Intellinetics Grows 2024 Revenues 8.0% for Third Quarter of 2024
Intellinetics (NYSE American: INLX) reported Q3 2024 financial results with total revenue increasing 8.0% to $4,589,625. Software as a Service revenue grew 8.5% and Professional Services revenue rose 11.5%. The company reported a net loss of $392,850 ($0.09 per share) compared to net income of $209,331 in Q3 2023. Adjusted EBITDA was $479,537, down from $708,749. The quarter included $381,042 in share-based compensation and increased sales and marketing expenses. The company's IPAS solution showed strong commercialization with 50% increase in live reference accounts. Debt principal reduced to $1,339,500 from $2,964,500 at year-end 2023.
Intellinetics (NYSE American: INLX) ha riportato i risultati finanziari del terzo trimestre 2024, con un incremento del fatturato totale dell'8,0%, arrivando a $4.589.625. I ricavi da Software as a Service sono aumentati dell'8,5% e quelli dei servizi professionali sono cresciuti dell'11,5%. L'azienda ha segnalato una perdita netta di $392.850 ($0,09 per azione), rispetto a un utile netto di $209.331 nel terzo trimestre 2023. L'EBITDA rettificato è stato di $479.537, in calo rispetto a $708.749. Il trimestre ha incluso $381.042 in compenso basato su azioni e un aumento delle spese per vendite e marketing. La soluzione IPAS dell'azienda ha mostrato una forte commercializzazione con un incremento del 50% nei conti di riferimento attivi. Il debito principale è stato ridotto a $1.339.500 rispetto ai $2.964.500 di fine anno 2023.
Intellinetics (NYSE American: INLX) informó los resultados financieros del tercer trimestre de 2024, con un aumento del 8,0% en los ingresos totales, alcanzando $4.589.625. Los ingresos por Software como Servicio crecieron un 8,5% y los ingresos por Servicios Profesionales aumentaron un 11,5%. La empresa reportó una pérdida neta de $392.850 ($0,09 por acción), en comparación con un ingreso neto de $209.331 en el tercer trimestre de 2023. El EBITDA ajustado fue de $479.537, frente a los $708.749 del trimestre anterior. El trimestre incluyó $381.042 en compensación basada en acciones y un aumento en los gastos de ventas y marketing. La solución IPAS de la empresa mostró una fuerte comercialización con un incremento del 50% en cuentas de referencia activas. El principal de la deuda se redujo a $1.339.500 desde los $2.964.500 al final de 2023.
인텔리네틱스 (NYSE American: INLX)는 2024년 3분기 재무 결과를 발표하며 총 수익이 8.0% 증가하여 $4,589,625에 이르렀다고 보고하였습니다. 서비스형 소프트웨어 수익은 8.5% 증가하였고, 전문 서비스 수익은 11.5% 상승했습니다. 회사는 2023년 3분기 209,331달러의 순이익에 비해 392,850달러($0.09 per 주)의 순손실을 기록했습니다. 조정된 EBITDA는 479,537달러로, 이전의 708,749달러에서 감소했습니다. 이번 분기에는 $381,042의 주식 기반 보상과 함께 판매 및 마케팅 비용이 증가했습니다. 회사의 IPAS 솔루션은 활성 참조 계정에서 50% 증가하여 강력한 상업화를 보여주었습니다. 부채 원금은 2023년 말의 2,964,500달러에서 1,339,500달러로 줄어들었습니다.
Intellinetics (NYSE American: INLX) a annoncé ses résultats financiers pour le troisième trimestre 2024, avec une augmentation du chiffre d'affaires total de 8,0%, atteignant 4 589 625 $. Les revenus liés au logiciel en tant que service ont augmenté de 8,5% et les revenus des services professionnels ont crû de 11,5%. L'entreprise a enregistré une perte nette de 392 850 $ (0,09 $ par action), contre un bénéfice net de 209 331 $ au troisième trimestre 2023. L'EBITDA ajusté s'élevait à 479 537 $, en baisse par rapport à 708 749 $. Le trimestre a inclus 381 042 $ de compensation basée sur des actions et une augmentation des dépenses de vente et de marketing. La solution IPAS de l'entreprise a montré une forte commercialisation avec une augmentation de 50% des comptes de référence actifs. Le principal de la dette a été réduit à 1 339 500 $ contre 2 964 500 $ à la fin de 2023.
Intellinetics (NYSE American: INLX) hat die finanziellen Ergebnisse für das 3. Quartal 2024 bekannt gegeben, wobei die Gesamterlöse um 8,0% auf $4.589.625 gestiegen sind. Die Einnahmen aus Software as a Service wuchsen um 8,5%, während die Einnahmen aus professionellen Dienstleistungen um 11,5% anstiegen. Das Unternehmen berichtete über einen Nettoverlust von $392.850 ($0,09 pro Aktie) im Vergleich zu einem Nettogewinn von $209.331 im 3. Quartal 2023. Das bereinigte EBITDA betrug $479.537, gegenüber $708.749 zuvor. Im Quartal waren $381.042 an aktienbasierten Vergütungen und erhöhte Vertriebs- und Marketingkosten enthalten. Die IPAS-Lösung des Unternehmens zeigte eine starke Kommerzialisierung mit einem Anstieg von 50% bei aktiven Referenzkonten. Der Hauptbetrag der Schulden wurde auf $1.339.500 von $2.964.500 zum Jahresende 2023 reduziert.
- Total revenue increased 8.0% YoY to $4,589,625
- SaaS revenue grew 8.5% YoY
- Professional services revenue increased 11.5% YoY
- IPAS live reference accounts increased 50% in Q3
- Debt principal reduced by $1,625,000 YTD through prepayments
- Net loss of $392,850 vs net income of $209,331 in Q3 2023
- Adjusted EBITDA decreased to $479,537 from $708,749 YoY
- Operating expenses increased 37.3% to $3,104,065
- Operating loss of $298,211 vs operating income of $345,555 in Q3 2023
Insights
The Q3 2024 results present a mixed financial picture. While revenue grew
The company's IPAS solution shows promise, with
SaaS Revenue Increases
Professional Services Revenue Increases
2024 Third Quarter Financial Highlights
-
Total Revenue increased
8.0% over the same period in 2023; the growth in the third quarter was fully organic. -
Software as a Service revenue increased
8.5% over the same period in 2023.-
“IPAS” (IntelliCloud Payables Automation System) continued its commercialization; live reference accounts increased by
50% in the quarter and they are running smoothly. An additional three are scheduled to go live in Q4 2024. - Management believes IPAS will be the primary driver of our SAAS growth going forward.
-
“IPAS” (IntelliCloud Payables Automation System) continued its commercialization; live reference accounts increased by
-
Professional services revenue increased
11.5% over the same period in 2023. -
Net loss was
, or$392,850 net loss per basic and fully diluted share, compared to net income of$(0.09) , or$209,331 per basic and fully diluted share, for the same period in 2023.$0.05 -
Q3 2024 included
in new share-based compensation expense.$381,042 -
Q3 2024 includes
in sales and marketing expense which is$702,500 higher than Q3 2023 due to our new focus on enhancing our sales and marketing approach.$206,211
-
Q3 2024 included
-
Adjusted EBITDA was
, compared to$479,537 for the same period in 2023.$708,749 -
Quarter ended with
in debt principal, down from$1,339,500 at December 31, 2023 after prepaying$2,964,500 of the debt principal in the quarter. Year-to-date, Intellinetics has made$800,000 in debt pre-payments.$1,625,000
|
|
For the Quarter ended
|
|
|||||
|
|
2024 |
|
|
2023 |
|
||
|
|
|
|
|
|
|
||
Revenues: |
|
|
|
|
|
|
|
|
Sale of software |
|
$ |
13,334 |
|
|
$ |
9,422 |
|
Software as a service |
|
|
1,403,942 |
|
|
|
1,293,745 |
|
Software maintenance services |
|
|
352,066 |
|
|
|
353,010 |
|
Professional services |
|
|
2,600,230 |
|
|
|
2,333,090 |
|
Storage and retrieval services |
|
|
220,053 |
|
|
|
259,162 |
|
Total revenues |
|
$ |
4,589,625 |
|
|
$ |
4,248,429 |
|
James F. DeSocio, President & CEO of Intellinetics, stated, “We had tremendous positive feedback and customer support at the October Build SmarterTM homebuilding industry conference where we showcased our IPAS payables automation solution. At the conference, we had a new IPAS customer present their high ROI in going live with our solution, which, when properly implemented, can pay for itself in months. We are working to deliver that experience with each new customer. That’s why it sells, and that’s why we are so excited about offering this solution. I am convinced more than ever that the time is now to invest in sales and marketing to get the word out with the goal of growing our revenues more aggressively. Our marketing spend is expanding for trade shows and targeted campaigns for IPAS, as well as our K-12 prospects and other select solutions where we excel, such as micrographics.”
“IPAS continues to be the biggest opportunity for us to transform our business. IPAS solutions average a higher SAAS annual revenue per customer by a factor of 5 to 10 over our more traditional document management solutions. As a result, sales of the IPAS solutions to each new customer can lead to faster growth than in the past. At the same time, I want to stress that while we are investing to grow more aggressively than in the past, we are mindful of our base business and our cash flow. We are strengthening all aspects of our infrastructure, from more leveraging of our transition to NetSuite, which will be complete by the end of this year, to enhancing our SOC2 process and our employee training program. Further, we increased our software development staff this year, which has already driven more rapid deployment of new features to our products.”
Summary – 2024 Third Quarter Results
Revenues for the three months ended September 30, 2024 were
Total operating expenses increased
Intellinetics reported net loss of
Summary – 2024 Year-to-Date Results
Revenues for the nine months ended September 30, 2024 were
2024 Outlook
Based on management's current plans and assumptions, Intellinetics reiterated expectations that it will grow revenues on a year-over-year basis for the fiscal year 2024, and reiterated its guidance provided last quarter that it expects its investments in sales and marketing will cause Adjusted EBITDA to decline compared to 2023 levels.”
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 December 13, 2024 by dialing (877) 660-6853 (toll-free) or (201) 612-7415 and using replay access code 13750112.
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. Intellinetics’ 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 t the “2024 Outlook” for revenues and Adjusted EBITDA; 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 success, revenues and customer ROI of new products and solutions, including IPAS; continued growth of SaaS revenue; expansion of relationships with key customers; the timing and ongoing negotiations relating to potential revenue reductions with our largest professional services customer; execution of Intellinetics’ 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 risks and uncertainties related to a potential revenue reduction from our largest professional services customer; the risks associated with the effect of changing economic conditions including inflationary pressures, challenges with hiring and maintaining a stable workforce, Intellinetics’ ability to execute on its business plan and strategy, 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 10-Q and 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, 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 September 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Net (loss) income - GAAP |
|
$ |
(392,850 |
) |
|
$ |
209,331 |
|
Interest expense, net |
|
|
94,639 |
|
|
|
136,224 |
|
Depreciation and amortization |
|
|
287,723 |
|
|
|
247,738 |
|
Stock-based compensation |
|
|
490,025 |
115,456 |
||||
Adjusted EBITDA |
|
$ |
479,537 |
|
$ |
708,749 |
|
|
For the Nine Months Ended September 30, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
Net (loss) income - GAAP |
|
$ |
(492,514 |
) |
|
$ |
457,628 |
|
Interest expense, net |
|
|
331,929 |
|
|
|
468,314 |
|
Depreciation and amortization |
|
|
826,371 |
|
|
|
715,259 |
|
Stock-based compensation |
|
|
1,185,330 |
349,073 |
||||
Adjusted EBITDA |
|
$ |
1,851,116 |
|
$ |
1,990,274 |
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 September 30, |
|||||
2024 |
2023 |
||||
Revenues as reported: |
|||||
Sale of software |
$ |
13,334 |
$ |
9,422 |
|
Software as a service |
|
1,403,942 |
|
1,293,745 |
|
Software maintenance services |
|
352,066 |
|
353,010 |
|
Professional services |
|
2,600,230 |
|
2,333,090 |
|
Storage and retrieval |
|
220,053 |
|
259,162 |
|
$ |
4,589,625 |
$ |
4,248,429 |
||
Revenues - recurring only: |
|||||
Sale of software - recurring |
$ |
- |
|
$ |
- |
Software as a service - recurring |
|
1,347,638 |
|
|
1,222,903 |
Software maintenance services - recurring |
|
352,066 |
|
|
353,010 |
Professional services - recurring |
|
726,142 |
|
|
732,576 |
Storage and retrieval - recurring |
|
175,925 |
|
|
227,050 |
$ |
2,601,771 |
|
$ |
2,535,539 |
|
Revenues - non-recurring only: |
|
||||
Sale of software - non-recurring |
$ |
13,334 |
|
$ |
9,422 |
Software as a service - non-recurring |
|
56,304 |
|
|
70,842 |
Software maintenance services - non-recurring |
|
- |
|
|
- |
Professional services - non-recurring |
|
1,874,088 |
|
|
1,600,514 |
Storage and retrieval - non-recurring |
|
44,128 |
|
|
32,112 |
$ |
1,987,854 |
|
$ |
1,712,890 |
|
|
|||||
Total recurring and non-recurring revenues |
$ |
4,589,625 |
$ |
4,248,429 |
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 Condensed Consolidated Statements of Operations (unaudited) |
||||||||||||||||
|
|
|
|
|
||||||||||||
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
||||||||||||
|
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sale of software |
|
$ |
13,334 |
|
|
$ |
9,422 |
|
|
$ |
34,046 |
|
|
$ |
88,361 |
|
Software as a service |
|
|
1,403,942 |
|
|
|
1,293,745 |
|
|
|
4,209,686 |
|
|
|
3,810,095 |
|
Software maintenance services |
|
|
352,066 |
|
|
|
353,010 |
|
|
|
1,064,015 |
|
|
|
1,051,691 |
|
Professional services |
|
|
2,600,230 |
|
|
|
2,333,090 |
|
|
|
7,742,266 |
|
|
|
6,930,695 |
|
Storage and retrieval services |
|
|
220,053 |
|
|
|
259,162 |
|
|
|
688,289 |
|
|
|
812,850 |
|
Total revenues |
|
|
4,589,625 |
|
|
|
4,248,429 |
|
|
|
13,738,302 |
|
|
|
12,693,692 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sale of software |
|
|
1,137 |
|
|
|
5,889 |
|
|
|
7,327 |
|
|
|
21,414 |
|
Software as a service |
|
|
228,923 |
|
|
|
200,104 |
|
|
|
662,501 |
|
|
|
679,126 |
|
Software maintenance services |
|
|
13,743 |
|
|
|
13,165 |
|
|
|
42,817 |
|
|
|
44,998 |
|
Professional services |
|
|
1,431,241 |
|
|
|
1,338,526 |
|
|
|
4,059,845 |
|
|
|
3,832,983 |
|
Storage and retrieval services |
|
|
108,727 |
|
|
|
85,154 |
|
|
|
257,335 |
|
|
|
273,308 |
|
Total cost of revenues |
|
|
1,783,771 |
|
|
|
1,642,838 |
|
|
|
5,029,825 |
|
|
|
4,851,829 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Gross profit |
|
|
2,805,854 |
|
|
|
2,605,591 |
|
|
|
8,708,477 |
|
|
|
7,841,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
General and administrative |
|
|
2,113,842 |
|
|
|
1,516,009 |
|
|
|
6,268,131 |
|
|
|
4,632,559 |
|
Sales and marketing |
|
|
702,500 |
|
|
|
496,289 |
|
|
|
1,774,560 |
|
|
|
1,568,103 |
|
Depreciation and amortization |
|
|
287,723 |
|
|
|
247,738 |
|
|
|
826,371 |
|
|
|
715,259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total operating expenses |
|
|
3,104,065 |
|
|
|
2,260,036 |
|
|
|
8,869,062 |
|
|
|
6,915,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(Loss) income from operations |
|
|
(298,211 |
) |
|
|
345,555 |
|
|
|
(160,585 |
) |
|
|
925,942 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(94,639 |
) |
|
|
(136,224 |
) |
|
|
(331,929 |
) |
|
|
(468,314 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net (loss) income |
|
$ |
(392,850 |
) |
|
$ |
209,331 |
|
|
$ |
(492,514 |
) |
|
$ |
457,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic net (loss) income per share: |
|
$ |
(0.09 |
) |
|
$ |
0.05 |
|
|
$ |
(0.12 |
) |
|
$ |
0.11 |
|
Diluted (loss) net income per share: |
|
$ |
(0.09 |
) |
|
$ |
0.05 |
|
|
$ |
(0.12 |
) |
|
$ |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding - basic |
|
|
4,230,806 |
|
|
|
4,073,757 |
|
|
|
4,191,459 |
|
|
|
4,073,757 |
|
Weighted average number of common shares outstanding - diluted |
|
|
4,230,806 |
|
|
|
4,387,515 |
|
|
|
4,191,459 |
|
|
|
4,389,145 |
|
INTELLINETICS, INC. and SUBSIDIARIES Condensed Consolidated Balance Sheets |
||||||||
|
|
(unaudited) |
|
|
|
|
||
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2024 |
|
|
2023 |
|
||
ASSETS |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash |
|
$ |
2,501,729 |
|
|
$ |
1,215,248 |
|
Accounts receivable, net |
|
|
1,259,491 |
|
|
|
1,850,375 |
|
Accounts receivable, unbilled |
|
|
1,149,237 |
|
|
|
1,320,837 |
|
Parts and supplies, net |
|
|
89,029 |
|
|
|
110,272 |
|
Contract assets |
|
|
135,053 |
|
|
|
140,165 |
|
Prepaid expenses and other current assets |
|
|
380,086 |
|
|
|
367,478 |
|
Total current assets |
|
|
5,514,625 |
|
|
|
5,004,375 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
1,122,488 |
|
|
|
924,257 |
|
Right of use assets, operating |
|
|
2,126,213 |
|
|
|
2,532,928 |
|
Right of use assets, finance |
|
|
255,926 |
|
|
|
219,777 |
|
Intangible assets, net |
|
|
3,526,606 |
|
|
|
3,909,338 |
|
Goodwill |
|
|
5,789,821 |
|
|
|
5,789,821 |
|
Other assets |
|
|
698,706 |
|
|
|
645,764 |
|
Total assets |
|
$ |
19,034,385 |
|
|
$ |
19,026,260 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
432,300 |
|
|
$ |
194,454 |
|
Accrued compensation |
|
|
760,075 |
|
|
|
337,884 |
|
Accrued expenses |
|
|
132,751 |
|
|
|
164,103 |
|
Lease liabilities, operating - current |
|
|
829,265 |
|
|
|
712,607 |
|
Lease liabilities, finance - current |
|
|
67,610 |
|
|
|
49,926 |
|
Deferred revenues |
|
|
3,468,109 |
|
|
|
2,927,808 |
|
Total current liabilities |
|
|
5,690,110 |
|
|
|
4,386,782 |
|
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
|
Notes payable |
|
|
775,587 |
|
|
|
2,209,242 |
|
Notes payable - related party |
511,348 |
560,602 |
||||||
Lease liabilities, operating - net of current portion |
|
|
1,411,832 |
|
|
|
1,942,970 |
|
Lease liabilities, finance - net of current portion |
|
|
201,971 |
|
|
|
175,943 |
|
Total long-term liabilities |
|
|
2,900,738 |
|
|
|
4,888,757 |
|
Total liabilities |
|
|
8,590,848 |
|
|
|
9,275,539 |
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
|
|
Common stock, |
4,231 |
4,114 |
||||||
Additional paid-in capital |
|
|
32,026,843 |
|
|
|
30,841,630 |
|
Accumulated deficit |
|
|
(21,587,537 |
) |
|
|
(21,095,023 |
) |
Total stockholders’ equity |
|
|
10,443,537 |
|
|
|
9,750,721 |
|
Total liabilities and stockholders’ equity |
|
$ |
19,034,385 |
|
|
$ |
19,026,260 |
|
INTELLINETICS, INC. and SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (unaudited) |
||||||||
|
|
|
|
|
||||
|
|
For the Nine Months Ended September 30, |
||||||
|
|
2024 |
|
2023 |
||||
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net (loss) income |
|
$ |
(492,514 |
) |
|
$ |
457,628 |
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
826,371 |
|
|
|
715,259 |
|
Bad debt (recovery) expense |
|
|
(3,780 |
) |
|
|
59,485 |
|
Loss on disposal of fixed assets |
|
|
547 |
|
|
|
- |
|
Amortization of deferred financing costs |
|
|
142,091 |
|
|
|
138,234 |
|
Amortization of debt discount |
|
|
- |
|
|
|
22,044 |
|
Amortization of right of use assets, financing |
|
|
53,140 |
|
|
|
28,181 |
|
Share based compensation |
|
|
1,185,330 |
|
|
|
349,073 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
594,664 |
|
|
|
(262,627 |
) |
Accounts receivable, unbilled |
|
|
171,600 |
|
|
|
(681,390 |
) |
Parts and supplies |
|
|
21,243 |
|
|
|
(21,949 |
) |
Prepaid expenses and other current assets |
|
|
(7,496 |
) |
|
|
(71,609 |
) |
Accounts payable and accrued expenses |
|
|
628,685 |
|
|
|
13,251 |
|
Operating lease assets and liabilities, net |
|
|
(7,765 |
) |
|
|
4,673 |
|
Deferred revenues |
|
|
540,301 |
|
|
|
378,061 |
|
Total adjustments |
|
|
4,144,931 |
|
|
|
670,686 |
|
Net cash provided by operating activities |
|
|
3,652,417 |
|
|
|
1,128,314 |
|
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
||
Capitalization of internal use software |
|
|
(302,396 |
) |
|
|
(348,051 |
) |
Purchases of property and equipment |
|
|
(392,963 |
) |
|
|
(84,002 |
) |
Net cash used in investing activities |
|
|
(695,359 |
) |
|
|
(432,053 |
) |
|
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
|
||
Payment of earnout liabilities |
|
|
- |
|
|
|
(700,000 |
) |
Principal payments on financing lease liability |
|
|
(45,577 |
) |
|
|
(23,167 |
) |
Repayment of notes payable |
|
|
(1,307,169 |
) |
|
|
(980,450 |
) |
Repayment of notes payable - related parties |
|
|
(317,831 |
) |
|
|
- |
|
Net cash used in financing activities |
|
|
(1,670,577 |
) |
|
|
(1,703,617 |
) |
|
|
|
|
|
|
|
||
Net increase (decrease) in cash |
|
|
1,286,481 |
|
|
|
(1,007,356 |
) |
Cash - beginning of period |
|
|
1,215,248 |
|
|
|
2,696,481 |
|
Cash - end of period |
|
$ |
2,501,729 |
|
|
$ |
1,689,125 |
|
|
|
|
|
|
|
|
||
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
||
Cash paid during the period for interest |
|
$ |
218,461 |
|
|
$ |
329,855 |
|
Cash paid during the period for income taxes |
|
19,077 |
|
|
8,344 |
|
||
|
|
|
|
|
|
|
||
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/20241113970887/en/
FNK IR
Tom Baumann / Rob Fink
646.349.6641 / 646.809.4048
INLX@fnkir.com
Joe
Intellinetics, Inc.
614.921.8170 investors@intellinetics.com
Source: Intellinetics, Inc.
FAQ
What was Intellinetics (INLX) revenue growth in Q3 2024?
How much was Intellinetics (INLX) net loss in Q3 2024?
What was INLX's debt reduction in Q3 2024?