Issuer Direct Reports Third Quarter 2024 Results
Issuer Direct (NYSE American:ISDR) reported Q3 2024 results showing mixed performance. Revenue decreased 8% to $7.0M from $7.6M in Q3 2023, while operating income declined to $156,000 from $593,000. The company reported a net loss of $(466,000) or $(0.12) per share, compared to net income of $273,000 in Q3 2023. Despite revenue decline, subscriptions increased 9% quarter-over-quarter to 1,121, driving annual recurring revenue up by nearly $1M. Cash flow from operations improved significantly to $1.5M from $0.3M in Q3 2023. The company's transition toward a recurring revenue communications model centered around Media Suite products is showing progress, though impacting short-term financial metrics.
Issuer Direct (NYSE American:ISDR) ha riportato i risultati del terzo trimestre 2024 mostrando performance miste. I ricavi sono diminuiti dell'8%, raggiungendo i $7,0 milioni rispetto ai $7,6 milioni del terzo trimestre 2023, mentre il reddito operativo è sceso a $156.000 da $593.000. L'azienda ha registrato una perdita netta di $(466.000) o $(0,12) per azione, rispetto a un utile netto di $273.000 nel terzo trimestre 2023. Nonostante la diminuzione dei ricavi, gli abbonamenti sono aumentati del 9% rispetto al trimestre precedente, raggiungendo 1.121, contribuendo a un incremento dei ricavi ricorrenti annuali di quasi $1 milione. Il flusso di cassa dalle operazioni è migliorato significativamente, passando da $0,3 milioni a $1,5 milioni dal terzo trimestre 2023. La transizione dell'azienda verso un modello di comunicazione a entrate ricorrenti, incentrato sui prodotti Media Suite, sta mostrando progressi, anche se influisce sulle metriche finanziarie a breve termine.
Issuer Direct (NYSE American:ISDR) reportó resultados del tercer trimestre de 2024 mostrando un rendimiento mixto. Los ingresos cayeron un 8% a $7.0 millones desde $7.6 millones en el tercer trimestre de 2023, mientras que el ingreso operativo disminuyó a $156,000 desde $593,000. La compañía reportó una pérdida neta de $(466,000) o $(0.12) por acción, en comparación con una ganancia neta de $273,000 en el tercer trimestre de 2023. A pesar de la caída en los ingresos, las suscripciones aumentaron un 9% en comparación con el trimestre anterior, alcanzando 1,121, lo que impulsó los ingresos recurrentes anuales en casi $1 millón. El flujo de caja de las operaciones mejoró significativamente, alcanzando $1.5 millones desde $0.3 millones en el tercer trimestre de 2023. La transición de la compañía hacia un modelo de comunicación de ingresos recurrentes centrado en productos Media Suite está mostrando progreso, aunque afecta las métricas financieras a corto plazo.
Issuer Direct (NYSE American:ISDR)는 2024년 3분기 결과를 발표하며 혼합된 성과를 나타냈습니다. 매출은 2023년 3분기의 760만 달러에서 8% 감소한 700만 달러에 달했으며, 운영 수익은 593,000달러에서 156,000달러로 떨어졌습니다. 회사는 3분기 2023년의 273,000달러 순이익에 비해 466,000달러의 순손실을 기록했습니다. 매출 감소에도 불구하고 구독자는 분기별 9% 증가하여 1,121에 도달하며 연간 반복 수익이 거의 100만 달러 증가했습니다. 운영으로부터의 현금 흐름은 2023년 3분기의 30만 달러에서 150만 달러로 크게 개선되었습니다. Media Suite 제품을 중심으로 한 반복 수익 커뮤니케이션 모델로의 전환이 진행되고 있지만 단기 재무 지표에는 영향을 미치고 있습니다.
Issuer Direct (NYSE American:ISDR) a publié des résultats pour le troisième trimestre 2024 montrant des performances mitigées. Les revenus ont diminué de 8 % pour atteindre 7,0 millions de dollars contre 7,6 millions de dollars au troisième trimestre 2023, tandis que le revenu opérationnel a chuté à 156 000 dollars contre 593 000 dollars. L'entreprise a enregistré une perte nette de $(466 000) ou $(0,12) par action, contre un bénéfice net de 273 000 dollars au troisième trimestre 2023. Malgré la baisse des revenus, les abonnements ont augmenté de 9 % d'un trimestre à l'autre, atteignant 1 121, ce qui a porté les revenus récurrents annuels à près de 1 million de dollars. Le flux de trésorerie provenant des opérations s'est nettement amélioré, passant de 300 000 dollars à 1,5 million de dollars par rapport au troisième trimestre 2023. La transition de l'entreprise vers un modèle de communication à revenus récurrents, centré sur les produits Media Suite, montre des progrès, mais impacte les indicateurs financiers à court terme.
Issuer Direct (NYSE American:ISDR) hat die Ergebnisse des dritten Quartals 2024 veröffentlicht, die gemischte Leistungen zeigen. Der Umsatz ist um 8 % auf 7,0 Millionen USD gesunken, verglichen mit 7,6 Millionen USD im dritten Quartal 2023, während der Betriebsgewinn auf 156.000 USD von 593.000 USD gesunken ist. Das Unternehmen berichtete über einen Nettverlust von $(466.000) oder $(0,12) pro Aktie, verglichen mit einem Nettogewinn von 273.000 USD im dritten Quartal 2023. Trotz des Rückgangs der Einnahmen stiegen die Abonnements im Quartalsvergleich um 9 % auf 1.121, was zu einer Erhöhung der jährlichen wiederkehrenden Einnahmen um fast 1 Million USD führte. Der Cashflow aus dem operativen Geschäft verbesserte sich erheblich auf 1,5 Millionen USD von 300.000 USD im dritten Quartal 2023. Der Übergang des Unternehmens zu einem Modell wiederkehrender Einnahmen, das auf Media Suite-Produkten basiert, zeigt Fortschritte, wirkt sich jedoch auf die kurzfristigen Finanzkennzahlen aus.
- Subscriptions increased 9% QoQ and 7% YoY to 1,121
- Annual recurring revenue increased by nearly $1M QoQ
- Operating cash flows improved to $1.5M from $0.3M YoY
- Customer base grew to 12,505 from 12,171 YoY
- Revenue decreased 8% YoY to $7.0M
- Operating income declined 74% to $156,000
- Net loss of $(466,000) vs net income of $273,000 YoY
- Gross margin declined to 74% from 76% YoY
- Communications revenue decreased 10% YoY
Insights
The Q3 2024 results reveal concerning trends for Issuer Direct. Revenue declined 8% to
The bright spots include increased operating cash flow to
However, pricing pressures in the Newswire and ACCESSWIRE platforms, combined with seasonal weakness in compliance services, suggest ongoing challenges. The shift to lower-priced distribution tiers indicates potential market competition issues that could continue to pressure margins.
RALEIGH, NC / ACCESSWIRE / November 7, 2024 / Issuer Direct Corporation (NYSE American:ISDR) (the "Company"), a leading communications company, today reported its operating results for the three and nine months ended September 30, 2024.
"While overall revenue decreased, we made solid progress in our transition toward a recurring revenue communications model centered around our new Media Suite products during the third quarter. This contributed to an increase in overall subscriptions, as we ended the quarter with 1,121 subscriptions to our products, up
Revenue decreased
8% to$7.0M from$7.6M in Q3 2023Adjusted EBITDA decreased to
$1.4M from$1.8M in Q3 2023Cash flow from operations increased to
$1.5M from$0.3M in Q3 2023Subscriptions increased to 1,121 from 1,050 in Q3 2023
Outlook:
Expect communications and subscription model to drive growth
Targeting margin expansion through operational efficiency
Third Quarter 2024 Highlights:
Revenue - Total revenue was
$6,953,000 , an8% decrease from$7,569,000 in Q3 2023 and a10% decrease from$7,687,000 in Q2 2024. Communications revenue decreased10% compared to Q3 2023 and8% from Q2 2024. The decrease is primarily due to a decrease in revenue from our Newswire distribution platform and, less so, due to a decrease in revenue from our ACCESSWIRE platform as a result of a greater percentage of releases disseminated with lower priced distribution tiers. Communications revenue was79% of total revenue for Q3 2024, compared to80% for Q3 2023 and77% for Q2 2024. Compliance revenue decreased1% from Q3 2023 and16% from Q2 2024. The decrease from the prior quarter is primarily due to a decline in revenue from our print and proxy fulfillment services due to the seasonal nature of the business being highest during the second quarter of each year.Gross Margin - Gross margin for Q3 2024 was
$5,172,000 , or74% of revenue, compared to$5,772,000 , or76% of revenue, during Q3 2023 and$5,818,000 , or76% , in Q2 2024. Communications gross margin was75% of revenue, compared to76% in Q3 2023 and77% in Q2 2024. The decline in gross margin percentage is primarily due to the decline in revenue.Operating Income -Operating income was
$156,000 for Q3 2024, as compared to operating income of$593,000 during Q3 2023. The decrease in operating income was primarily due to the decrease in revenue and gross margin noted earlier, partially offset by a decrease in operating expenses.Net (Loss) Income -On a GAAP basis, net loss was
$(466,000) , or$(0.12) per diluted share during Q3 2024, compared to net income of$273,000 , or$0.07 per diluted share during Q3 2023.Operating Cash Flows - Cash flows from operations for Q3 2024 were
$1,498,000 compared to$287,000 in Q3 2023.Non-GAAP Measures -Q3 2024 EBITDA was
$590,000 , or8% of revenue, compared to$1,503,000 , or20% of revenue, during Q3 2023. Adjusted EBITDA was$1,369,000 , or20% of revenue, for Q3 2024 compared to$1,756,000 , or23% of revenue, for Q3 2023. Non-GAAP net income for Q3 2024 was$641,000 , or$0.17 per diluted share, compared to$1,015,000 , or$0.27 per diluted share, during Q3 2023. Adjusted free-cash flow was$1,369,000 for Q3 2024 compared to$127,000 for Q3 2023.
Year To Date Q3 2024 Highlights:
Revenue - Total revenue was
$21,602,000 , a16% decrease from$25,839,000 during the first nine months of 2023. Communications revenue decreased9% from the first nine months of 2023. The decrease is primarily related to a decrease in volume and pricing from our Newswire news distribution brand. Communications revenue was78% of total revenue for the first nine months of 2024 compared to72% for the same period of 2023. Compliance revenue decreased35% from the first nine months of 2023. The decrease is primarily due to a decline in revenue from our print and proxy fulfillment services due to a few one-time, significant transactions which occurred during the nine months ended September 30, 2023, which did not occur in the current year. Additionally, we experienced a decrease in revenue from our disclosure services and transfer agent services due to a decrease in corporate actions and directives during the period .Gross Margin - Gross margin for the first nine months of 2024 was
$16,136,000 , or75% of revenue, compared to$19,877,000 , or77% of revenue, during the first nine months of 2023. Communications gross margin was76% for the first nine months of 2024 compared to78% for the same period of the prior year.Operating Income -Operating income was
$438,000 for the first nine months of 2024, compared to operating income of$2,921,000 during the first nine months of 2023. The decrease in operating income was primarily due to the decrease in revenue and gross margin noted earlier, partially offset by a decrease in operating expenses.Net (Loss) Income -On a GAAP basis, net loss was
$(598,000) , or$(0.16) per diluted share during the first nine months of 2024, compared to net income of$1,492,000 , or$0.39 per diluted share during the first nine months of 2023.Operating Cash Flows - Cash flows from operations for the first nine months of 2024 were
$2,294,000 compared to$2,290,000 during the same period of 2023.Non-GAAP Measures -EBITDA for the first nine months of 2024 was
$2,631,000 , or12% of revenue, compared to$5,147,000 , or20% of revenue, during the first nine months of 2023. Adjusted EBITDA was$3,585,000 , or17% of revenue, for the first nine months of 2024 compared to$6,663,000 , or26% of revenue, for the first nine months of 2023. Non-GAAP net income for the first nine months of 2024 was$1,809,000 , or$0.47 per diluted share, compared to$4,314,000 , or$1.13 per diluted share, during the first nine months of 2023. Adjusted free-cash flow was$1,860,000 for the first nine months of 2024 compared to$2,638,000 for the first nine months of 2023.
Key Performance Indicators:
As of September 30, 2024, we had 12,505 customers who had an active contract during the past twelve months, compared to 12,171 as of September 30, 2023.
During the quarter, the Company had 1,121 subscriptions to our products, compared to 1,050 subscriptions during the same period last year. The Company defines a subscription as any customer who enters into a contract for a minimum of one year for one or more products.
Non-GAAP Information
Certain Non-GAAP financial measures are included in this press release. In the calculation of these measures, the Company excludes certain items, such as amortization of intangible assets, stock-based compensation, tax impact of adjustments, other unusual items and discrete items impacting income tax expense. The Company believes that excluding such items provides investors and management with a representation of the Company's core operating performance and with information useful in assessing its prospects for the future and underlying trends in the Company's operating expenditures and continuing operations. Management uses such Non-GAAP measures to evaluate financial results and manage operations. The release and the attachments to this release provide a reconciliation of each of the Non-GAAP measures referred to in this release to the most directly comparable GAAP measure. The Non-GAAP financial measures are not meant to be considered a substitute for the corresponding GAAP financial statements and investors should evaluate them carefully. These Non-GAAP financial measures may differ materially from the Non-GAAP financial measures used by other companies.
RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES
(in thousands, except per share amounts)
CALCULATION OF EBITDA & ADJUSTED EBITDA
|
| Three Months Ended |
| |||||
|
| 2024 |
|
| 2023 |
| ||
|
| Amount |
|
| Amount |
| ||
|
|
|
|
|
|
| ||
Net (loss) income: |
| $ | (466 | ) |
| $ | 273 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 777 |
|
|
| 745 |
|
Interest expense, net |
|
| 265 |
|
|
| 298 |
|
Income tax expense |
|
| 14 |
|
|
| 187 |
|
EBITDA |
|
| 590 |
|
|
| 1,503 |
|
Acquisition and/or integration costs(1) |
|
| 43 |
|
|
| 59 |
|
Other non-recurring expenses(2) |
|
| 468 |
|
|
| (165 | ) |
Stock-based compensation expense(3) |
|
| 268 |
|
|
| 359 |
|
Adjusted EBITDA: |
| $ | 1,369 |
|
| $ | 1,756 |
|
|
| Nine Months Ended |
| |||||
|
| 2024 |
|
| 2023 |
| ||
|
| Amount |
|
| Amount |
| ||
|
|
|
|
|
|
| ||
Net (loss) income: |
| $ | (598 | ) |
| $ | 1,492 |
|
Adjustments: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 2,317 |
|
|
| 2,217 |
|
Interest expense, net |
|
| 835 |
|
|
| 817 |
|
Income tax expense |
|
| 77 |
|
|
| 621 |
|
EBITDA |
|
| 2,631 |
|
|
| 5,147 |
|
Acquisition and/or integration costs(1) |
|
| 150 |
|
|
| 430 |
|
Other non-recurring expenses(2) |
|
| 336 |
|
|
| 36 |
|
Stock-based compensation expense(3) |
|
| 468 |
|
|
| 1,050 |
|
Adjusted EBITDA: |
| $ | 3,585 |
|
| $ | 6,663 |
|
(1) This adjustment gives effect to one-time corporate projects, including acquisition and/or integration related expenses, incurred during the periods.
(2) For the three and nine months ended September 30, 2024, this adjustment gives effect to a loss recorded on the change in fair value of our interest rate swap of
(3) The adjustments represent stock-based compensation expense related to awards of stock options, restricted stock units, or common stock in exchange for services. Although we expect to continue to award stock in exchange for services, the amount of stock-based compensation is excluded as it is subject to change as a result of one-time or non-recurring projects.
CALCULATION OF NON-GAAP NET INCOME
|
| Three Months Ended |
| |||||||||||||
|
| 2024 |
|
| 2023 |
| ||||||||||
|
| Amount |
|
| Per diluted share |
|
| Amount |
|
| Per diluted share |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net (loss) income: |
| $ | (466 | ) |
| $ | (0.12 | ) |
| $ | 273 |
|
| $ | 0.07 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets(1) |
|
| 682 |
|
|
| 0.18 |
|
|
| 686 |
|
|
| 0.18 |
|
Stock-based compensation expense(2) |
|
| 268 |
|
|
| 0.07 |
|
|
| 359 |
|
|
| 0.09 |
|
Other unusual items(3) |
|
| 511 |
|
|
| 0.13 |
|
|
| (106 | ) |
|
| (0.02 | ) |
Discrete items impacting income tax(4) |
|
| (47 | ) |
|
| (0.01 | ) |
|
| - |
|
|
| - |
|
Tax impact of adjustments(5) |
|
| (307 | ) |
|
| (0.08 | ) |
|
| (197 | ) |
|
| (0.05 | ) |
Non-GAAP net income: |
| $ | 641 |
|
| $ | 0.17 |
|
| $ | 1,015 |
|
| $ | 0.27 |
|
Weighted average number of common shares outstanding - diluted |
|
| 3,835 |
|
|
|
|
|
|
| 3,823 |
|
|
|
|
|
|
| Nine Months Ended |
| |||||||||||||
|
| 2024 |
|
| 2023 |
| ||||||||||
|
| Amount |
|
| Per diluted share |
|
| Amount |
|
| Per diluted share |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Net (loss) income: |
| $ | (598 | ) |
| $ | (0.16 | ) |
| $ | 1,492 |
|
| $ | 0.39 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets(1) |
|
| 2,045 |
|
|
| 0.53 |
|
|
| 2,056 |
|
|
| 0.54 |
|
Stock-based compensation expense(2) |
|
| 468 |
|
|
| 0.12 |
|
|
| 1,050 |
|
|
| 0.28 |
|
Other unusual items(3) |
|
| 486 |
|
|
| 0.13 |
|
|
| 466 |
|
|
| 0.12 |
|
Discrete items impacting income tax expense(4) |
|
| 38 |
|
|
| 0.01 |
|
|
| - |
|
|
| - |
|
Tax impact of adjustments(5) |
|
| (630 | ) |
|
| (0.16 | ) |
|
| (750 | ) |
|
| (0.20 | ) |
Non-GAAP net income: |
| $ | 1,809 |
|
| $ | 0.47 |
|
| $ | 4,314 |
|
| $ | 1.13 |
|
Weighted average number of common shares outstanding - diluted |
|
| 3,826 |
|
|
|
|
|
|
| 3,814 |
|
|
|
|
|
(1) The adjustments represent the amortization of intangible assets related to acquired assets and companies.
(2) The adjustments represent stock-based compensation expense related to awards of stock options, restricted stock units, or common stock in exchange for services. Although we expect to continue to award stock in exchange for services, the amount of stock-based compensation is excluded as it is subject to change as a result of one-time or non-recurring projects.
(3) For the three and nine months ended September 30, 2024, this adjustment gives effect to a loss recorded on the change in fair value of our interest rate swap of
(4) This adjustment eliminates discrete items impacting income tax expense. For the three and nine months ended September 30, 2024, discrete items relate to additional income tax expense (benefit) recorded during the period related to the exercise of stock compensation of (
(5) This adjustment gives effect to the tax impact of all non-GAAP adjustments at the current Federal tax rate of
CALCULATION OF FREE CASH FLOW AND ADJUSTED FREE CASH FLOW
|
| Three Months Ended |
| |||||
|
| 2024 |
|
| 2023 |
| ||
|
|
|
|
|
|
| ||
Net cash provided by operating activities (US GAAP) |
| $ | 1,498 |
|
| $ | 287 |
|
Payments for purchase of fixed assets and capitalized software |
|
| (140 | ) |
|
| (177 | ) |
Free cash flow (Non-GAAP) |
|
| 1,358 |
|
|
| 110 |
|
Cash paid for acquisition and/or integration related items (1) |
|
| - |
|
|
| 17 |
|
Cash paid for other unusual items (2) |
|
| 11 |
|
|
| - |
|
Adjusted free cash flow (Non-GAAP) |
| $ | 1,369 |
|
| $ | 127 |
|
|
| Nine Months Ended |
| |||||
|
| 2024 |
|
| 2023 |
| ||
|
|
|
|
|
|
| ||
Net cash provided by operating activities (US GAAP) |
| $ | 2,294 |
|
| $ | 2,290 |
|
Payments for purchase of fixed assets and capitalized software |
|
| (556 | ) |
|
| (345 | ) |
Free cash flow (Non-GAAP) |
|
| 1,738 |
|
|
| 1,945 |
|
Cash paid for acquisition and/or integration related items (1) |
|
| 23 |
|
|
| 298 |
|
Cash paid for other unusual items (2) |
|
| 99 |
|
|
| 395 |
|
Adjusted free cash flow (Non-GAAP) |
| $ | 1,860 |
|
| $ | 2,638 |
|
(1) This adjustment gives effect to one-time corporate projects, including acquisition and/or integration related expenses, paid during the periods.
(2) For the three and nine months ended September 30, 2024, this adjustment gives effect to payments for one-time accounting fees, termination benefits and other non-recurring or unusual expenses. During the nine months ended September 30, 2023, this adjustment is primarily related to a one-time payment of
Conference Call Information
To participate in this event, dial approximately 5 to 10 minutes before the beginning of the call.
Date: | November 7, 2024 |
Time: | 4:30 p.m. eastern time |
Toll & Toll Free: | 973-528-0011 | 888-506-0062 |
Access Code: | 573758 |
Live Webcast: |
Conference Call Replay Information
The replay will be available beginning approximately 1 hour after the completion of the live event.
Toll & Toll Free: | 919-882-2331| 877-481-4010 |
Passcode: | 51493 |
Webcast Replay & Transcript |
About Issuer Direct Corporation
Issuer Direct® is a leading communications and compliance company, providing solutions for both Public Relations and Investor Relations Professionals for over 18 years. Our comprehensive solutions are used by thousands of customers from emerging startups to multi-billion dollar global brands, ensuring their most important moments are reaching the right audiences, via our industry leading newswire, IR website solutions, events technology, and compliance solutions. For more information, please visit www.issuerdirect.com.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act") (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Statements preceded by, followed by or that otherwise include the words "believe," "anticipate," "estimate," "expect," "goal," "intend," "plan," "project," "prospects," "outlook," and similar words or expressions, or future or conditional verbs, such as "will," "should," "would," "may," and "could," are generally forward-looking in nature and not historical facts. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the Company's actual results, performance, or achievements to be materially different from any anticipated results, performance, or achievements for many reasons. The Company disclaims any intention to, and undertakes no obligation to, revise any forward-looking statements, whether as a result of new information, a future event, or otherwise. For additional risks and uncertainties that could impact the Company's forward-looking statements, please see the Company's Annual Report on Form 10-K for the year ended December 31, 2023, including but not limited to the discussion under "Risk Factors" therein, which the Company filed with the SEC and which may be viewed at http://www.sec.gov/.
For Further Information:
Issuer Direct Corporation
Brian R. Balbirnie
(919)-481-4000
brian.balbirnie@issuerdirect.com
Hayden IR
Brett Maas
(646)-536-7331
brett@haydenir.com
Hayden IR
James Carbonara
(646)-755-7412
james@haydenir.com
ISSUER DIRECT CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
|
| September 30, |
|
| December 31, |
| ||
|
| 2024 |
|
| 2023 |
| ||
ASSETS |
| (unaudited) |
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 4,086 |
|
| $ | 5,714 |
|
Accounts receivable (net of allowance for credit losses of |
|
| 4,405 |
|
|
| 4,368 |
|
Income tax receivable |
|
| 223 |
|
|
| 232 |
|
Other current assets |
|
| 1,319 |
|
|
| 1,190 |
|
Total current assets |
|
| 10,033 |
|
|
| 11,504 |
|
Capitalized software (net of accumulated amortization of |
|
| 934 |
|
|
| 556 |
|
Fixed assets (net of accumulated depreciation of |
|
| 401 |
|
|
| 495 |
|
Right-of-use asset - leases |
|
| 830 |
|
|
| 1,022 |
|
Other long-term assets |
|
| 153 |
|
|
| 158 |
|
Goodwill |
|
| 21,927 |
|
|
| 21,927 |
|
Intangible assets (net of accumulated amortization of |
|
| 27,445 |
|
|
| 29,490 |
|
Total assets |
| $ | 61,723 |
|
| $ | 65,152 |
|
|
|
|
|
|
|
|
| |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 1,420 |
|
| $ | 1,308 |
|
Accrued expenses |
|
| 2,185 |
|
|
| 1,919 |
|
Income taxes payable |
|
| 13 |
|
|
| 11 |
|
Current portion of long-term debt |
|
| 3,667 |
|
|
| 4,000 |
|
Deferred revenue |
|
| 5,308 |
|
|
| 5,412 |
|
Total current liabilities |
|
| 12,593 |
|
|
| 12,650 |
|
Long-term debt (net of debt discount of |
|
| 12,926 |
|
|
| 15,913 |
|
Deferred income tax liability |
|
| 40 |
|
|
| 139 |
|
Lease liabilities - long-term |
|
| 755 |
|
|
| 1,009 |
|
Other long-term liabilities |
|
| 145 |
|
|
| 21 |
|
Total liabilities |
|
| 26,459 |
|
|
| 29,732 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, |
|
| - |
|
|
| - |
|
Common stock |
|
| 4 |
|
|
| 4 |
|
Additional paid-in capital |
|
| 23,999 |
|
|
| 23,531 |
|
Other accumulated comprehensive loss |
|
| (75 | ) |
|
| (49 | ) |
Retained earnings |
|
| 11,336 |
|
|
| 11,934 |
|
Total stockholders' equity |
|
| 35,264 |
|
|
| 35,420 |
|
Total liabilities and stockholders' equity |
| $ | 61,723 |
|
| $ | 65,152 |
|
ISSUER DIRECT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
(in thousands, except share and per share amounts)
|
| For the Three Months Ended |
|
| For the Nine Months Ended |
| ||||||||||
|
| September 30, |
|
| September 30, |
|
| September 30, |
|
| September 30, |
| ||||
|
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| ||||
Revenues |
| $ | 6,953 |
|
| $ | 7,569 |
|
| $ | 21,602 |
|
| $ | 25,839 |
|
Cost of revenues |
|
| 1,781 |
|
|
| 1,797 |
|
|
| 5,466 |
|
|
| 5,962 |
|
Gross profit |
|
| 5,172 |
|
|
| 5,772 |
|
|
| 16,136 |
|
|
| 19,877 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
| 2,008 |
|
|
| 2,033 |
|
|
| 5,812 |
|
|
| 6,639 |
|
Sales and marketing expenses |
|
| 1,618 |
|
|
| 1,838 |
|
|
| 5,684 |
|
|
| 6,258 |
|
Product development |
|
| 671 |
|
|
| 581 |
|
|
| 2,044 |
|
|
| 1,887 |
|
Depreciation and amortization |
|
| 719 |
|
|
| 727 |
|
|
| 2,158 |
|
|
| 2,172 |
|
Total operating costs and expenses |
|
| 5,016 |
|
|
| 5,179 |
|
|
| 15,698 |
|
|
| 16,956 |
|
Operating income |
|
| 156 |
|
|
| 593 |
|
|
| 438 |
|
|
| 2,921 |
|
Interest expense, net |
|
| (265 | ) |
|
| (298 | ) |
|
| (835 | ) |
|
| (817 | ) |
Other income (expense), net |
|
| (343 | ) |
|
| 165 |
|
|
| (124 | ) |
|
| 9 |
|
Income (loss) before taxes |
|
| (452 | ) |
|
| 460 |
|
|
| (521 | ) |
|
| 2,113 |
|
Income tax expense |
|
| 14 |
|
|
| 187 |
|
|
| 77 |
|
|
| 621 |
|
Net income (loss) |
| $ | (466 | ) |
| $ | 273 |
|
| $ | (598 | ) |
| $ | 1,492 |
|
Income (loss) per share - basic |
| $ | (0.12 | ) |
| $ | 0.07 |
|
| $ | (0.16 | ) |
| $ | 0.39 |
|
Income (loss) per share - fully diluted |
| $ | (0.12 | ) |
| $ | 0.07 |
|
| $ | (0.16 | ) |
| $ | 0.39 |
|
Weighted average number of common shares outstanding - basic |
|
| 3,833 |
|
|
| 3,810 |
|
|
| 3,823 |
|
|
| 3,799 |
|
Weighted average number of common shares outstanding - fully diluted |
|
| 3,835 |
|
|
| 3,823 |
|
|
| 3,826 |
|
|
| 3,814 |
|
ISSUER DIRECT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)
|
| For the Nine Months Ended |
| |||||
|
| September 30, |
|
| September 30, |
| ||
|
| 2024 |
|
| 2023 |
| ||
Cash flows from operating activities: |
|
|
|
|
|
| ||
Net (loss) income |
| $ | (598 | ) |
| $ | 1,492 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 2,317 |
|
|
| 2,217 |
|
Provision for credit losses |
|
| 906 |
|
|
| 373 |
|
Deferred income taxes |
|
| (99 | ) |
|
| (506 | ) |
Change in fair value of interest rate swaps |
|
| 124 |
|
|
| (379 | ) |
Stock-based compensation expense |
|
| 468 |
|
|
| 1,050 |
|
Measurement period adjustments |
|
| - |
|
|
| 571 |
|
Non-cash interest adjustment on note payable |
|
| 13 |
|
|
| 8 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Decrease (increase) in accounts receivable |
|
| (951 | ) |
|
| (1,669 | ) |
Decrease (increase) in other assets |
|
| 78 |
|
|
| (92 | ) |
Increase (decrease) in accounts payable |
|
| 113 |
|
|
| (49 | ) |
Increase (decrease) in accrued expenses |
|
| 19 |
|
|
| (491 | ) |
Increase (decrease) in deferred revenue |
|
| (96 | ) |
|
| (235 | ) |
Net cash provided by operating activities |
|
| 2,294 |
|
|
| 2,290 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Capitalized software |
|
| (537 | ) |
|
| (319 | ) |
Purchase of fixed assets |
|
| (19 | ) |
|
| (26 | ) |
Purchase of acquired business, net of cash received |
|
| - |
|
|
| 350 |
|
Net cash provided by (used in) investing activities |
|
| (556 | ) |
|
| 5 |
|
|
|
|
|
|
|
|
| |
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Exercise of stock options |
|
| - |
|
|
| 19 |
|
Payment of note payable |
|
| (3,333 | ) |
|
| (22,000 | ) |
Issuance of secured promissory note |
|
| - |
|
|
| 19,988 |
|
Payment for capitalized debt issuance costs |
|
| - |
|
|
| (88 | ) |
Net cash used in financing activities |
|
| (3,333 | ) |
|
| (2,081 | ) |
|
|
|
|
|
|
|
| |
Net change in cash and cash equivalents |
|
| (1,595 | ) |
|
| 214 |
|
Cash and cash equivalents - beginning |
|
| 5,714 |
|
|
| 4,832 |
|
Currency translation adjustment |
|
| (33 | ) |
|
| 4 |
|
Cash and cash equivalents - ending |
| $ | 4,086 |
|
| $ | 5,050 |
|
|
|
|
|
|
|
|
| |
Supplemental disclosures: |
|
|
|
|
|
|
|
|
Cash paid for income taxes |
| $ | 170 |
|
| $ | 993 |
|
Cash paid for interest |
| $ | 1,093 |
|
| $ | 1,208 |
|
SOURCE: Issuer Direct Corporation
View the original press release on accesswire.com
FAQ
What was Issuer Direct's (ISDR) revenue in Q3 2024?
How many subscriptions did ISDR have in Q3 2024?
What was ISDR's net income/loss in Q3 2024?