Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Lifemd Inc
LifeMD Reports Fourth Quarter 2024 Results
Business
Mar 10 2025
23 min read

LifeMD Reports Fourth Quarter 2024 Results

news images
  • Consolidated revenues increased 43% year-over-year to $64.3 million with telehealth revenue up 60%

  • Adjusted EBITDA increased 78% to $9.0 million

  • Telehealth adjusted EBITDA increased 396% to $5.9 million

  • Full-year cash flow from operations increased 99% to $17.5 million and generated positive full-year net cash flow

  • Exited 2024 with over $35 million in cash

  • Introduces 2025 guidance for consolidated revenue of $265 million to $275 million and consolidated adjusted EBITDA of $30 million to $32 million

Conference call begins at 4:30 p.m. Eastern time today

NEW YORK, March 10, 2025 (GLOBE NEWSWIRE) -- LifeMD, Inc. (Nasdaq: LFMD), a leading provider of virtual primary care services, today reported financial results for the three and 12 months ended December 31, 2024.

Management Commentary

“LifeMD had a great fourth quarter. We not only achieved record quarterly revenue and adjusted EBITDA but continued to accelerate growth across our core telehealth brands. We are especially pleased with the growth of our weight management program. While GLP-1 market dynamics continue to change with semaglutide coming off shortage, the quality of synchronous care we provide positions and differentiates LifeMD. We have a comprehensive care platform, which includes our pharmacy benefits infrastructure that helps patients access branded GLP-1 medications. In addition, our Medicare launch is slated for April 1 and could be a significant growth driver for our weight management program as we expect Medicare ultimately will cover GLP-1 medications for eligible beneficiaries. Further, we recently announced integration with LillyDirect to provide another more affordable route to Zepbound for patients who don’t have coverage through insurance,” said Justin Schreiber, Chairman and CEO of LifeMD. “We also are pleased with the uptake of Rex MD’s Hormone Replacement Therapy offering.  We have begun laying the groundwork for the launch of our virtual-first behavioral health offering followed by a women’s health specialty offering later this year. We remain laser focused on building the highest quality virtual care platform in the United States that is transparent, affordable and accessible to everyone.”

“LifeMD had an exceptionally strong quarter with top- and bottom-line growth led by our core telehealth business. Telehealth achieved 60% year-over-year growth on a standalone basis, while our telehealth adjusted EBITDA increased 396% to $5.9 million. Our consolidated adjusted EBITDA was a record $9.0 million. Also, I am pleased to report that the WorkSimpli business returned to growth on both a sequential and year-over-year basis and their adjusted EBITDA exceeded $1 million per month during the quarter, in line with our previously guided expectations,” commented Marc Benathen, Chief Financial Officer of LifeMD. “We entered 2025 well positioned for another year of record growth and profitability. As such, we are introducing 2025 guidance for consolidated revenue of $265 million to $275 million and consolidated adjusted EBITDA of $30 million to $32 million.”

Fourth Quarter Financial Highlights
All comparisons are with the fourth quarter of 2023.

  • Consolidated revenue increased 43% to $64.3 million with telehealth revenue up 60%.

  • Telehealth active subscribers increased 27% to approximately 275,000 at quarter-end.

  • WorkSimpli active subscribers increased 3% to approximately 164,000 at quarter-end and increased sequentially by approximately 3,000 subscribers.

  • Gross margin was 85% compared with 88% due to one-time start-up costs with a new pharmacy and revenue mix changes. We expect gross margin to return to a range of 88% to 90% in 2025.

  • GAAP net loss was $0.9 million or $0.02 per share, compared with $4.5 million or $0.12 per share.

  • Adjusted EBITDA was $9.0 million compared with $5.0 million (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • The telehealth business achieved adjusted EBITDA profitability of $5.9 million compared with $1.2 million (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • Adjusted diluted EPS was $0.21 compared with $0.14 (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • Cash was $35.0 million as of December 31, 2024.

Full Year Financial Highlights
All comparisons are with the full year of 2023.

  • Consolidated revenue increased 39% to $212.5 million with telehealth revenue up 61%.

  • Gross margin was 89% compared with 88%.

  • GAAP net loss was $22.0 million or $0.53 per share, compared with $23.7 million or $0.70 per share.

  • Adjusted EBITDA was $14.4 million compared with $11.2 million (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • The telehealth business achieved adjusted EBITDA of $7.4 million compared with a loss of $5.2 million (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

  • Adjusted diluted EPS was $0.35 compared with $0.32 (see definition below of this non-GAAP financial measure and reconciliation to GAAP).

Fourth Quarter Key Performance Metrics

 

 

 

 

 

 

 

($ in 000s)

 

Three Months Ended Dec 31,

 

Y-o-Y

Key Performance Metrics

 

2024

 

2023

 

% Growth

Revenue

 

 

 

 

 

 

Telehealth

$

49,889

$

31,256

 

60%

WorkSimpli

$

14,365

$

13,603

 

6%

Total Revenue

$

64,254

$

44,859

 

43%

 

 

 

 

 

 

 

Active Subscribers

 

 

 

 

 

 

Telehealth Active Subscribers

 

275,267

 

217,171

 

27%

WorkSimpli Active Subscribers

 

163,743

 

158,363

 

3%

Total Active Subscribers

 

439,010

 

375,534

 

17%


Financial Guidance

For the first quarter of 2025, the Company expects:

  • Total revenue in the range of $61 million to $63 million, with telehealth revenue in the range of $48 million to $49 million.

  • Adjusted EBITDA in the range of $5 million to $7 million, with telehealth adjusted EBITDA in the range of $3 million to $4 million.

For the full year 2025, the Company expects:

  • Total revenue in the range of $265 million to $275 million, with telehealth revenue in the range of $205 million to $213 million.

  • Adjusted EBITDA in the range of $30 million to $32 million, with telehealth adjusted EBITDA of approximately $20 million.

Conference Call

LifeMD’s management will host a conference call today at 4:30 p.m. Eastern time to discuss the Company’s financial results and outlook, and answer questions. Details for the call are as follows:

Toll-free dial-in number:

800-225-9448

International dial-in number:

203-518-9708

Conference ID:

LIFEMD

Live & Archived Webcast:

Link


A live and archived webcast will be available in the Investors section of the Company’s website at ir.lifemd.com.

About LifeMD

LifeMD® is a leading provider of virtual primary care. LifeMD offers telemedicine, access to laboratory and pharmacy services, and specialized treatment across more than 200 conditions, including primary care, men’s and women's health, weight management, and hormone therapy. The Company leverages a vertically integrated, proprietary digital care platform, a 50-state affiliated medical group, a 22,500-square-foot affiliated pharmacy, and a U.S.-based patient care center to increase access to high-quality and affordable care. For more information, please visit LifeMD.com.

Cautionary Note Regarding Forward Looking Statements

This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended; Section 21E of the Securities Exchange Act of 1934, as amended; and the safe harbor provision of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements contained in this news release may be identified by the use of words such as: “believe,” “expect,” “anticipate,” “project,” “should,” “plan,” “will,” “may,” “intend,” “estimate,” predict,” “continue,” and “potential,” or, in each case, their negative or other variations or comparable terminology referencing future periods. Examples of forward-looking statements include, but are not limited to, statements regarding our financial outlook and guidance, short and long-term business performance and operations, future revenues and earnings, regulatory developments, legal events or outcomes, ability to comply with complex and evolving regulations, market conditions and trends, new or expanded products and offerings, growth strategies, underlying assumptions, and the effects of any of the foregoing on our future results of operations or financial condition.

Forward-looking statements are not historical facts and are not assurances of future performance. Rather, these statements are based on our current expectations, beliefs, and assumptions regarding future plans and strategies, projections, anticipated and unanticipated events and trends, the economy, and other future conditions, including the impact of any of the aforementioned on our future business. As forward-looking statements relate to the future, they are subject to inherent risk, uncertainties, and changes in circumstances and assumptions that are difficult to predict, including some of which are out of our control. Consequently, our actual results, performance, and financial condition may differ materially from those indicated in the forward-looking statements. These risks and uncertainties include, but are not limited to, “Risk Factors” identified in our filings with the Securities and Exchange Commission, including, but not limited to, our most recently filed Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, and any amendments thereto. Even if our actual results, performance, or financial condition are consistent with forward-looking statements contained in such filings, they may not be indicative of our actual results, performance, or financial condition in subsequent periods.

Any forward-looking statement made in the news release is based on information currently available to us as of the date on which this release is made. We undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise, except as may be required under applicable law or regulation.

Investor Contact
LifeMD, Inc.
Marc Benathen, Chief Financial Officer
marc@lifemd.com

Media Contact
Jessica Friedeman, Chief Marketing Officer
press@lifemd.com


LIFEMD, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

December 31, 2024

 

December 31, 2023

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

Cash

$

35,004,924

 

 

$

33,146,725

 

Accounts receivable, net

 

8,217,813

 

 

 

5,277,250

 

Product deposit

 

40,763

 

 

 

485,850

 

Inventory, net

 

2,797,358

 

 

 

2,759,932

 

Other current assets

 

2,672,231

 

 

 

934,510

 

Total Current Assets

 

48,733,089

 

 

 

42,604,267

 

 

 

 

 

 

 

 

 

Non-current Assets

 

 

 

 

 

 

 

Equipment, net

 

1,479,184

 

 

 

476,303

 

Right of use assets

 

6,400,596

 

 

 

594,897

 

Capitalized software, net

 

13,816,501

 

 

 

11,795,979

 

Intangible assets, net

 

2,030,656

 

 

 

3,009,263

 

Total Non-current Assets

 

23,726,937

 

 

 

15,876,442

 

 

 

 

 

 

 

 

 

Total Assets

$

72,460,026

 

 

$

58,480,709

 

 

 

 

 

 

 

 

 

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS' (DEFICIT) EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

Accounts payable

$

16,009,484

 

 

$

11,084,855

 

Accrued expenses

 

20,811,763

 

 

 

13,937,494

 

Notes payable, net

 

 

 

 

327,597

 

Current operating lease liabilities

 

508,537

 

 

 

603,180

 

Current portion of long-term debt

 

8,444,444

 

 

 

 

Deferred revenue

 

14,480,917

 

 

 

8,828,598

 

Total Current Liabilities

 

60,255,145

 

 

 

34,781,724

 

 

 

 

 

 

 

 

 

Long-term Liabilities

 

 

 

 

 

 

 

Long-term debt, net

 

9,885,057

 

 

 

17,927,727

 

Noncurrent operating lease liabilities

 

6,265,192

 

 

 

73,849

 

Contingent consideration

 

100,000

 

 

 

131,250

 

Total Liabilities

 

76,505,394

 

 

 

52,914,550

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

Mezzanine Equity

 

 

 

 

 

 

 

Preferred Stock, $0.0001 par value; 5,000,000 shares authorized Series B Convertible Preferred Stock, $0.0001 par value; 5,000 shares authorized, zero shares issued and outstanding, liquidation value, $0 per share as of December 31, 2024 and 2023

 

 

 

 

 

Stockholders’ (Deficit) Equity

 

 

 

 

 

 

 

Series A Preferred Stock, $0.0001 par value; 1,610,000 shares authorized, 1,400,000 shares issued and outstanding, liquidation value approximately $25.55 per share as of December 31, 2024 and 2023

 

140

 

 

 

140

 

Common Stock, $0.01 par value; 100,000,000 shares authorized, 42,293,907 and 38,358,641 shares issued, 42,190,867 and 38,255,601 outstanding as of December 31, 2024 and 2023, respectively

 

422,939

 

 

 

383,586

 

Additional paid-in capital

 

230,508,339

 

 

 

217,550,583

 

Accumulated deficit

 

(236253218

)

 

 

(214265236

)

Treasury stock, 103,040 shares, at cost, as of December 31, 2024 and 2023

 

(163701

)

 

 

(163701

)

Total LifeMD, Inc. Stockholders’ (Deficit) Equity

 

(5485501

)

 

 

3,505,372

 

Non-controlling interest

 

1,440,133

 

 

 

2,060,787

 

Total Stockholders’ (Deficit) Equity

 

(4045368

)

 

 

5,566,159

 

Total Liabilities, Mezzanine Equity and Stockholders’ (Deficit) Equity

$

72,460,026

 

 

$

58,480,709

 


LIFEMD, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

 

Fourth Quarter Ended December 31,

 

Year Ended December 31,

 

 

2024

 

2023

 

2024

 

2023

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Telehealth revenue, net

 

$

49,889,374

 

 

$

31,256,199

 

 

$

158,438,631

 

 

$

98,152,919

 

WorkSimpli revenue, net

 

 

14,365,198

 

 

 

13,603,648

 

 

 

54,015,207

 

 

 

54,394,087

 

Total revenues, net

 

 

64,254,572

 

 

 

44,859,847

 

 

 

212,453,838

 

 

 

152,547,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of telehealth revenue

 

 

8,391,484

 

 

 

4,954,646

 

 

 

21,440,799

 

 

 

17,480,533

 

Cost of WorkSimpli revenue

 

 

1,038,362

 

 

 

400,913

 

 

 

2,627,680

 

 

 

1,419,931

 

Total cost of revenues

 

 

9,429,846

 

 

 

5,355,559

 

 

 

24,068,479

 

 

 

18,900,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

54,824,726

 

 

 

3,504,288

 

 

 

188,385,359

 

 

 

133,646,542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and marketing expenses

 

 

25,855,545

 

 

 

20,389,121

 

 

 

103,020,025

 

 

 

76,451,466

 

General and administrative expenses

 

 

19,909,060

 

 

 

15,573,509

 

 

 

72,662,021

 

 

 

51,694,232

 

Customer service expenses

 

 

2,831,985

 

 

 

2,058,549

 

 

 

10,217,654

 

 

 

7,632,283

 

Development costs

 

 

2,410,653

 

 

 

1,998,015

 

 

 

9,512,308

 

 

 

6,060,513

 

Other operating expenses

 

 

2,799,241

 

 

 

1,656,631

 

 

 

9,118,032

 

 

 

6,297,321

 

Total expenses

 

 

53,806,484

 

 

 

41,675,825

 

 

 

204,530,040

 

 

 

148,135,815

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

1,018,242

 

 

 

(2,171,537

)

 

 

(16,144,681

)

 

 

(14,489,273

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(614,074

)

 

 

(622,685

)

 

 

(2,181,817

)

 

 

(2,596,586

)

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

(325,198

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income taxes

 

 

404,168

 

 

 

(2,794,222

)

 

 

(18,326,498

)

 

 

(17,411,057

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

(169,477

)

 

 

(428,000

)

 

 

(402,000

)

 

 

(428,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

234,691

 

 

 

(3,222,222

)

 

 

(18,728,498

)

 

 

(17,839,057

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to noncontrolling interests

 

 

340,963

 

 

 

509,880

 

 

 

153,234

 

 

 

2,756,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to LifeMD, Inc.

 

 

(106,272

)

 

 

(3,732,102

)

 

 

(18,881,732

)

 

 

(20,595,992

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

 

(776,562

)

 

 

(776,562

)

 

 

(3,106,250

)

 

 

(3,106,250

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to LifeMD, Inc. common stockholders

 

$

(882,834

)

 

$

(4,508,664

)

 

$

(21,987,982

)

 

$

(23,702,242

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss per share attributable to LifeMD, Inc. common stockholders

 

$

(0.02

)

 

$

(0.12

)

 

$

(0.53

)

 

$

(0.70

)

Diluted loss per share attributable to LifeMD, Inc. common stockholders

$

(0.02

)

 

$

(0.12

)

 

$

(0.53

)

 

$

(0.70

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

42,205,767

 

 

 

36,710,746

 

 

 

41,196,292

 

 

 

33,905,155

 

Diluted

 

 

42,205,767

 

 

 

36,710,746

 

 

 

41,196,292

 

 

 

33,905,155

 


LIFEMD, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter Ended December 31,

 

Year Ended December 31,

 

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

234,691

 

 

$

(3,222,222

)

 

$

(18,728,498

)

 

$

(17,839,057

)

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

100,444

 

 

 

100,444

 

 

 

401,775

 

 

 

333,939

 

Amortization of capitalized software

 

 

2,136,248

 

 

 

1,637,094

 

 

 

8,021,141

 

 

 

5,424,810

 

Amortization of intangibles

 

 

244,569

 

 

 

245,968

 

 

 

982,405

 

 

 

971,464

 

Accretion of consideration payable

 

 

 

 

 

18,740

 

 

 

13,644

 

 

 

167,221

 

Depreciation of fixed assets

 

 

166,278

 

 

 

57,666

 

 

 

487,976

 

 

 

203,952

 

Write-down of inventory

 

 

675,669

 

 

 

537,685

 

 

 

675,669

 

 

 

537,685

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

325,198

 

Noncash operating lease expense

 

 

247,042

 

 

 

204,207

 

 

 

776,080

 

 

 

766,280

 

Stock issued for legal settlement

 

 

 

 

 

 

 

 

 

 

 

532,000

 

Stock compensation expense

 

 

3,104,956

 

 

 

3,645,607

 

 

 

12,234,797

 

 

 

12,489,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in Assets and Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(2,168,312

)

 

 

(858,668

)

 

 

(2,940,563

)

 

 

(2,442,500

)

Product deposit

 

 

95,992

 

 

 

(401,082

)

 

 

445,087

 

 

 

(358,585

)

Inventory

 

 

(827,584

)

 

 

493,029

 

 

 

(713,095

)

 

 

405,746

 

Other current assets

 

 

(434,226

)

 

 

369,450

 

 

 

(1,737,721

)

 

 

(247,488

)

Operating lease liabilities

 

 

(38,397

)

 

 

(218,624

)

 

 

(485,079

)

 

 

(808,368

)

Deferred revenue

 

 

(1,909,624

)

 

 

2,589,244

 

 

 

5,652,319

 

 

 

3,281,092

 

Accounts payable

 

 

142,015

 

 

 

1,447,465

 

 

 

4,924,629

 

 

 

978,062

 

Accrued expenses

 

 

(201,412

)

 

 

(932,373

)

 

 

7,502,624

 

 

 

4,678,757

 

Other operating activity

 

 

 

 

 

 

 

 

 

 

 

(579,319

)

Net cash provided by operating activities

 

 

1,568,349

 

 

 

5,713,630

 

 

 

17,513,190

 

 

 

8,820,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for capitalized software costs

 

 

(2,495,317

)

 

 

(2,107,307

)

 

 

(10,041,663

)

 

 

(8,380,602

)

Purchase of equipment

 

 

(225,410

)

 

 

(109,332

)

 

 

(1,490,857

)

 

 

(203,814

)

Purchase of intangible assets

 

 

 

 

 

 

 

 

(3,798

)

 

 

(148,868

)

Net cash used in investing activities

 

 

(2,720,727

)

 

 

(2,216,639

)

 

 

(11,536,318

)

 

 

(8,733,284

)

 

 

 

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term debt, net

 

 

 

 

 

 

 

 

 

 

 

19,466,887

 

Proceeds from common stock issued to Medifast

 

 

 

 

 

10,000,000

 

 

 

 

 

 

10,000,000

 

Proceeds from notes payable

 

 

 

 

 

 

 

 

 

 

 

2,347,691

 

Sale of common stock under ATM, net

 

 

 

 

 

5,303,092

 

 

 

 

 

 

6,202,659

 

Repayment of notes payable, net of prepayment penalty

 

 

 

 

 

(98,626

)

 

 

(327,597

)

 

 

(5,142,542

)

Cash proceeds from exercise of options

 

 

12,499

 

 

 

94,500

 

 

 

120,312

 

 

 

94,500

 

Preferred stock dividends

 

 

(776,562

)

 

 

(776,562

)

 

 

(3,106,250

)

 

 

(3,106,250

)

Contingent consideration payment for ResumeBuild

 

 

 

 

 

(125,000

)

 

 

(31,250

)

 

 

(312,500

)

Net payments for membership interest of WorkSimpli

 

 

 

 

 

 

 

 

 

 

 

(305,625

)

Distributions to non-controlling interest

 

 

(665,888

)

 

 

(36,000

)

 

 

(773,888

)

 

 

(144,000

)

Net cash (used in) provided by financing activities

 

 

(1,429,951

)

 

 

14,361,404

 

 

 

(4,118,673

)

 

 

29,100,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash

 

 

(2,582,329

)

 

 

17,858,395

 

 

 

1,858,199

 

 

 

29,187,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at beginning of period

 

 

37,587,253

 

 

 

15,288,330

 

 

 

33,146,725

 

 

 

3,958,957

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash at end of period

 

$

35,004,924

 

 

$

33,146,725

 

 

$

35,004,924

 

 

$

33,146,725

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for interest

 

$

614,993

 

 

$

663,212

 

 

$

2,528,042

 

 

$

2,148,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

Cashless exercise of options

 

$

 

 

$

 

 

$

5,127

 

 

$

744

 

Cashless exercise of warrants

 

$

 

 

$

793

 

 

$

16,305

 

 

$

793

 

Stock issued for noncontingent consideration payments

 

$

 

 

$

642,000

 

 

$

642,000

 

 

$

2,568,000

 

Stock issued for debt conversion

 

$

 

 

$

1,000,000

 

 

$

 

 

$

1,000,000

 

Series B Preferred Stock conversion

 

$

 

 

$

 

 

$

 

 

$

5,072,814

 

Warrants issued for debt instruments

 

$

 

 

$

 

 

$

 

 

$

873,100

 

Right of use assets

 

$

(102,618

)

 

$

 

 

$

6,581,779

 

 

$

155,168

 

Operating lease liabilities

 

$

(102,618

)

 

$

 

 

$

6,581,779

 

 

$

155,168

 

 

 

 

 

 

 

 

 

 

 

 

 

 

About the Use of Non-GAAP Financial Measures:
To supplement our financial information presented in accordance with GAAP, we use adjusted EBITDA and adjusted EPS as non-GAAP financial measures to clarify and enhance an understanding of past performance. Additionally, we report telehealth adjusted EBITDA as a non-GAAP financial measure to clarify the financial performance of our core telehealth business excluding WorkSimpli. We believe that the presentation of these financial measures enhances an investor’s understanding of our financial performance. We further believe that these financial measures are useful financial metrics to assess our operating performance from period-to-period by excluding certain items that we believe are not representative of our core business. We use certain financial measures for business planning purposes and in measuring our performance relative to that of our competitors.

Adjusted EBITDA is defined as income (loss) attributable to common shareholders before interest, taxes, depreciation, amortization, accretion, financing transaction expense, non-controlling interests, foreign currency translation, extraordinary litigation costs, loss on debt extinguishment, dividends, insurance acceptance and Sarbanes-Oxley readiness expenses, acquisition costs, severance expenses and stock-based compensation expense. We have provided below a reconciliation of adjusted EBITDA to net loss attributable to common shareholders, its most directly comparable GAAP financial measure.

Adjusted EPS is defined as the diluted net loss attributable to LifeMD, Inc common shareholders before interest, taxes, depreciation, amortization, accretion, financing transaction expense, non-controlling interests, foreign currency translation, extraordinary litigation costs, loss on debt extinguishment, dividends, insurance acceptance and Sarbanes-Oxley readiness expenses, acquisition costs, severance expenses and stock-based compensation expense. We have provided below a reconciliation of adjusted EPS to Diluted loss per share attributable to LifeMD, Inc common shareholders, its most directly comparable GAAP financial measure.

Telehealth and WorkSimpli adjusted EBITDA is defined as segment operating income or loss before depreciation, amortization, accretion, financing transaction expense, extraordinary litigation costs, insurance acceptance and Sarbanes-Oxley readiness expenses, acquisition costs, severance expenses and stock-based compensation expense. We have provided below a reconciliation of segment operating income or loss to segment Adjusted EBITDA.

We believe the above financial measures are commonly used by investors to evaluate our performance and that of our competitors. However, our use of the terms adjusted EBITDA and adjusted EPS may vary from that of others in our industry. Telehealth adjusted EBITDA is specifically relevant to LifeMD to provide shareholders a comparable measure of profitability for our core telehealth business without the impact of our majority owned, but separately managed non-core subsidiary, WorkSimpli. Adjusted EBITDA, telehealth adjusted EBITDA and adjusted EPS should not be considered as an alternative to net loss before taxes, net loss per share, operating loss or any other performance measures derived in accordance with GAAP as measures of performance.

Reconciliation of Consolidated GAAP Net Loss to Consolidated Adjusted EBITDA

(in whole numbers, unaudited)

 

 

 

 

 

 

 

 

Fourth Quarter Ended December 31,

 

Year Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net loss attributable to common shareholders

$

(882,834

)

 

$

(4,508,664

)

 

$

(21,987,982

)

 

$

(23,702,242

)

 

 

 

 

 

 

 

 

Interest expense (excluding amortization of debt discount)

 

513,630

 

 

 

522,241

 

 

 

1,780,042

 

 

 

1,755,656

 

Depreciation, amortization and accretion expense

 

2,547,095

 

 

 

1,959,468

 

 

 

9,505,166

 

 

 

6,767,447

 

Amortization of debt discount

 

100,444

 

 

 

100,444

 

 

 

401,775

 

 

 

333,939

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

325,198

 

Financing transactions expense

 

13,125

 

 

 

38,431

 

 

 

336,497

 

 

 

773,932

 

Litigation costs (a)

 

376,030

 

 

 

168,600

 

 

 

1,698,531

 

 

 

1,594,930

 

Severance costs

 

56,403

 

 

 

17,400

 

 

 

1,198,471

 

 

 

25,092

 

Acquisitions expenses

 

537,662

 

 

 

30,909

 

 

 

537,662

 

 

 

158,047

 

Insurance acceptance readiness

 

92,661

 

 

 

252,250

 

 

 

1,454,298

 

 

 

318,884

 

Sarbanes Oxley readiness

 

134,891

 

 

 

151,248

 

 

 

521,361

 

 

 

199,824

 

Accrued interest on Series B Convertible Preferred Stock

 

 

 

 

 

 

 

 

 

 

506,991

 

Foreign exchange loss

 

246,538

 

 

 

368,793

 

 

 

1,154,954

 

 

 

1,165,412

 

Taxes

 

1,023,872

 

 

 

428,000

 

 

 

2,285,425

 

 

 

498,378

 

Dividends

 

776,562

 

 

 

1,363,560

 

 

 

3,106,250

 

 

 

5,227,450

 

Stock-based compensation expense

 

3,104,956

 

 

 

3,645,607

 

 

 

12,234,797

 

 

 

12,489,343

 

Net income attributable to noncontrolling interests

 

340,963

 

 

 

509,880

 

 

 

153,234

 

 

 

2,756,935

 

 

 

 

 

 

 

 

 

Consolidated Adjusted EBITDA

$

8,981,997

 

 

$

5,048,167

 

 

$

14,380,480

 

 

$

11,195,216

 

 

 

 

 

 

 

 

 

(a) For the quarter and year ended December 31, 2024, the Company included litigation costs related to a class action complaint alleging, inter alia, unauthorized disclosure of certain information of class members to third parties (the Marden v. LifeMD, Inc. case), as disclosed in the Company’s Form 10-K for the year ended December 31, 2024 and a heavily negotiated executive separation agreement. For the quarter and year ended December 31, 2023, the Company included litigation costs related to a purported breach of an investment bank engagement concerning potential debt financing (the William Blair LLC v. LifeMD, Inc. case) and a purported breach of a consulting services agreement for strategic and corporate development services (the Harborside Advisors LLC v. LifeMD, Inc. case), as disclosed in the Company’s Form 10-K for the fiscal year ended December 31, 2023 and filed on March 11, 2024.


Reconciliation of GAAP Diluted Loss per Share Attributable to Common Shareholders to Adjusted EPS

(unaudited)

 

Fourth Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Diluted loss per share attributable to LifeMD, Inc. common shareholders

 

$

(0.02

)

 

$

(0.12

)

 

$

(0.53

)

 

$

(0.70

)

 

 

 

 

 

 

 

 

 

Adjustments to Reconcile GAAP Diluted Loss Per Share to Adjusted EPS

 

 

 

 

 

 

 

 

Interest expense (excluding amortization of debt discount)

 

 

0.01

 

 

 

0.01

 

 

 

0.04

 

 

 

0.05

 

Depreciation, amortization and accretion expense

 

 

0.06

 

 

 

0.05

 

 

 

0.23

 

 

 

0.20

 

Amortization of debt discount

 

 

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

 

 

 

0.01

 

Financing transactions expense

 

 

 

 

 

 

 

 

 

 

 

0.02

 

Litigation costs

 

 

0.01

 

 

 

0.01

 

 

 

0.04

 

 

 

0.05

 

Severance costs

 

 

 

 

 


 

 

 

0.03

 

 

 

 

Acquisitions expenses

 

 

0.01

 

 

 

 

 

 

0.01

 

 

 

0.01

 

Insurance acceptance readiness

 

 

 

 

 

0.01

 

 

 

0.04

 

 

 

0.01

 

Sarbanes Oxley readiness

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

 

 

0.01

 

Accrued interest on Series B Convertible Preferred Stock

 

 

 

 

 

 

 

 

 

 

 

0.01

 

Foreign exchange (gain) loss

 

 

0.01

 

 

 

0.01

 

 

 

0.03

 

 

 

0.03

 

Taxes

 

 

0.02

 

 

 

0.01

 

 

 

0.06

 

 

 

0.01

 

Dividends

 

 

0.02

 

 

 

0.04

 

 

 

0.08

 

 

 

0.15

 

Stock-based compensation expense

 

 

0.07

 

 

 

0.10

 

 

 

0.30

 

 

 

0.37

 

Net loss attributable to noncontrolling interests

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

0.08

 

 

 

 

 

 

 

 

 

 

Adjusted EPS

 

$

0.21

 

 

$

0.14

 

 

$

0.35

 

 

$

0.32

 


Reconciliation of Telehealth GAAP Operating Loss to Telehealth Adjusted EBITDA

(in whole numbers, unaudited)

 

 

 

 

 

 

 

 

 

 

Fourth Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Telehealth operating loss

 

$

(92,328

)

 

$

(4,401,440

)

 

$

(16,787,433

)

 

$

(25,261,021

)

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion expense

 

 

1,647,085

 

 

 

1,280,032

 

 

 

6,203,006

 

 

 

4,456,393

 

Financing transactions expense

 

 

13,125

 

 

 

38,431

 

 

 

336,497

 

 

 

773,932

 

Litigation costs (a)

 

 

376,030

 

 

 

168,600

 

 

 

1,698,531

 

 

 

1,594,930

 

Severance costs

 

 

56,403

 

 

 

17,400

 

 

 

1,198,471

 

 

 

25,092

 

Acquisitions expenses

 

 

537,662

 

 

 

30,909

 

 

 

537,662

 

 

 

158,047

 

Insurance acceptance readiness

 

 

92,661

 

 

 

252,250

 

 

 

1,454,298

 

 

 

318,884

 

Sarbanes Oxley readiness

 

 

134,891

 

 

 

151,248

 

 

 

521,361

 

 

 

199,824

 

Stock-based compensation expense

 

 

3,104,956

 

 

 

3,645,607

 

 

 

12,234,797

 

 

 

12,489,343

 

 

 

 

 

 

 

 

 

 

Telehealth Adjusted EBITDA

 

$

5,870,484

 

 

$

1,183,037

 

 

$

7,397,189

 

 

$

(5,244,576

)

 

 

 

 

 

 

 

 

 

(a) For the quarter and year ended December 31, 2024, the Company included litigation costs related to a class action complaint alleging, inter alia, unauthorized disclosure of certain information of class members to third parties (the Marden v. LifeMD, Inc. case), as disclosed in the Company’s Form 10-K for the year ended December 31, 2024 and a heavily negotiated executive separation agreement. For the quarter and year ended December 31, 2023, the Company included litigation costs related to a purported breach of an investment bank engagement concerning potential debt financing (the William Blair LLC v. LifeMD, Inc. case) and a purported breach of a consulting services agreement for strategic and corporate development services (the Harborside Advisors LLC v. LifeMD, Inc. case), as disclosed in the Company’s Form 10-K for the fiscal year ended December 31, 2023 and filed on March 11, 2024.


Reconciliation of WorkSimpli GAAP Operating Income to WorkSimpli Adjusted EBITDA

(in whole numbers, unaudited)

 

 

 

 

 

 

 

 

 

 

Fourth Quarter Ended December 31,

 

Year Ended December 31,

 

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

WorkSimpli operating income

 

$

1,110,570

 

 

$

2,229,903

 

 

$

642,752

 

 

$

10,771,748

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion expense

 

 

900,010

 

 

 

679,436

 

 

 

3,302,160

 

 

 

2,311,054

 

Foreign exchange loss

 

 

246,538

 

 

 

368,793

 

 

 

1,154,954

 

 

 

1,165,412

 

Taxes

 

 

854,395

 

 

 

 

 

 

1,883,425

 

 

 

70,378

 

Dividends

 

 

 

 

 

586,998

 

 

 

 

 

 

2,121,200

 

 

 

 

 

 

 

 

 

 

WorkSimpli Adjusted EBITDA

 

$

3,111,513

 

 

$

3,865,130

 

 

$

6,983,291

 

 

$

16,439,792