Item 7. Management’s Discussion and Analysis
of Financial Condition and Results of Operations
Overview
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.
Historically, our revenue was generated primarily
through the facilitation of financial messages to health care providers via their EHR and ePrescribe systems using the OptimizeRx proprietary
network to solve the ever-increasing communication barriers between pharmaceutical representatives and healthcare providers that have
presented in the rapidly changing healthcare industry. Over time, as the demand for communication of an increasing variety of different
health information between life science companies, providers, and patients continued to rise, our platform has expanded to encompass additional
solutions that enable healthcare providers to access information for patients at the point of care. These solutions include brand messaging,
therapeutic support messaging, brand support, and innovative patient engagement services, all of which now make up a significant portion
of our total revenue.
We employ a “land and expand” strategy
focused on growing our existing client base and generating greater and more consistent revenues in part through the continued shift in
our business model toward enterprise level engagements, while also broadening our platform with innovative proprietary solutions such
as our TelaRep™ virtual communication solution and our AI-powered real-world evidence solution which uses sophisticated proprietary
algorithms to derive additional revenue from our existing network. In addition, we have continued to expand our team in preparation for
future growth aspirations, which may be supplemented with future acquisitions and other strategic collaborations and investments. Our
strategy for driving revenue growth is also expected to work in tandem with our efforts to increase margin and profitability using the
aforementioned recurring revenue models that have inherently higher margins.
Because the pharmaceutical industry is dominated by large companies
with multiple brands, our revenue is concentrated in a relatively small number of companies. We have approximately 100 pharmaceutical
companies as customers, and our revenues are concentrated in these customers. Loss of one of more of our larger customers could have a
negative impact on our operating results. Our top five customers represented 39% of our revenue for the year ended December 31, 2022.
In each of 2022 and 2021, we had one customer that each represented more than 10% of our revenues.
Seasonality
In general, the pharmaceutical brand marketing
industry experiences seasonal trends that affect the vast majority of participants in the pharmaceutical digital marketing industry. Many
pharmaceutical companies allocate the largest portion of their brand marketing to the fourth quarter of the calendar year. As a result,
the first quarter tends to reflect lower activity levels and lower revenue, with gradual increases in the following quarters. We generally
expect these seasonality trends to continue and our ability to effectively manage our resources in anticipation of these trends may affect
our operating results.
Impact of Macroeconomic Events
Unfavorable conditions in the economy may
negatively affect the growth of our business and our results of operations. For example, macroeconomic events including the COVID-19
pandemic, rising inflation and the U.S. Federal Reserve raising interest rates have led to economic uncertainty. In addition, high
levels of employee turnover across the pharmaceutical industry as well as fewer number of U.S. drug approvals could create
additional certainty within our target customer markets. Historically, during periods of economic uncertainty and downturns,
businesses may slow spending, which may impact our business and our customers’ businesses. Adverse changes in demand could
impact our business, collection of accounts receivable and our expected cash flow generation, which may adversely impact our
financial condition and results of operations.
Key Performance Indicators
We monitor the following key performance indicators
to help us evaluate our business, measure our performance, identify trends affecting our business and make strategic decisions.
Average revenue per top 20 pharmaceutical manufacturer.
Average revenue per top 20 pharmaceutical manufacturer is calculated by taking the total revenue the company recognized through pharmaceutical
manufacturers listed in Fierce Pharma’s “The top 20 pharma companies by 2020 revenue” over the last twelve months, divided
by the total number of the aforementioned pharmaceutical manufacturers that our solutions helped support over that time period. The Company
uses this metric to monitor its progress in “landing and expanding” with key customers within its largest customer vertical
and believe it also provides investors with a transparent way to chart our progress in penetrating this important customer segment. The
decrease in the average in 2022 as compared to 2021 is primarily the result of the convergence of numerous macroeconomic factors that
resulted in our customers slowing their rate of spend, particularly for large and/or new implementations, which we believe prolonged sales
cycles with the top 20 pharmaceutical manufacturers that were existing customers.
| |
Twelve Months Ended December 31 | |
| |
2022 | | |
2021 | |
Average revenue per top 20 pharmaceutical manufacturer | |
$ | 2,143,296 | | |
$ | 2,484,557 | |
Percent of top 20 pharmaceutical manufacturers
that are customers. Percent of top 20 pharmaceutical manufacturers that are customers is calculated by taking the number of revenue
generating customers that are pharmaceutical manufacturers listed in Fierce Pharma’s “The top 20 pharma companies by 2020
revenue” over the last 12 months, which is then divided by 20—which is the number of pharmaceutical manufacturers included
in the aforementioned list. The Company uses this metric to monitor its progress in penetrating key customers within its largest customer
vertical and believes it also provides investors with a transparent way to chart our progress in penetrating this important customer segment.
The decrease in 2022 was due to the Company not supporting programs for a smaller revenue customer from 2021 in 2022.
| |
Twelve Months Ended December 31 | |
| |
2022 | | |
2021 | |
Percent of top 20 pharmaceutical manufacturers that are customers | |
| 90 | % | |
| 95 | % |
Percent of total revenue attributable to top
20 pharmaceutical manufacturers. Percent of total revenue attributable to top 20 pharmaceutical manufacturers is calculated by taking
the total revenue the company recognized through pharmaceutical manufacturers listed in Fierce Pharma’s “The top 20 pharma
companies by 2020 revenue” over the last twelve months, divided by our consolidated revenue over the same period. The Company uses
this metric to monitor its progress in “landing and expanding” with key customers within its largest customer vertical and
believes it also provides investors with a transparent way to chart our progress in penetrating this important customer segment. Our revenue
from customers that aren’t top 20 pharmaceutical manufacturers increased faster than our overall revenue, decreasing the percentage of
our overall revenues from top 20 pharmaceutical manufacturers.
| |
Twelve Months Ended December 31 | |
| |
2022 | | |
2021 | |
Percent of total revenue attributable to top 20 pharmaceutical manufacturers | |
| 62 | % | |
| 77 | % |
Net revenue retention. Net revenue retention
is a comparison of revenue generated from all customers in the previous twelve-month period to total revenue generated from the same customers
in the following twelve-month period (i.e., excludes new customer relationships for the most recent twelve-month period). The Company
uses this metric to monitor its ability to improve its penetration with existing customers and believes it also provides investors with
a metric to chart our ability to increase our year-over-year penetration and revenue with existing customers. The retention rate in 2022
decreased due to the convergence of numerous macroeconomic factors that resulted in our customers slowing their rate of spend, particularly
for large and/or new implementations, which we believe prolonged sales cycles.
| |
Twelve Months Ended December 31 | |
| |
2022 | | |
2021 | |
Net revenue retention | |
| 90 | % | |
| 127 | % |
Revenue per average full-time employee.
We define revenue per average full-time employee as total revenue over the last twelve months divided by the average number of employees
over the last twelve months (i.e., the average between the number of FTEs at the end of the reported period and the number of FTEs at
the end of the same period of the prior year). The Company uses this metric to monitor the productivity of its workforce and its ability
to scale efficiently over time and believes the metric provides investors with a way to chart our productivity and scalability. Our revenue
rate per employee declined year over year due to slower revenue growth and a higher average number of FTEs over the last 12 month period.
| |
Twelve Months Ended December 31 | |
| |
2022 | | |
2021 | |
Revenue per average full-time employee | |
$ | 606,312 | | |
$ | 729,674 | |
Results of Operations for the Years Ended December
31, 2022 and 2021
The following table sets forth, for the periods
indicated, the dollar value and percentage of total return represented by certain items in our consolidated statements of operations:
| |
Years Ended December 31, | |
(in thousands, except percentage data) | |
2022 | | |
2021 | |
Total Revenue | |
$ | 62,450 | | |
| 100.0 | % | |
$ | 61,293 | | |
| 100.0 | % |
Cost of Revenues | |
| 23,483 | | |
| 37.6 | % | |
| 25,654 | | |
| 41.9 | % |
Gross margin | |
| 38,967 | | |
| 62.4 | % | |
| 35,638 | | |
| 58.1 | % |
Operating expenses | |
| 51,258 | | |
| 82.1 | % | |
| 35,277 | | |
| 57.6 | % |
Income (loss) from operations | |
| (12,291 | ) | |
| (19.7 | )% | |
| 361 | | |
| 0.6 | % |
Other income | |
| 852 | | |
| 1.4 | % | |
| 17 | | |
| — | % |
Income (loss) before provision for income taxes | |
| (11,438 | ) | |
| (18.3 | )% | |
| 378 | | |
| 0.6 | % |
Income tax benefit | |
| — | | |
| — | % | |
| — | | |
| — | % |
Net income (loss) | |
$ | (11,438 | ) | |
| (18.3 | )% | |
$ | 378 | | |
| 0.6 | % |
| * | Balances
and percentage of total revenue information may not add due to rounding |
Net Revenue
Our net revenue increased 2% to $62.5 million
for the year ended December 31, 2022 from $61.3 million for the year ended December 31, 2021. This increase resulted from increases
in sales of our access solutions.
Cost of Revenues
Our total cost of revenues, composed
primarily of revenue share expense paid to our network partners, decreased in the year ended December 31, 2022 compared to the
year ended December 31, 2021. Our cost of revenues as a percentage of revenue decreased to approximately 38% in the year ended
December 31, 2022 from approximately 42% in the year ended December 31, 2021. This decrease in our cost of revenues as a
percentage of revenue resulted primarily due to favorable solution and channel partner mix and increases in the type of services we
provide that are not subject to revenue share.
Gross Margin
Our gross margin, which is the difference between
our revenues and our cost of revenues, increased from 2021 to 2022 as a result of solution mix. In general, during 2022, there was an
increase in the percentage of activity flowing through our lower cost channels compared with 2021. Additionally, revenue increases in
our access solutions includes a much higher percentage of program design, which carries a higher margin than the delivery of the actual
messages. In addition, our gross margin percentage increased to 62% in 2022 from 58% in 2021 for the reasons discussed above in the cost
of revenues section.
Operating Expenses
Operating expenses increased to $51.3 million
for the year ended December 31, 2022, from $35.3 million for the year ended December 31, 2021, an increase of approximately
45%. The increase in sales, general and administrative expense was $5.8 million. The detail by major category is reflected in the table
below.
| |
Years Ended December 31 | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Stock-based compensation | |
$ | 15,745,822 | | |
$ | 5,491,957 | |
Depreciation and amortization | |
| 2,022,029 | | |
| 2,086,454 | |
Other sales, general, and administrative expense | |
| 33,489,707 | | |
| 27,698,703 | |
| |
| | | |
| | |
Total Operating Expense | |
$ | 51,257,558 | | |
$ | 35,277,114 | |
Within the operating expenses, there were a variety
of increases, the largest of which was in stock-based compensation, a non-cash expense, which increased by $10.3 million from $5.5 million
in 2021 to $15.7 million in 2022. Stock-based compensation is awarded to all full-time employees upon their start of employment as well
as to directors, officers and certain key employees to provide an equity-based incentive to maintain and enhance the performance and profitability
of the Company. In the fourth quarter of 2021, we issued a significant market-based grant with a requisite service period of less than
3 years. The expense for the market-based award is amortized over the expected service period. The impact on 2022 expense for such market-based
award in 2022 was $6.1 million.
The increase in other sales, general, and administrative
expense is due to higher salaries, wages, and benefits and other human resources related costs as a result of the expansion of, and investment
in, our team to support additional growth. During 2022, we hired 12 net additional employees.
Net Income (Loss)
We finished the year ended December 31, 2022
with a net loss of $11.4 million, compared to net income of $0.4 million during the year ended December 31, 2021. The reasons for
specific components are discussed above. Overall, we had an increase in revenue and gross margin partially offset by increased operating
expenses. In addition, the income or loss in both periods included significant noncash items. We had $18.0 million in noncash operating
expenses in 2022 compared to $7.6 million in noncash operating expenses in 2021.
Liquidity and Capital Resources
Historically, our primary sources of liquidity have been cash receipts
from customers and proceeds from equity offerings. As of December 31, 2022, we had total current assets of $98.6 million, compared
with current liabilities of $8.4 million, resulting in working capital of $90.2 million and a current ratio of 12 to 1. This compares
with a working capital balance of $105.7 million and a current ratio of 12 to 1 at December 31, 2021. This decrease in working capital,
as discussed in more detail below, is primarily the result of the common stock buyback program.
Following is a table with summary data from the
consolidated statement of cash flows for the years ended December 31, 2022 and 2021, as presented.
| |
2022 | |
2021 |
Net cash provided by operating activities | |
$ | 10,654,078 | | |
| 726,039 | |
Net cash used in investing activities | |
| (58,176,386 | ) | |
| (485,999 | ) |
Net cash (used in) / provided by financing activities | |
| (18,950,777 | ) | |
| 73,924,954 | |
Net (decrease) / increase in cash and cash equivalents | |
$ | (66,473,085 | ) | |
$ | 74,164,994 | |
Our operating activities provided $10.7 million
in the year ended December 31, 2022, as compared with approximately $0.7 million provided by operating activities in the year ended
December 31, 2021. We had a net loss of $11.4 million for 2022, but non-cash expenses of $18.1 million and working capital generated
by the collection of receivables offset the loss. The cash provided in 2021 was the result of our net income and non-cash expenses, which
together totaled $8.0 million. This was partially offset by the increased working capital, totaling $7.3 million, required to support
higher revenues.
We used $58.2 million in investing activities
in 2022, compared with $0.5 million in 2021. In addition to the $2.0 million investment in EvinceMed technology, we purchased $55.9 million
in Treasury bills in 2022 with maturity dates in 2023. The 2021 amount included $0.4 million of capitalized software development costs
related to our proprietary systems and $0.1 million of tangible property, primarily personal computers.
We used $19.0 million in financing activities
in the year ended December 31, 2022. We repurchased 1,214,398 shares of common stock for $20.0 million. This was partially offset
by the collection of $1.1 million related to the exercise of stock options during the period. The cash provided in 2021 was the result
of our underwritten offering in 2021, which generated $70.7 million, as well as from the proceeds of option exercises, which generated
$4.9 million. This was partially offset by the payment of contingent consideration related to previous acquisitions of $1.6 million.
We believe that funds generated from operations,
together with existing cash and short term investments, will be sufficient to finance our current operations and planned growth for the
next twelve months. We do not anticipate the need to raise any additional cash to support operations. However, we could require additional
debt or equity financing if we were to make any significant acquisitions for cash during that period. In addition, we believe we can generate
the cash needed to operate beyond the next 12 months from operations.
Off Balance Sheet Arrangements
As of December 31, 2022, there were no off-balance
sheet arrangements.
Critical Accounting Estimates
Our discussion and analysis of our financial condition
and results of operations are based upon the Consolidated Financial Statements, which have been prepared in accordance with U.S. generally
accepted accounting principles. The preparation of these financial statements requires us to make estimates, judgments and assumptions
that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of revenues and
expenses during the periods presented. Actual results could differ from those estimates and assumptions. See Note 2 to the Consolidated
Financial Statements for a discussion of significant accounting policies. Actual results may differ materially from these estimates due
to different assumptions or conditions. The following areas all require the use of subjective or complex judgments, estimates and assumptions:
Revenue
Recognition
Recognition of revenue requires evidence of a
contract, probable collection of proceeds, and completion of substantially all performance obligations. We use a 5-step model to recognize
revenue. These steps are: identify the contract with a customer, identify the performance obligations in the contract, determine the transaction
price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when or as the performance
obligations are satisfied.
Revenues are primarily generated from content
delivery activities in which we deliver financial, clinical, or brand messaging through a distribution network of eprescribers and electronic
health record technology providers (channel partners), directly to consumers, or from reselling services that complement the business.
This content delivery for a customer is referred to as a program. Unless otherwise specified, revenue is recognized based on the selling
price to customers.
Our contracts are generally all less than one
year and the primary performance obligation is delivery of messages or other forms of content, but the contract may contain additional
services. Additional services may include program design, which is the design of the content delivery program, set up, and reporting.
We consider set up and reporting services to be complimentary to the primary performance obligation and recognized through performance
of the delivery of content. We consider the design of the programs and related consulting services to be performance obligations separate
from the delivery of messages.
As the content is distributed through the platform
and network of channel partners (a transaction), these transactions are recorded, and revenue is recognized, over time as the distributions
occur. Revenue for transactions can be realized based on a price per message, a price per redemption, as a flat fee occurring over a period
of time, or upon completion of the program, depending on the client contract. We recognize setup fees that are required for integrating
client offerings and campaigns into the rule-based content delivery system and network over the life of the initial program, based either
on time, or units delivered, depending upon which is most appropriate in the specific situation. Should a program be cancelled before
completion, the balance of set up revenue is recognized at the time of cancellation, as set up fees are nonrefundable. Additionally, we
also recognize revenue for providing program performance reporting and maintenance, either by our company directly delivering reports
or by providing access to our online reporting portal that the client can utilize. This reporting revenue is recognized over time as the
messages are delivered. Program design, which is the design of the content delivery program, and related consulting services are recognized
as services are performed.
In some instances, we license certain of our software
applications in arrangements that do not include other performance obligations. In those instances, we record license revenue when the
software is delivered for use to the license. In instances where our contracts included Software as a Service, the revenue is recognized
over the subscription period as services are delivered to the customer.
In some instances, we also resell messaging solutions
that are available through channel partners that are complementary to the core business and client base. These partner specific solutions
are frequently similar to our own solutions and revenue recognition for these programs is the same as described above. In instances where
we sell solutions on a commission basis, net revenue is recognized based on the commission-based revenue split that we receive. There
were no programs recorded on a net basis in the years presented. In instances where we resell these messaging solutions and have all financial
risk and significant operation input and risk, we record the revenue based on the gross amount sold and the amount paid to the channel
partner as a cost of sales.
Cost of Revenues
The primary cost of revenue is revenue share expense.
Based on the volume of transactions that are delivered through the channel partner network, we provide a revenue share to compensate the
partner for their promotion of the campaign. Revenue shares are a negotiated percentage of the transaction fees and can also be specific
to special considerations and campaigns. In addition, we pay revenue share to ConnectiveRx as a result of a 2014 legal settlement in an
amount equal to the greater of 10% of financial messaging distribution revenues generated through our integrated network, or $0.37 per
financial message distributed through our integrated network. As our solution mix has expanded and our revenues have grown, financial
messaging has become a smaller percentage of our revenues and these payments to ConnectiveRx, a smaller portion of our revenue share.
The contractual amount due to the channel partners is recorded as an expense at the time the message is distributed.
Intangible Assets
Intangible assets are stated at cost. Finite-lived
assets are being amortized over their estimated useful lives of fifteen to seventeen years for patents, eight years for customer relationships,
fifteen years for tradenames, two to four years for covenants not to compete, and three to ten years for software and websites, all using
the straight-line method. These assets are evaluated when there is a triggering event. There was no impairment of our intangible assets
in either year presented.
Goodwill
We evaluate goodwill for impairment during our
fiscal fourth quarter, or more frequently if an event occurs or circumstances change. We determined there was no impairment as goodwill
had a fair value comfortably in excess of its carrying value.
Stock-based Compensation
We use the fair value method to account for stock-based
compensation. The fair value of the equity instrument is charged directly to compensation expense and additional paid-in capital over
the period during which services are rendered. The fair value of each award is estimated on the date of each grant.
For options, fair value is estimated using the
Black-Scholes option pricing model that uses the following assumptions. Estimated volatilities are based on the historical volatility
of our stock over the same period as the expected term of the options. The expected term of options granted represents the period of time
that options granted are expected to be outstanding. We use historical data to estimate option exercise behavior and to determine this
term. The risk-free rate used is based on the U.S. Treasury yield curve in effect at the time of the grant using a time period equal to
the expected option term. We have never paid dividends and do not expect to pay any dividends in the future.
The Black-Scholes option valuation model and other
existing models were developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully
transferable. These option valuation models require the input of, and are highly sensitive to, subjective assumptions including the expected
stock price volatility. Our stock options have characteristics significantly different from those of traded options, and changes in the
subjective input assumptions could materially affect the fair value estimate.
For restricted stock units, the fair value is
based on the market value of the Company’s common stock on the date of grant. For market based restricted stock units, fair value
is estimated using a Monte Carlo simulation model. This valuation technique includes estimating the movement of stock prices and the effects
of volatility, interest rates and dividends.
Recently Issued Accounting Pronouncements
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 was effective for us as of 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 adoption of this standard is not expected to have a material effect
on our financial position, results of operations, or cash flows.
Item 8. Financial Statements and Supplementary
Data
Index to Financial Statements Required by Article
8 of Regulation S-X:
Report of Independent Registered Public Accounting
Firm
To the Shareholders and Board of Directors of
OptimizeRx Corporation
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheets of OptimizeRx Corporation and Subsidiaries (the “Company”) as of December 31, 2022 and 2021, and the related
consolidated statements of operations, stockholders’ equity and cash flows for the years then ended, and the related notes (collectively
referred to as the consolidated financial statements).
In our opinion, the consolidated financial statements
referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and
the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted
in the United States of America.
Basis for Opinion
These consolidated financial statements are the responsibility of Company’s
management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We
are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with
the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated
financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we
engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding
of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures
that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by
management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides
a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is
a matter arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated
to the audit committee and that: (1) relate to accounts or disclosures that are material to the consolidated financial statements and
(2) involved especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any
way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter
below, providing separate opinions on the critical audit matter or on the accounts or disclosures to which they related.
Critical Audit Matter - Revenue Recognition
As disclosed in Note 2 to the consolidated financial
statements, the Company recognizes revenue upon transfer of control of promised products or services to customers in an amount that reflects
the consideration the Company expects to receive in exchange for those products or services.
Significant judgment is exercised by the Company
in determining revenue recognition for these customer agreements and includes the following: (1) determining whether services are considered
distinct performance obligations that should be accounted for separately versus together, (2) the pattern and timing of delivery for each
distinct performance obligation, and (3) identification and treatment of contract terms that may impact the timing and amount of revenue
recognized.
How the Critical Audit Matter Was Addressed
in the Audit
The audit procedures we performed to address
this critical audit matter included the following: (1) obtaining an understanding of the design and implementation of controls
related to identifying distinct performance obligations, determining the timing of revenue recognition and any estimation of
variable consideration, (2) selection of a sample of customer agreements and testing management’s identification and treatment
of contract terms, and (3) testing the mathematical accuracy of management’s calculations of revenue and the associated timing
of revenue recognized in the consolidated financial statements.
We have served as the Company’s auditor
since 2020.
/s/ UHY LLP
Sterling Heights, Michigan
March 10, 2023
Firm ID: 1195
OPTIMIZERx CORPORATION
Consolidated Balance Sheets
| |
December 31, 2022 | | |
December 31, 2021 | |
ASSETS | |
| | |
| |
Current Assets | |
| | |
| |
Cash and cash equivalents | |
$ | 18,208,685 | | |
$ | 84,681,770 | |
Short-term investments | |
| 55,931,821 | | |
| — | |
Accounts receivable, net | |
| 22,155,301 | | |
| 24,800,585 | |
Prepaid expenses and other | |
| 2,280,828 | | |
| 5,630,655 | |
Total Current Assets | |
| 98,576,635 | | |
| 115,113,010 | |
Property and equipment, net | |
| 137,448 | | |
| 143,818 | |
Other Assets | |
| | | |
| | |
Goodwill | |
| 22,673,820 | | |
| 14,740,031 | |
Technology assets, net | |
| 7,702,895 | | |
| 4,589,126 | |
Patent rights, net | |
| 1,940,178 | | |
| 2,155,026 | |
Right of use assets, net | |
| 235,320 | | |
| 328,820 | |
Other intangible assets, net | |
| 3,379,838 | | |
| 3,902,502 | |
Security deposits and other assets | |
| 5,051 | | |
| 12,859 | |
Total Other Assets | |
| 35,937,102 | | |
| 25,728,364 | |
TOTAL ASSETS | |
$ | 134,651,185 | | |
$ | 140,985,192 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts payable – trade | |
$ | 1,549,979 | | |
$ | 606,808 | |
Accrued expenses | |
| 2,601,246 | | |
| 2,902,836 | |
Revenue share payable | |
| 3,990,440 | | |
| 4,378,216 | |
Current portion of lease liabilities | |
| 89,902 | | |
| 90,982 | |
Deferred revenue | |
| 164,309 | | |
| 1,389,907 | |
Total Current Liabilities | |
| 8,395,876 | | |
| 9,368,749 | |
Non-current Liabilities | |
| | | |
| | |
Lease liabilities, net of current portion | |
| 144,532 | | |
| 236,726 | |
Total Liabilities | |
| 8,540,408 | | |
| 9,605,475 | |
Commitments and contingencies (See Note 15) | |
| | | |
| | |
Stockholders’ Equity | |
| | | |
| | |
Preferred stock, $0.001 par value, 10,000,000 shares authorized, none issued and outstanding at December 31, 2022 and 2021, respectively | |
| — | | |
| — | |
Common stock, $0.001 par value, 166,666,667 shares authorized, 18,288,571 and 17,860,975 shares issued at December 31, 2022 and 2021, respectively | |
| 18,289 | | |
| 17,861 | |
Treasury stock, $0.001 par value, 1,214,398 and none held at December
31, 2022 and 2021, respectively | |
| (1,214 | ) | |
| — | |
Additional paid-in-capital | |
| 172,785,800 | | |
| 166,615,514 | |
Accumulated deficit | |
| (46,692,098 | ) | |
| (35,253,658 | ) |
Total Stockholders’ Equity | |
| 126,110,777 | | |
| 131,379,717 | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | |
$ | 134,651,185 | | |
$ | 140,985,192 | |
The accompanying notes are an integral part of
these financial statements.
OPTIMIZERx CORPORATION
Consolidated Statements of Operations
| |
For the year ended December 31,
2022 | | |
For the year ended December 31,
2021 | |
| |
| | |
| |
Net revenue | |
$ | 62,450,156 | | |
$ | 61,292,598 | |
Cost of revenues | |
| 23,483,336 | | |
| 25,654,384 | |
Gross margin | |
| 38,966,820 | | |
| 35,638,214 | |
| |
| | | |
| | |
Operating Expenses | |
| | | |
| | |
Stock-based compensation | |
| 15,745,822 | | |
| 5,491,957 | |
Depreciation, amortization, and noncash lease expense | |
| 2,022,029 | | |
| 2,086,454 | |
Other general and administrative expenses | |
| 33,489,707 | | |
| 27,698,703 | |
Total operating expenses | |
| 51,257,558 | | |
| 35,277,114 | |
Income (loss) from operations | |
| (12,290,738 | ) | |
| 361,100 | |
Other income | |
| | | |
| | |
Interest income | |
| 852,298 | | |
| 16,979 | |
Income (loss) before provision for income taxes | |
| (11,438,440 | ) | |
| 378,079 | |
Income tax benefit | |
| — | | |
| — | |
Net income (loss) | |
$ | (11,438,440 | ) | |
$ | 378,079 | |
Weighted average number of shares outstanding – basic | |
| 17,783,992 | | |
| 17,228,019 | |
Weighted average number of shares outstanding – diluted | |
| 17,783,992 | | |
| 17,690,489 | |
Income (loss) per share – basic | |
$ | (0.64 | ) | |
$ | 0.02 | |
Income (loss) per share – diluted | |
$ | (0.64 | ) | |
$ | 0.02 | |
The accompanying notes are an integral part of
these financial statements.
OPTIMIZERx CORPORATION
Consolidated Statement of Stockholders’
Equity for the Year
Ended December 31, 2022
| |
Common Stock | | |
Treasury Stock | | |
Additional Paid-in | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Total | |
Balance, January 1, 2022 | |
| 17,860,975 | | |
$ | 17,861 | | |
| — | | |
$ | — | | |
$ | 166,615,514 | | |
$ | (35,253,658 | ) | |
$ | 131,379,717 | |
Stock-based compensation expense | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Options | |
| — | | |
| — | | |
| — | | |
| — | | |
| 4,956,619 | | |
| — | | |
| 4,956,619 | |
Restricted Stock | |
| — | | |
| — | | |
| — | | |
| — | | |
| 10,789,203 | | |
| — | | |
| 10,789,203 | |
Issuance of common stock: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
For stock options exercised | |
| 156,910 | | |
| 157 | | |
| — | | |
| — | | |
| 1,205,724 | | |
| — | | |
| 1,205,881 | |
For acquisition | |
| 240,741 | | |
| 241 | | |
| — | | |
| — | | |
| 9,374,214 | | |
| — | | |
| 9,374,455 | |
For restricted stock units vested, net of cancelled units | |
| 29,945 | | |
| 30 | | |
| — | | |
| — | | |
| (132,430 | ) | |
| — | | |
| (132,400 | ) |
Repurchase of common stock | |
| — | | |
| — | | |
| (1,214,398 | ) | |
| 1,214 | | |
| (20,023,044 | ) | |
| — | | |
| (20,021,830 | ) |
Net loss for the year | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (11,438,440 | ) | |
| (11,438,440 | ) |
Balance, December 31, 2022 | |
| 18,288,571 | | |
$ | 18,289 | | |
| (1,214,398 | ) | |
$ | 1,214 | | |
$ | 172,785,800 | | |
$ | (46,692,098 | ) | |
$ | 126,110,777 | |
The accompanying notes are an integral part of
these financial statements.
OPTIMIZERx CORPORATION
Consolidated Statement of Stockholders’
Equity for the Year
Ended December 31, 2021
| |
Common Stock | | |
Additional Paid-in | | |
Accumulated | | |
| |
| |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Total | |
Balance, January 1, 2021 | |
| 15,223,340 | | |
$ | 15,223 | | |
$ | 85,590,428 | | |
$ | (35,631,737 | ) | |
$ | 49,973,914 | |
Stock-based compensation expense | |
| | | |
| | | |
| | | |
| | | |
| | |
Options | |
| — | | |
| — | | |
| 2,709,781 | | |
| — | | |
| 2,709,781 | |
Restricted Stock | |
| — | | |
| — | | |
| 2,532,091 | | |
| — | | |
| 2,532,088 | |
Issuance of common stock: | |
| | | |
| | | |
| | | |
| | | |
| | |
For board compensation | |
| 4,730 | | |
| 5 | | |
| 250,080 | | |
| — | | |
| 250,085 | |
For stock options exercised | |
| 1,105,822 | | |
| 1,106 | | |
| 4,863,125 | | |
| — | | |
| 4,864,231 | |
Public offering of common shares, net of offering costs | |
| 1,523,750 | | |
| 1,524 | | |
| 70,670,012 | | |
| — | | |
| 70,671,536 | |
For restricted stock units vested | |
| 3,333 | | |
| 3 | | |
| (3 | ) | |
| — | | |
| 3 | |
Net income for the year | |
| — | | |
| — | | |
| — | | |
| 378,079 | | |
| 378,079 | |
Balance, December 31, 2021 | |
| 17,860,975 | | |
$ | 17,861 | | |
$ | 166,615,514 | | |
$ | (35,253,658 | ) | |
$ | 131,379,717 | |
The accompanying notes are an integral part of
these financial statements.
OPTIMIZERx CORPORATION
Consolidated Statements
of Cash Flows
| |
For the year ended December 31, 2022 | | |
For the year ended December 31, 2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
Net (loss) income | |
$ | (11,438,440 | ) | |
$ | 378,079 | |
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |
| | | |
| | |
Depreciation and amortization | |
| 2,022,029 | | |
| 1,965,325 | |
Increase in bad debt reserve | |
| 363,512 | | |
| 80,000 | |
Stock-based compensation | |
| 15,745,822 | | |
| 5,491,957 | |
Changes in: | |
| | | |
| | |
Accounts receivable | |
| 2,281,773 | | |
| (6,994,880 | ) |
Prepaid expenses and other assets | |
| 2,650,951 | | |
| (1,174,044 | ) |
Accounts payable | |
| 943,171 | | |
| (11,442 | ) |
Revenue share payable | |
| (387,776 | ) | |
| (591,652 | ) |
Accrued expenses and other liabilities | |
| (301,592 | ) | |
| 482,475 | |
Change in operating lease liabilities | |
| 226 | | |
| (3,891 | ) |
Deferred revenue | |
| (1,225,598 | ) | |
| 1,104,112 | |
NET CASH PROVIDED BY OPERATING ACTIVITIES | |
| 10,654,078 | | |
| 726,039 | |
| |
| | | |
| | |
CASH FLOWS USED IN INVESTING ACTIVITIES: | |
| | | |
| | |
Purchases of property and equipment | |
| (81,005 | ) | |
| (100,322 | ) |
EvinceMed acquisition | |
| (2,000,000 | ) | |
| — | |
Purchase of short-term investments | |
| (55,931,821 | ) | |
| — | |
Acquisition of intangible assets, including intellectual property rights | |
| (1,830 | ) | |
| (21,511 | ) |
Capitalized software development costs | |
| (161,730 | ) | |
| (364,166 | ) |
NET CASH USED IN INVESTING ACTIVITIES | |
| (58,176,386 | ) | |
| (485,999 | ) |
| |
| | | |
| | |
CASH FLOWS (USED IN ) / PROVIDED BY FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds from public offering of common stock, net of offering costs | |
| — | | |
| 70,671,536 | |
Repurchase of common stock | |
| (20,024,258 | ) | |
| — | |
Proceeds from exercise of stock options, net of cash paid for withholding taxes | |
| 1,073,481 | | |
| 4,864,231 | |
Payment of contingent consideration | |
| — | | |
| (1,610,813 | ) |
NET CASH (USED IN) / PROVIDED BY FINANCING ACTIVITIES | |
| (18,950,777 | ) | |
| 73,924,954 | |
NET (DECREASE) / INCREASE IN CASH AND CASH EQUIVALENTS | |
| (66,473,085 | ) | |
| 74,164,994 | |
CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD | |
| 84,681,770 | | |
| 10,516,776 | |
CASH AND CASH EQUIVALENTS – END OF PERIOD | |
$ | 18,208,685 | | |
$ | 84,681,770 | |
SUPPLEMENTAL CASH FLOW INFORMATION: | |
| | | |
| | |
Cash paid for interest | |
$ | — | | |
$ | — | |
Reduction of EvinceMed purchase price for amounts previously paid | |
$ | 708,334 | | |
$ | — | |
Shares issued in connection with acquisition | |
$ | 9,374,455 | | |
$ | — | |
Cash paid for income taxes | |
$ | — | | |
$ | — | |
The accompanying notes are an integral part of
these financial statements.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS
OptimizeRx is 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.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The financial statements of the Company have been
prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars.
Use of Estimates
The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting
period. Estimates and assumptions have been made in determining the carrying value of assets, depreciable and amortizable lives of tangible
and intangible assets, the carrying value of liabilities, the valuation allowance for the deferred tax asset, the timing of revenue recognition
and related revenue share expenses, and inputs used in the calculation of stock based compensation. Actual results could differ from these
estimates.
Principles of Consolidation
The financial statements reflect the consolidated
results of OptimizeRx Corporation, a Nevada corporation, and its wholly owned subsidiaries: OptimizeRx Corporation, a Michigan corporation,
CareSpeak Communications, Inc., a New Jersey corporation, Cyberdiet, a controlled foreign corporation incorporated in Israel, and CareSpeak
Communications D.O.O., a Controlled Foreign Corporation incorporated in Croatia. Together, these companies are referred to as “OptimizeRx”
and “the Company.” All material intercompany transactions have been eliminated.
Reclassifications
Certain items in the previous year financial statements
have been reclassified to match the current year presentation.
Foreign Currency
The Company’s functional currency is the
U.S. dollar, however it pays certain expenses related to its two foreign subsidiaries in the local currency, which is the shekel for
its subsidiary in Israel and the kuna for its Croatian subsidiary. All transactions are recorded at the exchange rate at the time of payment.
If there is a time lag between the time of recording the liability and the time of payment, a gain or loss is recorded in the Consolidated
Statement of Operations due to any fluctuations in the exchange rate.
Cash and Cash Equivalents
For purposes of the accompanying financial statements,
the Company considers all highly liquid instruments, consisting of money market accounts, with an initial maturity of three months or
less to be cash equivalents.
Investments
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.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Fair Value of Financial Instruments
Fair value is defined as the price that would
be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement
date and in the principal or most advantageous market for that asset or liability. The fair value should be calculated based on assumptions
that market participants would use in pricing the asset or liability, not on assumptions specific to the entity. In addition, the fair
value of liabilities should include consideration of non-performance risk including our own credit risk.
In addition to defining fair value, the disclosure
requirements around fair value establish a fair value hierarchy for valuation inputs, which is expanded. The hierarchy prioritizes the
inputs into three levels based on the extent to which inputs used in measuring fair value are observable in the market. Each fair value
measurement is reported in one of the three levels, which is determined by the lowest level input that is significant to the fair value
measurement in its entirety. These levels are:
Level 1 – Inputs are based upon unadjusted
quoted prices for identical instruments traded in active markets.
Level 2 – Inputs are based upon significant
observable inputs other than quoted prices included in Level 1, such as quoted prices for identical or similar instruments in markets
that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be
corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – Inputs are generally unobservable
and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability.
The fair values are therefore determined using model-based techniques that include option pricing models, discounted cash flow models,
and similar techniques. The Company’s stock options and warrants are valued using level 3 inputs.
The Company’s carrying amounts of financial instruments
including cash and cash equivalents, accounts receivable, accounts payable, and other current liabilites approximate their fair values
due to their short maturities.
Accounts Receivable and Allowance for Doubtful
Accounts
Accounts receivable are reported at realizable
value, net of allowances for doubtful accounts, which is estimated and recorded in the period the related revenue is recorded. The Company
has a standardized approach to estimate and review the collectability of its receivables based on a number of factors, including the period
they have been outstanding. Historical collection and payer reimbursement experience is an integral part of the estimation process related
to allowances for doubtful accounts. In addition, the Company regularly assesses the state of its billing operations in order to identify
issues, which may impact the collectability of these receivables or reserve estimates. Because the Company’s customers are primarily
large well-capitalized companies, historically there has been very little bad debt expense. Bad debt expense was $363,512 for the year
ended December 31, 2022 and $80,000 for the year ended December 31, 2021. The allowance for doubtful accounts was $352,043 and
$241,219 as of December 31, 2022 and 2021, respectively. From time to time, we may record revenue based on our revenue recognition
policies described below in advance of being able to invoice the customer. Included in accounts receivable are unbilled amounts of $3,582,735,$2,110,865
and $757,218 at December 31, 2022, 2021 and 2020, respectively.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Property and Equipment
Property and equipment are stated at cost and
are being depreciated over their estimated useful lives of three to five years for office equipment and three years for computer equipment
using the straight-line method of depreciation for book purposes. Maintenance and repair charges are expensed as incurred.
Intangible Assets
Intangible assets are stated at cost. Finite-lived
assets are being amortized over their estimated useful lives of fifteen to seventeen years for patents, eight years for customer relationships,
fifteen years for tradenames, two to four years for covenants not to compete, and three to ten years for software and websites, all using
the straight-line method. These assets are evaluated when there is a triggering event. There was no impairment of our intangible assets
in either year presented.
Goodwill
We evaluate goodwill for impairment during our
fiscal fourth quarter, or more frequently if an event occurs or circumstances change. Our analysis determined that there was no impairment
of our goodwill.
Revenue Recognition
Recognition of revenue requires evidence of a
contract, probable collection of proceeds, and completion of substantially all performance obligations. We use a 5-step model to recognize
revenue. These steps are: identify the contract with a customer, identify the performance obligations in the contract, determine the transaction
price, allocate the transaction price to the performance obligations in the contract, and recognize revenue when or as the performance
obligations are satisfied.
Revenues are primarily generated from content
delivery activities in which the Company delivers financial, clinical, or brand messaging through a distribution network of eprescribers
and electronic health record technology providers (channel partners), directly to consumers, or from reselling services that complement
the business. This content delivery for a customer is referred to as a program. Unless otherwise specified, revenue is recognized based
on the selling price to customers.
The Company’s contracts are generally all
less than one year and the primary performance obligation is delivery of messages, or content, but the contract may contain additional
services. Additional services may include program design, which is the design of the content delivery program, set up, and reporting.
We consider set up and reporting services to be complimentary to the primary performance obligation and recognized through performance
of the delivery of content. We consider program design and related consulting services to be performance obligations separate from the
delivery of messages.
As the content is distributed through the platform
and network of channel partners (a transaction), these transactions are recorded, and revenue is recognized over time as the distributions
occur. Revenue for transactions can be realized based on a price per message, a price per redemption, as a flat fee occurring over a period
of time, or upon completion of the program, depending on the client contract. The Company recognizes setup fees that are required for
integrating client offerings and campaigns into the rule-based content delivery system and network over the life of the initial program,
based either on time, or units delivered, depending upon which is most appropriate in the specific situation. Should a program be cancelled
before completion, the balance of set up revenue is recognized at the time of cancellation, as set up fees are nonrefundable. Additionally,
the Company also recognizes revenue for providing program performance reporting and maintenance, either by the Company directly delivering
reports or by providing access to its online reporting portal that the client can utilize. This reporting revenue is recognized over time
as the messages are delivered. Program design, which is the design of the content delivery program, and related consulting services are
recognized as services are performed.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Disaggregation of Revenue
Consistent with ASC Topic 606, we have disaggregated our revenue by
timing of revenue recognition. The majority of our revenue is recognized over time as solutions are provided. A small portion of our revenue
related to program development, solution architect design, and other solutions is recognized at a point in time upon delivery to customers.
A break down is set forth in the table below.
| |
2022 | | |
2021 | |
Revenue recognized over time | |
$ | 55,437,418 | | |
$ | 57,077,743 | |
Revenue recognized at a point in time | |
| 7,012,738 | | |
| 4,214,855 | |
Total Revenue | |
$ | 62,450,156 | | |
$ | 61,292,598 | |
Revenue Recognition (Continued)
In some instances, we license certain of our
software applications in arrangements that do not include other performance obligations. In those instances, we record license
revenue when the software is delivered for use to the license. In instances where our contracts included Software as a Service, the
revenue is recognized over the subscription period as services are delivered to the customer.
In some instances, the Company also resells messaging
solutions that are available through channel partners that are complementary to the core business and client base. These partner specific
solutions are frequently similar to our own solutions and revenue recognition for these programs is the same as described above. In instances
where the Company sells solutions on a commission basis, net revenue is recognized based on the commission-based revenue split that the
Company receives. There were no programs recorded on a net basis in the years presented. In instances where the Company resells these
messaging solutions and has all financial risk and significant operation input and risk, the Company records the revenue based on the
gross amount sold and the amount paid to the channel partner as a cost of sales.
Cost of Revenues
The primary cost of revenue is revenue share
expense. Cost of revenues does not include depreciation and amortization which is listed separately on the statements of operations.
Based on the volume of transactions that are delivered through the channel partner network, the Company provides a revenue share to compensate
the partner, or others, for their promotion of the campaign. Revenue shares are a negotiated percentage of the transaction fees and can
also be specific to special considerations and campaigns.
Income Taxes
Income taxes are computed using the asset and
liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences
between the financial reporting and tax basis of assets and liabilities and are measured using the currently enacted tax rates and laws.
A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.
The Company recognizes the tax benefit from uncertain
tax positions if it is more likely than not that the tax positions will be sustained on examination by the tax authorities, based on the
technical merits of the position. The tax benefit is measured based on the largest benefit that has a greater than 50% likelihood of being
realized upon ultimate settlement. It is the Company’s policy to include interest and penalties related to tax positions as a component
of income tax expense.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Concentration of Credit Risks
The Company maintains its cash and cash equivalents
in bank deposit accounts, which, at times, may exceed federally insured limits. The Company has not experienced any losses in such accounts;
however, amounts in excess of the federally insured limit may be at risk if the bank experiences financial difficulties. As of December 31,
2022 and 2021 the Company had $15,669,837 and $83,312,524, respectively, in cash balances in excess of federally insured limits, primarily
at Bank of America.
Research and Development
The Company expenses research and development
expenses as incurred. There was no research and development expense for the years ended December 31, 2022 and 2021.
Stock-based Compensation
The Company uses the fair value method to account
for stock-based compensation. The fair value of the equity instrument is charged directly to compensation expense and additional paid-in
capital over the period during which services are rendered. The fair value of each award is estimated on the date of each grant.
For restricted stock awards, the fair value is
based on the market value of the Company’s common stock on the date of grant. For market based restricted stock units, the fair
value is estimated using a Monte Carlo simulation model. This valuation technique includes estimating the movement of stock prices and
the effects of volatility, interest rates and dividends.
For options, fair value is estimated using the
Black-Scholes option pricing model that uses the following assumptions. Estimated volatilities are based on the historical volatility
of the Company’s common stock over the same period as the expected term of the options. The expected term of options granted represents
the period of time that options granted are expected to be outstanding. The Company uses historical data to estimate option exercise behavior
and to determine this term. The risk-free rate used is based on the U.S. Treasury yield curve in effect at the time of the grant using
a time period equal to the expected option term. The Company has never paid dividends and do not expect to pay any dividends in the future.
| |
2022 | | |
2021 | |
Expected dividend yield | |
| 0 | % | |
| 0 | % |
Risk free interest rate | |
| 0.82% - 4.38% | | |
| 0.19% - 0.67% | |
Expected option term | |
| 3.5 years | | |
| 3.5 years | |
Turnover/forfeiture rate | |
| 0 | % | |
| 0 | % |
Expected volatility | |
| 68% - 71% | | |
| 67% - 70% | |
Weighted average grant date fair value | |
$ | 12.82 | | |
$ | 26.36 | |
The Black-Scholes option valuation model and other
existing models were developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully
transferable. These option valuation models require the input of, and are highly sensitive to, subjective assumptions including the expected
stock price volatility. The Company’s stock options have characteristics significantly different from those of traded options, and
changes in the subjective input assumptions could materially affect the fair value estimate.
Loss Per Common and Common Equivalent Share
The computation of basic (loss) earnings per common
share is computed using the weighted average number of common shares outstanding during the year. The computation of diluted (loss) earnings
per common share is based on the basic weighted average number of shares outstanding during the year plus common stock equivalents, which
would arise from the exercise of options and warrants outstanding using the treasury stock method and the average market price per share
during the year. The number of common shares potentially issuable upon the exercise of certain awards that were excluded from the diluted
loss per common share calculation in 2022 was 93,626 related to options, and 170,859 related to restricted stock units, for a total of
264,485 because they are anti-dilutive, as a result of a net loss for the year ended December 31, 2022.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
The computation of weighted average shares outstanding
and the basic and diluted earnings per common share for the years ended December 31, 2022 and 2021 consisted of the following:
| |
Year ended December 31, 2022 | |
| |
Net (Loss) | | |
Shares | | |
Per Share Amount | |
Basic EPS | |
$ | (11,438,440 | ) | |
| 17,783,992 | | |
$ | (0.64 | ) |
Effect of dilutive securities | |
| — | | |
| — | | |
| — | |
Diluted EPS | |
$ | (11,438,440 | ) | |
| 17,783,992 | | |
$ | (0.64 | ) |
| |
Year ended December 31, 2021 | |
| |
Net Income | | |
Shares | | |
Per Share Amount | |
Basic EPS | |
$ | 378,079 | | |
| 17,228,019 | | |
$ | 0.02 | |
Effect of dilutive securities | |
| | | |
| 462,470 | | |
| — | |
Diluted EPS | |
$ | 378,079 | | |
| 17,690,489 | | |
$ | 0.02 | |
Impairment of Long-Lived Assets
The Company continually monitors events and changes
in circumstances that could indicate carrying amounts of long-lived assets may not be recoverable. When such events or changes in circumstances
are present, the Company assesses the recoverability of long-lived assets by determining whether the carrying value of such assets will
be recovered through undiscounted expected future cash flows. If the total of the future cash flows is less than the carrying amount of
those assets, the Company recognizes an impairment loss based on the excess of the carrying amount over the fair value of the assets.
Assets to be disposed of are reported at the lower of the carrying amount or the fair value less costs to sell.
Segment reporting
We operate in one reportable segment. Overall,
our business involves connecting life science companies to patients and providers. We have a common customer base for all of our solutions,
which are primarily all communications with healthcare providers or patients on behalf of life science customers. Our customers are geographically
located in the U.S although we have two technology centers located internationally. We do not prepare separate internal income statements
by solutions as our focus is on selling enterprise arrangements covering multiple solutions that span the entire patient journey with
a specific brand.
Recently Issued Accounting Guidance
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 was effective for us as of January 1, 2021. The adoption of this standard did not have a material
effect on our financial position, results of operations, or cash flows.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (CONTINUED)
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 adoption of this standard is not expected to have a material effect
on our financial position, results of operations, or cash flows.
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.
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 $12,082,789. 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 $19,739 were
expensed as incurred.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 4 – INVESTMENT SECURITIES
At December 31, 2022 the Company held $55.9 million in U.S. government
and agency securities. All securities have maturity dates of less than one year. The Company reports them at amortized cost. The amortized
cost approximates fair value at December 31, 2022 due to the short nature of the securities.
There were no securities held at December 31, 2021.
NOTE 5 – PREPAID EXPENSES
Prepaid expenses consisted of the following as
of December 31, 2022 and 2021:
| |
2022 | | |
2021 | |
Revenue share and exclusivity payments | |
$ | 1,025,000 | | |
$ | 4,516,668 | |
Software | |
| 408,063 | | |
| 181,044 | |
Insurance | |
| 221,580 | | |
| 156,327 | |
Data | |
| 152,533 | | |
| 168,462 | |
Other | |
| 473,652 | | |
| 608,154 | |
Total prepaid expenses | |
$ | 2,280,828 | | |
$ | 5,630,655 | |
NOTE 6 – PROPERTY AND EQUIPMENT
The Company owned equipment recorded at cost,
which consisted of the following as of December 31, 2022 and 2021:
| |
2022 | | |
2021 | |
Computer equipment | |
$ | 230,467 | | |
$ | 267,917 | |
Furniture and fixtures | |
| 38,500 | | |
| 200,250 | |
| |
| 268,967 | | |
| 468,167 | |
Less accumulated depreciation | |
| 131,519 | | |
| 324,349 | |
Property and equipment, net | |
$ | 137,448 | | |
$ | 143,818 | |
Depreciation expense was $85,725 and $105,360
for the years ended December 31, 2022 and 2021, respectively.
NOTE 7 – INTANGIBLE ASSETS
Goodwill
Our goodwill is related to the acquisitions of
EvinceMed in 2022, RMDY Health, Inc. in 2019 and CareSpeak Communications in 2018. Goodwill is not amortizable for financial statement
purposes.
Changes in the carrying amount of goodwill on
the consolidated balance sheet consist of the following:
Balance at January 1, 2021 | |
$ | 14,740,031 | |
Acquisitions | |
| - | |
Impairments | |
| - | |
Balance January 1, 2022 | |
$ | 14,740,031 | |
Revenue recognized | |
| 7,933,789 | |
Amount collected | |
| - | |
Balance December 31, 2022 | |
$ | 22,673,820 | |
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 7 – INTANGIBLE ASSETS (CONTINUED)
Intangible Assets
Intangible assets included on the consolidated
balance sheets consist of the following:
| |
December 31, 2022 | | |
| |
| |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Net | | |
Weighted Average Life Remaining | |
Patent rights | |
$ | 3,364,729 | | |
$ | 1,424,551 | | |
$ | 1,940,178 | | |
| 8.5 | |
Technology assets | |
| 12,859,660 | | |
| 5,156,765 | | |
| 7,702,895 | | |
| 5.1 | |
Other intangible assets | |
| | | |
| | | |
| | | |
| | |
Tradename | |
| 3,586,000 | | |
| 776,966 | | |
| 2,809,034 | | |
| 11.7 | |
Non-compete agreements | |
| 1,093,000 | | |
| 1,093,000 | | |
| — | | |
| 0 | |
Customer relationships | |
| 923,000 | | |
| 352,196 | | |
| 570,804 | | |
| 7.4 | |
Total other | |
| 5,602,000 | | |
| 2,222,162 | | |
| 3,379,838 | | |
| | |
Total intangible assets | |
$ | 21,826,389 | | |
$ | 8,803,478 | | |
$ | 13,022,911 | | |
| | |
| |
December 31, 2021 | | |
| |
| |
Gross Carrying Amount | | |
Accumulated Amortization | | |
Net | | |
Weighted Average Life Remaining | |
Patent rights | |
$ | 3,362,898 | | |
$ | 1,207,872 | | |
$ | 2,155,026 | | |
| 9.6 | |
Technology assets | |
| 8,548,930 | | |
| 3,959,804 | | |
| 4,589,126 | | |
| 4.9 | |
Other intangible assets | |
| | | |
| | | |
| | | |
| | |
Tradename | |
| 3,586,000 | | |
| 537,900 | | |
| 3,048,100 | | |
| 12.7 | |
Non-compete agreements | |
| 1,093,000 | | |
| 899,635 | | |
| 193,365 | | |
| 0.6 | |
Customer relationships | |
| 923,000 | | |
| 261,963 | | |
| 661,037 | | |
| 8.4 | |
Total other | |
| 5,602,000 | | |
| 1,699,498 | | |
| 3,902,502 | | |
| | |
Total intangible assets | |
$ | 17,513,828 | | |
$ | 6,867,174 | | |
$ | 10,646,654 | | |
| | |
Intangibles are being amortized on a straight-line
basis over the following estimated useful lives.
Patents | |
15 – 17 years |
Tradenames | |
15 years |
Non-compete agreements | |
2 – 4 years |
Customer relationships | |
8 years |
Technology assets | |
3 – 10 years |
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 7 – INTANGIBLE ASSETS (CONTINUED)
The Company recorded amortization expense of $1,936,304
and $1,859,965 in the years ended December 31, 2022 and 2021, respectively. Expected future amortization expense of the intangibles
assets as of December 31, 2022 is as follows:
Year ended December 31, | |
| |
2023 | |
$ | 1,769,212 | |
2024 | |
| 1,769,212 | |
2025 | |
| 1,682,054 | |
2026 | |
| 1,566,184 | |
2027 | |
| 1,483,765 | |
Thereafter | |
| 4,752,484 | |
Total | |
$ | 13,022,911 | |
NOTE 8 – DEFERRED REVENUE
The Company has several signed contracts with
customers for the distribution of financial messaging, or other services, which include payment in advance. The payments are not recorded
as revenue until the revenue is earned under its revenue recognition policy discussed in Note 2. Deferred revenue was $164,309 and $1,389,907
as of December 31, 2022 and 2021, respectively. These 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 in the deferred revenue account for the year ended December 31, 2022.
Balance January 1, 2022 | |
$ | 1,389,907 | |
Revenue recognized | |
| (36,346,653 | ) |
Amount collected | |
| 35,121,055 | |
Balance December 31, 2022 | |
$ | 164,309 | |
Following is a summary of activity in the deferred
revenue account for the year ended December 31, 2021.
Balance January 1, 2021 | |
$ | 285,795 | |
Revenue recognized | |
| (18,006,973 | ) |
Amount collected | |
| 19,111,085 | |
Balance December 31, 2021 | |
$ | 1,389,907 | |
NOTE 9 – RELATED PARTY TRANSACTIONS
During the year ended December 31, 2010, the Company
acquired the technical contributions and assignment of all exclusive rights to and for a key patent in process at the time from a former
CEO in exchange for a total payment in shares of common stock and options valued at $930,000 at the time of the acquisition and recorded
the patent at that cost. That patent remains in Patents on the consolidated balance sheet as of December 31, 2022.
Jim Lang, one of our Board Members, is the CEO
of Eversana, a leading global provider of services to the life sciences industry. Eversana is similar to other customers we generate revenue
from, such as agencies or resellers. During the years ended December 31, 2022 and 2021, respectively, we have recognized $401,972
and $218,333 in revenue from contracts engaged with Eversana. These contracts were sourced by Eversana on behalf of life science customers
of theirs. The contracts are at market rates and were generated in the normal course of business.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 10 – STOCKHOLDERS’ EQUITY
Preferred Stock
The Company had 10,000,000 shares of preferred
stock, $0.001 par value per share, authorized as of December 31, 2022. No shares were issued or outstanding in either 2021 or 2022.
Common Stock
The Company had 166,666,667 shares of common stock,
$0.001 par value per share, authorized as of December 31, 2022. There were 17,074,173 and 17,860,975 shares of common stock outstanding,
net of shares held in treasury, at December 31, 2022 and 2021, respectively.
We issued 156,910 shares of common stock and received
proceeds of $1,205,881 in 2022 in connection with the exercise of options. We also issued 1,105,822 shares of common stock and received
proceeds of $4,864,231 in 2021 in connection with the exercise of options.
We issued 29,945 shares of common stock in 2022
and 3,333 shares of common in stock in 2021 in connection with the vesting of restricted stock units and discussed in greater detail in
Note 11, Stock Based Compensation.
The Company had a Director Compensation plan covering
its independent non-employee Directors that was in effect through June 30, 2021. A total of 4,730 were granted and issued in the
year ended December 31, 2021 in connection with this compensation plan. These shares were valued at $250,085. The plan was changed
to grant restricted stock units under the Company’s 2021 Equity Incentive Plan and those grants are discussed in Note 10, Stock
Based Compensation.
During the year ended December 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.
During the year ended December 31, 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 December 31, 2022, we repurchased 1,214,398 shares of our common stock for a total of $20,024,258, including commissions
paid on repurchases. These shares were recorded as Treasury Shares using the par value method.
NOTE 11 – STOCK BASED COMPENSATION
The Company sponsors two stock-based incentive
compensation plans.
The first plan is known as the 2013 Incentive
Plan (the “2013 Plan”) and was established by the Board of Directors of the Company in June 2013. The 2013 Plan, as amended,
authorized the issuance of 3,000,000 shares of Company common stock. The amended plan was approved by shareholders. A total of 410,701
shares of common stock underlying options and 128,590 shares of common stock underlying restricted stock unit awards were outstanding
at December 31, 2022. In connection with the adoption of a new plan in 2021, the Company froze the 2013 Plan. At December 31,
2022, there were no shares available for grant under the 2013 Plan.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 11 – STOCK BASED COMPENSATION (CONTINUED)
In 2021, the Company adopted a new plan known
as the 2021 Equity Incentive Plan (“2021 Plan”). The plan was established by the Board of Directors and approved by shareholders
in August 2021. A total of 2,500,000 shares are authorized for issuance under the 2021 Plan. A total of 896,169 shares of common stock
underlying options and 660,484 shares of common stock underlying restricted stock unit awards were outstanding at December 31, 2022.
At December 31, 2022, 921,946 shares were available for grant under the 2021 Plan.
The 2021 Plan allows the Company to grant
incentive stock options, non-qualified stock options, stock appreciation rights, restricted stock, restricted stock units,
performance awards and other stock-based awards. Incentive stock options may only be granted to persons who are regular full-time
employees of the Company at the date of the grant of the option. Non-qualified options may be granted to any person, including, but
not limited to, directors, officers, employees and consultants, who the Company’s Board or Compensation Committee determines.
The exercise price of options granted under the 2021 Plan must be equal to at least 100% of the fair market value of our common
stock as of the date of the grant of the option. Options granted under the 2021 Plan are exercisable as determined by the
Compensation Committee and specified in the applicable award agreement. In no event will an option be exercisable after ten years
from the date of grant.
Stock Options
The compensation cost that has been charged against
income related to options for the years ended December 31, 2022 and 2021, was $4,956,619 and $2,709,781, respectively. No income
tax benefit was recognized in the consolidated statements of income and no compensation was capitalized in any of the years presented.
During the year ended December 31, 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.
In the year ended December 31, 2021, certain participants
utilized a net withhold exercise method in which options were surrendered to cover payroll withholding tax. Of the cumulative net options
exercised by participants were 31,243 options, valued at $100,290, were surrendered and subsequently cancelled.
The Company had the following option activity
during the year ended December 31, 2022 and 2021:
| |
Number of Options | | |
Weighted average exercise price | | |
Weighted average remaining contractual life (years) | | |
Aggregate intrinsic value $ | |
Outstanding at January 1, 2021 | |
| 1,545,518 | | |
$ | 7.31 | | |
| | | |
| | |
Granted | |
| 424,588 | | |
$ | 54.34 | | |
| | | |
| | |
Exercised | |
| (1,105,822 | ) | |
$ | 7.33 | | |
| | | |
| | |
Withheld and cancelled | |
| (31,243 | ) | |
| 3.21 | | |
| | | |
| | |
Expired or forfeited | |
| (49,494 | ) | |
$ | 24.57 | | |
| | | |
| | |
Outstanding at December 31, 2021 | |
| 783,547 | | |
$ | 34.17 | | |
| 3.4 | | |
$ | 23,368,961 | |
Granted | |
| 862,938 | | |
$ | 25.43 | | |
| | | |
| | |
Exercised | |
| (156,910 | ) | |
$ | 7.69 | | |
| | | |
| | |
Expired or forfeited | |
| (182,705 | ) | |
$ | 37.13 | | |
| | | |
| | |
Outstanding, December 31, 2022 | |
| 1,306,870 | | |
$ | 31.14 | | |
| 2.7 | | |
$ | 1,537,752 | |
Exercisable, December 31, 2022 | |
| 250,684 | | |
$ | 33.82 | | |
| 2.6 | | |
$ | 538,652 | |
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 11 – STOCK BASED COMPENSATION (CONTINUED)
The table below reflects information for the total options outstanding
at December 31, 2022
Range of Exercise Prices | |
Number of Options | | |
Weighted average remaining contractual life (years) | | |
Weighted average exercise price | |
$4.20 to $10.00 | |
| 30,335 | | |
| 1.5 | | |
$ | 6.40 | |
$10.00 to $20.00 | |
| 568,358 | | |
| 2.6 | | |
$ | 14.66 | |
$20.00 to $40.00 | |
| 322,916 | | |
| 2.6 | | |
$ | 33.79 | |
$40.00 to $60.00 | |
| 284,231 | | |
| 2.8 | | |
$ | 47.99 | |
$60.00 to $96.70 | |
| 101,030 | | |
| 3.7 | | |
$ | 75.43 | |
Total | |
| 1,306,870 | | |
| 2.7 | | |
$ | 31.14 | |
The table below reflects information for the vested options outstanding
at December 31, 2022.
Range of Exercise Prices | |
Number of Options | | |
Weighted average remaining contractual life (years) | | |
Weighted average exercise price | |
$4.20 to $10.00 | |
| 24,168 | | |
| 1.3 | | |
$ | 6.22 | |
$10.00 to $20.00 | |
| 69,868 | | |
| 1.7 | | |
$ | 12.84 | |
$20.00 to $40.00 | |
| 69,170 | | |
| 2.9 | | |
$ | 30.77 | |
$40.00 to $60.00 | |
| 54,667 | | |
| 3.3 | | |
$ | 51.54 | |
$60.00 to$96.70 | |
| 32,811 | | |
| 3.7 | | |
$ | 75.74 | |
Total | |
| 250,684 | | |
| 2.6 | | |
$ | 33.82 | |
A summary of the status of the Company’s nonvested options as
of December 31, 2022, and changes during the year ended December 31, 2022, is presented below.
Nonvested Options | |
Options | | |
Weighted average exercise price | |
Nonvested at January 1, 2022 | |
| 586,276 | | |
$ | 42.01 | |
Granted | |
| 862,938 | | |
$ | 25.43 | |
Vested | |
| (223,323 | ) | |
$ | 35.04 | |
Forfeited | |
| (169,705 | ) | |
$ | 37.83 | |
Nonvested at December 31, 2022 | |
| 1,056,186 | | |
$ | 30.51 | |
There is $12,528,706 of expense remaining to be
recognized over a period of approximately 2.1 years related to options outstanding at December 31, 2022.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 11 – STOCK BASED COMPENSATION (CONTINUED)
Restricted Stock Units
The Company had the following restricted stock
unit (“RSU”) activity during the years ended December 31, 2022 and 2021:
| |
Number of RSUs | | |
Weighted average grant date fair
value | | |
Weighted average remaining contractual life (years) | |
Outstanding at January 1, 2021 | |
| 100,000 | | |
$ | 11.51 | | |
| | |
Granted | |
| 303,556 | | |
$ | 66.30 | | |
| | |
Forfeited | |
| (485 | ) | |
$ | 61.82 | | |
| | |
Shares issued | |
| (3,333 | ) | |
$ | 21.20 | | |
| | |
Outstanding at December 31, 2021 | |
| 399,738 | | |
$ | 52.99 | | |
| 3.3 | |
Granted | |
| 467,043 | | |
$ | 25.69 | | |
| | |
Forfeited | |
| (39,346 | ) | |
$ | 44.06 | | |
| | |
Vested and issued | |
| (29,945 | ) | |
$ | 59.41 | | |
| | |
Withheld and cancelled | |
| (8,416 | ) | |
$ | 68.69 | | |
| | |
Outstanding at December 31, 2022 | |
| 789,074 | | |
$ | 36.95 | | |
| 2.0 | |
The Company granted restricted stock units of
467,043 and 303,556 units in 2022 and 2021, respectively, and valued at $11,996,111 and $20,125,861, respectively. These restricted stock
units vest over a period of 1 year to 5 years. The Company recognized expense of $10,789,203 and $2,532,091 in 2022 and 2021, respectively,
related to these restricted stock units. A total of $17,862,951 remains to be recognized at December 31, 2022 over a period of 2.0
years.
In the year ended December 31, 2022, certain participants
utilized a net withhold settlement method, in which shares were surrendered to cover payroll withholding tax. Of the cumulative net options
exercised by participants were 31,243 options, valued at $100,290, were surrendered and subsequently cancelled.
Performance Stock Units
Of the restricted stock units issued in 2021,
182,938 are market-based awards that vest if the Company’s stock price hits certain price targets and maintains that price for 30
days. A total of 60,191, 60,191, and 62,016 units vest if the stock price hits $98.87, $131.82, and $164.78, respectively. As described
in Note 2, these market-based restricted stock units were valued using a Monte Carlo simulation model, with expected vesting in 1.60,
2.25, and 2.71 years, respectively, for the three price targets. During the year ended December 31, 2022, we granted certain performance
based stock units, 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.
Non-employee Directors’ Compensation
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 4,730 shares
valued at $250,085 that immediately vested. Subsequent to these grants, we adopted a new directors compensation program that calls for
the grant of restricted stock units with a one year vesting period. We granted 3,715 restricted stock units valued at $250,175 in the
second half of 2021 under the new plan. These restricted stock units vested in 2022. There were 26,470 restricted stock units, valued
at $750,130, granted to the board of directors in 2022 that will vest in 2023, 12 months from the grant dates.
NOTE 12 – LEASES
In February 2016, the Financial Accounting Standards
Board (“FASB”) issued new accounting guidance on leases. The accounting standard, effective January 1, 2019, requires virtually
all leases to be recognized on the balance sheet. Under the guidance, we have elected not to separate lease and non-lease components in
recognition of the lease-related assets and liabilities, as well as the related lease expense.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 12 – LEASES (CONTINUED)
We had operating leases with terms greater than
12 months for office space in three multitenant facilities, which are recorded as assets and liabilities. The lease on our headquarters
space in Rochester, Michigan expires November 30, 2023, with a renewal option through 2025, with monthly rent payable at rates ranging
from $6,384 to $6,688. We have assumed renewal of the lease. We also had a lease on office space in Cranbury, New Jersey, which expired
in January 2022 with a monthly payment of $3,158, as well as a lease of approximately $1,883 per month in Zagreb, Croatia expiring in
2024.
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. Operating lease expense is recognized on a straight-line basis
over the lease term, while variable lease payments are expensed as incurred.
For the years ended December 31, 2022 and
2021, the Company’s lease cost consisted of the following components, each of which is included in operating expenses within the
Company’s consolidated statements of operations:
| |
2022 | | |
2021 | |
| |
| | |
| |
Operating lease cost | |
$ | 100,771 | | |
$ | 132,305 | |
Short-term lease cost (1) | |
| 75,784 | | |
| 52,375 | |
Total lease cost | |
$ | 176,555 | | |
$ | 184,680 | |
(1) | Short-term lease cost includes
any lease with a term of less than 12 months. |
The table below presents the future minimum lease
payments to be made under operating leases as of December 31, 2022:
For the year ending December 31, | |
| |
2023 | |
$ | 98,247 | |
2024 | |
| 80,215 | |
2025 | |
| 70,224 | |
Total | |
| 248,686 | |
Less: present value discount | |
| 14,252 | |
Total lease liabilities | |
$ | 234,434 | |
The weighted average remaining lease term for
operating leases is 2.7 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 $89,111. For the year ended December 31, 2022, payments
on lease obligations were $101,405 and amortization on the right of use assets was $101,433. For the year ended December 31, 2021,
payments on lease obligations were $142,284 and amortization on the right of use assets was $121,129.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 13 – MAJOR CUSTOMERS AND VENDORS
The Company had the following customers that accounted
for 10% or greater of revenue in either 2022 or 2021. No other customers accounted for more than 10% of revenue in either year presented.
| |
2022 | | |
2021 | |
| |
$ | | |
% | | |
$ | | |
% | |
Customer A | |
| 6,817,682 | | |
| 10.9 | | |
| 5,206,305 | | |
| 8.5 | |
Customer B | |
| 3,876,580 | | |
| 6.2 | | |
| 14,268,819 | | |
| 23.0 | |
Our accounts receivable included two entities,
including one agency that represented multiple customers, that individually made up more than 10% of our accounts receivable at December 31,
2022 in the percentages of 13.3% and 10.8%. As of December 31, 2021, our accounts receivable included two agencies that represented
multiple customers that individually made up more than 10% of our accounts receivable in the percentages of 33.5% and 12.2%.
The Company generates its revenues through its
EHR and ePrescribe partners. There were three key partners and/or vendors through which 10% or greater of its revenue was generated in
either 2022 or 2021 as set forth below. The amounts in the table below reflect the amount of revenue generated through those partners.
| |
2022 | | |
2021 | |
| |
$ | | |
% | | |
$ | | |
% | |
Partner A | |
| 19,882,511 | | |
| 31.8 | | |
| 33,041,503 | | |
| 53.9 | |
Partner B | |
| 12,494,227 | | |
| 20.0 | | |
| 2,761,893 | | |
| 4.5 | |
Partner C | |
| 6,578,661 | | |
| 10.5 | | |
| 9,554,266 | | |
| 15.6 | |
NOTE 14 – INCOME TAXES
As of December 31, 2022, the Company had
net operating loss (“NOLs”) carry-forwards for federal income tax purposes of approximately $21.5 million, consisting of pre-2018
losses in the amount of approximately $8.2 million that expire from 2022 through 2037, and post-2017 losses in the amount of approximately
$13.3 million that will never expire. These net operating losses are available to offset future taxable income. The Company was formed
in 2008 as a Nevada Corporation. Activity prior to incorporation is not reflected in the Company’s corporate tax returns. In the
future, the cumulative net operating loss carry-forward for income tax purposes may differ from the cumulative financial statement loss
due to timing differences between book and tax reporting.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 14 – INCOME TAXES (CONTINUED)
The provision for Federal income tax consists
of the following for the years ended December 31, 2022 and 2021:
| |
2022 | | |
2021 | |
Federal income tax benefit (expense) attributable to: | |
| | |
| |
Current operations | |
$ | 2,402,000 | | |
$ | (79,000 | ) |
State tax effect, net of federal benefit | |
| 545,000 | | |
| 979,000 | |
Option exercise benefits (expenses), net of Section 162M limitations | |
| (268,000 | ) | |
| 2,171,000 | |
Other adjustments | |
| 221,000 | | |
| (30,000 | ) |
NOLs expiring | |
| — | | |
| (26,000 | ) |
Valuation allowance | |
| (2,900,000 | ) | |
| (3,006,000 | ) |
Net provision for federal income tax | |
$ | — | | |
$ | — | |
| |
| 2022 | | |
| 2021 | |
| |
| | | |
| | |
Current tax benefit (expense) - Federal | |
$ | — | | |
$ | — | |
Deferred tax benefit (expense) - Federal | |
| — | | |
| — | |
Adjustment of valuation allowance from business combination | |
| — | | |
| — | |
Total tax benefit (expense) on income | |
$ | — | | |
$ | — | |
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 14 – INCOME TAXES
(CONTINUED)
The cumulative tax effect of significant items
comprising our net deferred tax amount at the expected rate of 21% is as follows as of December 31, 2022 and 2021:
| |
2022 | |
2021 |
Deferred tax asset attributable to: | |
| |
|
Net operating loss carryover | |
$ | 5,545,000 | | |
$ | 6,887,000 | |
Stock compensation | |
| 3,953,000 | | |
| 809,000 | |
Operating lease liability | |
| 63,000 | | |
| 88,000 | |
Section 174 Capitalized Expenses | |
| 789,000 | | |
| — | |
Fixed Assets | |
| 126,000 | | |
| 13,000 | |
Other | |
| 16,000 | | |
| 85,000 | |
Deferred tax asset | |
$ | 10, 492,000 | | |
$ | 7,882,000 | |
| |
| | | |
| | |
Deferred tax liabilities attributable to: | |
| | | |
| | |
Intangibles | |
$ | (2,102,000 | ) | |
$ | (2,490,000 | ) |
Operating lease right of use assets | |
| (63,000 | ) | |
| (88,000 | ) |
Goodwill | |
| (106,000 | ) | |
| — | |
Other | |
| (59,000 | ) | |
| (42,000 | ) |
Deferred tax liability | |
| (2,330,000 | ) | |
| (2,620,000 | ) |
Net deferred tax asset | |
$ | 8,162,000 | | |
$ | 5,262,000 | |
Valuation allowance | |
| (8,162,000 | ) | |
| (5,262,000 | ) |
Net deferred tax asset, net of valuation allowance | |
$ | — | | |
$ | — | |
The ultimate realization of deferred tax assets
is dependent upon the Company’s ability to generate sufficient taxable income during the periods in which the net operating losses
expire and the temporary differences become deductible. The Company has determined that there is significant uncertainty that the results
of future operations and the reversals of existing taxable temporary differences will generate sufficient taxable income to realize the
deferred tax assets; therefore, a valuation allowance has been recorded. In making this determination, the Company considered historical
levels of income, projections for future periods, and the significant amount of tax deductions to be generated from the future exercise
of stock options.
The tax years 2019 to 2022 remain open for potential
audit by the Internal Revenue Service. There are no uncertain tax positions as of December 31, 2021 or December 31, 2022, and
none are expected in the next 12 months. The Company’s foreign subsidiaries are cost centers that are primarily reimbursed for expenses,
as a result they generate an immaterial amount of income or loss. Pretax book income (loss) is all from domestic operations. Up to four
years of returns remain open for potential audit in foreign jurisdictions, however any audits for periods prior to ownership by the Company
are the responsibility of the previous owners.
Under certain circumstances issuance of common
shares can result in an ownership change under Internal Revenue Code Section 382, which limits the Company’s ability to utilize
carry-forwards from prior to the ownership change. Any such ownership change resulting from stock issuances and redemptions could limit
the Company’s ability to utilize any net operating loss carry-forwards or credits generated before this change in ownership. These
limitations can limit both the timing of usage of these laws, as well as the loss of the ability to use these net operating losses. The
Company had an ownership change as described in IRC Section 382 on March 18, 2014. The Company NOL’s generated up until March 18, 2014
have been fully released.
OPTIMIZERx CORPORATION
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2022
NOTE 15 – COMMITMENTS AND CONTINGENT LIABILITIES
Legal
The Company is not involved in any legal proceedings.
Revenue-share contracts
The Company has contracts with various electronic
health records systems and ePrescribe platforms, whereby we agree to share a portion of the revenue we generate for eCoupons distributed
and banners delivered through their networks. These contracts grant audit rights related to the payments to our partners, and, in some
cases would require us to pay for the audit if the audit determined there was an underpayment and the underpayment meets certain thresholds,
such as 10%. From time to time the Company enters into arrangements with a partner to acquire minimum amounts of messaging capabilities.
As of December 31, 2022, the Company had commitments for future minimum payments of $16.4 million that will be reflected in
cost of revenues during the years from 2023 through 2025. Minimum payments are due in 2023, 2024 and 2025, in the amounts of $6.2 million,
$5.2 million and $5.0 million, respectively.
NOTE 16 – RETIREMENT PLAN
The Company sponsors a defined contribution 401(k)
profit sharing plan which was adopted in December 2015, effective in January 2016. Under the terms of the plan, the Company matches 100%
of the first 3% of payroll contributed by the employee and 50% of the next 2% of payroll contributed by the employee to a maximum of 4%
of an employee’s payroll. There was expense of $489,780 and $343,221 recorded in 2022 and 2021, respectively, for the Company’s
contributions to the plan.
NOTE 17 – SUBSEQUENT EVENTS
None.