NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
NOTE 1 – NATURE OF BUSINESS AND BASIS OF
PRESENTATION
The accompanying condensed consolidated financial
statements include OptimizeRx Corporation and its wholly owned subsidiaries (collectively, the “Company”, “we”,
“our”, or “us”).
We are a digital health technology company enabling
care-focused engagement between life sciences organizations, healthcare providers, and patients at critical junctures throughout the
patient care journey. Connecting over 60% of U.S. healthcare providers and millions of their patients through an intelligent technology
platform embedded within a proprietary point-of-care network, OptimizeRx helps patients start and stay on their medications.
The condensed consolidated financial statements
for the three and nine months ended September 30, 2022 and 2021 have been prepared by us without audit pursuant to the rules and
regulations of the U.S. Securities and Exchange Commission (“SEC”). In the opinion of management, all adjustments necessary
to present fairly our financial position at September 30, 2022, and our results of operations, changes in stockholders’ equity,
and cash flows for the nine months ended September 30, 2022 and 2021, have been made. Those adjustments consist of normal and recurring
adjustments. The condensed consolidated balance sheet as of December 31, 2021, has been derived from the audited condensed consolidated
balance sheet as of that date.
Certain information and note disclosures, including
a detailed discussion about the Company’s significant accounting policies, normally included in our annual financial statements
prepared in accordance with generally accepted accounting principles have been condensed or omitted. These condensed consolidated financial
statements should be read in conjunction with a reading of the financial statements and notes thereto included in our Annual Report on
Form 10-K for the fiscal year ended December 31, 2021, as filed with the U.S. Securities and Exchange Commission on February 28,
2022.
The results of operations for the nine months
ended September 30, 2022, are not necessarily indicative of the results to be expected for the full year.
NOTE 2 – NEW ACCOUNTING STANDARDS
In December 2019, the FASB issued ASU No. 2019-12,
Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes. ASU 2019-12 is intended to improve consistent application
and simplify the accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and clarifies
and amends existing guidance. ASU 2019-12 is effective for annual and interim reporting periods beginning after December 15, 2020, with
early adoption permitted. The Company adopted this standard effective January 1, 2021. The adoption of this standard did not have a material
effect on our financial position, results of operations, or cash flows.
Not Yet Adopted
ASU Topic 2021-08, Business Combinations (Topic
805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which requires contract assets and contract
liabilities acquired in a business combination to be recognized and measured by the acquirer on the acquisition date in accordance with
ASC 606, Revenue from Contracts with Customers, as if it had originated the contracts. The standard is effective for the Company’s
fiscal year beginning January 1, 2023, with early adoption permitted. The Company is currently evaluating the effect of this pronouncement
on its Consolidated Financial Statements, but it is not expected to have a material impact.
NOTE 3 - ACQUISITIONS
On April 14, 2022, we completed the acquisition
of substantially all of the assets of EvinceMed Corp., a privately held leading provider of delivering end-to-end automation for specialty
pharmaceutical transactions. We completed the acquisition to expand the breadth of the solutions we offer our customers, particularly
where specialty medications are involved, The acquisition included the full Market Access Management Platform for supporting pharma manufacturers,
hub providers and pharmacies to improve patient access, speed to therapy and activation of affordability programs. With the EvinceMed
platform, OptimizeRx is able to help patients get access to the drugs they need by simplifying the prescribing process for specialty
medications, automating manual steps to determine drug eligibility and affordability, and introducing electronic enrollment and medical
documentation across the OptimizeRx network of electronic health record (EHR) systems, ePrescribing platforms, and account-based marketing
technologies.
OPTIMIZERx CORPORATION
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
The consideration was comprised of $2.0 million
in cash, the issuance of 240,741 shares of common stock valued at $9,374,455, and $708,334 of amounts previously paid. The total purchase
price was $12,082,788.54. Of the 240,741 shares of common stock, 185,185 were issued at closing and 55,556 were issued but held back
to secure potential adjustments to the purchase price that may result from the indemnification obligations of EvinceMed and the EvinceMed
shareholder indemnitors. The holdback amount will be released twelve months from the closing, subject to any adjustments for the payment
by EvinceMed and the shareholder indemnitors for its and their indemnification obligations. The purchase price was allocated to acquired
technology totaling $4,149,000 with an estimated useful life of 8 years and the remaining $7,933,789 was allocated to goodwill. Goodwill
represents the processes and synergies expected by integrating those processes with our own. The full amount of goodwill will be deductible
for tax purposes using a 15 year life. The increase in goodwill for the period is fully accounted for by this acquisition. We determined
pro forma data was immaterial for financial reporting purposes. The initial accounting is provisional and subject to change based on
the completion of formal valuations.
Acquisition costs of approximately $22,318 were expensed
as incurred.
NOTE 4 - CASH, CASH EQUIVALENTS AND SHORT-TERM
INVESTMENTS
Cash equivalents include items almost as liquid
as cash with maturity periods of three months or less when purchased, and short-term investments include items with maturity dates between
three months and one year when purchased. We account for marketable securities in accordance with ASC 320, “Investments - Debt Securities”,
which require that certain debt securities be classified into one of three categories: held-to-maturity, available-for-sale, or trading
securities, and depending upon the classification, value the security at amortized cost or fair market value. At September 30, 2022,
we have recorded $37.5 million of held-to-maturity United States’ Treasury Bills at amortized cost basis, that has a fair market value
of $37.5 million. Our held-to-maturity United States’ Treasury Bills have maturity dates between December 2022 and January 2023. We had
no marketable securities at December 31, 2021.
NOTE 5 – REVENUES
Under ASC 606, Revenue from Contracts with
Customers, we record revenue when earned, rather than when billed. From time to time, we may record revenue based on our revenue
recognition policies in advance of being able to invoice the customer, or we may invoice the customer prior to being able to recognize
the revenue. Included in accounts receivable are unbilled amounts of $3,510,698 and $2,110,865 at September 30, 2022, and December 31,
2021, respectively. Amounts billed in advance of revenue recognition are presented as deferred revenue on the condensed consolidated
balance sheets.
The Company has several signed contracts with
customers for the distribution of messaging, or other services, which include payment in advance. The payments are not recorded as revenue
until the revenue is earned under our revenue recognition policy. Deferred revenue was $673,214 and $1,389,907 as of September 30,
2022 and December 31, 2021, respectively. The contracts are all short term in nature and all revenue is expected to be recognized
within 12 months, or less. Following is a summary of activity for the deferred revenue account for the nine months ended September 30.
OPTIMIZERx CORPORATION
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
| |
2022 | | |
2021 | |
Balance January 1 | |
$ | 1,389,907 | | |
$ | 285,795 | |
Revenue recognized | |
| (6,013,181 | ) | |
| (3,361,479 | ) |
Amount collected | |
| 5,916,318 | | |
| 3,523,824 | |
Balance March 31 | |
$ | 1,293,044 | | |
$ | 448,140 | |
Revenue recognized | |
| (7,373,802 | ) | |
| (1,962,240 | ) |
Amount collected | |
| 7,122,677 | | |
| 1,833,709 | |
Balance June 30 | |
$ | 1,041,919 | | |
$ | 319,609 | |
Revenue recognized | |
| (9,611,912 | ) | |
| (9,689,285 | ) |
Amount collected | |
| 9,243,207 | | |
| 9,718,081 | |
Balance September 30 | |
$ | 673,214 | | |
$ | 348,405 | |
The majority of our revenue is earned from life
sciences companies, such as pharmaceutical and biotech companies, or medical device makers. A small portion of our revenue is earned
from other sources, such as associations and technology companies. A break down is set forth in the table below.
| |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Revenue from: | |
| | |
| | |
| | |
| |
Life Science Companies | |
$ | 14,287,807 | | |
$ | 15,949,517 | | |
$ | 40,807,166 | | |
$ | 40,059,551 | |
Other | |
| 797,697 | | |
| 175,434 | | |
| 1,988,533 | | |
| 920,250 | |
Total Revenue | |
$ | 15,085,504 | | |
$ | 16,124,951 | | |
$ | 42,795,699 | | |
$ | 40,979,801 | |
NOTE 6 – LEASES
We have operating leases for office space in
two multitenant facilities with lease terms greater than 12 months, which are recorded as assets and liabilities on our condensed consolidated
balance sheets. These leases include our corporate headquarters, located in Rochester, Michigan, and a technical facility in Zagreb,
Croatia. We also had a lease on office space in Cranbury, New Jersey, which expired in January 2022. We did not renew the New Jersey
lease. For leases that contain renewal options, we have only assumed renewal for the headquarters lease. Lease-related assets, or right-of-use
assets, are recognized at the lease commencement date at amounts equal to the respective lease liabilities, adjusted for prepaid lease
payments, initial direct costs, and lease incentives received. Lease-related liabilities are recognized at the present value of the remaining
contractual fixed lease payments, discounted using our incremental borrowing rate. Amortization of the right of use assets is recognized
as non-cash lease expense on a straight-line basis over the lease term, while variable lease payments are expensed as incurred. Short
term lease costs include month to month leases and occasional rent for transient meeting and office spaces in shared office space facilities.
OPTIMIZERx CORPORATION
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
For the three and nine months ended September 30,
2022, the Company’s lease cost consists of the following components, each of which is included in operating expenses within the
Company’s condensed consolidated statements of operations:
| |
Three Months
Ended September 30,
2022 | | |
Nine Months
Ended September 30,
2022 | |
| |
| | |
| |
Operating lease cost | |
$ | 23,043 | | |
$ | 72,208 | |
Short-term lease cost | |
| 14,653 | | |
| 36,552 | |
Total lease cost | |
$ | 37,696 | | |
$ | 108,760 | |
The table below presents the future minimum lease
payments to be made under operating leases as of September 30, 2022:
As of September 30, 2022 | |
| |
| |
| |
2022 | |
| 24,187 | |
2023 | |
| 96,747 | |
2024 | |
| 79,965 | |
2025 | |
| 70,224 | |
Total | |
| 271,123 | |
Less: discount | |
| 16,924 | |
Total lease liabilities | |
$ | 254,199 | |
The weighted average remaining lease term at
September 30, 2022 for operating leases is 3.0 years and the weighted average discount rate used in calculating the operating lease
asset and liability is 4.5%. Cash paid for amounts included in the measurement of lease liabilities was $66,244 and $93,596 for the nine
months ended September 30, 2022 and 2021, respectively. For the nine months ended September 30, 2022 and 2021, payments on
lease obligations were $75,719 and $107,136, respectively, and amortization on the right of use assets was $77,011 and $90,471, respectively.
NOTE 7 – STOCKHOLDERS’ EQUITY
During the quarters ended September 30,
2022, June 30, 2022, and March 31, 2022 we issued 68,751, 43,701 and 28,006 shares of our common stock, respectively, and received
proceeds of $219,629, $572,347, and $258,128, respectively, in connection with the exercise of stock options under our 2013 equity incentive
plan.
During the quarters ended September 30,
2021, June 30, 2021 and March 31, 2021, we issued 232,340, 232,806 and 510,803 shares of our common stock, respectively, and
received proceeds of $1,094,697, $1,590,767, and $1,120,011 respectively, in connection with the exercise of stock options under our
2013 equity incentive plan. Of the shares issued in the quarter ended March 31, 2021, a total of 368,329 shares were issued in a
cashless transaction related to 394,739 expiring options using the net settled method whereby 26,410 options were used to pay the purchase
price. The remaining 116,064 shares issued in connection with the exercise of options were all issued for cash. No shares were issued
in the quarter ended June 30, 2021 in cashless transactions. Of the shares issued in the quarter ended September 30, 2021,
a total of 73,501 shares were issued in a cashless transaction related to 78,334 expiring options using the net settled method whereby
4,833 options were used to pay the purchase price. The remaining 158,839 shares issued in connection with the exercise of options were
all issued for cash.
OPTIMIZERx CORPORATION
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
During the quarter ended June 30, 2022,
the Board authorized a share repurchase program, under which the Company may repurchase up to $20.0 million of its outstanding common
stock. Through September 30, 2022, we repurchased 706,114 shares of our common stock for a total of $12,561,571. These shares were
recorded as Treasury Shares using the par value method.
During the quarter ended March 31, 2021,
in an underwritten primary offering, we issued 1,523,750 shares of our common stock for gross proceeds of $75,425,625. In connection
with this transaction, we incurred equity issuance costs of $4,754,089 related to payments to the underwriter, advisors and legal fees
associated with the transaction, resulting in net proceeds to the Company of $70,671,536.
NOTE 8 – STOCK BASED COMPENSATION
We use the fair value method to account for stock-based
compensation, including both options and restricted stock units. We recorded $3,624,065 and $1,711,075 in compensation expense in the
nine months ended September 30, 2022 and 2021, respectively, related to options issued under our equity compensation plans. This
includes expense related to options issued in prior years for which the requisite service period for those options includes the current
period as well as options issued in the current period. During the three months ended June 30, 2022, we granted certain performance
based options, the expense for which will be recorded over time once the achievement of the performance is deemed probable. There was
no expense related to these options recorded during the period. The fair value of these instruments was calculated using the Black-Scholes
option pricing model. There is $11,677,040 of remaining expense related to unvested options to be recognized in the future over a weighted
average period of 2.15 years. The total intrinsic value of outstanding options at September 30, 2022 was $645,740.
We recorded $7,852,597 and $901,123 in compensation
expense related to restricted stock units in the nine months ended September 30, 2022 and 2021, respectively. These units vest over
time, based on market conditions, or when certain performance requirements are met. We issued 19,065 shares during the nine months ended
September 30, 2022 for restricted stock units vested. Of the $7,852,597 recorded in compensation expense, $4,560,189 is related
to market-based equity grants. There was no expense recorded in relation to the performance based grants. The expense related to the
market-based grants was calculated using a Monte Carlo simulation. There is $18,441,496 of remaining expense related to unvested restricted
stock units to be recognized in the future over a weighted average period of 2.02 years.
Our previous director’s compensation plan
called for the issuance of fully-vested shares of common stock each quarter to each independent director. In 2021, we issued 2,695 shares
valued at $124,994 in the quarter ended March 31, 2021 and 2,035 shares valued at $125,091 in the quarter ended June 30, 2021.
Our current non-employee director’s compensation program calls for the grant of restricted stock units with a one year vesting
period. Therefore, no grants of fully-vested shares were issued to our non-employee directors during the nine months ended September
30, 2022. We granted 1,670 units to our directors on September 30, 2021 which were vested and issued on September 29, 2022. There
were 3,285 and 23,185 restricted stock units granted to the board of directors in the quarters ended March 31, 2022 and June 30,
2022, respectively, for a total value of $750,130 which will vest 12 months from the grant dates.
NOTE 9 – EARNINGS (LOSS) PER SHARE
Basic earnings per share (“EPS”)
is computed by dividing net income (loss) by the weighted average number of common shares outstanding during the period.
The number of shares related to options and restricted
stock units included in diluted EPS is based on the “Treasury Stock Method” prescribed in ASC 260-10, Earnings per Share.
This method assumes the theoretical repurchase of shares using proceeds of the respective stock options exercised, and for restricted
stock units, the amount of compensation cost attributed to future services which have not yet been recognized, and the amount of current
and deferred tax benefit, if any, that would be credited to additional paid in capital upon the vesting of the restricted stock units,
at a price equal to the issuer’s average stock price during the related earnings period. Accordingly, the number of shares includable
in the calculation of EPS in respect of the stock options and restricted stock units is dependent on this average stock price and will
increase as the average stock price increases.
OPTIMIZERx CORPORATION
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
The following table sets forth the computation
of basic and diluted net loss per share.
| |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Numerator | |
| | |
| | |
| | |
| |
Net income (loss) | |
$ | (3,466,792 | ) | |
$ | 39,894 | | |
$ | (11,112,604 | ) | |
$ | (245,383 | ) |
| |
| | | |
| | | |
| | | |
| | |
Denominator | |
| | | |
| | | |
| | | |
| | |
Weighted average shares outstanding used in computing net loss per share | |
| | | |
| | | |
| | | |
| | |
Basic | |
| 17,981,184 | | |
| 17,639,346 | | |
| 17,994,288 | | |
| 17,028,762 | |
Effect of dilutive stock options, warrants, and unvested restricted
stock unit awards | |
| — | | |
| 559,066 | | |
| — | | |
| — | |
Diluted | |
| 17,981,184 | | |
| 18,198,412 | | |
| 17,994,288 | | |
| 17,028,762 | |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) per share | |
| | | |
| | | |
| | | |
| | |
Basic | |
$ | (0.19 | ) | |
$ | — | | |
$ | (0.62 | ) | |
$ | (0.01 | ) |
Diluted | |
$ | (0.19 | ) | |
$ | — | | |
$ | (0.62 | ) | |
$ | (0.01 | ) |
No calculation of diluted earnings per share
is included for 2022 or the nine months ended September 30, 2021, as the effect of the calculation would be anti-dilutive.
The number of common shares potentially issuable
upon the exercise of certain options or for unvested restricted stock unit awards are reflected in the table below.
| |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
Weighted average number of shares for the periods ended | |
| | |
| | |
| | |
| |
Options | |
| 63,471 | | |
| 445,180 | | |
| 99,587 | | |
| 406,322 | |
Unvested restricted stock unit awards | |
| 43,751 | | |
| 113,886 | | |
| 76,010 | | |
| 120,509 | |
Total | |
| 107,222 | | |
| 559,066 | | |
| 175,597 | | |
| 526,831 | |
NOTE 10 – CONTINGENCIES
Litigation
The Company is not currently involved in any
material legal proceedings.
NOTE 11 – INCOME TAXES
As discussed in our annual report on Form 10-K
for the year ended December 31, 2021, we had net operating loss carry-forwards for federal income tax purposes of $26.4 million
as of December 31, 2021. Accordingly, no federal income tax expense or benefit is recorded in the current period.
OPTIMIZERx CORPORATION
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS (UNAUDITED)
SEPTEMBER 30, 2022
NOTE 12 – SUBSEQUENT EVENTS
In October 2022, we received proceeds of $21,674 and issued 2,084 shares
of common stock in conjunction with the exercise of stock options.
During the time periods set forth below, we purchased
400,492 shares of our common stock for a weighted average price of $14.75.
Period | |
Total
Number of
Shares
Purchased | |
Average
Price Paid
per Share | |
Total
Number of
Shares
Purchased as
Part of
Publicly
Announced
Plans or
Programs | |
Maximum
Number (or
Approximate
Dollar Value)
of Shares
that May
Yet Be
Purchased
Under the
Plans or
Programs |
10/1/22 - 10/31/22 | |
| 341,934 | | |
$ | 14.83 | | |
| 341,934 | | |
| 2,416,111 | |
11/1/22 - 11/3/22 | |
| 58,558 | | |
$ | 14.89 | | |
| 58,558 | | |
| 1,546,934 | |
In accordance with ASC 855-10, we have analyzed
events and transactions that occurred subsequent to September 30, 2022 through the date these financial statements were issued and
have determined that we do not have any other material subsequent events to disclose or recognize in these financial statements.