Intellinetics Grows 2024 Revenues 9.0% for Second Quarter of 2024
SaaS Revenue Increases 9.6% and Professional Services Revenue Increases 15.8% with GAAP Profitability
2024 Second Quarter Financial Highlights
- Total Revenue increased 9.0% over the same period in 2023; the growth in the second quarter was fully organic.
-
Software as a Service revenue increased 9.6% over the same period in 2023.
- “IPAS” (IntelliCloud Payables Automation System) continued its commercialization; live reference accounts doubled to four in the quarter and they are running smoothly. An additional three are scheduled to go live in Q3 2024.
-
Management believes
IPAS will be the primary driver of the Company’s SAAS growth going forward.
- Professional services revenue increased 15.8% over the same period in 2023.
-
Net income was
$75,050 , or$0.02 net income per basic and fully diluted share, compared to net income of$135,734 , or$0.03 per basic and fully diluted share, for the same period in 2023. -
Adjusted EBITDA increased 7.1% to
$698,217 , compared to$651,646 for the same period in 2023. -
Ended the quarter with
$2,139,500 in debt principal, down from$2,964,500 atDecember 31, 2023 after paying down$325,000 in the quarter as a pre-payment. Year-to-date,Intellinetics has made$825,000 in debt pre-payments, and expects to pay down another$800,000 in Q3.
|
For the Quarter ended
|
|
||||||
|
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
||
Revenues: |
|
|
|
|
|
|
|
|
Sale of software |
|
$ |
14,933 |
|
|
$ |
63,646 |
|
Software as a service |
|
|
1,400,591 |
|
|
|
1,277,918 |
|
Software maintenance services |
|
|
353,966 |
|
|
|
349,139 |
|
Professional services |
|
|
2,662,358 |
|
|
|
2,298,316 |
|
Storage and retrieval services |
|
|
209,745 |
|
|
|
269,411 |
|
Total revenues |
|
$ |
4,641,593 |
|
$ |
4,258,430 |
|
“The quarter benefitted from excellent professional services revenue that exceeded previous quarters, in fact, Q2 2024 was a record revenue quarter,” continued DeSocio. “As discussed last quarter, our largest professional services customer plans to transition certain tasks performed by our document conversion business from one office location to another location in a way that could reduce annual revenue of our document conversion segment. The amount of the future revenue reduction is still uncertain, and the transition has been delayed by the customer with no clear timeline. We are continuing to negotiate with the customer to mitigate the impact of this future revenue reduction. In the meantime, the real star of Q2 2024 was the management team in our Document Conversion division. I’m extremely proud of how hard they’ve worked to grow the business and scale our operations.”
“Year-to-date, the strong free cash flow has enabled us to pre-pay
Summary – 2024 Second Quarter Results
Revenues for the three months ended
Total operating expenses increased 23.4% to
Summary – 2023 Year-to-Date Results
Revenues for the six months ended
2024 Outlook
Based on management's current plans and assumptions, the Company reiterated expectations that it will grow revenues on a year-over-year basis for the fiscal year 2024, and revised expectations for Adjusted EBITDA to decline modestly compared to 2023.
“Industry response to our SaaS solutions has given us confidence that the time is right to meaningfully, but judiciously, upgrade our sales and marketing investments,” commented
Conference Call
About
Cautionary Statement
Statements in this press release which are not purely historical, including statements regarding future business and growth, increased sales and marketing efforts, future revenues, including second quarter and full year results; organic revenue growth from both new and existing customers; market share, growth of our markets, and better results due to price increases; sustainable profitability; the rollout and success of new products, including
Non-GAAP Financial Measures
Adjusted EBITDA: Adjusted EBITDA is not a measurement of financial performance under GAAP and should not be considered as an alternative to net income, operating income, or any other performance measure derived in accordance with GAAP, or as an alternative to cash flow from operating activities or a measure of our liquidity.
We believe that Adjusted EBITDA is a useful performance measure and is used by us to facilitate a comparison of our operating performance on a consistent basis from period-to-period and to provide for a more complete understanding of factors and trends affecting our business than measures under GAAP can provide alone. We define “Adjusted EBITDA” as earnings before interest expense, any income taxes, depreciation and amortization expense, stock-based compensation, note conversion and note or equity offer warrant or stock expense, gain or loss on debt extinguishment, change in fair value of contingent consideration, and transaction costs.
Reconciliation of Net Income to Adjusted EBITDA
|
|
For the Three Months Ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Net income - GAAP |
|
$ |
75,050 |
|
$ |
135,734 |
||
Interest expense, net |
|
|
97,056 |
|
|
|
160,654 |
|
Depreciation and amortization |
|
|
274,638 |
|
|
|
239,803 |
|
Stock-based compensation |
|
|
251,473 |
115,455 |
||||
Adjusted EBITDA |
|
$ |
698,217 |
|
$ |
651,646 |
|
|
For the Six Months Ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Net (loss) income - GAAP |
|
$ |
(99,664 |
) |
|
$ |
248,297 |
|
Interest expense, net |
|
|
237,290 |
|
|
|
332,090 |
|
Depreciation and amortization |
|
|
538,648 |
|
|
|
467,521 |
|
Stock-based compensation |
|
|
695,305 |
233,617 |
||||
Adjusted EBITDA |
|
$ |
1,371,579 |
|
$ |
1,281,525 |
Recurring Revenue: Recognized revenue for any applicable period that we characterize as being recurring in nature, without regard to contract start or end dates or renewal rates. It includes the following revenue types: SaaS subscription agreements, maintenance contracts related to perpetual software licenses, storage and retrieval services, and professional services revenues in the nature of business process outsourcing. It excludes revenues of a type that are not expected to recur, primarily perpetual licenses, most document conversion services, and other professional services that are project based. Recurring revenue is not determined by reference to deferred revenue, unbilled revenue, or any other GAAP financial measure over any period, so the Company has not reconciled the Recurring Revenues to any GAAP measure. Recurring revenue should not be extrapolated into a precise prediction of future revenues, because it does not take into account our contract start and end dates and our renewal rates. Management believes that reviewing this metric, in addition to GAAP results, helps investors and financial analysts understand the value of Intellinetics’ recurring revenue streams versus prior periods.
Reconciliation of revenues to recurring revenues:
For the Three Months Ended |
|||||
2024 |
|
2023 |
|||
Revenues as reported: |
|||||
Sale of software |
$ |
14,933 |
$ |
63,646 |
|
Software as a service |
|
1,400,591 |
|
1,277,918 |
|
Software maintenance services |
|
353,966 |
|
349,139 |
|
Professional services |
|
2,662,358 |
|
2,298,316 |
|
Storage and retrieval |
|
209,745 |
|
269,411 |
|
$ |
4,641,593 |
$ |
4,258,430 |
||
Revenues - recurring only: |
|||||
Sale of software - recurring |
$ |
- |
|
$ |
- |
Software as a service - recurring |
|
1,311,644 |
|
|
1,182,483 |
Software maintenance services - recurring |
|
353,966 |
|
|
349,139 |
Professional services - recurring |
|
773,908 |
|
|
704,023 |
Storage and retrieval - recurring |
|
190,303 |
|
|
230,609 |
$ |
2,629,821 |
|
$ |
2,467,066 |
|
Revenues - non-recurring only: |
|
||||
Sale of software - non-recurring |
$ |
14,933 |
|
$ |
63,646 |
Software as a service - non-recurring |
|
88,947 |
|
|
95,435 |
Software maintenance services - non-recurring |
|
- |
|
|
- |
Professional services - non-recurring |
|
1,888,450 |
|
|
1,593,481 |
Storage and retrieval - non-recurring |
|
19,442 |
|
|
38,802 |
$ |
2,011,772 |
|
$ |
1,791,364 |
|
Total recurring and non-recurring revenues |
$ |
4,641,593 |
$ |
4,258,430 |
Note 1 – Software as a service non-recurring revenue is comprised of professional services setup fees which are recognized ratably over the initial contract period. They do not renew, and are therefore non-recurring. Under ASC 606, they are deemed essential to the functionality of the subscription Software as a service, and are therefore recognized together with the subscription Software as a service revenue.
Condensed Consolidated Statements of Operations (unaudited) |
||||||||||||||||
|
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sale of software |
|
$ |
14,933 |
|
|
$ |
63,646 |
|
|
$ |
20,712 |
|
|
$ |
78,939 |
|
Software as a service |
|
|
1,400,591 |
|
|
|
1,277,918 |
|
|
|
2,805,744 |
|
|
|
2,516,350 |
|
Software maintenance services |
|
|
353,966 |
|
|
|
349,139 |
|
|
|
711,949 |
|
|
|
698,681 |
|
Professional services |
|
|
2,662,358 |
|
|
|
2,298,316 |
|
|
|
5,142,036 |
|
|
|
4,597,605 |
|
Storage and retrieval services |
|
|
209,745 |
|
|
|
269,411 |
|
|
|
468,236 |
|
|
|
553,688 |
|
Total revenues |
|
|
4,641,593 |
|
|
|
4,258,430 |
|
|
|
9,148,677 |
|
|
|
8,445,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sale of software |
|
|
1,125 |
|
|
|
7,344 |
|
|
|
6,190 |
|
|
|
15,525 |
|
Software as a service |
|
|
217,586 |
|
|
|
258,382 |
|
|
|
433,578 |
|
|
|
479,022 |
|
Software maintenance services |
|
|
13,364 |
|
|
|
15,117 |
|
|
|
29,074 |
|
|
|
31,833 |
|
Professional services |
|
|
1,344,541 |
|
|
|
1,307,341 |
|
|
|
2,628,604 |
|
|
|
2,494,457 |
|
Storage and retrieval services |
|
|
61,998 |
|
|
|
79,813 |
|
|
|
148,608 |
|
|
|
188,154 |
|
Total cost of revenues |
|
|
1,638,614 |
|
|
|
1,667,997 |
|
|
|
3,246,054 |
|
|
|
3,208,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
|
3,002,979 |
|
|
|
2,590,433 |
|
|
|
5,902,623 |
|
|
|
5,236,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
2,025,796 |
|
|
|
1,561,939 |
|
|
|
4,154,289 |
|
|
|
3,116,550 |
|
Sales and marketing |
|
|
530,439 |
|
|
|
492,303 |
|
|
|
1,072,060 |
|
|
|
1,071,814 |
|
Depreciation and amortization |
|
|
274,638 |
|
|
|
239,803 |
|
|
|
538,648 |
|
|
|
467,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total operating expenses |
|
|
2,830,873 |
|
|
|
2,294,045 |
|
|
|
5,764,997 |
|
|
|
4,655,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
|
|
172,106 |
|
|
|
296,388 |
|
|
|
137,626 |
|
|
|
580,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(97,056 |
) |
|
|
(160,654 |
) |
|
|
(237,290 |
) |
|
|
(332,090 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) |
|
$ |
75,050 |
|
|
$ |
135,734 |
|
|
$ |
(99,664 |
) |
|
$ |
248,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic net income (loss) per share: |
|
$ |
0.02 |
|
|
$ |
0.03 |
|
|
$ |
(0.02 |
) |
|
$ |
0.06 |
|
Diluted net income (loss) per share: |
|
$ |
0.02 |
|
|
$ |
0.03 |
|
|
$ |
(0.02 |
) |
|
$ |
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding - basic |
|
|
4,229,518 |
|
|
|
4,073,757 |
|
|
|
4,171,570 |
|
|
|
4,073,757 |
|
Weighted average number of common shares outstanding - diluted |
|
|
4,722,063 |
|
|
4,073,757 |
|
|
|
4,171,570 |
|
|
4,073,757 |
|
Condensed Consolidated Balance Sheets |
||||||||
|
||||||||
|
|
(unaudited) |
|
|
||||
|
|
|
|
|
||||
|
|
2024 |
|
2023 |
||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
|
|
||
Cash |
|
$ |
1,680,669 |
|
|
$ |
1,215,248 |
|
Accounts receivable, net |
|
|
1,449,188 |
|
|
|
1,850,375 |
|
Accounts receivable, unbilled |
|
|
1,483,313 |
|
|
|
1,320,837 |
|
Parts and supplies, net |
|
|
93,926 |
|
|
|
110,272 |
|
Contract assets |
|
|
141,214 |
|
|
|
140,165 |
|
Prepaid expenses and other current assets |
|
|
335,380 |
|
|
|
367,478 |
|
Total current assets |
|
|
5,183,690 |
|
|
|
5,004,375 |
|
|
|
|
|
|
|
|
||
Property and equipment, net |
|
|
999,276 |
|
|
|
924,257 |
|
Right of use assets, operating |
|
|
2,276,171 |
|
|
|
2,532,928 |
|
Right of use assets, finance |
|
|
274,112 |
|
|
|
219,777 |
|
Intangible assets, net |
|
|
3,654,183 |
|
|
|
3,909,338 |
|
|
|
|
5,789,821 |
|
|
|
5,789,821 |
|
Other assets |
|
|
685,471 |
|
|
|
645,764 |
|
Total assets |
|
$ |
18,862,724 |
|
|
$ |
19,026,260 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
340,298 |
|
|
$ |
194,454 |
|
Accrued compensation |
|
|
540,237 |
|
|
|
337,884 |
|
Accrued expenses |
|
|
160,947 |
|
|
|
164,103 |
|
Lease liabilities, operating - current |
|
|
797,870 |
|
|
|
712,607 |
|
Lease liabilities, finance - current |
|
|
66,000 |
|
|
|
49,926 |
|
Deferred revenues |
|
|
2,755,185 |
|
|
|
2,927,808 |
|
Total current liabilities |
|
|
4,660,537 |
|
|
|
4,386,782 |
|
|
|
|
|
|
|
|
||
Long-term liabilities: |
|
|
|
|
|
|
||
Notes payable - net of current portion |
|
|
1,467,312 |
|
|
|
2,209,242 |
|
Notes payable - related party |
|
|
572,063 |
|
|
|
560,602 |
|
Lease liabilities, operating - net of current portion |
|
|
1,596,960 |
|
|
|
1,942,970 |
|
Lease liabilities, finance - net of current portion |
|
|
219,490 |
|
|
|
175,943 |
|
Total long-term liabilities |
|
|
3,855,825 |
|
|
|
4,888,757 |
|
Total liabilities |
|
|
8,516,362 |
|
|
|
9,275,539 |
|
|
|
|
|
|
|
|
||
Stockholders’ equity: |
|
|
|
|
|
|
||
Common stock, |
|
|
4,231 |
|
|
|
4,114 |
|
Additional paid-in capital |
|
|
31,536,818 |
|
|
|
30,841,630 |
|
Accumulated deficit |
|
|
(21,194,687 |
) |
|
|
(21,095,023 |
) |
Total stockholders’ equity |
|
|
10,346,362 |
|
|
|
9,750,721 |
|
Total liabilities and stockholders’ equity |
|
$ |
18,862,724 |
|
|
$ |
19,026,260 |
|
Condensed Consolidated Statements of Cash Flows (unaudited) |
||||||||
|
||||||||
|
|
|
|
|
||||
|
|
For the Six Months Ended |
||||||
|
|
2024 |
|
2023 |
|
|||
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net (loss) income |
|
$ |
(99,664 |
) |
|
$ |
248,297 |
|
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
538,648 |
|
|
|
467,521 |
|
Bad debt (recovery) expense |
|
|
(143 |
) |
|
|
27,528 |
|
Loss on disposal of fixed assets |
|
|
547 |
|
|
|
- |
|
Amortization of deferred financing costs |
|
|
94,531 |
|
|
|
95,152 |
|
Amortization of debt discount |
|
|
- |
|
|
|
17,778 |
|
Amortization of right of use assets, financing |
|
|
34,954 |
|
|
|
14,959 |
|
Share based compensation |
|
|
695,305 |
|
|
|
233,617 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
401,330 |
|
|
|
(233,431 |
) |
Accounts receivable, unbilled |
|
|
(162,476 |
) |
|
|
(441,603 |
) |
Parts and supplies |
|
|
16,346 |
|
|
|
652 |
|
Prepaid expenses and other current assets |
|
|
31,049 |
|
|
|
(27,999 |
) |
Accounts payable and accrued expenses |
|
|
345,041 |
|
|
|
(22,062 |
) |
Operating lease assets and liabilities, net |
|
|
(3,990 |
) |
|
|
6,280 |
|
Deferred revenues |
|
|
(172,623 |
) |
|
|
(686,320 |
) |
Total adjustments |
|
|
1,818,519 |
|
|
|
(547,928 |
) |
Net cash provided by (used in) operating activities |
|
|
1,718,855 |
|
|
|
(299,631 |
) |
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
||
Capitalization of internal use software |
|
|
(198,051 |
) |
|
|
(208,417 |
) |
Purchases of property and equipment |
|
|
(200,715 |
) |
|
|
(82,684 |
) |
Net cash used in investing activities |
|
|
(398,766 |
) |
|
|
(291,101 |
) |
|
|
|
|
|
|
|||
Cash flows from financing activities: |
|
|
|
|
|
|
||
Payment of earnout liabilities |
|
|
- |
|
|
|
(700,000 |
) |
Principal payments on financing lease liability |
|
|
(29,668 |
) |
|
|
(12,312 |
) |
Repayment of notes payable |
|
|
(825,000 |
) |
|
|
(262,950 |
) |
Net cash used in financing activities |
|
|
(854,668 |
) |
|
|
(975,262 |
) |
|
|
|
|
|
|
|||
Net increase (decrease) in cash |
|
|
465,421 |
|
|
|
(1,565,994 |
) |
Cash - beginning of period |
|
|
1,215,248 |
|
|
|
2,696,481 |
|
Cash - end of period |
|
$ |
1,680,669 |
|
|
$ |
1,130,487 |
|
|
|
|
|
|
|
|
||
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
Cash paid during the period for interest |
|
$ |
160,813 |
|
|
$ |
226,570 |
|
Cash paid during the period for income taxes |
|
$ |
12,999 |
|
|
$ |
7,708 |
|
|
|
|
|
|
|
|||
Supplemental disclosure of non-cash financing activities: |
|
|
|
|||||
Right-of-use asset obtained in exchange for finance lease liability |
$ |
89,289 |
|
|
$ |
- |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240813153206/en/
FNK IR
646.349.6641 / 646.809.4048
INLX@fnkir.com
614.921.8170 investors@intellinetics.com
Source: