false
0001081745
0001081745
2024-11-13
2024-11-13
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of
The
Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported): November 13, 2024
INTELLINETICS,
INC.
(Exact
name of Registrant as specified in its charter)
Nevada |
|
001-41495 |
|
87-0613716 |
(State
or other jurisdiction
of
incorporation) |
|
(Commission
File
Number) |
|
(I.R.S
Employer
Identification
No.) |
2190
Dividend Dr., Columbus, Ohio |
|
43228 |
(Address
of principal executive offices) |
|
(Zip
code) |
Registrant’s
telephone number, including area code: (614) 388-8908
Intellinetics,
Inc.
(Former
name or former address, if changed since last report)
Check
the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Registrant under
any of the following provisions (see General Instruction A.2. below):
|
☐ |
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
|
|
|
☐ |
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
|
|
|
☐ |
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
|
|
|
☐ |
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class |
|
Trading
Symbol(s) |
|
Name
of each exchange on which registered |
Common
Stock, $0.001 par value |
|
INLX |
|
NYSE
American |
Securities
registered pursuant to Section 12(g) of the Act: Common Stock, $0.001 par value
Indicate
by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405
of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item
2.02 Results of Operations and Financial Condition.
On
November 13, 2024, the Company issued a press release announcing its financial results for the fiscal quarter ended September 30, 2024.
A copy of the press release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
The
information reported under this Item 2.02 of Form 8-K, including Exhibit 99.1, is being furnished and shall not be deemed to be “filed”
for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject
to the liabilities of such section, nor shall such information be deemed incorporated by reference in any filing under the Securities
Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item
9.01 Financial Statements and Exhibits
(d)
Exhibits
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its
behalf by the undersigned hereunto duly authorized.
|
INTELLINETICS,
INC. |
|
|
|
|
By: |
/s/
James F. DeSocio |
|
|
James
F. DeSocio |
|
|
President
and Chief Executive Officer |
|
|
|
Dated:
November 13, 2024 |
|
|
Exhibit
99.1
Intellinetics
Grows 2024 Revenues 8.0% for Third Quarter of 2024
SaaS
Revenue Increases 8.5% and
Professional
Services Revenue Increases 11.5% with Strong Cash Flow
COLUMBUS,
OH – November 13, 2024 – Intellinetics, Inc. (NYSE American: INLX), a digital transformation solutions provider, announced
financial results for the three and nine months ended September 30, 2024.
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. |
|
● |
Professional
services revenue increased 11.5% over the same period in 2023. |
|
● |
Net
loss was $392,850, or $(0.09) net loss per basic and fully diluted share, compared to net income of $209,331, or $0.05 per basic
and fully diluted share, for the same period in 2023. |
|
○ |
Q3
2024 included $381,042 in new share-based compensation expense. |
|
○ |
Q3
2024 includes $702,500 in sales and marketing expense which is $206,211 higher than Q3 2023 due to our new focus on enhancing our
sales and marketing approach. |
|
● |
Adjusted
EBITDA was $479,537, compared to $708,749 for the same period in 2023. |
|
● |
Quarter
ended with $1,339,500 in debt principal, down from $2,964,500 at December 31, 2023 after prepaying $800,000 of the debt principal
in the quarter. Year-to-date, Intellinetics has made $1,625,000 in debt pre-payments. |
| |
For the Quarter ended September 30, | |
| |
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 $4,589,625, an increase of 8.0%, as compared with $4,248,429 for the same period in
2023. This organic increase was driven by an 8.5% increase in SaaS revenue, and an 11.5% increase in professional services fees, partially
offset by lower sales of storage and retrieval and flat revenues, as expected, in software maintenance services. Recurring revenue grew
2.6% and represented 58.6% of total revenue.
Total
operating expenses increased 37.3% to $3,104,065, compared to $2,260,036 in the third quarter 2023, driven by $381,042 in share-based
compensation expense, planned investments in sales and marketing that resulted in an additional $206,211 expense over the same expense
in the third quarter 2023, plus higher non-cash depreciation and amortization expenses, and higher general and administrative expenses
to support the growing size of our business. Loss from operations was $298,211 compared to income from operations of $345,555 in the
third quarter 2023.
Intellinetics
reported net loss of $392,850 for the quarter compared to net income of $209,331 for the same period in 2023. Basic and diluted net loss
per share for the quarter was $(0.09), compared to net income per share of $0.05 per basic and fully diluted share for the third quarter
2023. Adjusted EBITDA for the quarter was $479,537 compared to $708,749 in the third quarter 2023.
Summary
– 2024 Year-to-Date Results
Revenues
for the nine months ended September 30, 2024 were $13,738,302, an increase of 8.2% compared to $12,693,692 for the same period in 2023.
Total operating expenses increased 28.2% to $8,869,062, compared to $6,915,921 the same period in 2023. In addition to structural investments
for growth and scale, the primary driver of the expense increase was $914,960 related to share-based compensation, including our granting
of stock options to employees and directors and our issuance of restricted stock awards to employees, a non-cash expense except for $69,525
relating to shares canceled for payment of payroll taxes as part of a cashless grant. Loss from operations was $160,585, compared to
income from operations of $925,942 in the same period last year. Intellinetics reported a net loss of $492,514, or $(0.12) per basic
and diluted share (inclusive of a charges related to share-based compensation), compared to net income of $457,628, or $0.11 per basic
and $0.10 per diluted share, for the same period in 2023. Adjusted EBITDA was $1,851,116 compared to $1,990,274 in the same period 2023.
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 Columbus, Ohio. For additional information, please visit www.intellinetics.com.
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.
CONTACT:
FNK
IR
Tom
Baumann / Rob Fink
646.349.6641
/ 646.809.4048
INLX@fnkir.com
Joe
Spain, CFO
Intellinetics,
Inc.
614.921.8170
investors@intellinetics.com
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 the United States (GAAP). A non-GAAP financial measure is a numerical measure of a company’s
financial performance that excludes or includes amounts so as to be different from the most directly comparable measure calculated and
presented in accordance with GAAP in the statement of income, balance sheet or statement of cash flows of a company.
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, $0.001 par value, 25,000,000 shares authorized; 4,230,806 and 4,113,621 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively | |
| 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 | |
v3.24.3
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14a -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Intellinetics (AMEX:INLX)
過去 株価チャート
から 11 2024 まで 12 2024
Intellinetics (AMEX:INLX)
過去 株価チャート
から 12 2023 まで 12 2024