||
|
Chief Executive Officer
(Principal Executive Officer)
|
||
|
Signature
|
Title
|
Date
|
||
|
/s/ John B. Richards
|
Chief Executive Officer and Director (Principal Executive Officer), and Director
|
March 20, 2015
|
||
|
John B. Richards
|
||||
|
/s/ Francis T. Joyce
|
Chief Financial Officer and Treasurer (Principal Financial Officer)
|
March 20, 2015
|
||
|
Francis T. Joyce
|
||||
|
/s/ John Leonesio
|
Non-Executive Chairman of the Board and Director
|
March 20, 2015
|
||
|
John Leonesio
|
||||
|
/s/ Craig P. Colmar
|
Director
|
March 20, 2015
|
||
|
Craig P. Colmar
|
||||
|
/s/ Steven P. Colmar
|
Director
|
March 20, 2015
|
||
|
Steven P. Colmar
|
||||
|
/s/ William Fields
|
Director
|
March 20, 2015
|
||
|
William Fields
|
|
/s/ Ron DaVella
|
Director
|
March 20, 2015
|
||
|
Ron DaVella
|
|
Exhibit
Number
|
Description of Document
|
|
| 23* |
Consent of EKS&H LLLP
|
|
|
31.1*
|
Certification of Principal Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
31.2*
|
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
32*
|
Certification by Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document (4)
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document (4)
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document (4)
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document (4)
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document (4)
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|