CORRECTING and REPLACING Intellinetics Grows 2024 Full-Year Revenues 7%
Intellinetics (NYSE American: INLX) reported a 7% growth in full-year revenues for 2024, with notable highlights including an 11% increase in Software as a Service (SaaS) revenue. The company made significant debt prepayments totaling $1,625,000 in 2024.
Key financial results include:
- Q4 2024 total revenue increased 2.1% to $4,280,071
- Q4 SaaS revenue grew 11.8% year-over-year
- Full-year revenue reached $18,018,373
- Net loss of $546,215 for 2024, compared to net income of $519,266 in 2023
The company's strategic focus is shifting toward becoming a predominantly SaaS company, with IntelliCloud Payables Automation solutions leading the transformation. For 2025, Intellinetics expects continued revenue growth but projects EBITDA to decrease by more than half due to increased investments in sales and marketing.
Intellinetics (NYSE American: INLX) ha riportato una crescita del 7% nei ricavi totali per l'anno 2024, con evidenti punti salienti che includono un aumento dell'11% nei ricavi da Software as a Service (SaaS). L'azienda ha effettuato significativi pagamenti anticipati del debito per un totale di $1.625.000 nel 2024.
I risultati finanziari chiave includono:
- Il fatturato totale del Q4 2024 è aumentato del 2,1% raggiungendo $4.280.071
- I ricavi SaaS del Q4 sono cresciuti dell'11,8% rispetto all'anno precedente
- Il fatturato totale per l'anno ha raggiunto $18.018.373
- Una perdita netta di $546.215 per il 2024, rispetto a un utile netto di $519.266 nel 2023
Il focus strategico dell'azienda si sta spostando verso la trasformazione in una compagnia prevalentemente SaaS, con le soluzioni di IntelliCloud Payables Automation che guidano questa trasformazione. Per il 2025, Intellinetics si aspetta una continua crescita dei ricavi, ma prevede che l'EBITDA diminuirà di oltre la metà a causa di un aumento degli investimenti in vendite e marketing.
Intellinetics (NYSE American: INLX) reportó un crecimiento del 7% en los ingresos totales del año 2024, con aspectos destacados que incluyen un aumento del 11% en los ingresos por Software como Servicio (SaaS). La compañía realizó pagos anticipados significativos de deuda por un total de $1,625,000 en 2024.
Los resultados financieros clave incluyen:
- Los ingresos totales del Q4 2024 aumentaron un 2.1% a $4,280,071
- Los ingresos de SaaS del Q4 crecieron un 11.8% interanual
- Los ingresos totales del año alcanzaron $18,018,373
- Pérdida neta de $546,215 para 2024, en comparación con una ganancia neta de $519,266 en 2023
El enfoque estratégico de la empresa está cambiando hacia convertirse en una compañía predominantemente SaaS, con las soluciones de IntelliCloud Payables Automation liderando la transformación. Para 2025, Intellinetics espera un crecimiento continuo de los ingresos, pero proyecta que el EBITDA disminuirá en más de la mitad debido a un aumento en las inversiones en ventas y marketing.
Intellinetics (NYSE American: INLX)는 2024년 전체 매출이 7% 성장했다고 보고했으며, 특히 소프트웨어 서비스(SaaS) 매출이 11% 증가한 점이 주목할 만합니다. 회사는 2024년에 총 $1,625,000의 상당한 부채 선지급을 했습니다.
주요 재무 결과는 다음과 같습니다:
- 2024년 4분기 총 매출이 2.1% 증가하여 $4,280,071에 도달
- 4분기 SaaS 매출이 전년 대비 11.8% 증가
- 연간 매출이 $18,018,373에 도달
- 2024년 순손실이 $546,215로, 2023년 순이익 $519,266에 비해 감소
회사의 전략적 초점은 주로 SaaS 회사로 전환되고 있으며, IntelliCloud Payables Automation 솔루션이 이 변화를 이끌고 있습니다. 2025년에는 지속적인 매출 성장을 기대하지만, 판매 및 마케팅에 대한 투자 증가로 EBITDA가 절반 이상 감소할 것으로 예상하고 있습니다.
Intellinetics (NYSE American: INLX) a annoncé une croissance de 7 % de ses revenus annuels pour 2024, avec des points forts notables, notamment une augmentation de 11 % des revenus provenant des logiciels en tant que service (SaaS). L'entreprise a effectué des remboursements anticipés de dettes s'élevant à 1 625 000 $ en 2024.
Les résultats financiers clés incluent:
- Le chiffre d'affaires total du T4 2024 a augmenté de 2,1 % pour atteindre 4 280 071 $
- Les revenus SaaS du T4 ont crû de 11,8 % par rapport à l'année précédente
- Le chiffre d'affaires total pour l'année a atteint 18 018 373 $
- Une perte nette de 546 215 $ pour 2024, par rapport à un bénéfice net de 519 266 $ en 2023
Le focus stratégique de l'entreprise se déplace vers une transformation en société principalement SaaS, avec les solutions de IntelliCloud Payables Automation en tête de cette transformation. Pour 2025, Intellinetics s'attend à une croissance continue des revenus, mais prévoit une baisse de l'EBITDA de plus de la moitié en raison d'une augmentation des investissements dans les ventes et le marketing.
Intellinetics (NYSE American: INLX) berichtete von einem Umsatzwachstum von 7% für das Gesamtjahr 2024, wobei bemerkenswerte Highlights ein Anstieg der Software-as-a-Service (SaaS)-Einnahmen um 11% umfassen. Das Unternehmen leistete 2024 erhebliche vorzeitige Schuldenrückzahlungen in Höhe von insgesamt 1.625.000 $.
Wichtige Finanzzahlen umfassen:
- Der Gesamtumsatz im Q4 2024 stieg um 2,1% auf 4.280.071 $
- Die SaaS-Einnahmen im Q4 wuchsen im Jahresvergleich um 11,8%
- Der Gesamtumsatz für das Jahr erreichte 18.018.373 $
- Ein Nettoverlust von 546.215 $ für 2024, im Vergleich zu einem Nettogewinn von 519.266 $ im Jahr 2023
Der strategische Fokus des Unternehmens verschiebt sich hin zu einer überwiegend SaaS-orientierten Firma, wobei die Lösungen von IntelliCloud Payables Automation die Transformation anführen. Für 2025 erwartet Intellinetics ein weiteres Umsatzwachstum, prognostiziert jedoch, dass das EBITDA um mehr als die Hälfte zurückgehen wird, aufgrund steigender Investitionen in Vertrieb und Marketing.
- None.
- None.
Full-Year SaaS Revenue Grows
Company made
The corrected press release follows:
INTELLINETICS GROWS 2024 FULL-YEAR REVENUES
Full-Year SaaS Revenue Grows
Company made
Intellinetics, Inc. (NYSE American: INLX), a digital transformation solutions provider, announced financial results for the three and 12 months ended December 31, 2024.
2024 Fourth Quarter Financial Highlights
-
Total Revenue increased
2.1% over the same period in 2023; the growth was fully organic. -
Software as a Service (SaaS) revenue increased
11.8% over the same period in 2023.-
IntelliCloud Payables Automation continued its commercialization; live reference accounts increased another
50% in the quarter and they are running smoothly. - Management believes Payables Automation solutions will be the primary drivers of our SaaS growth going forward.
-
IntelliCloud Payables Automation continued its commercialization; live reference accounts increased another
-
Professional services revenue increased
0.3% over the same period in 2023. -
Net loss of
, or ($53,701 ) per basic and fully diluted share, compared to net income of$0.01 , or$61,638 per basic and$0.02 per fully diluted share, for the same period in 2023.$0.01 -
Adjusted EBITDA of
, compared to$600,766 from the same period in 2023.$754,375 -
Ended the year with less than
in debt principal, and over$1.4 million in cash.$2.4 million
2024 Full-Year Financial Highlights
-
Total Revenue increased
6.7% over the same period in 2023; the growth was fully organic. -
Software as a Service revenue increased
10.8% over the same period in 2023. -
Professional services revenue increased
8.9% over the same period in 2023. -
Net loss of
, or ($546,215 ) per basic and fully diluted share, compared to net income of$0.13 , or$519,266 per basic and$0.13 per fully diluted share, for the same period in 2023.$0.11 -
2024 included
in new share-based compensation expense.$1,060,840 -
2024 includes
in sales and marketing expense which is$2,403,251 higher than 2023 due to our increased investments in sales and marketing in the latter part of the year.$376,380
-
2024 included
-
Adjusted EBITDA was
, compared to$2,451,882 from the same period in 2023.$2,744,649
|
|
For the years ended
|
|
|||||
|
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
||
Revenues: |
|
|
|
|
|
|
|
|
Sale of software |
|
$ |
32,946 |
|
|
$ |
100,260 |
|
Software as a service |
|
|
5,688,936 |
|
|
|
5,133,215 |
|
Software maintenance services |
|
|
1,410,387 |
|
|
|
1,407,064 |
|
Professional services |
|
|
9,985,028 |
|
|
|
9,167,428 |
|
Storage and retrieval services |
|
|
901,076 |
|
|
|
1,078,414 |
|
Total revenues |
|
$ |
18,018,373 |
|
|
$ |
16,886,381 |
|
James F. DeSocio, President & CEO of Intellinetics, stated, “2024 marked the beginning of our multi-year journey to becoming a predominantly SaaS company, while maintaining and opportunistically growing our other solutions in the digital transformation space. Our new Payables Automation SaaS solutions will spearhead our transformation, exceeding the growth of our traditional content management SaaS solutions. Our SaaS revenue continues to grow faster than our consolidated revenue. From our position of strength in cash flow generation, we will continue to invest more in sales and marketing to take advantage of the opportunities in front of us, particularly in Payables Automation.”
“For the year, we prepaid
Summary – 2024 Fourth Quarter Results
Revenues for the three months ended December 31, 2024 were
Total operating expenses increased
Intellinetics reported net loss of
Summary – 2024 Full-Year Results
Revenues for the year ended December 31, 2024 were
2025 Outlook
Based on management's current plans and assumptions, the Company expects that it will grow revenues on a year-over-year basis for the fiscal year 2025. The Company also expects its 2025 EBITDA to be reduced by more than half compared to fiscal year 2024, due to increased investments in sales and marketing intended to provide returns on those investments in late 2025 and beyond.
“Our Payables Automation solutions provide an extremely quick return on investment for our customers, and offers our company a clear organic growth opportunity to rapidly grow our SaaS revenue over the next four to five years just with continuing a successful rollout with existing partners.” continued Mr. DeSocio. “We view Payables Automation as a transformative opportunity for our company, and we plan to continue to make investments to position the product for as rapid an adoption as we can drive. In addition to sales and marketing initiatives, we plan to enhance our development capabilities to bring features to market more quickly, and to bring our solutions to new ERP partnerships which become additional ecosystems for happy customers.”
Conference Call
Intellinetics is holding a conference call to discuss these results on a live webcast at 4:30 p.m. ET today. Interested parties can access the webcast through the Intellinetics website at https://ir.intellinetics.com/. Investors can also dial in to the webcast by calling (877) 407-8133 (toll-free) or (201) 689-8040. A replay of the call can also be accessed via phone through April 23, 2025 by dialing (877) 660-6853 (toll-free) or (201) 612-7415 and using replay access code 13752545.
About Intellinetics, Inc.
Intellinetics, Inc. (NYSE American: INLX) is enabling the digital transformation. Intellinetics empowers organizations to manage, store and protect their important documents and data. The Company’s flagship solution, the IntelliCloud™ content management platform, delivers advanced security, compliance, workflow and collaboration features critical for highly regulated, risk-intensive markets. IntelliCloud connects documents to users and the processes they support anytime, anywhere to accelerate innovation and empower organizations to think and work in new ways. In addition, Intellinetics offers business process outsourcing (BPO), document and micrographics scanning services, and records storage. From highly regulated industries like Healthcare/Human Service Providers, K-12, Public Safety, and State and Local Governments, to businesses looking to move away from paper-based processes, Intellinetics is the all-in-one, compliant, document management solution. Intellinetics is headquartered in
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 the “2025 Outlook” for revenues and EBITDA; organic revenue growth from both new and existing customers; customer returns on investment in our software solutions; market share, growth of our markets; sustainable profitability; the rollout and success of new products, including Payables Automation; continued growth of SaaS revenue; the outcome of competitive bidding processes with existing customers; execution of our business plan, strategy, direction and focus; and other intentions, beliefs, expectations, representations, projections, plans or strategies regarding future growth, financial results, and other future events are forward-looking statements. The forward-looking statements involve risks and uncertainties including, but not limited to, the risk that we cannot secure a renewal of our largest customer contract through their competitive bidding process that is currently open as of the date of this release, the risks associated with the effect of changing economic conditions including inflationary pressures, challenges with hiring and maintaining a stable workforce, our ability to execute on our business plan and strategy including our transition to a SaaS- based company, customary risks attendant to acquisitions, trends in the products markets, variations in Intellinetics’ cash flow or adequacy of capital resources, market acceptance risks, the success of Intellinetics’ solutions providers, including human services, health care, and education, technical development risks, and other risks, uncertainties and other factors discussed from time to time in its reports filed with or furnished to the Securities and Exchange Commission, including in Intellinetics’ most recent annual report on Form 10-K as well as subsequently filed reports on Form 8-K. Intellinetics cautions investors not to place undue reliance on the forward-looking statements contained in this press release. Intellinetics disclaims any obligation and does not undertake to update or revise any forward-looking statements in this press release. Expanded and historical information is made available to the public by Intellinetics on its website at www.intellinetics.com or at www.sec.gov.
Non-GAAP Financial Measures
Intellinetics uses non-GAAP Adjusted EBITDA as supplemental measures of our performance that are not required by, or presented in accordance with, accounting principles generally accepted in
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. Intellinetics urges investors to review the reconciliation of non-GAAP Adjusted EBITDA to the comparable GAAP Net Income, which is included in this press release, and not to rely on any single financial measure to evaluate Intellinetics’ financial performance.
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, share-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 December 31, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Net (loss) income - GAAP |
|
$ |
(53,701 |
) |
|
$ |
61,638 |
|
Interest expense, net |
|
|
40,781 |
|
|
|
119,889 |
|
Depreciation and amortization |
|
|
302,242 |
|
|
|
259,268 |
|
Share-based compensation |
311,444 |
313,580 |
||||||
Adjusted EBITDA |
|
$ |
600,766 |
|
$ |
754,375 |
|
|
For the Twelve Months Ended December 31, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Net (loss) income - GAAP |
|
$ |
(519,266 |
) |
|
$ |
519,266 |
|
Interest expense, net |
|
|
372,710 |
|
|
|
588,203 |
|
Depreciation and amortization |
|
|
1,128,613 |
|
|
|
974,527 |
|
Share-based compensation |
1,496,774 |
662,653 |
|
|||||
Adjusted EBITDA |
|
$ |
2,451,882 |
|
$ |
2,744,649 |
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 December 31, |
||||||
|
2024 |
|
|
2023 |
||
Revenues as reported: |
||||||
Sale of software |
$ |
(1,100 |
) |
$ |
11,899 |
|
Software as a service |
|
1,479,250 |
|
|
1,323,120 |
|
Software maintenance services |
|
346,372 |
|
|
355,373 |
|
Professional services |
|
2,242,762 |
|
|
2,236,733 |
|
Storage and retrieval |
|
212,787 |
|
|
265,564 |
|
$ |
4,280,071 |
|
$ |
4,192,689 |
||
Revenues - recurring only: |
||||||
Sale of software - recurring |
$ |
- |
|
|
$ |
- |
Software as a service - recurring |
|
1,409,478 |
|
|
|
1,267,202 |
Software maintenance services - recurring |
|
346,372 |
|
|
|
355,373 |
Professional services - recurring |
|
724,672 |
|
|
|
798,444 |
Storage and retrieval - recurring |
|
169,371 |
|
|
|
225,561 |
$ |
2,649,893 |
|
|
$ |
2,646,580 |
|
Revenues - non-recurring only: |
|
|||||
Sale of software - non-recurring |
$ |
(1,100 |
) |
|
$ |
11,899 |
Software as a service - non-recurring |
|
69,772 |
|
|
|
55,918 |
Software maintenance services - non-recurring |
|
- |
|
|
|
- |
Professional services - non-recurring |
|
1,518,090 |
|
|
|
1,438,289 |
Storage and retrieval - non-recurring |
|
43,416 |
|
|
|
40,003 |
$ |
1,630,178 |
|
|
$ |
1,546,109 |
|
Total recurring and non-recurring revenues |
$ |
4,280,071 |
|
$ |
4,192,689 |
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.
INTELLINETICS, INC. and SUBSIDIARIES Consolidated Balance Sheets |
||||||||
|
|
December 31, |
|
|
December 31, |
|
||
|
|
2024 |
|
|
2023 |
|
||
ASSETS |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash |
|
$ |
2,489,236 |
|
|
$ |
1,215,248 |
|
Accounts receivable, net |
|
|
1,111,504 |
|
|
|
1,850,375 |
|
Accounts receivable, unbilled |
|
|
1,296,524 |
|
|
|
1,320,837 |
|
Parts and supplies, net |
|
|
100,561 |
|
|
|
110,272 |
|
Contract assets |
|
|
139,696 |
|
|
|
140,165 |
|
Prepaid expenses and other current assets |
|
|
337,035 |
|
|
|
367,478 |
|
Total current assets |
|
|
5,474,556 |
|
|
|
5,004,375 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
1,093,867 |
|
|
|
924,257 |
|
Right of use assets, operating |
|
|
1,894,866 |
|
|
|
2,532,928 |
|
Right of use assets, finance |
|
|
237,741 |
|
|
|
219,777 |
|
Intangible assets, net |
|
|
3,399,029 |
|
|
|
3,909,338 |
|
Goodwill |
|
|
5,789,821 |
|
|
|
5,789,821 |
|
Other assets |
|
|
685,076 |
|
|
|
645,764 |
|
Total assets |
|
$ |
18,574,956 |
|
|
$ |
19,026,260 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
310,623 |
|
|
$ |
194,454 |
|
Accrued compensation |
|
|
493,700 |
|
|
|
337,884 |
|
Accrued expenses |
|
|
172,421 |
|
|
|
164,103 |
|
Lease liabilities, operating - current |
|
|
842,468 |
|
|
|
712,607 |
|
Lease liabilities, finance - current |
|
|
69,261 |
|
|
|
49,926 |
|
Deferred revenues |
|
|
3,411,852 |
|
|
|
2,927,808 |
|
Notes payable - current |
|
|
781,936 |
|
|
|
- |
|
Notes payable - related party - current |
|
|
515,512 |
|
|
|
- |
|
Notes payable current |
515,512 |
- |
||||||
Total current liabilities |
|
|
6,597,773 |
|
|
|
4,386,782 |
|
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
|
Notes payable |
|
|
- |
|
|
|
2,209,242 |
|
Notes payable - related party |
|
|
- |
|
|
|
560,602 |
|
Notes payable |
- |
560,602 |
||||||
Lease liabilities, operating - net of current portion |
|
|
1,161,404 |
|
|
|
1,942,970 |
|
Lease liabilities, finance - net of current portion |
|
|
184,024 |
|
|
|
175,943 |
|
Total long-term liabilities |
|
|
1,345,428 |
|
|
|
4,888,757 |
|
Total liabilities |
|
|
7,943,201 |
|
|
|
9,275,539 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Common stock, |
|
|
4,250 |
|
|
|
4,114 |
|
Additional paid-in capital |
|
|
32,268,743 |
|
|
|
30,841,630 |
|
Accumulated deficit |
|
|
(21,641,238 |
) |
|
|
(21,095,023 |
) |
Total stockholders’ equity |
|
|
10,631,755 |
|
|
|
9,750,721 |
|
Total liabilities and stockholders’ equity |
|
$ |
18,574,956 |
|
|
$ |
19,026,260 |
|
INTELLINETICS, INC. and SUBSIDIARIES Consolidated Statements of Income |
||||||||
|
|
|
|
|
|
|
||
|
|
For the Twelve Months Ended December 31, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
||
Revenues: |
|
|
|
|
|
|
|
|
Sale of software |
|
$ |
32,946 |
|
|
$ |
100,260 |
|
Software as a service |
|
|
5,688,936 |
|
|
|
5,133,215 |
|
Software maintenance services |
|
|
1,410,387 |
|
|
|
1,407,064 |
|
Professional services |
|
|
9,985,028 |
|
|
|
9,167,428 |
|
Storage and retrieval services |
|
|
901,076 |
|
|
|
1,078,414 |
|
Total revenues |
|
|
18,018,373 |
|
|
|
16,886,381 |
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
Sale of software |
|
|
8,486 |
|
|
|
25,736 |
|
Software as a service |
|
|
856,774 |
|
|
|
889,135 |
|
Software maintenance services |
|
|
57,667 |
|
|
|
59,373 |
|
Professional services |
|
|
5,222,517 |
|
|
|
4,992,826 |
|
Storage and retrieval services |
|
|
348,003 |
|
|
|
355,356 |
|
Total cost of revenues |
|
|
6,493,447 |
|
|
|
6,322,426 |
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
11,524,926 |
|
|
|
10,563,955 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
General and administrative |
|
|
8,166,567 |
|
|
|
6,455,088 |
|
Sales and marketing |
|
|
2,403,251 |
|
|
|
2,026,871 |
|
Depreciation and amortization |
|
|
1,128,613 |
|
|
|
974,527 |
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
11,698,431 |
|
|
|
9,456,486 |
|
|
|
|
|
|
|
|
|
|
(Loss) income from operations |
|
|
(173,505 |
) |
|
|
1,107,469 |
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(372,710 |
) |
|
|
(588,203 |
) |
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(546,215 |
) |
|
$ |
519,266 |
|
|
|
|
|
|
|
|
|
|
Basic net (loss) income per share: |
|
$ |
(0.13 |
) |
|
$ |
0.13 |
|
Diluted net (loss) income per share: |
|
$ |
(0.13 |
) |
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding - basic |
|
|
4,201,401 |
|
|
|
4,074,194 |
|
Weighted average number of common shares outstanding - diluted |
|
|
4,201,401 |
|
|
|
4,652,058 |
|
INTELLINETICS, INC. and SUBSIDIARIES Consolidated Statements of Cash Flows |
||||||||
|
|
|
|
|
|
|
||
|
|
For the Twelve Months Ended December 31, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(546,215 |
) |
|
$ |
519,266 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,128,613 |
|
|
|
974,527 |
|
Bad debt (recovery) expense |
|
|
(9,117 |
) |
|
|
77,211 |
|
Loss on disposal of fixed assets |
|
|
547 |
|
|
|
- |
|
Amortization of deferred financing costs |
|
|
152,604 |
|
|
|
177,164 |
|
Amortization of debt discount |
|
|
- |
|
|
|
22,045 |
|
Amortization of right of use assets, financing |
|
|
71,326 |
|
|
|
42,115 |
|
Stock issued for services |
|
|
- |
|
|
|
198,124 |
|
Share-based compensation |
|
|
1,496,774 |
|
|
|
464,529 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
747,988 |
|
|
|
(806,503 |
) |
Accounts receivable, unbilled |
|
|
24,313 |
|
|
|
(724,427 |
) |
Parts and supplies |
|
|
9,711 |
|
|
|
(37,051 |
) |
Prepaid expenses and other current assets |
|
|
30,912 |
|
|
|
(101,799 |
) |
Accounts payable and accrued expenses |
|
|
280,303 |
|
|
|
(200,444 |
) |
Operating lease assets and liabilities, net |
|
|
(13,643 |
) |
|
|
6,158 |
|
Deferred revenues |
|
|
484,044 |
|
|
|
173,744 |
|
Total adjustments |
|
|
4,404,375 |
|
|
|
265,393 |
|
Net cash provided by operating activities |
|
|
3,858,160 |
|
|
|
784,659 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capitalization of internal use software |
|
|
(388,570 |
) |
|
|
(436,837 |
) |
Purchases of property and equipment |
|
|
(439,203 |
) |
|
|
(111,240 |
) |
Net cash used in investing activities |
|
|
(827,773 |
) |
|
|
(548,077 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Payment of earnout liabilities |
|
|
- |
|
|
|
(700,000 |
) |
Other net changes in finance lease assets and liabilities |
|
|
- |
|
|
|
(2,411 |
) |
Principal payments on financing lease liability |
|
|
(61,874 |
) |
|
|
(34,954 |
) |
Payments to taxing authorities in connection with shares directly withheld from employees |
|
|
(69,525 |
) |
|
|
- |
|
Repayment of notes payable |
|
|
(1,307,169 |
) |
|
|
(980,450 |
) |
Repayment of notes payable - related parties |
|
|
(317,831 |
) |
|
|
- |
|
Net cash used in financing activities |
|
|
(1,756,399 |
) |
|
|
(1,717,815 |
) |
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
|
|
1,273,988 |
|
|
|
(1,481,233 |
) |
Cash - beginning of period |
|
|
1,215,248 |
|
|
|
2,696,481 |
|
Cash - end of period |
|
$ |
2,489,236 |
|
|
$ |
1,215,248 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
258,646 |
|
|
$ |
418,790 |
|
Cash paid during the period for income taxes |
|
$ |
20,259 |
|
|
$ |
21,667 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of non-cash financing activities: |
|
|
|
|
|
|
|
|
Right-of-use asset obtained in exchange for finance lease liability |
|
$ |
89,289 |
|
|
$ |
107,610 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250324450335/en/
Joe
Intellinetics, Inc.
614.921.8170 investors@intellinetics.com
Source: Intellinetics, Inc.