OptimizeRx Corporation (OPRX) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
260 CHARLES STREET WALTHAM, MA 02453 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7389 - Business Services, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 13,852 | 74,141 | 84,682 | 10,517 | 18,853 | 8,914 | |||
| Cash and cash equivalents | 13,852 | 18,209 | 84,682 | 10,517 | 18,853 | 8,914 | |||
| Short-term investments | 55,932 | ||||||||
| Receivables | 37,289 | 22,155 | 24,801 | 17,886 | 7,418 | 6,458 | |||
| Prepaid expense | 774 | 2,281 | 5,631 | 4,457 | 871 | 591 | |||
| Other undisclosed current assets | 2,416 | ||||||||
| Total current assets: | 54,331 | 98,577 | 115,113 | 32,859 | 27,142 | 15,963 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 573 | 235 | 329 | 446 | 560 | ✕ | |||
| Property, plant and equipment | 149 | 137 | 144 | 149 | 176 | 149 | |||
| Long-term investments and receivables | |||||||||
| Long-term investments | |||||||||
| Intangible assets, net (including goodwill) | 112,555 | 26,054 | 25,387 | 26,861 | 22,442 | 8,938 | |||
| Goodwill | 78,357 | 22,674 | 14,740 | 14,740 | 14,740 | 3,679 | |||
| Intangible assets, net (excluding goodwill) | 34,198 | 3,380 | 10,647 | 12,121 | 7,702 | 5,259 | |||
| Regulated entity, other noncurrent assets | |||||||||
| Deposits noncurrent assets | 568 | ||||||||
| Other undisclosed noncurrent assets | 15,197 | 9,648 | 13 | 13 | 6,319 | 5 | |||
| Total noncurrent assets: | 129,043 | 36,075 | 25,872 | 27,469 | 29,497 | 9,092 | |||
| TOTAL ASSETS: | 183,374 | 134,651 | 140,985 | 60,328 | 56,639 | 25,055 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 9,982 | 4,151 | 3,510 | 3,039 | 2,294 | 1,712 | |||
| Accounts payable | 2,227 | 1,550 | 607 | 618 | 493 | 411 | |||
| Accrued liabilities | 7,755 | 2,601 | 2,903 | 2,420 | 1,801 | 1,301 | |||
| Deferred revenue | 172 | 164 | 1,390 | 286 | 580 | ✕ | |||
| Debt | 2,000 | 115 | |||||||
| Derivative instruments and hedges, liabilities | 286 | ||||||||
| Business combination, contingent consideration, liability | 1,611 | 2,365 | |||||||
| Other undisclosed current liabilities | 5,727 | 4,080 | 4,469 | 4,807 | 3,118 | 154 | |||
| Total current liabilities: | 17,881 | 8,396 | 9,369 | 10,028 | 6,108 | 4,231 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 34,231 | 237 | 326 | 449 | |||||
| Long-term debt, excluding current maturities | 34,231 | ||||||||
| Liabilities, other than long-term debt | 4,709 | 145 | |||||||
| Deferred income tax liabilities | 4,337 | ✕ | |||||||
| Operating lease, liability | 371 | 145 | 237 | 326 | 449 | ✕ | |||
| Other undisclosed noncurrent liabilities | (237) | (326) | 5,220 | 2,365 | |||||
| Total noncurrent liabilities: | 38,940 | 145 | 237 | 326 | 5,669 | 2,365 | |||
| Total liabilities: | 56,821 | 8,540 | 9,605 | 10,354 | 11,776 | 6,596 | |||
| Equity | |||||||||
| Equity, attributable to parent | 126,553 | 126,111 | 131,380 | 49,974 | 44,862 | 18,458 | |||
| Common stock | 20 | 18 | 18 | 15 | 15 | 12 | |||
| Treasury stock, value | (2) | (1) | |||||||
| Additional paid in capital | 190,793 | 172,786 | 166,616 | 85,590 | 78,272 | 48,725 | |||
| Accumulated deficit | (64,258) | (46,692) | (35,254) | (35,632) | (33,425) | (30,279) | |||
| Total equity: | 126,553 | 126,111 | 131,380 | 49,974 | 44,862 | 18,458 | |||
| TOTAL LIABILITIES AND EQUITY: | 183,374 | 134,651 | 140,985 | 60,328 | 56,639 | 25,055 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 71,522 | 62,450 | 61,293 | 43,313 | 24,598 | 21,206 | ||
| Cost of revenue | (28,622) | (23,483) | (25,654) | (19,208) | (9,159) | |||
| Financing interest expense | (5,000) | |||||||
| Other undisclosed gross profit | (9,000) | |||||||
| Gross profit: | 42,900 | 38,967 | 35,638 | 24,105 | 15,440 | 12,207 | ||
| Operating expenses | (69,302) | (51,258) | (35,277) | (26,241) | (19,133) | (12,027) | ||
| Operating income (loss): | (26,402) | (12,291) | 361 | (2,135) | (3,694) | 180 | ||
| Nonoperating income (expense) | 1,238 | 852 | 17 | (72) | (347) | 46 | ||
| Investment income, nonoperating | 2,192 | 46 | ||||||
| Other nonoperating income (expense) | 500 | 852 | 17 | (72) | (347) | |||
| Interest and debt expense | (1,454) | |||||||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | (26,618) | (11,438) | 378 | (2,207) | (4,041) | 226 | ||
| Other undisclosed income from continuing operations before income taxes | ||||||||
| Income (loss) from continuing operations before income taxes: | (26,618) | (11,438) | 378 | (2,207) | (4,041) | 226 | ||
| Income tax expense (benefit) | 7,598 | 79 | (463) | 898 | ||||
| Other undisclosed income from continuing operations | ||||||||
| Income (loss) from continuing operations: | (19,020) | (11,438) | 457 | (2,670) | (3,143) | 226 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 457 | (2,670) | (3,143) | 226 | |
| Other undisclosed net income (loss) | (79) | 463 | ||||||
| Net income (loss): | (19,020) | (11,438) | 378 | (2,207) | (3,143) | 226 | ||
| Other undisclosed net income attributable to parent | 1,454 | |||||||
| Net income (loss) available to common stockholders, diluted: | (17,566) | (11,438) | 378 | (2,207) | (3,143) | 226 | ||
Comprehensive Income ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (19,020) | (11,438) | 378 | (2,207) | (3,143) | 226 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (19,020) | (11,438) | 378 | (2,207) | (3,143) | 226 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.