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.
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
British Columbia, Canada
|
|
N/A
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification Number)
|
|
|
|
|
|
|
625 E. Kaliste Saloom Rd.
Lafayette, LA 70508
|
|
|
(Address of principal executive offices, including zip code)
|
||
|
|
|
|
|
|
(337) 504-3802
|
|
|
(Registrant’s telephone number, including area code)
|
||
|
|
|
|
|
|
|
|
|
Title of each class
|
Trading Symbol(s)
|
Name of exchange on which registered
|
|
Common Shares, no par value
|
VMD
|
The Nasdaq Stock Market LLC
|
|
Large accelerated filer ☐
|
|
Accelerated filer ☐
|
|
Non-Accelerated filer ☐
|
|
Smaller reporting company
x
Emerging growth company
x
|
|
VIEMED HEALTHCARE, INC.
|
||
|
Table of Contents
|
||
|
December 31, 2019 and 2018
|
||
|
|
|
Page
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
6
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
Viemed, a participating Medicare durable equipment supplier that provides post-acute respiratory services in the United States; and
|
|
•
|
PHM, a durable medical equipment company that specializes in delivering and servicing home-based medical equipment, including oxygen therapy, sleep apnea treatment and mobility equipment.
|
|
|
||
|
|
Page
|
7
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
Home Medical Equipment
: Viemed provides respiratory and other home medical equipment solutions (primarily through monthly rental arrangements), including home ventilation (invasive and non-invasive), BiPaP (bi-level positive airway pressure) and CPAP (continuous positive airway pressure) devices, percussion vests, and other medical equipment. Revenue derived from the rental and sale of home medical equipment represented a combined
98.2%
and
98.5%
of Viemed’s
2019
and
2018
revenue, respectively. Viemed provides home medical equipment through the following service programs:
|
|
◦
|
Respiratory disease management
, including Chronic Obstructive Pulmonary Disease (“COPD”) aims to improve quality of life and reduce hospital readmissions by using proven methodology and leading technologies, such as non-invasive ventilation (“NIV”) and other therapies. Viemed provides ventilation (both invasive and non-invasive), Positive Airway Pressure (“PAP”), and related equipment and supplies to patients suffering from COPD.
|
|
◦
|
Neuromuscular care
is focused on helping neuromuscular patients to breathe more comfortably while living an active, healthier life and uses respiratory therapy treatments which can lessen the effort required to breathe.
|
|
◦
|
Oxygen therapy
provides patients with extra oxygen, which is sometimes used to manage certain chronic health problems, including COPD. Oxygen therapy may be performed at a hospital, at home or in another setting.
|
|
◦
|
Sleep apnea management
provides related solutions and/or equipment such as the AutoPAP (an automatic continuous positive airway pressure) and BiPAP (bi-level positive airway pressure) machines.
|
|
•
|
In-home sleep testing
: Viemed provides in home sleep apnea testing services, which is an alternative to the traditional sleep lab testing environment. These services represented
1.8%
and
1.5%
of Viemed’s
2019
and
2018
revenue, respectively.
|
|
|
||
|
|
Page
|
8
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
9
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
furnishing or arranging for the furnishing of items or services reimbursable in whole or in part under Medicare, Medicaid or other federal healthcare programs; or
|
|
•
|
purchase, lease, or order of, or the arrangement or recommendation of the purchasing, leasing, or ordering of any item or service reimbursable in whole or in part under Medicare, Medicaid or other federal healthcare programs.
|
|
|
||
|
|
Page
|
10
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
11
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
the Standards for Privacy of Individually Identifiable Health Information, which restrict the use and disclosure of individually identifiable health information, or “protected health information”;
|
|
•
|
the Standards for Electronic Transactions, which establish standards for common healthcare transactions, such as claims information, plan eligibility, payment information and the use of electronic signatures;
|
|
•
|
the Security Standards, which require covered entities to implement and maintain certain security measures to safeguard certain electronic health information, including the adoption of administrative, physical and technical safeguards to protect such information; and
|
|
•
|
the breach notification rules, which require covered entitles to provide notification to affected individuals, the Department of Health and Human Services and the media in the event of a breach of unsecured protected health information.
|
|
|
||
|
|
Page
|
12
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
13
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
14
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
15
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
16
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
17
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
18
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
19
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
20
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
refunding amounts we have been paid pursuant to the Medicare or Medicaid programs or from managed care payors;
|
|
•
|
state or federal agencies imposing fines, penalties and other sanctions on us;
|
|
•
|
temporary suspension of payment for new patients;
|
|
•
|
decertification or exclusion from participation in the Medicare or Medicaid programs or one or more managed care payor networks;
|
|
•
|
damage to our reputation; and
|
|
•
|
loss of certain rights under, or termination of, our contracts with managed care payors.
|
|
|
||
|
|
Page
|
21
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
22
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
23
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
24
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
25
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
26
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
27
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
28
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
Period
|
|
Total number of shares (or units) purchased
|
|
Average price paid per share (or unit)
|
|
Total number of shares (or units) purchased as part of publicly announced plans or programs
(1)
|
|
Maximum number (or approximate dollar value) of shares (or units) that may yet be purchased under the plans or programs
(1)
|
||||
|
October 1 - October 31, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,099,772
|
|
|
November 1 - November 30, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,099,772
|
|
|
December 1 - December 31, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1)
For the quarter ended December 31, 2019, the Company did not purchase any common shares pursuant to the Company’s Normal Course Issuer Bid (the “NCIB”). Total shares repurchased under the NCIB were 775,803 as of December 31, 2019. Under the NCIB, the Company is authorized to repurchase up to a maximum of 1,875,575 common shares through November 28, 2019.
|
||||||||||||
|
|
||
|
|
Page
|
29
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
30
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
(Tabular amounts expressed in thousands of U.S. Dollars, except vent patients)
|
||||||||||||||||||||||||
|
For the quarter ended
|
December 31,
2019 |
September 30, 2019
(3)(4)
|
June 30, 2019
(3)(4)
|
March 31, 2019
(3)(4)
|
December 31, 2018
(3)
|
September 30, 2018
(3)
|
June 30, 2018
(3)
|
March 31, 2018
(3)
|
||||||||||||||||
|
Financial Information:
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Revenue
|
$
|
21,448
|
|
$
|
20,368
|
|
$
|
20,325
|
|
$
|
18,115
|
|
$
|
18,363
|
|
$
|
16,930
|
|
$
|
15,208
|
|
$
|
13,963
|
|
|
Gross Profit
|
$
|
14,243
|
|
$
|
14,050
|
|
$
|
14,639
|
|
$
|
13,074
|
|
$
|
13,519
|
|
$
|
12,829
|
|
$
|
11,023
|
|
$
|
10,404
|
|
|
Gross Profit %
|
66
|
%
|
69
|
%
|
72
|
%
|
72
|
%
|
74
|
%
|
76
|
%
|
72
|
%
|
75
|
%
|
||||||||
|
Net Income
|
$
|
2,388
|
|
$
|
2,853
|
|
$
|
1,326
|
|
$
|
1,958
|
|
$
|
2,968
|
|
$
|
2,219
|
|
$
|
2,098
|
|
$
|
2,223
|
|
|
Cash (As of)
|
$
|
13,355
|
|
$
|
12,630
|
|
$
|
7,691
|
|
$
|
7,410
|
|
$
|
10,413
|
|
$
|
10,174
|
|
$
|
8,551
|
|
$
|
4,634
|
|
|
Total Assets (As of)
|
$
|
82,596
|
|
$
|
79,981
|
|
$
|
71,014
|
|
$
|
58,718
|
|
$
|
53,653
|
|
$
|
49,240
|
|
$
|
44,256
|
|
$
|
40,656
|
|
|
Adjusted EBITDA
(1)
|
$
|
5,569
|
|
$
|
4,883
|
|
$
|
4,116
|
|
$
|
4,466
|
|
$
|
4,896
|
|
$
|
4,155
|
|
$
|
3,846
|
|
$
|
3,644
|
|
|
Operational Information:
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Vent Patients
(2)
|
7,759
|
|
7,421
|
|
7,130
|
|
6,393
|
|
5,905
|
|
5,444
|
|
5,078
|
|
4,685
|
|
||||||||
|
|
||
|
|
Page
|
31
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
32
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
33
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
34
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
|
2019
(2)
|
|
% of Net Revenue
|
|
2018
(1)
|
|
% of Net Revenue
|
|
$
Change |
|
%
Change |
|||||||||
|
Net revenue
|
$
|
80,256
|
|
|
100.0
|
%
|
|
$
|
64,464
|
|
|
100.0
|
%
|
|
$
|
15,792
|
|
|
24.5
|
%
|
|
Cost of revenue
|
24,250
|
|
|
30.2
|
%
|
|
16,689
|
|
|
25.9
|
%
|
|
7,561
|
|
|
45.3
|
%
|
|||
|
Gross profit
|
$
|
56,006
|
|
|
69.8
|
%
|
|
$
|
47,775
|
|
|
74.1
|
%
|
|
$
|
8,231
|
|
|
17.2
|
%
|
|
Selling, general and administrative
|
41,381
|
|
|
51.6
|
%
|
|
34,304
|
|
|
53.2
|
%
|
|
7,077
|
|
|
20.6
|
%
|
|||
|
Research and development
|
848
|
|
|
1.1
|
%
|
|
—
|
|
|
—
|
%
|
|
848
|
|
|
100.0
|
%
|
|||
|
Stock-based compensation
|
3,886
|
|
|
4.8
|
%
|
|
2,702
|
|
|
4.2
|
%
|
|
1,184
|
|
|
43.8
|
%
|
|||
|
Depreciation
|
671
|
|
|
0.8
|
%
|
|
588
|
|
|
0.9
|
%
|
|
83
|
|
|
14.1
|
%
|
|||
|
Loss on disposal of property and equipment
|
360
|
|
|
0.4
|
%
|
|
54
|
|
|
0.1
|
%
|
|
306
|
|
|
566.7
|
%
|
|||
|
Other expense
|
$
|
113
|
|
|
0.1
|
%
|
|
$
|
71
|
|
|
0.1
|
%
|
|
$
|
42
|
|
|
59.2
|
%
|
|
Income from operations
|
$
|
8,747
|
|
|
10.9
|
%
|
|
$
|
10,056
|
|
|
15.6
|
%
|
|
$
|
(1,309
|
)
|
|
(13.0
|
)%
|
|
Non-operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Unrealized (gain) loss on warrant conversion liability
|
(363
|
)
|
|
(0.5
|
)%
|
|
205
|
|
|
0.3
|
%
|
|
(568
|
)
|
|
(277.1
|
)%
|
|||
|
Interest expense, net
|
314
|
|
|
0.4
|
%
|
|
181
|
|
|
0.3
|
%
|
|
133
|
|
|
73.5
|
%
|
|||
|
Net income before taxes
|
$
|
8,796
|
|
|
11.0
|
%
|
|
$
|
9,670
|
|
|
15.0
|
%
|
|
$
|
(874
|
)
|
|
(9.0
|
)%
|
|
Provision for income taxes
|
271
|
|
|
0.3
|
%
|
|
162
|
|
|
0.3
|
%
|
|
109
|
|
|
67.3
|
%
|
|||
|
Net income
|
$
|
8,525
|
|
|
10.6
|
%
|
|
$
|
9,508
|
|
|
14.7
|
%
|
|
$
|
(983
|
)
|
|
(10.3
|
)%
|
|
(1)
Net revenue, gross profit, selling, general and administrative expenses, income from operations, net income before taxes, and net income have been updated to reflect the correction described in Note 3 to the Notes to Consolidated Financial Statements.
|
||||||||||||||||||||
|
(2)
Net revenue reflects the reclassification as discussed in Note 2 to the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
|
|
||
|
|
Page
|
35
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
Years Ended December 31,
|
|||||||||||||||||||
|
|
2019
(2)
|
|
% of Net Revenue
|
|
2018
(1)
|
|
% of Net Revenue
|
|
$
Change |
|
%
Change |
|||||||||
|
Net revenue from rentals under Topic 842 and 840
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Ventilator rentals, non-invasive and invasive
|
$
|
69,067
|
|
|
86.0
|
%
|
|
$
|
57,919
|
|
|
89.8
|
%
|
|
$
|
11,148
|
|
|
19.2
|
%
|
|
Other durable medical equipment rentals
|
5,379
|
|
|
6.7
|
%
|
|
2,738
|
|
|
4.3
|
%
|
|
$
|
2,641
|
|
|
96.5
|
%
|
||
|
Net revenue from sales and services under Topic 606
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Equipment sales
|
4,395
|
|
|
5.5
|
%
|
|
2,824
|
|
|
4.4
|
%
|
|
$
|
1,571
|
|
|
55.6
|
%
|
||
|
Service revenues
|
1,415
|
|
|
1.8
|
%
|
|
983
|
|
|
1.5
|
%
|
|
$
|
432
|
|
|
43.9
|
%
|
||
|
Total net revenue
|
$
|
80,256
|
|
|
100.0
|
%
|
|
$
|
64,464
|
|
|
100.0
|
%
|
|
$
|
15,792
|
|
|
24.5
|
%
|
|
(1)
Net revenue from rentals has been updated to reflect the correction described in Note 3 to the Notes to Consolidated Financial Statements.
|
||||||||||||||||||||
|
(2)
Net revenue reflects the reclassification as discussed in Note 2 to the Notes to the Consolidated Financial Statements.
|
||||||||||||||||||||
|
(3)
Net revenue from rentals for the years ended December 31, 2019 and 2018 are presented under Topic 842 and 840, respectively.
|
||||||||||||||||||||
|
|
||
|
|
Page
|
36
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
Depreciation may be useful for investors to consider because it generally represents the wear and tear on the property and equipment used in our operations. However, we do not believe these charges necessarily reflect the current and ongoing cash charges related to our operating costs.
|
|
•
|
The amount of interest expense we incur or interest income we generate may be useful for investors to consider and may result in current cash inflows or outflows. However, we do not consider the amount of interest expense or interest income to be a representative component of the day-to-day operating performance of our business.
|
|
•
|
Unrealized loss on warrant conversion liability may be useful for investors to consider as it represents changes in the fair value of warrants and exchangeable shares of subsidiaries, driven predominantly by changes in our share price and exchange rates. These changes are non-cash, as is the settlement of the underlying derivative liability, which occurs upon the conversion of the derivative instrument into common shares of the Company.
|
|
|
||
|
|
Page
|
37
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
•
|
Stock-based compensation may be useful for investors to consider because it is an estimate of the non-cash component of compensation received by the Company’s directors, officers, employees and consultants. However, stock-based compensation is being excluded from our operating expenses because the decisions which gave rise to these expenses were not made to increase revenue in a particular period, but were made for the Company’s long-term benefit over multiple periods. While strategic decisions, such as those to issue stock-based awards are made to further our long-term strategic objectives and do impact the our earnings under U.S. GAAP, these items affect multiple periods and management is not able to change or affect these items within any period.
|
|
•
|
Income tax expense may be useful for investors to consider because it generally represents the taxes which may be payable for the period and the change in deferred income taxes and may reduce or increase the amount of funds otherwise available for use. However, we do not consider the amount of income tax expense to be a representative component of the day-to-day operating performance of our business.
|
|
For the quarter ended
|
December 31, 2019
|
September 30, 2019
(1)
|
June 30, 2019
(1)
|
March 31, 2019
(1)
|
December 31, 2018
(1)
|
September 30, 2018
(1)
|
June 30, 2018
(1)
|
March 31, 2018
(1)
|
||||||||||||||||
|
Net income
|
$
|
2,388
|
|
$
|
2,853
|
|
$
|
1,326
|
|
$
|
1,958
|
|
$
|
2,968
|
|
$
|
2,219
|
|
$
|
2,098
|
|
$
|
2,223
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Depreciation
|
2,003
|
|
1,659
|
|
1,444
|
|
1,295
|
|
1,177
|
|
972
|
|
893
|
|
741
|
|
||||||||
|
Interest expense
|
212
|
56
|
|
20
|
|
26
|
|
30
|
|
37
|
|
67
|
|
47
|
|
|||||||||
|
Unrealized (gain) loss on warrant conversion liability
|
0
|
(800
|
)
|
268
|
|
169
|
|
(210
|
)
|
220
|
|
123
|
|
72
|
|
|||||||||
|
Stock-based compensation
|
908
|
1,064
|
|
1,034
|
|
880
|
|
804
|
|
672
|
|
665
|
|
561
|
|
|||||||||
|
Income tax expense
|
58
|
51
|
|
24
|
|
138
|
|
127
|
|
35
|
|
—
|
|
—
|
|
|||||||||
|
Adjusted EBITDA
|
$
|
5,569
|
|
$
|
4,883
|
|
$
|
4,116
|
|
$
|
4,466
|
|
$
|
4,896
|
|
$
|
4,155
|
|
$
|
3,846
|
|
$
|
3,644
|
|
|
(1)
Net income has been updated to reflect the correction described in Note 3 and Note 13 to the Notes to Consolidated Financial Statements.
|
||||||||||||||||||||||||
|
|
||
|
|
Page
|
38
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Net Cash provided by (used in):
|
|
|
|
|
||||
|
Operating activities
|
|
$
|
19,087
|
|
|
$
|
22,368
|
|
|
Investing activities
|
|
(12,811
|
)
|
|
(5,301
|
)
|
||
|
Financing activities
|
|
(3,334
|
)
|
|
(11,752
|
)
|
||
|
Net increase in cash and cash equivalents
|
|
$
|
2,942
|
|
|
$
|
5,315
|
|
|
|
||
|
|
Page
|
39
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
Financial Covenant
|
Required Ratio
|
Ratio as of December 31, 2019
|
|
Total Debt to Adjusted EBITDA (Quarterly)
|
not more than 1.50:1.00
|
1.03
|
|
Fixed Charge Coverage Ratio (Quarterly)
|
not less than 1.35:1.00
|
4.41
|
|
Loan-to-Value Ratio (Quarterly)
|
not more than 0.85
|
0.72
|
|
|
||
|
|
Page
|
40
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
41
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
||
|
|
Page
|
42
|
|
VIEMED HEALTHCARE, INC.
|
||
|
(Tabular amounts expressed in thousands of US Dollars, except per share amounts)
|
||
|
December 31, 2019 and 2018
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
F-1
|
|
VIEMED HEALTHCARE, INC.
CONSOLIDATED BALANCE SHEETS
|
|||||||||
|
(Expressed in thousands of U.S. Dollars, except outstanding shares)
|
|||||||||
|
|
Note
|
|
At
December 31, 2019 |
|
At
December 31, 2018 |
||||
|
ASSETS
|
|
|
|
|
|
||||
|
Current assets
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
|
$
|
13,355
|
|
|
$
|
10,413
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $7,782 and $4,266 at December 31, 2019 and December 31, 2018, respectively
|
2
|
|
11,534
|
|
|
8,839
|
|
||
|
Inventory, net
|
2
|
|
1,360
|
|
|
2,887
|
|
||
|
Prepaid expenses and other assets
|
|
|
1,562
|
|
|
952
|
|
||
|
Total current assets
|
|
|
27,811
|
|
|
23,091
|
|
||
|
Long-term assets
|
|
|
|
|
|
||||
|
Property and equipment
|
4
|
|
54,772
|
|
|
30,562
|
|
||
|
Other assets
|
|
|
13
|
|
|
—
|
|
||
|
Total long-term assets
|
|
|
54,785
|
|
|
30,562
|
|
||
|
TOTAL ASSETS
|
|
|
$
|
82,596
|
|
|
$
|
53,653
|
|
|
|
|
|
|
|
|
||||
|
LIABILITIES
|
|
|
|
|
|
||||
|
Current liabilities
|
|
|
|
|
|
||||
|
Trade payables
|
|
|
$
|
4,700
|
|
|
$
|
5,884
|
|
|
Deferred revenue
|
|
|
3,315
|
|
|
2,590
|
|
||
|
Income taxes payable
|
|
|
86
|
|
|
152
|
|
||
|
Accrued liabilities
|
5
|
|
8,968
|
|
|
7,551
|
|
||
|
Current portion of lease liabilities
|
6
|
|
7,093
|
|
|
3,031
|
|
||
|
Current portion of long-term debt
|
6
|
|
1,750
|
|
|
—
|
|
||
|
Warrant conversion liability
|
7
|
|
—
|
|
|
363
|
|
||
|
Total current liabilities
|
|
|
25,912
|
|
|
19,571
|
|
||
|
Long-term liabilities
|
|
|
|
|
|
||||
|
Accrued liabilities
|
|
|
2,317
|
|
|
1,117
|
|
||
|
Long-term lease liabilities
|
6
|
|
3,039
|
|
|
394
|
|
||
|
Long-term debt
|
6
|
|
7,629
|
|
|
—
|
|
||
|
Total long-term liabilities
|
|
|
12,985
|
|
|
1,511
|
|
||
|
TOTAL LIABILITIES
|
|
|
38,897
|
|
|
21,082
|
|
||
|
|
|
|
|
|
|
||||
|
Commitments and Contingencies (Note 9)
|
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
|
|
||||
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
||||
|
Common stock - No par value: unlimited authorized; 37,952,660 and 37,500,815 issued and outstanding as of December 31, 2019 and December 31, 2018, respectively
|
8
|
|
3,366
|
|
|
71
|
|
||
|
Additional paid-in capital
|
|
|
6,377
|
|
|
5,390
|
|
||
|
Accumulated other comprehensive loss
|
|
|
(157
|
)
|
|
—
|
|
||
|
Retained earnings
|
|
|
34,113
|
|
|
27,110
|
|
||
|
TOTAL SHAREHOLDERS' EQUITY
|
|
|
43,699
|
|
|
32,571
|
|
||
|
|
|
|
|
|
|
||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
$
|
82,596
|
|
|
$
|
53,653
|
|
|
See accompanying notes to the consolidated financial statements
|
||||
|
|
|
|
Page
|
F-4
|
|
VIEMED HEALTHCARE, INC.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
(Expressed in thousands of U.S. Dollars, except share and per share amounts)
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
Note
|
|
2019
|
|
2018
|
||||
|
Revenue
|
2
|
|
$
|
80,256
|
|
|
$
|
64,464
|
|
|
|
|
|
|
|
|
|
|
||
|
Cost of revenue
|
|
|
24,250
|
|
|
16,689
|
|
||
|
|
|
|
|
|
|
||||
|
Gross profit
|
|
|
56,006
|
|
|
47,775
|
|
||
|
|
|
|
|
|
|
||||
|
Operating Expenses
|
|
|
|
|
|
||||
|
Selling, general and administrative
|
|
|
41,381
|
|
|
34,304
|
|
||
|
Research and development
|
|
|
848
|
|
—
|
|
|||
|
Stock-based compensation
|
8
|
|
3,886
|
|
|
2,702
|
|
||
|
Depreciation
|
|
|
671
|
|
|
588
|
|
||
|
Loss on disposal of property and equipment
|
|
|
360
|
|
|
54
|
|
||
|
Other expense
|
|
|
113
|
|
|
71
|
|
||
|
Income from operations
|
|
|
8,747
|
|
|
10,056
|
|
||
|
|
|
|
|
|
|
||||
|
Non-operating expenses
|
|
|
|
|
|
||||
|
Unrealized (gain) loss on warrant conversion liability
|
7
|
|
(363
|
)
|
|
205
|
|
||
|
Interest expense, net of interest income
|
6
|
|
314
|
|
|
181
|
|
||
|
|
|
|
|
|
|
||||
|
Net income before taxes
|
|
|
8,796
|
|
|
9,670
|
|
||
|
Provision for income taxes
|
10
|
|
271
|
|
|
162
|
|
||
|
|
|
|
|
|
|
||||
|
Net income
|
|
|
8,525
|
|
|
9,508
|
|
||
|
|
|
|
|
|
|
||||
|
Other Comprehensive Income
|
|
|
|
|
|
||||
|
Change in unrealized loss on derivative instruments, net of tax
|
|
|
(157
|
)
|
|
—
|
|
||
|
Other Comprehensive Loss
|
|
|
(157
|
)
|
|
—
|
|
||
|
|
|
|
|
|
|
||||
|
Comprehensive Income
|
|
|
$
|
8,368
|
|
|
$
|
9,508
|
|
|
|
|
|
|
|
|
||||
|
Net income per share
|
|
|
|
|
|
||||
|
Basic
|
11
|
|
$
|
0.23
|
|
|
$
|
0.25
|
|
|
Diluted
|
11
|
|
$
|
0.21
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
||||
|
Basic
|
11
|
|
37,716,864
|
|
|
37,892,118
|
|
||
|
Diluted
|
11
|
|
39,747,509
|
|
|
39,677,704
|
|
||
|
See accompanying notes to the consolidated financial statements
|
||||
|
|
|
|
Page
|
F-5
|
|
VIEMED HEALTHCARE, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
|
||
|
(Expressed in thousands of U.S. Dollars, except share amounts)
|
||
|
|
|
|
|
Additional paid-in capital
|
|
Accumulated other comprehensive loss
|
|
Retained
earnings
|
|
Total Shareholders'
equity
|
|||||||||||||
|
|
|
Common Stock
|
|
|
|
|
|||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
|||||||||||||||
|
Shareholders' equity, December 31, 2017
|
|
37,909,628
|
|
$
|
67
|
|
|
$
|
2,688
|
|
|
$
|
—
|
|
|
$
|
19,196
|
|
|
$
|
21,951
|
|
|
|
Stock-based compensation - options
|
|
—
|
|
|
—
|
|
|
802
|
|
|
—
|
|
|
—
|
|
|
802
|
|
|||||
|
Stock-based compensation - restricted stock
|
|
—
|
|
|
—
|
|
|
1,900
|
|
|
—
|
|
|
—
|
|
|
1,900
|
|
|||||
|
Exercise of warrants
|
|
1,890
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||
|
Shares repurchased and canceled under the Normal Course Issuer Bid
|
|
(410,703
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,594
|
)
|
|
(1,594
|
)
|
|||||
|
Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,508
|
|
|
9,508
|
|
|||||
|
Shareholders' equity, December 31, 2018
|
|
37,500,815
|
|
|
$
|
71
|
|
|
$
|
5,390
|
|
|
$
|
—
|
|
|
$
|
27,110
|
|
|
$
|
32,571
|
|
|
Stock-based compensation - options
|
|
—
|
|
|
—
|
|
|
2,642
|
|
|
—
|
|
|
—
|
|
|
2,642
|
|
|||||
|
Stock-based compensation - restricted stock
|
|
—
|
|
|
—
|
|
|
1,244
|
|
|
—
|
|
|
—
|
|
|
1,244
|
|
|||||
|
Exercise of warrants
|
|
133,170
|
|
260
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
260
|
|
||||||
|
Exercise of options
|
|
42,168
|
|
136
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
136
|
|
||||||
|
Shares issued for vesting of restricted stock units
|
|
641,607
|
|
2,899
|
|
|
(2,899
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Shares repurchased and canceled under the Normal Course Issuer Bid
|
|
(365,100)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,522
|
)
|
|
(1,522
|
)
|
|||||
|
Change in unrealized loss on derivative instruments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(157
|
)
|
|
—
|
|
|
(157
|
)
|
|||||
|
Net Income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,525
|
|
|
8,525
|
|
|||||
|
Shareholders' equity, December 31, 2019
|
|
37,952,660
|
|
|
$
|
3,366
|
|
|
$
|
6,377
|
|
|
$
|
(157
|
)
|
|
$
|
34,113
|
|
|
$
|
43,699
|
|
|
See accompanying notes to the consolidated financial statements
|
||||
|
|
|
|
Page
|
F-6
|
|
VIEMED HEALTHCARE, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Expressed in thousands of U.S. Dollars)
|
|
|
|
|
Year Ended December 31,
|
||||||
|
|
Note
|
|
2019
|
|
2018
|
||||
|
Cash flows from operating activities
|
|
|
|
|
|
||||
|
Net income
|
|
|
$
|
8,525
|
|
|
$
|
9,508
|
|
|
Adjustments for:
|
|
|
|
|
|
||||
|
Depreciation
|
|
|
6,400
|
|
|
3,783
|
|
||
|
Change in allowance for doubtful accounts
|
2
|
|
9,811
|
|
|
6,195
|
|
||
|
Share-based compensation
|
8
|
|
3,886
|
|
|
2,702
|
|
||
|
Unrealized (gain) loss on warrant conversion liability
|
7
|
|
(363
|
)
|
|
205
|
|
||
|
Loss on disposal of property and equipment
|
|
|
360
|
|
|
54
|
|
||
|
Net change in working capital
|
|
|
|
|
|
||||
|
Increase in accounts receivable
|
|
|
(12,506
|
)
|
|
(5,253
|
)
|
||
|
Increase in inventory
|
|
|
(306
|
)
|
|
(1,254
|
)
|
||
|
Increase in trade payables
|
|
|
783
|
|
|
2,498
|
|
||
|
Increase in deferred revenue
|
|
|
725
|
|
|
807
|
|
||
|
Increase in accrued liabilities
|
|
|
2,461
|
|
|
3,586
|
|
||
|
(Decrease) Increase in income tax payable
|
|
|
(66
|
)
|
|
10
|
|
||
|
Increase in prepaid expenses and other current assets
|
|
|
(623
|
)
|
|
(473
|
)
|
||
|
Net cash provided by operating activities
|
|
|
$
|
19,087
|
|
|
$
|
22,368
|
|
|
|
|
|
|
|
|
||||
|
Cash flows from investing activities
|
|
|
|
|
|
||||
|
Purchase of property and equipment
|
|
|
(13,385
|
)
|
|
(6,114
|
)
|
||
|
Proceeds from sale of property and equipment
|
|
|
574
|
|
|
813
|
|
||
|
Net cash used in investing activities
|
|
|
$
|
(12,811
|
)
|
|
$
|
(5,301
|
)
|
|
|
|
|
|
|
|
||||
|
Cash flows from financing activities
|
|
|
|
|
|
||||
|
Proceeds from exercise of options
|
|
|
136
|
|
|
—
|
|
||
|
Proceeds from exercise of warrants
|
|
|
260
|
|
|
4
|
|
||
|
Proceeds from commercial long-term note for building
|
6
|
|
4,837
|
|
|
—
|
|
||
|
Proceeds from term note
|
6
|
|
5,000
|
|
|
—
|
|
||
|
Principal payments on notes payable
|
|
|
(67
|
)
|
|
—
|
|
||
|
Principal payments on term note
|
|
|
(391
|
)
|
|
—
|
|
||
|
Shares repurchased and canceled under the Normal Course Issuer Bid
|
8
|
|
(1,522
|
)
|
|
(1,594
|
)
|
||
|
Repayments of lease liabilities
|
|
|
(11,587
|
)
|
|
(10,162
|
)
|
||
|
Net cash used in financing activities
|
|
|
$
|
(3,334
|
)
|
|
$
|
(11,752
|
)
|
|
|
|
|
|
|
|
||||
|
Net increase in cash and cash equivalents
|
|
|
2,942
|
|
|
5,315
|
|
||
|
Cash and cash equivalents at beginning of year
|
|
|
10,413
|
|
|
5,098
|
|
||
|
Cash and cash equivalents at end of period
|
|
|
$
|
13,355
|
|
|
$
|
10,413
|
|
|
|
|
|
|
|
|
||||
|
Supplemental disclosures of cash flow information
|
|
|
|
|
|
||||
|
Cash paid during the period for interest
|
|
|
$
|
333
|
|
|
$
|
193
|
|
|
Cash paid during the period for income taxes, net of refunds received
|
|
|
$
|
338
|
|
|
$
|
151
|
|
|
Supplemental disclosures of non-cash transactions
|
|
|
|
|
|
||||
|
Property and equipment financed through finance leases
|
|
|
$
|
12,011
|
|
|
$
|
8,408
|
|
|
Property and equipment financed through operating leases under FASB ASC 842
|
|
|
$
|
615
|
|
|
$
|
—
|
|
|
See accompanying notes to the consolidated financial statements
|
||||
|
|
|
|
Page
|
F-7
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
F-8
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Cash
|
|
$
|
3,974
|
|
|
$
|
4,021
|
|
|
Money market accounts
|
|
9,381
|
|
|
6,392
|
|
||
|
Total cash and cash equivalents
|
|
$
|
13,355
|
|
|
$
|
10,413
|
|
|
|
||
|
|
Page
|
F-9
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Balance, beginning of year
|
|
$
|
4,266
|
|
|
$
|
3,060
|
|
|
Change in allowance for doubtful accounts
|
|
9,811
|
|
|
6,195
|
|
||
|
Amounts written off
|
|
(6,295
|
)
|
|
(4,989
|
)
|
||
|
Balance, end of period
|
|
$
|
7,782
|
|
|
$
|
4,266
|
|
|
Description
|
|
Estimated Useful Lives
|
|
Medical Equipment
|
|
2 - 10 Years
|
|
Computer Equipment
|
|
5 Years
|
|
Office Furniture & Fixtures
|
|
5 - 10 Years
|
|
Leasehold Improvements
|
|
Shorter of Useful Life or Lease
|
|
Vehicles
|
|
5 Years
|
|
Building
|
|
15 - 39 Years
|
|
Land
|
|
Indefinite Life
|
|
|
||
|
|
Page
|
F-10
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
For the Year Ended
|
||||||
|
|
|
December 31, 2019
|
|
December 31, 2018
(1)
|
||||
|
Net revenue from rentals under Topic 842 and 840
(2)
|
|
|
|
|
||||
|
Ventilator rentals, non-invasive and invasive
|
|
$
|
69,067
|
|
|
$
|
57,919
|
|
|
Other durable medical equipment rentals
|
|
5,379
|
|
|
2,738
|
|
||
|
Net revenue from sales and services under Topic 606
|
|
|
|
|
||||
|
Equipment sales
|
|
4,395
|
|
|
2,824
|
|
||
|
Service revenues
|
|
1,415
|
|
|
983
|
|
||
|
Total net revenue
|
|
$
|
80,256
|
|
|
$
|
64,464
|
|
|
(1)
Net revenue from rentals and total net revenue have been updated to reflect the correction described in Note 3 to the Notes to Consolidated Financial Statements.
|
||||||||
|
(2)
Net revenue from rentals for the years ended December 31, 2019 and 2018 are presented under Topic 842 and 840, respectively.
|
||||||||
|
|
||
|
|
Page
|
F-11
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
F-12
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
F-13
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
F-14
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
3.
|
Correction of Prior Period Immaterial Errors
|
|
|
||
|
|
Page
|
F-15
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
As Previously Reported
|
Corrections
|
As Adjusted
|
||||||
|
Prepaid expenses and other assets
|
|
$
|
824
|
|
$
|
128
|
|
$
|
952
|
|
|
Total current assets
|
|
22,963
|
|
128
|
|
23,091
|
|
|||
|
Total assets
|
|
53,525
|
|
128
|
|
53,653
|
|
|||
|
Deferred revenue
|
|
—
|
|
2,590
|
|
2,590
|
|
|||
|
Total current liabilities
|
|
16,981
|
|
2,590
|
|
19,571
|
|
|||
|
Total liabilities
|
|
18,492
|
|
2,590
|
|
21,082
|
|
|||
|
Retained earnings
|
|
29,572
|
|
(2,462
|
)
|
27,110
|
|
|||
|
Total shareholders' equity
|
|
35,033
|
|
(2,462
|
)
|
32,571
|
|
|||
|
Total liabilities and shareholders' equity
|
|
53,525
|
|
128
|
|
53,653
|
|
|||
|
|
|
As Previously Reported
|
Corrections
|
As Adjusted
|
||||||
|
Revenue
|
|
$
|
65,271
|
|
$
|
(807
|
)
|
$
|
64,464
|
|
|
Gross profit
|
|
48,582
|
|
(807
|
)
|
47,775
|
|
|||
|
Selling, general, and administrative
|
|
34,442
|
|
(138
|
)
|
34,304
|
|
|||
|
Income from operations
|
|
10,725
|
|
(669
|
)
|
10,056
|
|
|||
|
Net income before taxes
|
|
10,339
|
|
(669
|
)
|
9,670
|
|
|||
|
Net income and comprehensive income
|
|
10,177
|
|
(669
|
)
|
9,508
|
|
|||
|
Net income per share:
|
|
|
|
|
||||||
|
Basic
|
|
$
|
0.27
|
|
$
|
(0.02
|
)
|
$
|
0.25
|
|
|
Diluted
|
|
$
|
0.26
|
|
$
|
(0.02
|
)
|
$
|
0.24
|
|
|
|
|
As Previously Reported
|
Corrections
|
As Adjusted
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
||||||
|
Net income
|
|
$
|
10,177
|
|
$
|
(669
|
)
|
$
|
9,508
|
|
|
Increase in deferred revenue
|
|
—
|
|
807
|
|
807
|
|
|||
|
(Increase) other current assets
|
|
(335
|
)
|
(138
|
)
|
(473
|
)
|
|||
|
|
||
|
|
Page
|
F-16
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Medical equipment
|
|
$
|
56,202
|
|
|
$
|
35,541
|
|
|
Furniture and equipment
|
|
2,350
|
|
|
1,174
|
|||
|
Land
|
|
2,138
|
|
|
367
|
|||
|
Buildings
|
|
6,351
|
|
|
264
|
|
||
|
Leasehold improvements
|
|
301
|
|
|
256
|
|||
|
Vehicles
|
|
1,110
|
|
|
1,782
|
|||
|
Less: Accumulated depreciation
|
|
(13,680
|
)
|
|
(8,822
|
)
|
||
|
Property and equipment, net of accumulated depreciation
|
|
$
|
54,772
|
|
|
$
|
30,562
|
|
|
5.
|
Current Liabilities
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Accrued trade payables
|
|
$
|
1,023
|
|
|
$
|
960
|
|
|
Accrued commissions payable
|
|
371
|
|
315
|
||||
|
Accrued bonuses payable
|
|
2,292
|
|
3,788
|
||||
|
Accrued vacation and payroll
|
|
1,502
|
|
1,012
|
||||
|
Current portion of phantom share liability
|
|
3,129
|
|
1,476
|
||||
|
Accrued other liabilities
|
|
651
|
|
—
|
|
|||
|
Total accrued liabilities
|
|
$
|
8,968
|
|
|
$
|
7,551
|
|
|
|
||
|
|
Page
|
F-17
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
Financial Covenant
|
|
Required Ratio
|
|
Ratio as of December 31, 2019
|
|
Total Debt to Adjusted EBITDA (Quarterly)
|
|
not more than 1.50:1.00
|
|
1.03
|
|
Fixed Charge Coverage Ratio (Quarterly)
|
|
not less than 1.35:1.00
|
|
4.41
|
|
Loan-to-Value Ratio (Quarterly)
|
|
not more than 0.85
|
|
0.72
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Notes payable
|
|
$
|
9,379
|
|
|
$
|
—
|
|
|
Less:
|
|
|
|
|
|
|
||
|
Current portion of notes payable
|
|
(1,750
|
)
|
|
—
|
|
||
|
Net long-term notes payable
|
|
$
|
7,629
|
|
|
$
|
—
|
|
|
|
|
Principal Payments
|
|
Interest Payments
(1)
|
||||
|
2020
|
|
$
|
1,750
|
|
|
$
|
400
|
|
|
2021
|
|
1,837
|
|
|
319
|
|
||
|
2022
|
|
1,475
|
|
|
235
|
|
||
|
2023
|
|
167
|
|
|
201
|
|
||
|
2024
|
|
176
|
|
|
194
|
|
||
|
Thereafter
|
|
3,974
|
|
|
273
|
|
||
|
Total
|
|
$
|
9,379
|
|
|
$
|
1,622
|
|
|
|
||
|
|
Page
|
F-18
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Lease liabilities
|
|
$
|
10,132
|
|
|
$
|
3,425
|
|
|
Less:
|
|
|
|
|
||||
|
Current portion of lease liabilities
|
|
(7,093
|
)
|
|
(3,031
|
)
|
||
|
Net long-term lease liabilities
|
|
$
|
3,039
|
|
|
$
|
394
|
|
|
|
|
Principal Payments
|
|
Interest Payments
|
||||
|
2020
|
|
$
|
6,538
|
|
|
$
|
155
|
|
|
2021
|
|
1,804
|
|
|
35
|
|
||
|
2022
|
|
11
|
|
|
—
|
|
||
|
Total
|
|
$
|
8,353
|
|
|
$
|
190
|
|
|
|
|
Principal Payments
|
|
Interest Payments
|
||||
|
2020
|
|
$
|
555
|
|
|
$
|
72
|
|
|
2021
|
|
472
|
|
|
51
|
|
||
|
2022
|
|
212
|
|
|
36
|
|
||
|
2023
|
|
224
|
|
|
24
|
|
||
|
2024
|
|
227
|
|
|
12
|
|
||
|
Thereafter
|
|
89
|
|
|
1
|
|
||
|
Total
|
|
$
|
1,779
|
|
|
$
|
196
|
|
|
|
||
|
|
Page
|
F-19
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
7.
|
Fair Value Measurement
|
|
|
||
|
|
Page
|
F-20
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
Warrant Conversion Liability
|
|
|
||
|
Balance December 31, 2017
|
|
$
|
158
|
|
|
Warrants issued
|
|
—
|
|
|
|
Loss on warrant conversion liability
|
|
205
|
|
|
|
Balance December 31, 2018
|
|
$
|
363
|
|
|
Warrants issued
|
|
—
|
|
|
|
Unrealized gain on warrant conversion liability
|
|
(363)
|
||
|
Balance December 31, 2019
|
|
$
|
—
|
|
|
8.
|
Shareholders' Equity
|
|
|
||
|
|
Page
|
F-21
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
Number of warrants (000's)
|
|
Weighted average exercise price (CAD$)
|
|||
|
Balance December 31, 2017
|
|
2,601
|
|
|
$
|
9.74
|
|
|
Exercised
|
|
(2
|
)
|
|
2.60
|
|
|
|
Expired
|
|
(2,422
|
)
|
|
10.27
|
|
|
|
Balance December 31, 2018
|
|
177
|
|
|
$
|
2.60
|
|
|
Issued
|
|
—
|
|
|
—
|
|
|
|
Exercised
|
|
(133
|
)
|
|
2.60
|
|
|
|
Expired
|
|
(44
|
)
|
|
2.60
|
|
|
|
Balance December 31, 2019
|
|
—
|
|
|
$
|
—
|
|
|
|
|
For the Years Ended
|
||||||||
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||||
|
Stock-based compensation - options
|
|
$
|
2,642
|
|
|
$
|
802
|
|
||
|
Stock-based compensation - restricted stock
|
|
1,244
|
|
|
1,900
|
|
||||
|
Total
|
|
$
|
3,886
|
|
|
$
|
2,702
|
|
||
|
|
||
|
|
Page
|
F-22
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
Number of options
(000's)
|
|
Weighted average exercise price (CAD$)
|
|
Weighted average remaining contractual life
|
|
Aggregate Intrinsic Value
(1)
|
|||||
|
Balance December 31, 2017
|
|
878
|
|
|
$
|
4.31
|
|
|
2.3 years
|
|
$
|
65
|
|
|
Issued
|
|
696
|
|
|
2.27
|
|
|
|
|
||||
|
Expired / Forfeited
|
|
(29
|
)
|
|
4.43
|
|
|
|
|
||||
|
Balance December 31, 2018
|
|
1,545
|
|
|
$
|
3.39
|
|
|
5.8 years
|
|
$
|
1,605
|
|
|
Issued
|
|
1,269
|
|
|
5.77
|
|
|
|
|
|
|||
|
Exercised
|
|
(42
|
)
|
|
4.30
|
|
|
|
|
|
|||
|
Expired / Forfeited
|
|
(89
|
)
|
|
7.54
|
|
|
|
|
|
|||
|
Balance December 31, 2019
|
|
2,683
|
|
|
$
|
4.36
|
|
|
6.7 years
|
|
$
|
7,790
|
|
|
|
|
2019
|
|
2018
|
|
|
Exercise price ($CAD)
|
|
$5.49 - $9.62 ($CAD)
|
|
$2.18 ($CAD)
|
|
|
Risk-free interest rate
|
|
1.59 - 1.96%
|
|
2.27
|
%
|
|
Expected volatility
|
|
73 - 81%
|
|
138.14
|
%
|
|
Expected life of options
|
|
10 Years
|
|
10 Years
|
|
|
Expected dividend yield
|
|
Nil
|
|
Nil
|
|
|
Fair value on date of grant ($USD)
|
|
$3.40 - $5.52 ($USD)
|
|
$2.27 ($USD)
|
|
|
|
||
|
|
Page
|
F-23
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
Number of Restricted Stock Units (000's)
|
|
Weighted average grant price (CAD$)
|
|
Weighted average remaining contractual life
|
|
Aggregate Intrinsic Value
(1)
|
||||||
|
Balance December 31, 2017
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
Issued
|
|
1,774
|
|
|
2.41
|
|
|
|
|
|
||||
|
Expired / Forfeited
|
|
(59
|
)
|
|
2.25
|
|
|
|
|
|||||
|
Balance December 31, 2018
|
|
1,715
|
|
|
$
|
2.41
|
|
|
1.01 years
|
|
|
$
|
6,575
|
|
|
Issued
|
|
120
|
|
|
6.90
|
|
|
|
|
|
||||
|
Vested
|
|
(641
|
)
|
|
2.68
|
|
|
|
|
|
||||
|
Expired / Forfeited
|
|
(55
|
)
|
|
2.25
|
|
|
|
|
|
||||
|
Balance December 31, 2019
|
|
1,139
|
|
|
$
|
2.74
|
|
|
0.55 years
|
|
|
$
|
7,129
|
|
|
|
|
Number of Phantom Share Units (000's)
|
|
|
Balance December 31, 2017
|
|
—
|
|
|
Issued
|
|
1,793
|
|
|
Expired / Forfeited
|
|
(101
|
)
|
|
Balance December 31, 2018
|
|
1,692
|
|
|
Issued
|
|
351
|
|
|
Vested
|
|
(550
|
)
|
|
Expired / Forfeited
|
|
(143
|
)
|
|
Balance December 31, 2019
|
|
1,350
|
|
|
|
||
|
|
Page
|
F-24
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
December 31, 2019
|
December 31, 2018
|
||||
|
Share price
|
$ 8.13 (CAD$)
|
$ 5.23 (CAD$)
|
||||
|
Remaining life of phantom share units
|
0.36 - 2.36 Years
|
|
0.5 - 3 Years
|
|
||
|
Calculated fair value of phantom share units
|
$
|
5,290
|
|
$
|
2,593
|
|
|
9.
|
Commitments and Contingencies
|
|
10.
|
Income Taxes
|
|
|
||
|
|
Page
|
F-25
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
Year Ended
|
||||||
|
|
|
December 31, 2019
|
|
December 31, 2018
(1)
|
||||
|
Net income before income taxes
|
|
$
|
8,796
|
|
|
$
|
9,670
|
|
|
Statutory income tax rate
|
|
21.0
|
%
|
|
21.0
|
%
|
||
|
Computed provision for income taxes
|
|
1,847
|
|
|
2,031
|
|
||
|
State income tax expense
|
|
632
|
|
|
473
|
|
||
|
Permanent differences
|
|
264
|
|
|
327
|
|
||
|
Deferred balance adjustments
|
|
(922
|
)
|
|
43
|
|
||
|
Tax rate changes
|
|
—
|
|
|
(1,161
|
)
|
||
|
Changes in valuation allowance for deferred tax assets
|
|
(1,550
|
)
|
|
(1,551
|
)
|
||
|
Provision for income taxes
|
|
$
|
271
|
|
|
$
|
162
|
|
|
(1)
Net income before income taxes has been updated to reflect the correction described in Note 3 to the Notes to the Consolidated Financial Statements.
|
||||||||
|
|
|
Year Ended
|
||||||
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Current taxes:
|
|
|
|
|
||||
|
Federal
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State
|
|
271
|
|
|
162
|
|
||
|
Foreign
|
|
—
|
|
|
—
|
|
||
|
Total current taxes
|
|
271
|
|
|
162
|
|
||
|
Deferred taxes
|
|
—
|
|
|
—
|
|
||
|
Provision for income taxes
|
|
$
|
271
|
|
|
$
|
162
|
|
|
|
||
|
|
Page
|
F-26
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
Year Ended
|
||||||
|
|
|
December 31, 2019
|
|
December 31, 2018
|
||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
Net operating losses - US
|
|
$
|
2,460
|
|
|
$
|
980
|
|
|
Non-capital losses - CAD
|
|
—
|
|
|
3
|
|
||
|
Goodwill
(a)
|
|
13,149
|
|
|
14,403
|
|
||
|
Allowance for doubtful accounts
|
|
2,016
|
|
|
1,105
|
|
||
|
Accrued compensation and other
|
|
595
|
|
|
37
|
|
||
|
Accrued phantom stock
|
|
1,370
|
|
|
672
|
|
||
|
Stock-based compensation
|
|
1,516
|
|
|
914
|
|
||
|
Deferred Revenue
|
|
858
|
|
|
638
|
|
||
|
Lease Liability
|
|
460
|
|
|
—
|
|
||
|
Charitable Contributions
|
|
12
|
|
|
—
|
|
||
|
Other
|
|
40
|
|
|
—
|
|
||
|
UNICAP
|
|
5
|
|
|
19
|
|
||
|
481(a) adjustment
|
|
—
|
|
|
10
|
|
||
|
Total deferred tax assets
|
|
22,481
|
|
|
18,781
|
|
||
|
|
|
|
|
|
||||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Right-Of-Use Asset
|
|
(460
|
)
|
|
—
|
|
||
|
Property and equipment
|
|
(10,949
|
)
|
|
(6,196
|
)
|
||
|
Total deferred tax liabilities
|
|
(11,409
|
)
|
|
(6,196
|
)
|
||
|
|
|
|
|
|
||||
|
Valuation allowance:
|
|
|
|
|
||||
|
Net deferred tax asset before valuation allowance
|
|
11,072
|
|
|
12,585
|
|
||
|
Less: valuation allowance
|
|
(11,072
|
)
|
|
(12,585
|
)
|
||
|
Net deferred tax asset
|
|
—
|
|
|
—
|
|
||
|
(a)
The Company elected to report the acquired assets at fair value at the time of the Company’s acquisition by PHM in 2015, and thus carries a goodwill asset for tax purposes subsequent to the transaction. The goodwill is amortized over 15 years for tax purposes.
|
||||||||
|
|
|
Year Ended
|
||
|
|
|
December 31, 2019
|
||
|
Expiring in 2034
|
|
$
|
2,027
|
|
|
Expiring in 2037
|
|
$
|
153
|
|
|
No expiry date
|
|
$
|
7,319
|
|
|
|
||
|
|
Page
|
F-27
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
|
For the Years Ended
|
||||||
|
|
|
December 31, 2019
|
|
December 31, 2018
(1)
|
||||
|
Numerator - basic and diluted:
|
|
|
|
|
||||
|
Net income attributable to shareholders
|
|
$
|
8,525
|
|
|
$
|
9,508
|
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
|
||||
|
Basic weighted-average number of common shares
|
|
37,716,864
|
|
|
37,892,118
|
|
||
|
Diluted weighted-average number of shares
|
|
39,747,509
|
|
|
39,677,704
|
|
||
|
|
|
|
|
|
||||
|
Basic earnings per share
|
|
$
|
0.23
|
|
|
$
|
0.25
|
|
|
Diluted earnings per share
|
|
$
|
0.21
|
|
|
$
|
0.24
|
|
|
|
|
|
|
|
||||
|
Denominator calculation from basic to diluted:
|
|
|
|
|
||||
|
Basic weighted-average number of common shares
|
|
37,716,864
|
|
|
37,892,118
|
|
||
|
Stock options and other dilutive securities
|
|
2,030,645
|
|
|
1,785,586
|
|
||
|
Diluted weighted-average number of shares
|
|
39,747,509
|
|
|
39,677,704
|
|
||
|
(1)
Net income attributable to shareholders, basic earnings per share, and diluted earnings per share have been updated to reflect the correction described in Note 3 to the Notes to Consolidated Financial Statements.
|
||||||||
|
12.
|
Subsequent Events
|
|
|
||
|
|
Page
|
F-28
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
13.
|
Unaudited Summarized Quarterly Financial Information
|
|
|
|
Year Ended December 31, 2019
|
|||||||||||
|
|
|
Dec. 31
|
Restated Sept. 30
(1)
|
Restated Jun. 30
(1)
|
Restated Mar. 31
(1)
|
||||||||
|
Net revenue
|
|
$
|
21,448
|
|
$
|
20,368
|
|
$
|
20,325
|
|
$
|
18,115
|
|
|
Gross profit
|
|
14,243
|
|
14,050
|
|
14,639
|
|
13,074
|
|
||||
|
Income from operations
|
|
2,658
|
|
2,160
|
|
1,638
|
|
2,291
|
|
||||
|
Net income
|
|
2,388
|
|
2,853
|
|
1,326
|
|
1,958
|
|
||||
|
Net income per share:
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.06
|
|
$
|
0.08
|
|
$
|
0.04
|
|
$
|
0.05
|
|
|
Diluted
|
|
$
|
0.06
|
|
$
|
0.07
|
|
$
|
0.03
|
|
$
|
0.05
|
|
|
(1)
These quarters have been updated to reflect the reclassification as described in Note 2 and the correction of errors as described in Note 3.
|
|||||||||||||
|
|
|
Year Ended December 31, 2018
|
|||||||||||
|
|
|
Dec. 31
(2)
|
Sept. 30
(2)
|
Jun. 30
(2)
|
Mar. 31
(2)
|
||||||||
|
Net revenue
|
|
$
|
18,363
|
|
$
|
16,930
|
|
$
|
15,208
|
|
$
|
13,963
|
|
|
Gross profit
|
|
13,519
|
|
12,829
|
|
11,023
|
|
10,404
|
|
||||
|
Income from operations
|
|
2,915
|
|
2,511
|
|
2,288
|
|
2,342
|
|
||||
|
Net income
|
|
2,968
|
|
2,219
|
|
2,098
|
|
2,223
|
|
||||
|
Net income per share:
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.08
|
|
$
|
0.06
|
|
$
|
0.05
|
|
$
|
0.06
|
|
|
Diluted
|
|
$
|
0.07
|
|
$
|
0.06
|
|
$
|
0.05
|
|
$
|
0.06
|
|
|
(2)
These quarters have been updated to reflect the correction of immaterial errors as described in Note 3.
|
|||||||||||||
|
|
||
|
|
Page
|
F-29
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
For the three months ended March 31, 2019
|
|
For the three months ended March 31, 2018
|
|||||||||||||||||||
|
|
Previously Reported
|
Bad Debt Presentation
|
Corrections
|
As Restated
|
|
Previously Reported
|
Corrections
|
As Revised
|
||||||||||||||
|
Net revenue
|
$
|
20,443
|
|
$
|
(2,125
|
)
|
$
|
(203
|
)
|
$
|
18,115
|
|
|
$
|
14,111
|
|
$
|
(148
|
)
|
$
|
13,963
|
|
|
Cost of revenue
|
5,041
|
|
—
|
|
—
|
|
5,041
|
|
|
3,559
|
|
—
|
|
3,559
|
|
|||||||
|
Gross profit
|
15,402
|
|
(2,125
|
)
|
(203
|
)
|
13,074
|
|
|
10,552
|
|
(148
|
)
|
10,404
|
|
|||||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Selling, general and administrative
|
11,592
|
|
(2,125
|
)
|
(7
|
)
|
9,460
|
|
|
7,289
|
|
(30
|
)
|
7,259
|
|
|||||||
|
Research and development
|
234
|
|
—
|
|
—
|
|
234
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Stock-based compensation
|
880
|
|
—
|
|
—
|
|
880
|
|
|
561
|
|
—
|
|
561
|
|
|||||||
|
Depreciation
|
129
|
|
—
|
|
—
|
|
129
|
|
|
206
|
|
—
|
|
206
|
|
|||||||
|
Loss on disposal of property and equipment
|
56
|
|
—
|
|
—
|
|
56
|
|
|
36
|
|
—
|
|
36
|
|
|||||||
|
Other expense
|
24
|
|
—
|
|
—
|
|
24
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Income from operations
|
2,487
|
|
—
|
|
(196
|
)
|
2,291
|
|
|
2,460
|
|
(118
|
)
|
2,342
|
|
|||||||
|
Non-operating expenses
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Unrealized loss on warrant conversion liability
|
169
|
|
—
|
|
—
|
|
169
|
|
|
72
|
|
—
|
|
72
|
|
|||||||
|
Interest expense, net of interest income
|
26
|
|
—
|
|
—
|
|
26
|
|
|
47
|
|
—
|
|
47
|
|
|||||||
|
Net income before taxes
|
2,292
|
|
—
|
|
(196
|
)
|
2,096
|
|
|
2,341
|
|
(118
|
)
|
2,223
|
|
|||||||
|
Provision for income taxes
|
138
|
|
—
|
|
—
|
|
138
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Net income
|
2,154
|
|
—
|
|
(196
|
)
|
1,958
|
|
|
2,341
|
|
(118
|
)
|
2,223
|
|
|||||||
|
Net income per share:
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Basic
|
$
|
0.06
|
|
$
|
—
|
|
$
|
(0.01
|
)
|
$
|
0.05
|
|
|
$
|
0.06
|
|
$
|
—
|
|
$
|
0.06
|
|
|
Diluted
|
$
|
0.05
|
|
$
|
—
|
|
$
|
—
|
|
$
|
0.05
|
|
|
$
|
0.06
|
|
$
|
—
|
|
$
|
0.06
|
|
|
|
||
|
|
Page
|
F-30
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
For the three months ended June 30, 2019
|
|
For the three months ended June 30, 2018
|
|||||||||||||||||||
|
|
Previously Reported
|
Bad Debt Presentation
|
Corrections
|
As Restated
|
|
Previously Reported
|
Corrections
|
As Revised
|
||||||||||||||
|
Net revenue
|
$
|
22,547
|
|
$
|
(1,733
|
)
|
$
|
(489
|
)
|
$
|
20,325
|
|
|
$
|
15,508
|
|
$
|
(300
|
)
|
$
|
15,208
|
|
|
Cost of revenue
|
5,686
|
|
—
|
|
—
|
|
5,686
|
|
|
4,185
|
|
—
|
|
4,185
|
|
|||||||
|
Gross profit
|
16,861
|
|
(1,733
|
)
|
(489
|
)
|
14,639
|
|
|
11,323
|
|
(300
|
)
|
11,023
|
|
|||||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Selling, general and administrative
|
13,244
|
|
(1,733
|
)
|
5
|
|
11,516
|
|
|
7,919
|
|
(32
|
)
|
7,887
|
|
|||||||
|
Research and development
|
203
|
|
—
|
|
—
|
|
203
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Stock-based compensation
|
1,034
|
|
—
|
|
—
|
|
1,034
|
|
|
665
|
|
—
|
|
665
|
|
|||||||
|
Depreciation
|
138
|
|
—
|
|
—
|
|
138
|
|
|
124
|
|
—
|
|
124
|
|
|||||||
|
Loss on disposal of property and equipment
|
85
|
|
—
|
|
—
|
|
85
|
|
|
52
|
|
—
|
|
52
|
|
|||||||
|
Other expense
|
25
|
|
—
|
|
—
|
|
25
|
|
|
7
|
|
—
|
|
7
|
|
|||||||
|
Income from operations
|
2,132
|
|
—
|
|
(494
|
)
|
1,638
|
|
|
2,556
|
|
(268
|
)
|
2,288
|
|
|||||||
|
Non-operating expenses
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Unrealized loss on warrant conversion liability
|
268
|
|
—
|
|
—
|
|
268
|
|
|
123
|
|
—
|
|
123
|
|
|||||||
|
Interest expense, net of interest income
|
20
|
|
—
|
|
—
|
|
20
|
|
|
67
|
|
—
|
|
67
|
|
|||||||
|
Net income before taxes
|
1,844
|
|
—
|
|
(494
|
)
|
1,350
|
|
|
2,366
|
|
(268
|
)
|
2,098
|
|
|||||||
|
Provision for income taxes
|
24
|
|
—
|
|
—
|
|
24
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Net income
|
1,820
|
|
—
|
|
(494
|
)
|
1,326
|
|
|
2,366
|
|
(268
|
)
|
2,098
|
|
|||||||
|
Net income per share:
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Basic
|
$
|
0.05
|
|
$
|
—
|
|
$
|
(0.01
|
)
|
$
|
0.04
|
|
|
$
|
0.06
|
|
$
|
(0.01
|
)
|
$
|
0.05
|
|
|
Diluted
|
$
|
0.05
|
|
$
|
—
|
|
$
|
(0.02
|
)
|
$
|
0.03
|
|
|
$
|
0.06
|
|
$
|
(0.01
|
)
|
$
|
0.05
|
|
|
|
||
|
|
Page
|
F-31
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
For the three months ended September 30, 2019
|
|
For the three months ended September 30, 2018
|
|||||||||||||||||||
|
|
Previously Reported
|
Bad Debt Presentation
|
Corrections
|
As Restated
|
|
Previously Reported
|
Corrections
|
As Revised
|
||||||||||||||
|
Net revenue
|
$
|
23,525
|
|
$
|
(3,078
|
)
|
$
|
(79
|
)
|
$
|
20,368
|
|
|
$
|
17,163
|
|
$
|
(233
|
)
|
$
|
16,930
|
|
|
Cost of revenue
|
6,318
|
|
—
|
|
—
|
|
6,318
|
|
|
4,101
|
|
—
|
|
4,101
|
|
|||||||
|
Gross profit
|
17,207
|
|
(3,078
|
)
|
(79
|
)
|
14,050
|
|
|
13,062
|
|
(233
|
)
|
12,829
|
|
|||||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Selling, general and administrative
|
13,281
|
|
(3,078
|
)
|
28
|
|
10,231
|
|
|
9,490
|
|
(28
|
)
|
9,462
|
|
|||||||
|
Research and development
|
208
|
|
—
|
|
—
|
|
208
|
|
|
—
|
|
—
|
|
—
|
|
|||||||
|
Stock-based compensation
|
1,064
|
|
—
|
|
—
|
|
1,064
|
|
|
672
|
|
—
|
|
672
|
|
|||||||
|
Depreciation
|
193
|
|
—
|
|
—
|
|
193
|
|
|
128
|
|
—
|
|
128
|
|
|||||||
|
Loss on disposal of property and equipment
|
167
|
|
—
|
|
—
|
|
167
|
|
|
23
|
|
—
|
|
23
|
|
|||||||
|
Other expense
|
27
|
|
—
|
|
—
|
|
27
|
|
|
33
|
|
—
|
|
33
|
|
|||||||
|
Income from operations
|
2,267
|
|
—
|
|
(107
|
)
|
2,160
|
|
|
2,716
|
|
(205
|
)
|
2,511
|
|
|||||||
|
Non-operating expenses
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Unrealized (gain) loss on warrant conversion liability
|
(800
|
)
|
—
|
|
—
|
|
(800
|
)
|
|
220
|
|
—
|
|
220
|
|
|||||||
|
Interest expense, net of interest income
|
56
|
|
—
|
|
—
|
|
56
|
|
|
37
|
|
—
|
|
37
|
|
|||||||
|
Net income before taxes
|
3,011
|
|
—
|
|
(107
|
)
|
2,904
|
|
|
2,459
|
|
(205
|
)
|
2,254
|
|
|||||||
|
Provision for income taxes
|
51
|
|
—
|
|
—
|
|
51
|
|
|
35
|
|
—
|
|
35
|
|
|||||||
|
Net income
|
2,960
|
|
—
|
|
(107
|
)
|
2,853
|
|
|
2,424
|
|
(205
|
)
|
2,219
|
|
|||||||
|
Net income per share:
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Basic
|
$
|
0.08
|
|
$
|
—
|
|
$
|
—
|
|
$
|
0.08
|
|
|
$
|
0.06
|
|
$
|
—
|
|
$
|
0.06
|
|
|
Diluted
|
$
|
0.07
|
|
$
|
—
|
|
$
|
—
|
|
$
|
0.07
|
|
|
$
|
0.06
|
|
$
|
—
|
|
$
|
0.06
|
|
|
|
For the three months ended
|
||||||||
|
|
December 31, 2018
|
||||||||
|
|
Previously Reported
|
Corrections
|
As Revised
|
||||||
|
Net revenue
|
$
|
18,489
|
|
$
|
(126
|
)
|
$
|
18,363
|
|
|
Cost of revenue
|
4,844
|
|
—
|
|
4,844
|
|
|||
|
Gross profit
|
13,645
|
|
(126
|
)
|
13,519
|
|
|||
|
Operating Expenses
|
|
|
|
||||||
|
Selling, general and administrative
|
9,744
|
|
(48
|
)
|
9,696
|
|
|||
|
Research and development
|
—
|
|
—
|
|
—
|
|
|||
|
Stock-based compensation
|
804
|
|
—
|
|
804
|
|
|||
|
Depreciation
|
130
|
|
—
|
|
130
|
|
|||
|
Loss (gain) on disposal of property and equipment
|
(57
|
)
|
—
|
|
(57
|
)
|
|||
|
Other expense
|
31
|
|
—
|
|
31
|
|
|||
|
Income from operations
|
2,993
|
|
(78
|
)
|
2,915
|
|
|||
|
Non-operating expenses
|
|
|
|
||||||
|
Unrealized (gain) loss on warrant conversion liability
|
(210
|
)
|
—
|
|
(210
|
)
|
|||
|
Interest expense, net of interest income
|
30
|
|
—
|
|
30
|
|
|||
|
Net income before taxes
|
3,173
|
|
(78
|
)
|
3,095
|
|
|||
|
Provision for income taxes
|
127
|
|
—
|
|
127
|
|
|||
|
Net income
|
3,046
|
|
(78
|
)
|
2,968
|
|
|||
|
Net income per share:
|
|
|
|
||||||
|
Basic
|
$
|
0.08
|
|
$
|
—
|
|
$
|
0.08
|
|
|
Diluted
|
$
|
0.08
|
|
$
|
(0.01
|
)
|
$
|
0.07
|
|
|
|
||
|
|
Page
|
F-32
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
As of
|
|
As of
|
||||||||||||||||
|
|
March 31, 2018
|
|
June 30, 2018
|
||||||||||||||||
|
|
Previously Reported
|
Corrections
|
As Revised
|
|
Previously Reported
|
Corrections
|
As Revised
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
4,634
|
|
$
|
—
|
|
$
|
4,634
|
|
|
$
|
8,551
|
|
$
|
—
|
|
$
|
8,551
|
|
|
Accounts receivable
|
10,687
|
|
—
|
|
10,687
|
|
|
7,857
|
|
—
|
|
7,857
|
|
||||||
|
Inventory
|
1,959
|
|
—
|
|
1,959
|
|
|
1,935
|
|
—
|
|
1,935
|
|
||||||
|
Prepaid expenses and other assets
|
560
|
|
90
|
|
650
|
|
|
491
|
|
88
|
|
579
|
|
||||||
|
Total current assets
|
17,840
|
|
90
|
|
17,930
|
|
|
18,834
|
|
88
|
|
18,922
|
|
||||||
|
Long-term assets
|
|
|
|
|
|
|
|
||||||||||||
|
Property and equipment
|
22,726
|
|
—
|
|
22,726
|
|
|
25,334
|
|
—
|
|
25,334
|
|
||||||
|
Other assets
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Total long-term assets
|
22,726
|
|
—
|
|
22,726
|
|
|
25,334
|
|
—
|
|
25,334
|
|
||||||
|
TOTAL ASSETS
|
$
|
40,566
|
|
$
|
90
|
|
$
|
40,656
|
|
|
$
|
44,168
|
|
$
|
88
|
|
$
|
44,256
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
||||||||||||
|
Current liabilities
|
|
|
|
|
|
|
|
||||||||||||
|
Trade payables
|
$
|
2,780
|
|
$
|
—
|
|
$
|
2,780
|
|
|
$
|
3,266
|
|
$
|
—
|
|
$
|
3,266
|
|
|
Deferred revenue
|
—
|
|
1,997
|
|
1,997
|
|
|
—
|
|
2,267
|
|
2,267
|
|
||||||
|
Income taxes payable
|
110
|
|
—
|
|
110
|
|
|
73
|
|
—
|
|
73
|
|
||||||
|
Accrued liabilities
|
4,246
|
|
—
|
|
4,246
|
|
|
4,552
|
|
—
|
|
4,552
|
|
||||||
|
Current portion of lease liabilities
|
5,247
|
|
—
|
|
5,247
|
|
|
4,947
|
|
—
|
|
4,947
|
|
||||||
|
Current portion of long-term debt
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Warrant conversion liability
|
230
|
|
—
|
|
230
|
|
|
353
|
|
—
|
|
353
|
|
||||||
|
Total current liabilities
|
12,613
|
|
1,997
|
|
14,610
|
|
|
13,191
|
|
2,267
|
|
15,458
|
|
||||||
|
Long-term liabilities
|
|
|
|
|
|
|
|
||||||||||||
|
Accrued liabilities
|
—
|
|
—
|
|
—
|
|
|
252
|
|
—
|
|
252
|
|
||||||
|
Long-term lease liabilities
|
1,307
|
|
—
|
|
1,307
|
|
|
1,048
|
|
—
|
|
1,048
|
|
||||||
|
Long-term debt
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Total long-term liabilities
|
1,307
|
|
—
|
|
1,307
|
|
|
1,300
|
|
—
|
|
1,300
|
|
||||||
|
TOTAL LIABILITIES
|
13,920
|
|
1,997
|
|
15,917
|
|
|
14,491
|
|
2,267
|
|
16,758
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock
|
67
|
|
—
|
|
67
|
|
|
67
|
|
—
|
|
67
|
|
||||||
|
Additional paid-in capital
|
3,249
|
|
—
|
|
3,249
|
|
|
3,914
|
|
—
|
|
3,914
|
|
||||||
|
Accumulated other comprehensive loss
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Retained earnings
|
23,330
|
|
(1,907
|
)
|
21,423
|
|
|
25,696
|
|
(2,179
|
)
|
23,517
|
|
||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
26,646
|
|
(1,907
|
)
|
24,739
|
|
|
29,677
|
|
(2,179
|
)
|
27,498
|
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
40,566
|
|
$
|
90
|
|
$
|
40,656
|
|
|
$
|
44,168
|
|
$
|
88
|
|
$
|
44,256
|
|
|
|
||
|
|
Page
|
F-33
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
As of
|
|
As of
|
||||||||||||||||
|
|
September 30, 2018
|
|
December 31, 2018
|
||||||||||||||||
|
|
Previously Reported
|
Corrections
|
As Revised
|
|
Previously Reported
|
Corrections
|
As Revised
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
10,174
|
|
$
|
—
|
|
$
|
10,174
|
|
|
$
|
10,413
|
|
$
|
—
|
|
$
|
10,413
|
|
|
Accounts receivable
|
8,392
|
|
—
|
|
8,392
|
|
|
8,839
|
|
—
|
|
8,839
|
|
||||||
|
Inventory
|
2,377
|
|
—
|
|
2,377
|
|
|
2,887
|
|
—
|
|
2,887
|
|
||||||
|
Prepaid expenses and other assets
|
956
|
|
93
|
|
1,049
|
|
|
824
|
|
128
|
|
952
|
|
||||||
|
Total current assets
|
21,899
|
|
93
|
|
21,992
|
|
|
22,963
|
|
128
|
|
23,091
|
|
||||||
|
Long-term assets
|
|
|
|
|
|
|
|
||||||||||||
|
Property and equipment
|
27,248
|
|
—
|
|
27,248
|
|
|
30,562
|
|
—
|
|
30,562
|
|
||||||
|
Other assets
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Total long-term assets
|
27,248
|
|
—
|
|
27,248
|
|
|
30,562
|
|
—
|
|
30,562
|
|
||||||
|
TOTAL ASSETS
|
$
|
49,147
|
|
$
|
93
|
|
$
|
49,240
|
|
|
$
|
53,525
|
|
$
|
128
|
|
$
|
53,653
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
||||||||||||
|
Current liabilities
|
|
|
|
|
|
|
|
||||||||||||
|
Trade payables
|
$
|
3,683
|
|
$
|
—
|
|
$
|
3,683
|
|
|
$
|
5,884
|
|
$
|
—
|
|
$
|
5,884
|
|
|
Deferred revenue
|
—
|
|
2,477
|
|
2,477
|
|
|
—
|
|
2,590
|
|
2,590
|
|
||||||
|
Income taxes payable
|
74
|
|
—
|
|
74
|
|
|
152
|
|
—
|
|
152
|
|
||||||
|
Accrued liabilities
|
5,741
|
|
—
|
|
5,741
|
|
|
7,551
|
|
—
|
|
7,551
|
|
||||||
|
Current portion of lease liabilities
|
4,646
|
|
—
|
|
4,646
|
|
|
3,031
|
|
—
|
|
3,031
|
|
||||||
|
Current portion of long-term debt
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Warrant conversion liability
|
572
|
|
—
|
|
572
|
|
|
363
|
|
—
|
|
363
|
|
||||||
|
Total current liabilities
|
14,716
|
|
2,477
|
|
17,193
|
|
|
16,981
|
|
2,590
|
|
19,571
|
|
||||||
|
Long-term liabilities
|
|
|
|
|
|
|
|
||||||||||||
|
Accrued liabilities
|
936
|
|
—
|
|
936
|
|
|
1,117
|
|
—
|
|
1,117
|
|
||||||
|
Long-term lease liabilities
|
719
|
|
—
|
|
719
|
|
|
394
|
|
—
|
|
394
|
|
||||||
|
Long-term debt
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Total long-term liabilities
|
1,655
|
|
—
|
|
1,655
|
|
|
1,511
|
|
—
|
|
1,511
|
|
||||||
|
TOTAL LIABILITIES
|
16,371
|
|
2,477
|
|
18,848
|
|
|
18,492
|
|
2,590
|
|
21,082
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock
|
70
|
|
—
|
|
70
|
|
|
71
|
|
—
|
|
71
|
|
||||||
|
Additional paid-in capital
|
4,586
|
|
—
|
|
4,586
|
|
|
5,390
|
|
—
|
|
5,390
|
|
||||||
|
Accumulated other comprehensive loss
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Retained earnings
|
28,120
|
|
(2,384
|
)
|
25,736
|
|
|
29,572
|
|
(2,462
|
)
|
27,110
|
|
||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
32,776
|
|
(2,384
|
)
|
30,392
|
|
|
35,033
|
|
(2,462
|
)
|
32,571
|
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
49,147
|
|
$
|
93
|
|
$
|
49,240
|
|
|
$
|
53,525
|
|
$
|
128
|
|
$
|
53,653
|
|
|
|
||
|
|
Page
|
F-34
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
As of
|
|
As of
|
||||||||||||||||
|
|
March 31, 2019
|
|
June 30, 2019
|
||||||||||||||||
|
|
Previously Reported
|
Corrections
|
As Restated
|
|
Previously Reported
|
Corrections
|
As Restated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
7,410
|
|
$
|
—
|
|
$
|
7,410
|
|
|
$
|
7,691
|
|
$
|
—
|
|
$
|
7,691
|
|
|
Accounts receivable
|
11,666
|
|
—
|
|
11,666
|
|
|
12,797
|
|
—
|
|
12,797
|
|
||||||
|
Inventory
|
3,615
|
|
—
|
|
3,615
|
|
|
3,712
|
|
—
|
|
3,712
|
|
||||||
|
Prepaid expenses and other assets
|
922
|
|
135
|
|
1,057
|
|
|
861
|
|
128
|
|
989
|
|
||||||
|
Total current assets
|
23,613
|
|
135
|
|
23,748
|
|
|
25,061
|
|
128
|
|
25,189
|
|
||||||
|
Long-term assets
|
|
|
|
|
|
|
|
||||||||||||
|
Property and equipment
|
34,970
|
|
—
|
|
34,970
|
|
|
45,803
|
|
—
|
|
45,803
|
|
||||||
|
Other assets
|
—
|
|
—
|
|
—
|
|
|
22
|
|
—
|
|
22
|
|
||||||
|
Total long-term assets
|
34,970
|
|
—
|
|
34,970
|
|
|
45,825
|
|
—
|
|
45,825
|
|
||||||
|
TOTAL ASSETS
|
$
|
58,583
|
|
$
|
135
|
|
$
|
58,718
|
|
|
$
|
70,886
|
|
$
|
128
|
|
$
|
71,014
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES
|
|
|
|
|
|
|
|
||||||||||||
|
Current liabilities
|
|
|
|
|
|
|
|
||||||||||||
|
Trade payables
|
$
|
6,388
|
|
$
|
—
|
|
$
|
6,388
|
|
|
$
|
7,818
|
|
$
|
—
|
|
$
|
7,818
|
|
|
Deferred revenue
|
—
|
|
2,793
|
|
2,793
|
|
|
—
|
|
3,281
|
|
3,281
|
|
||||||
|
Income taxes payable
|
148
|
|
—
|
|
148
|
|
|
—
|
|
—
|
|
—
|
|
||||||
|
Accrued liabilities
|
5,850
|
|
—
|
|
5,850
|
|
|
6,950
|
|
—
|
|
6,950
|
|
||||||
|
Current portion of lease liabilities
|
5,966
|
|
—
|
|
5,966
|
|
|
8,410
|
|
—
|
|
8,410
|
|
||||||
|
Current portion of long-term debt
|
—
|
|
—
|
|
—
|
|
|
133
|
|
—
|
|
133
|
|
||||||
|
Warrant conversion liability
|
532
|
|
—
|
|
532
|
|
|
800
|
|
—
|
|
800
|
|
||||||
|
Total current liabilities
|
18,884
|
|
2,793
|
|
21,677
|
|
|
24,111
|
|
3,281
|
|
27,392
|
|
||||||
|
Long-term liabilities
|
|
|
|
|
|
|
|
||||||||||||
|
Accrued liabilities
|
1,962
|
|
—
|
|
1,962
|
|
|
1,685
|
|
—
|
|
1,685
|
|
||||||
|
Long-term lease liabilities
|
1,188
|
|
—
|
|
1,188
|
|
|
1,098
|
|
—
|
|
1,098
|
|
||||||
|
Long-term debt
|
—
|
|
—
|
|
—
|
|
|
4,703
|
|
—
|
|
4,703
|
|
||||||
|
Total long-term liabilities
|
3,150
|
|
—
|
|
3,150
|
|
|
7,486
|
|
—
|
|
7,486
|
|
||||||
|
TOTAL LIABILITIES
|
22,034
|
|
2,793
|
|
24,827
|
|
|
31,597
|
|
3,281
|
|
34,878
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||||||
|
SHAREHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
||||||||||||
|
Common stock
|
2,277
|
|
—
|
|
2,277
|
|
|
2,350
|
|
—
|
|
2,350
|
|
||||||
|
Additional paid-in capital
|
4,068
|
|
—
|
|
4,068
|
|
|
5,063
|
|
—
|
|
5,063
|
|
||||||
|
Accumulated other comprehensive loss
|
—
|
|
—
|
|
—
|
|
|
(148
|
)
|
—
|
|
(148
|
)
|
||||||
|
Retained earnings
|
30,204
|
|
(2,658
|
)
|
27,546
|
|
|
32,024
|
|
(3,153
|
)
|
28,871
|
|
||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
$
|
36,549
|
|
$
|
(2,658
|
)
|
$
|
33,891
|
|
|
$
|
39,289
|
|
$
|
(3,153
|
)
|
$
|
36,136
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
58,583
|
|
$
|
135
|
|
$
|
58,718
|
|
|
$
|
70,886
|
|
$
|
128
|
|
$
|
71,014
|
|
|
|
||
|
|
Page
|
F-35
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
As of
|
||||||||
|
|
September 30, 2019
|
||||||||
|
|
Previously Reported
|
Corrections
|
As Restated
|
||||||
|
ASSETS
|
|
|
|
||||||
|
Current assets
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
12,630
|
|
$
|
—
|
|
$
|
12,630
|
|
|
Accounts receivable
|
11,729
|
|
—
|
|
11,729
|
|
|||
|
Inventory
|
1,266
|
|
—
|
|
1,266
|
|
|||
|
Prepaid expenses and other assets
|
2,078
|
|
100
|
|
2,178
|
|
|||
|
Total current assets
|
27,703
|
|
100
|
|
27,803
|
|
|||
|
Long-term assets
|
|
|
|
||||||
|
Property and equipment
|
52,161
|
|
—
|
|
52,161
|
|
|||
|
Other assets
|
17
|
|
—
|
|
17
|
|
|||
|
Total long-term assets
|
52,178
|
|
—
|
|
52,178
|
|
|||
|
TOTAL ASSETS
|
$
|
79,881
|
|
$
|
100
|
|
$
|
79,981
|
|
|
|
|
|
|
||||||
|
LIABILITIES
|
|
|
|
||||||
|
Current liabilities
|
|
|
|
||||||
|
Trade payables
|
$
|
4,072
|
|
$
|
—
|
|
$
|
4,072
|
|
|
Deferred revenue
|
—
|
|
3,360
|
|
3,360
|
|
|||
|
Income taxes payable
|
28
|
|
—
|
|
28
|
|
|||
|
Accrued liabilities
|
8,600
|
|
—
|
|
8,600
|
|
|||
|
Current portion of lease liabilities
|
8,767
|
|
—
|
|
8,767
|
|
|||
|
Current portion of long-term debt
|
1,728
|
|
—
|
|
1,728
|
|
|||
|
Warrant conversion liability
|
—
|
|
—
|
|
—
|
|
|||
|
Total current liabilities
|
23,195
|
|
3,360
|
|
26,555
|
|
|||
|
Long-term liabilities
|
|
|
|
||||||
|
Accrued liabilities
|
2,213
|
|
—
|
|
2,213
|
|
|||
|
Long-term lease liabilities
|
2,813
|
|
—
|
|
2,813
|
|
|||
|
Long-term debt
|
8,076
|
|
—
|
|
8,076
|
|
|||
|
Total long-term liabilities
|
13,102
|
|
—
|
|
13,102
|
|
|||
|
TOTAL LIABILITIES
|
36,297
|
|
3,360
|
|
39,657
|
|
|||
|
|
|
|
|
||||||
|
SHAREHOLDERS’ EQUITY
|
|
|
|
||||||
|
Common stock
|
3,366
|
|
—
|
|
3,366
|
|
|||
|
Additional paid-in capital
|
5,470
|
|
—
|
|
5,470
|
|
|||
|
Accumulated other comprehensive loss
|
(236
|
)
|
—
|
|
(236
|
)
|
|||
|
Retained earnings
|
34,984
|
|
(3,260
|
)
|
31,724
|
|
|||
|
TOTAL SHAREHOLDERS’ EQUITY
|
43,584
|
|
(3,260
|
)
|
40,324
|
|
|||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$
|
79,881
|
|
$
|
100
|
|
$
|
79,981
|
|
|
|
||
|
|
Page
|
F-36
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
43
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
44
|
|
VIEMED HEALTHCARE, INC.
|
|
(Tabular dollar amounts expressed in thousands of U.S. Dollars, except per share amounts)
|
|
December 31, 2019 and 2018
|
|
|
||
|
|
Page
|
45
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
a.
|
Documents filed as part of this report.
|
|
▪
|
Reports of Independent Registered Public Accounting Firms
|
|
▪
|
Balance Sheets as of
December 31, 2019
and
2018
|
|
▪
|
Statements of Operations for the years ended
December 31, 2019
and
2018
|
|
▪
|
Statements of Shareholders’ Equity for the years ended
December 31, 2019
and
2018
|
|
▪
|
Statements of Cash Flows for the years ended
December 31, 2019
and
2018
|
|
▪
|
Notes to Financial Statements
|
|
|
||
|
|
Page
|
46
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
Exhibit Number
|
|
Exhibit Title
|
|
|
|
|
|
#2.1
|
|
|
|
|
|
|
|
#2.2
|
|
|
|
|
|
|
|
#2.3
|
|
|
|
|
|
|
|
#2.4
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
*4.3
|
|
|
|
|
|
|
|
10.1
|
|
Commercial Business Loan Agreement for Term Loans and Lines of Credit dated February 21, 2018 among Viemed, Inc., Sleep Management, LLC, Home Sleep Delivered, LLC and Hancock Whitney Bank. Incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.2
|
|
Commercial Note made by Viemed, Inc., Sleep Management, LLC, Home Sleep Delivered, LLC to Hancock Whitney Bank, dated as of March 19, 2019. Incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.3
|
|
Security Agreement dated February 21, 2018 among Viemed, Inc., Sleep Management, LLC, Home Sleep Delivered, LLC and Hancock Whitney Bank. Incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.4
|
|
First Amendment to Commercial Business Loan Agreement for Term Loans and Lines of Credit dated March 19, 2019 among Viemed, Inc., Sleep Management, LLC, Home Sleep Delivered, LLC and Hancock Whitney Bank. Incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
+10.5
|
|
Form of Indemnity Agreement between Viemed Healthcare, Inc. and its Directors and Executive Officers. Incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
|
||
|
|
Page
|
47
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
+10.6
|
|
Amended and Restated Stock Option Plan of Viemed Healthcare, Inc. Incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
+10.7
|
|
Amended and Restated Viemed Healthcare, Inc. Restricted Share Unit and Deferred Share Unit Plan. Incorporated by reference to Exhibit 10.7 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
+10.8
|
|
Viemed Inc. Phantom Share Plan. Incorporated by reference to Exhibit 10.8 to the Company’s Registration Statement on Form 10 filed on July 10, 2019.
|
|
|
|
|
|
+10.9
|
|
Form of Phantom Share Plan Award. Incorporated by reference to Exhibit 10.9 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
+10.10
|
|
Viemed Inc. Annual Discretionary Cash Bonus Plan. Incorporated by reference to Exhibit 10.10 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.11
|
|
Second Amendment to Commercial Business Loan Agreement for Term Loans and Lines of Credit dated May 30, 2019 among Viemed, Inc., Sleep Management, LLC, Home Sleep Delivered, LLC and Hancock Whitney Bank. Incorporated by reference to Exhibit 10.11 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.12
|
|
Commercial Term Note made by Viemed, Inc., Sleep Management, LLC, Home Sleep Delivered, LLC to Hancock Whitney Bank, dated as of May 30, 2019. Incorporated by reference to Exhibit 10.12 to the Company’s Registration Statement on Form 10 filed on July 10, 2019.
|
|
|
|
|
|
+10.13
|
|
Executive Employment Agreement dated effective June 3, 2019 by and between Casey Hoyt and Sleep Management, LLC. Incorporated by reference to Exhibit 10.13 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
+10.14
|
|
Executive Employment Agreement dated effective June 3, 2019 by and between Michael B. Moore and Sleep Management, LLC. Incorporated by reference to Exhibit 10.14 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
+10.15
|
|
Executive Employment Agreement dated effective June 3, 2019 by and between William T. Zehnder and Sleep Management, LLC. Incorporated by reference to Exhibit 10.15 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.16
|
|
Triple Net Lease Agreement dated December 1, 2015 by and between Moore Hoyt Rentals, LLC and Sleep Management LLC. Incorporated by reference to Exhibit 10.16 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.17
|
|
Triple Net Lease Agreement dated December 1, 2015 by and between Moore Hoyt Rentals, LLC and Home Sleep Delivered LLC. Incorporated by reference to Exhibit 10.17 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
10.18
|
|
|
|
|
|
|
|
10.19
|
|
|
|
|
|
|
|
21.1
|
|
Subsidiaries of the Registrant. Incorporated by reference to Exhibit 21.1 to the Company’s Registration Statement on Form 10 filed on July 10, 2019
.
|
|
|
|
|
|
*23.1
|
|
|
|
|
|
|
|
*23.2
|
|
|
|
|
|
|
|
|
||
|
|
Page
|
48
|
|
VIEMED HEALTHCARE, INC.
|
||
|
December 31, 2019 and 2018
|
||
|
*31.1
|
|
|
|
|
|
|
|
*31.2
|
|
|
|
|
|
|
|
**32.1
|
|
|
|
|
|
|
|
**32.2
|
|
|
|
|
|
|
|
*101.INS
|
|
XBRL Instance Document.
|
|
|
|
|
|
*101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
|
|
|
*101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
|
|
|
|
*101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
|
|
|
|
*101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
|
|
*101.DEF
|
|
XBRL Taxonomy Extension Definition Document.
|
|
|
|
|
|
* Filed herewithin.
|
||
|
** Furnished in accordance with Item 601(b)(32)(ii) of Regulation S-K.
|
||
|
# Schedules and similar attachments have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The Company will furnish supplementally a copy of any omitted schedule or similar attachment to the Securities and Exchange Commission upon request.
|
||
|
+ Management contract or compensatory plan or arrangement.
|
||
|
|
||
|
|
Page
|
49
|
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 |
|---|