Attached files
| file | filename |
|---|---|
| 8-K - CURRENT REPORT - BIRNER DENTAL MANAGEMENT SERVICES INC | v344362_8k.htm |
Birner Dental Management Services, Inc. Announces Earnings For 1Q 2013
DENVER, May 9, 2013 /PRNewswire/ -- Birner Dental Management Services, Inc. (NASDAQ Capital Market: BDMS), operators of PERFECT TEETH® dental practices, announced results for the quarter ended March 31, 2013. For the quarter ended March 31, 2013, revenue increased $405,000, or 2.5%, to $16.6 million. The Company's earnings before interest, taxes, depreciation, amortization, and non-cash expense associated with stock-based compensation ("Adjusted EBITDA") decreased $27,000, or 1.9%, to $1.4 million. Net income for the quarter ended March 31, 2013 decreased $67,000, or 21.9%, to $241,000 compared to $309,000 for the quarter ended March 31, 2012. Earnings per share decreased to $0.13 for the quarter ended March 31, 2013 compared to $0.17 for the quarter ended March 31, 2012.
As previously announced, in January 2013, the Company changed the operating strategy of its Vantage Dental Implant Center ("Vantage"). Vantage will no longer provide All-on-4™ services to its patients, and the Company has converted Vantage into a traditional Perfect Teeth specialty office providing oral surgery and endodontic services. For the quarter ended March 31, 2012, revenue from All-on-4™ services was approximately $200,000. The Company had no revenue from these services in the quarter ended March 31, 2013 because of the change in operating strategy.
The Company has signed a lease for a de novo office in the Loveland, Colorado market and anticipates this office will open early in the third quarter of 2013.
During the quarter ended March 31, 2013, the Company had capital expenditures of $492,000, paid out approximately $405,000 in dividends to its shareholders and decreased total bank debt outstanding by approximately $674,000. During the quarter ended March 31, 2013, the Company converted two of its offices to digital radiography.
Birner Dental Management Services, Inc. acquires, develops, and manages geographically dense dental practice networks in select markets in Colorado, New Mexico, and Arizona. The Company currently manages 65 dental offices, of which 37 were acquired and 28 were de novo developments. The Company currently has 123 dentists. The Company operates its dental offices under the PERFECT TEETH® name.
The Company previously announced it would conduct a conference call to review results for the quarter ended March 31, 2013 on Thursday, May 9, 2013 at 9:00 a.m. MT. In addition to current operating results, the teleconference may include discussion of management's expectations of future financial and operating results. To participate in this conference call, dial in to 1-888-556-4997 and refer to Confirmation Code 9998560 approximately five minutes prior to the scheduled time. If you are unable to join the conference call on May 9, the rebroadcast number is 1-888-203-1112 with the pass code of 9998560. This rebroadcast will be available through May 23, 2013.
Non-GAAP Disclosures
This press release includes a non-GAAP financial measure with respect to Adjusted EBITDA. Please see below for more information regarding Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net income.
Forward-Looking Statements
Certain of the matters discussed herein may contain forward-looking statements that are subject to certain risks and uncertainties that could cause actual results to differ materially from expectations. These include statements regarding potential de novo offices and the Company's prospects and performance in future periods. These 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 future results, performance or achievements expressed or implied by the forward-looking statements. These and other risks and uncertainties are set forth in the reports filed by the Company with the Securities and Exchange Commission. The Company disclaims any obligation to update these forward-looking statements.
For Further Information Contact:
Birner Dental Management Services, Inc.
Dennis Genty
Chief Financial Officer
(303) 691-0680
BIRNER DENTAL MANAGEMENT SERVICES, INC. AND SUBSIDIARIES | |||||
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||
(UNAUDITED) | |||||
|
|
| Quarters Ended |
| ||
|
|
| March 31, |
| ||
|
|
| 2012 |
| 2013 |
|
|
|
|
|
|
|
|
REVENUE: | $ 16,199,687 |
| $ 16,604,302 |
| |
|
|
|
|
|
|
|
DIRECT EXPENSES: |
|
|
|
| |
|
| Clinical salaries and benefits | 9,137,850 |
| 9,712,539 |
|
|
| Dental supplies | 676,992 |
| 706,649 |
|
|
| Laboratory fees | 753,456 |
| 760,376 |
|
|
| Occupancy | 1,365,316 |
| 1,457,577 |
|
|
| Advertising and marketing | 675,562 |
| 362,827 |
|
|
| Depreciation and amortization | 649,562 |
| 819,881 |
|
|
| General and administrative | 1,209,468 |
| 1,210,900 |
|
|
|
| 14,468,206 |
| 15,030,749 |
|
|
|
|
|
|
|
|
|
| Contribution from dental offices | 1,731,481 |
| 1,573,553 |
|
|
|
|
|
|
|
|
CORPORATE EXPENSES: |
|
|
|
| |
|
| General and administrative | 1,167,494 | (1) | 1,104,988 | (1) |
|
| Depreciation and amortization | 35,289 |
| 46,253 |
|
|
|
|
|
|
|
|
OPERATING INCOME | 528,698 |
| 422,312 |
| |
|
| Interest expense, net | 22,480 |
| 26,716 |
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES | 506,218 |
| 395,596 |
| |
|
| Income tax expense | 197,424 |
| 154,282 |
|
|
|
|
|
|
|
|
NET INCOME | $ 308,794 |
| $ 241,314 |
| |
|
|
|
|
|
|
|
|
| Net income per share of Common Stock - Basic | $ 0.17 |
| $ 0.13 |
|
|
|
|
|
|
|
|
|
| Net income per share of Common Stock - Diluted | $ 0.17 |
| $ 0.13 |
|
|
|
|
|
|
|
|
|
| Cash dividends per share of Common Stock | $ 0.22 |
| $ 0.22 |
|
|
|
|
|
|
|
|
|
| Weighted average number of shares of Common Stock and dilutive securities: |
|
|
|
|
|
|
|
|
|
| |
|
| Basic | 1,847,024 |
| 1,845,375 |
|
|
|
|
|
|
|
|
|
| Diluted | 1,859,522 |
| 1,857,088 |
|
|
| ||||||
(1) | Corporate expenses - general and administrative includes $232,765 of stock-based compensation expense pursuant to ASC Topic 718 for the quarter ended March 31, 2012 and $131,008 of stock-based compensation expense pursuant to ASC Topic 718 for the quarter ended March 31, 2013. | |||||
BIRNER DENTAL MANAGEMENT SERVICES, INC. AND SUBSIDIARIES | ||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||
|
| ||||
|
|
| December 31, |
| March 31, |
ASSETS | 2012 |
| 2013 | |
CURRENT ASSETS: |
|
|
| |
|
| Cash and cash equivalents | $ 1,112,511 |
| $ 808,886 |
|
| Accounts receivable, net of allowance for doubtful accounts of approximately $304,000 and $288,000, respectively |
|
|
|
|
| 2,614,152 |
| 3,355,086 | |
|
| Notes Receivable | 165,718 |
| 160,317 |
|
| Deferred tax asset | 205,693 |
| 243,641 |
|
| Income Tax Receivable | 442,630 |
| - |
|
| Prepaid expenses and other assets | 482,297 |
| 827,848 |
|
|
|
|
|
|
|
| Total current assets | 5,023,001 |
| 5,395,778 |
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, net | 7,894,333 |
| 7,745,186 | |
|
|
|
|
|
|
OTHER NONCURRENT ASSETS: |
|
|
| |
|
| Intangible assets, net | 10,193,488 |
| 9,968,346 |
|
| Deferred charges and other assets | 158,316 |
| 158,316 |
|
|
|
|
|
|
|
| Total assets | $ 23,269,138 |
| $ 23,267,626 |
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
| |
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
| |
|
| Accounts payable | $ 1,919,457 |
| $ 1,896,828 |
|
| Accrued expenses | 1,640,076 |
| 1,583,816 |
|
| Accrued payroll and related expenses | 1,718,417 |
| 2,450,713 |
|
| Income taxes payable | - |
| 84,517 |
|
| Current maturities of long-term debt | 400,000 |
| 400,000 |
|
|
|
|
|
|
|
| Total current liabilities | 5,677,950 |
| 6,415,874 |
|
|
|
|
|
|
LONG-TERM LIABILITIES: |
|
|
| |
|
| Deferred tax liability, net | 2,997,808 |
| 2,916,643 |
|
| Long-term debt, net of current maturities | 6,074,042 |
| 5,400,000 |
|
| Other long-term obligations | 1,547,369 |
| 1,585,880 |
|
|
|
|
|
|
|
| Total liabilities | 16,297,169 |
| 16,318,397 |
|
|
|
|
|
|
SHAREHOLDERS' EQUITY: |
|
|
| |
|
| Preferred Stock, no par value, 10,000,000 shares |
|
|
|
|
| authorized; none outstanding | - |
| - |
|
| Common Stock, no par value, 20,000,000 shares authorized; 1,842,402 and 1,851,598 shares issued and outstanding, respectively |
|
|
|
|
| 329,236 |
| 471,392 | |
|
| Retained earnings | 6,642,733 |
| 6,477,837 |
|
|
|
|
|
|
|
| Total shareholders' equity | 6,971,969 |
| 6,949,229 |
|
|
|
|
|
|
|
| Total liabilities and shareholders' equity | $ 23,269,138 |
| $ 23,267,626 |
|
|
|
|
|
|
Reconciliation of Adjusted EBITDA
Adjusted EBITDA is not a U.S. generally accepted accounting principle ("GAAP") measure of performance or liquidity. However, the Company believes that it may be useful to an investor in evaluating the Company's ability to meet future debt service, capital expenditures and working capital requirements, and the Company uses Adjusted EBITDA for this purpose. Investors should not consider Adjusted EBITDA in isolation or as a substitute for operating income, cash flows from operating activities or any other measure for determining the Company's operating performance or liquidity that is calculated in accordance with GAAP. In addition, because Adjusted EBITDA is not calculated in accordance with GAAP, it may not necessarily be comparable to similarly titled measures employed by other companies. A reconciliation of Adjusted EBITDA to net income can be made by adding depreciation and amortization expense - Offices, depreciation and amortization expense – Corporate, stock-based compensation expense, interest expense, net and income tax expense to net income as in the table below.
|
|
|
|
| Quarters | ||
|
|
|
|
| Ended March 31, | ||
|
|
|
|
| 2012 |
| 2013 |
RECONCILIATION OF EBITDA: |
|
|
| |||
|
| Net income | $308,794 |
| $241,314 | ||
|
| Add back: |
|
|
| ||
|
|
| Depreciation and amortization - Offices | 649,562 |
| 819,881 | |
|
|
| Depreciation and amortization - Corporate | 35,289 |
| 46,253 | |
|
|
| Stock-based compensation expense | 232,765 |
| 131,008 | |
|
|
| Interest expense, net | 22,480 |
| 26,716 | |
|
|
| Income tax expense | 197,424 |
| 154,282 | |
|
|
|
|
|
|
|
|
Adjusted EBITDA | $1,446,314 |
| $1,419,454 | |||