Item 5. Market for Registrant’s Common Equity
Item
5. Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
Our
common stock has been listed since July 23, 2014 and is trading on the Nasdaq Global Market under the symbol “MTBC”.
Common
Stockholders
As
of February 8, 2021, there were approximately 6,800 holders of record of our common stock.
Dividends
on Common Stock
We
have not declared a cash dividend on our common stock since we became public on July 23, 2014, and currently we do not anticipate
paying any cash dividends to holders of our common stock in the foreseeable future. The Company is prohibited from paying any
dividends on common stock without the prior written consent of its senior lender, SVB.
Recent
Sales of Unregistered Securities
There
was no sale of unregistered equity securities during the three months ended December 31, 2020.
Purchases
of Equity Securities by the Issuer and Affiliated Purchasers
There
was no share repurchase activity during the three months ended December 31, 2020.
35
Securities
Authorized for Issuance under the Equity Compensation Plan
As
of December 31, 2020, the following table shows the number of securities to be issued upon vesting under the equity compensation
plan approved by the Company’s Board of Directors.
Equity Compensation Plan Information
Plan Category
Number of securities to be issued upon vesting
Number of securities remaining available for future issuance under equity incentive plan (excluding securities to be issued upon vesting)
Equity compensation plan approved by security holders - common shares
369,436
1,718,012
Equity compensation plan approved by security holders - preferred shares
44,000
370,075
Total
413,436
2,088,087
Item
6. Selected Financial Data
The
selected consolidated statements of operations data presented below for the years ended December 31, 2020 and 2019, as well as
the consolidated balance sheet data as of December 31, 2020 and 2019, are derived from our audited consolidated financial statements
included in this Annual Report on Form 10-K. The selected consolidated statements of operations data presented below for the years
ended December 31, 2018, 2017 and 2016, as well as the consolidated balance sheet data as of December 31, 2018, 2017 and 2016
are derived from our consolidated financial statements not included in this Annual Report on Form 10-K. Historical results are
not necessarily indicative of the results that may be expected in the future.
You
should read the following selected consolidated financial data in conjunction with “Management’s Discussion and Analysis
of Financial Condition and Results of Operations” and our Consolidated Financial Statements appearing on page F-1 in this
Annual Report on Form 10-K. Acquisitions by the Company in the last three years account for a significant portion of the increases
in revenue and expenses in those years. Note 3 of our Consolidated Financial Statements discusses the acquisitions in the last
two years.
36
Consolidated Statements of Operations Data
Years ended December 31,
2020
2019
2018
2017
2016
($ in thousands, except per share data)
Net revenue
$ 105,122
$ 64,439
$ 50,546
$ 31,811
$ 24,493
Operating expenses:
Direct operating costs
64,821
41,186
31,253
17,679
13,417
Selling and marketing
6,582
1,522
1,612
1,106
1,224
General and administrative
22,811
17,912
16,264
11,738
12,459
Research and development
9,311
871
1,029
1,082
902
Change in contingent consideration
(1,000 )
(344 )
73
152
(716 )
Depreciation and amortization
9,905
3,006
2,854
4,300
5,108
Restructuring, impairment and unoccupied lease charges
963
219
-
276
-
Total operating expenses
113,393
64,372
53,085
36,333
32,394
Operating (loss) income
(8,271 )
67
(2,539 )
(4,522 )
(7,901 )
Interest income - net
(446 )
(121 )
(250 )
(1,307 )
(646 )
Other income (expense) - net
7
(625 )
494
332
(53 )
Loss before provision (benefit) for income taxes
(8,710 )
(679 )
(2,295 )
(5,497 )
(8,600 )
Income tax provision (benefit)
103
193
(157 )
68
197
Net loss
$ (8,813 )
$ (872 )
$ (2,138 )
$ (5,565 )
$ (8,797 )
Preferred stock dividend
13,877
6,386
4,824
2,030
753
Net loss attributable to common shareholders
$ (22,690 )
$ (7,258 )
$ (6,962 )
$ (7,595 )
$ (9,550 )
Weighted average common shares outstanding basic and diluted
12,678,845
12,087,947
11,721,232
11,010,432
10,036,988
Net loss per common share: basic and diluted
$ (1.79 )
$ (0.60 )
$ (0.59 )
$ (0.69 )
$ (0.95 )
Consolidated Balance Sheet Data
As of December 31,
2020
2019
2018
2017
2016
($ in thousands)
Cash
$ 20,925
$ 19,994
$ 14,472
$ 4,362
$ 3,477
Working capital - net (1)
15,795
19,823
17,916
4,608
(7,418 )
Total assets
137,999
56,402
47,623
25,526
28,324
Long-term debt
41
83
222
121
4,200
Shareholders’ equity
101,245
42,837
38,870
20,250
7,067
(1)
Working
capital-net is defined as current assets less current liabilities.
Other Financial Data
Years ended December 31,
2020
2019
2018
2017
2016
($ in thousands)
Adjusted EBITDA
$ 10,871
$ 8,101
$ 4,802
$ 2,291
$ (605 )
To
provide investors with additional insight and allow for a more comprehensive understanding of the information used by management
in its financial and operational decision-making, we supplement our consolidated financial statements presented on a basis consistent
with U.S. generally accepted accounting principles, or GAAP, with adjusted EBITDA, a non-GAAP financial measure of earnings. Adjusted
EBITDA represents net income (loss) before income tax expense, interest income, interest expense, depreciation, amortization,
transaction, integration, restructuring, impairment charges, unoccupied lease charges and change in contingent consideration.
Our management uses adjusted EBITDA as a financial measure to evaluate the profitability and efficiency of our business model.
We use this non-GAAP financial measure to assess the strength of the underlying operations of our business. These adjustments,
and the non-GAAP financial measure that is derived from them, provide supplemental information to analyze our operations between
periods and over time. Investors should consider our non-GAAP financial measure in addition to, and not as a substitute for, financial
measures prepared in accordance with GAAP.
The
following table contains a reconciliation of net loss to adjusted EBITDA.
Reconciliation of net loss
Years ended December 31,
to adjusted EBITDA
2020
2019
2018
2017
2016
($ in thousands)
Net loss
$ (8,813 )
$ (872 )
$ (2,138 )
$ (5,565 )
$ (8,797 )
Depreciation
1,354
909
689
634
527
Amortization
8,551
2,097
2,165
3,666
4,581
Foreign exchange loss (gain) / other expense
71
827
(435 )
(249 )
53
Interest expense - net
446
121
250
1,307
646
Income tax provision (benefit)
103
193
(157 )
68
197
Stock-based compensation expense
6,502
3,216
2,464
1,487
1,928
Transaction and integration costs
2,694
1,735
1,891
515
976
Restructuring, impairment and unoccupied lease charges
963
219
-
276
-
Change in contingent consideration
(1,000 )
(344 )
73
152
(716 )
Adjusted EBITDA
$ 10,871
$ 8,101
$ 4,802
$ 2,291
$ (605 )
37
Item
7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The
following is a discussion of our consolidated financial condition and results of operations for the years ended December 31, 2020
and 2019 and other factors that are expected to affect our prospective financial condition. The following discussion and analysis
should be read together with our Consolidated Financial Statements and related notes beginning on page F-1 of this Annual Report
on Form 10-K.
Some
of the statements set forth in this section are forward-looking statements relating to our future results of operations. Our actual
results may vary from the results anticipated by these statements. Please see “ Forward-Looking Statements ”
on page 2 of this Annual Report on Form 10-K.
Overview
The
Company is a healthcare information technology company that provides a full suite of proprietary cloud-based solutions, together
with related business services to healthcare providers and hospitals throughout the United States. Our integrated Software-as-a-Service
(“SaaS”) platform includes revenue cycle management (“RCM”), practice management (“PM”), electronic
health record (“EHR”), business intelligence, telehealth, patient experience management (“PXM”) solutions
and complementary software tools and business services for high-performance medical groups and health systems. At a high level,
these solutions can be categorized as follows:
●
RCM
services, which include end-to-end medical billing, eligibility, analytics, and related services, all of which can often be
provided either with our technology platform or through a third-party system.
●
Proprietary
healthcare IT software solutions, which can be bundled with our RCM services, including:
○
EHRs,
which are easy to use, integrated with our business services or offered as SaaS solutions, and allow our healthcare provider
clients to deliver better patient care, document their clinical visits effectively and thus potentially qualify for government
incentives, reduce documentation errors and reduce paperwork;
○
PM
software and related tools, which support our clients’ day-to-day business operations and workflows;
○
Mobile
Health (“mHealth”) solutions, including smartphone applications that assist patients and healthcare providers
in the provision of healthcare services;
○
Telehealth
solutions, which allow healthcare providers to conduct remote patient visits;
○
Healthcare
claims clearinghouse, which enables our clients to electronically scrub and submit claims to, and process payments from, insurance
companies; and
○
Business
intelligence, customized applications, interfaces and a variety of other technology solutions that support our healthcare
clients.
●
Medical
Office Practice Management Services are provided to medical practices. In this service model, we provide the medical practice
with appropriate facilities, equipment, supplies, support services and administrative support staff. We also provide management,
bill-paying and financial advisory services.
Our
offshore operations in our Pakistan Offices and Sri Lanka together accounted for approximately 10% and 14% of total
expenses for the years ended December 31, 2020 and 2019, respectively. A significant portion of those expenses were personnel-related
costs (approximately 79% and 78% of foreign costs for the years ended December 31, 2020 and 2019, respectively). Because personnel-related
costs are significantly lower in our Pakistan Offices and Sri Lanka than in the U.S. and many other offshore locations,
we believe our offshore operations give us a competitive advantage over many industry participants. All of the medical billing
companies that we have acquired used domestic labor or subcontractors from higher cost locations to provide all or a substantial
portion of their services. We are able to achieve significant cost reductions as we shift these labor costs to our offshore operations.
38
Key
Performance Measures
We
consider numerous factors in assessing our performance. Key performance measures used by management include adjusted EBITDA, adjusted
operating income, adjusted operating margin, adjusted net income and adjusted net income per share. These key performance measures
are non-GAAP financial measures, which we believe better enable management and investors to analyze and compare the underlying
business results from period to period.
These
non-GAAP financial measures should not be considered in isolation, or as a substitute for or superior to, financial measures calculated
in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Moreover, these
non-GAAP financial measures have limitations in that they do not reflect all the items associated with the operations of our business
as determined in accordance with GAAP. We compensate for these limitations by analyzing current and future results on a GAAP basis,
as well as a non-GAAP basis, and we provide reconciliations from the most directly comparable GAAP financial measures to the non-GAAP
financial measures. Our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other
companies, including companies in our industry, may calculate similarly titled non-GAAP financial measures differently than we
do, limiting the usefulness of those measures for comparative purposes.
Adjusted
EBITDA, adjusted operating income, adjusted operating margin, adjusted net income and adjusted net income per share provide an
alternative view of performance used by management and we believe that an investor’s understanding of our performance is
enhanced by disclosing these adjusted performance measures.
Adjusted
EBITDA excludes the following elements which are included in GAAP net income (loss):
●
Income
tax provision (benefit) or the cash requirements to pay our taxes;
●
Interest
expense, or the cash requirements necessary to service interest on principal payments on our debt;
●
Foreign
exchange (gains) and losses and other non-operating expenses;
●
Stock-based
compensation expense and cash-settled awards, based on changes in the stock price;
●
Depreciation
and amortization charges;
●
Integration
costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees,
pre-acquisition accounting costs and legal fees, exit costs related to contractual agreements;
●
Restructuring,
impairment and unoccupied lease charges; and
●
Changes
in contingent consideration.
Set
forth below is a presentation of our adjusted EBITDA for the years ended December 31, 2020 and 2019:
December 31,
2020
2019
($ in thousands)
Net revenue
$ 105,122
$ 64,439
GAAP net loss
(8,813 )
(872 )
Provision for income taxes
103
193
Net interest expense
446
121
Foreign exchange loss / other expense
71
827
Stock-based compensation expense
6,502
3,216
Depreciation and amortization
9,905
3,006
Transaction and integration costs
2,694
1,735
Restructuring, impairment and unoccupied lease charges
963
219
Change in contingent consideration
(1,000 )
(344 )
Adjusted EBITDA
$ 10,871
$ 8,101
39
Adjusted
operating income and adjusted operating margin exclude the following elements which are included in GAAP operating income (loss):
●
Stock-based
compensation expense and cash-settled awards, based on changes in the stock price;
●
Amortization
of purchased intangible assets;
●
Integration
costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees,
pre-acquisition accounting costs and legal fees, exit costs related to contractual agreements;
●
Restructuring,
impairment and unoccupied lease charges; and
●
Changes
in contingent consideration.
Set
forth below is a presentation of our adjusted operating income and adjusted operating margin, which represents adjusted operating
income as a percentage of net revenue, for the years ended December 31, 2020 and 2019:
December 31,
2020
2019
($ in thousands)
Net revenue
$ 105,122
$ 64,439
GAAP net loss
(8,813 )
(872 )
Provision for income taxes
103
193
Net interest expense
446
121
Other (income) expense - net
(7 )
625
GAAP operating (loss) / income
(8,271 )
67
GAAP operating margin
(7.9 )%
0.1 %
Stock-based compensation expense
6,502
3,216
Amortization of purchased intangible assets
8,127
1,877
Transaction and integration costs
2,694
1,735
Restructuring, impairment and unoccupied lease charges
963
219
Change in contingent consideration
(1,000 )
(344 )
Non-GAAP adjusted operating income
$ 9,015
$ 6,770
Non-GAAP adjusted operating margin
8.6 %
10.5 %
Adjusted
net income and adjusted net income per share exclude the following elements which are included in GAAP net income (loss):
●
Foreign
exchange (gains) and losses and other non-operating expenses;
●
Stock-based
compensation expense and cash-settled awards, based on changes in the stock price;
●
Amortization
of purchased intangible assets;
●
Integration
costs, such as severance amounts paid to employees from acquired businesses and transaction costs, such as brokerage fees,
pre-acquisition accounting costs and legal fees, exit costs related to contractual agreements;
●
Restructuring,
impairment and unoccupied lease charges;
●
Changes
in contingent consideration; and
●
Income
tax expense (benefit) resulting from the amortization of goodwill related to our acquisitions.
40
No
tax effect has been provided in computing non-GAAP adjusted net income and non-GAAP adjusted net income per share as the Company
has sufficient carry forward losses to offset the applicable income taxes. The following table shows our reconciliation of GAAP
net loss to non-GAAP adjusted net income for the years ended December 31, 2020 and 2019:
December 31,
2020
2019
($ in thousands except for per share amounts)
GAAP net loss
$ (8,813 )
$ (872 )
Foreign exchange loss / other expense
71
827
Stock-based compensation expense
6,502
3,216
Amortization of purchased intangible assets
8,127
1,877
Transaction and integration costs
2,694
1,735
Restructuring, impairment and unoccupied lease charges
963
219
Change in contingent consideration
(1,000 )
(344 )
Income tax (benefit) expense related to goodwill
(85 )
80
Non-GAAP adjusted net income
$ 8,459
$ 6,738
December 31,
2020
2019
GAAP net loss attributable to common shareholders, per share
$ (1.79 )
$ (0.60 )
Impact of preferred stock dividend
1.13
0.53
Net loss per end-of-period share
(0.66 )
(0.07 )
Foreign exchange loss / other expense
0.01
0.07
Stock-based compensation expense
0.49
0.26
Amortization of purchased intangible assets
0.60
0.15
Transaction and integration costs
0.20
0.14
Restructuring, impairment and unoccupied lease charges
0.07
0.02
Change in contingent consideration
(0.07 )
(0.03 )
Income tax (benefit) expense related to goodwill
(0.01 )
0.01
Non-GAAP adjusted earnings per share
$ 0.63
$ 0.55
End-of-period common shares
13,380,245
12,237,686
In-the-money warrants and outstanding unvested RSUs
3,392,575
576,084
Total fully diluted shares
16,772,820
12,813,770
Non-GAAP adjusted diluted earnings per share
$ 0.50
$ 0.53
For
purposes of determining non-GAAP adjusted earnings per share, the Company used the number of common shares outstanding at the
end of December 31, 2020 and 2019. Non-GAAP adjusted diluted earnings per share was computed using an as-converted method and
includes warrants that are in-the-money as of that date as well as outstanding unvested RSUs. Non-GAAP adjusted earnings per share
and non-GAAP adjusted diluted earnings per share do not take into account dividends paid on Preferred Stock. No tax effect has
been provided in computing non-GAAP adjusted earnings per share and non-GAAP adjusted diluted earnings per share as the Company
has sufficient carry forward net operating losses to offset the applicable income taxes.
41
Quarterly
Results of Operations
December 31,
September 30,
June 30,
March 31,
December 31,
September 30,
June 30,
March 31,
2020
2020
2020
2020
2019
2019
2019
2019
($ in thousands, except per share data)
Net revenue
$ 32,037
$ 31,639
$ 19,579
$ 21,867
$ 15,758
$ 16,851
$ 16,750
$ 15,080
Operating expenses:
Direct operating costs
18,979
19,719
12,556
13,567
9,406
10,536
11,396
9,848
Selling and marketing
1,805
1,571
1,625
1,581
430
348
383
361
General and administrative
5,634
6,191
5,393
5,593
4,156
4,452
5,143
4,161
Research and development
2,465
2,367
2,146
2,333
221
176
219
255
Change in contingent consideration
(500 )
(500 )
-
-
-
(280 )
-
(64 )
Depreciation and amortization
2,961
3,206
2,405
1,333
598
815
836
757
Restructuring, impairment and unoccupied lease charges
282
320
63
298
83
136
-
-
Total operating expenses
31,626
32,874
24,188
24,705
14,894
16,183
17,977
15,318
Operating income (loss)
411
(1,235 )
(4,609 )
(2,838 )
864
668
(1,227 )
(238 )
Interest expense - net
(94 )
(130 )
(142 )
(80 )
(39 )
(32 )
(33 )
(17 )
Other (expense) income - net
(77 )
(247 )
(114 )
445
(401 )
(688 )
545
(81 )
Income (loss) before provision for income taxes
240
(1,612 )
(4,865 )
(2,473 )
424
(52 )
(715 )
(336 )
Income tax provision (benefit)
85
62
(74 )
30
91
87
56
(41 )
Net income (loss)
$ 155
$ (1,674 )
$ (4,791 )
$ (2,503 )
$ 333
$ (139 )
$ (771 )
$ (295 )
Preferred stock dividend
3,727
4,230
3,277
2,643
1,804
1,603
1,486
1,493
Net loss attributable to common shareholders
$ (3,572 )
$ (5,904 )
$ (8,068 )
$ (5,146 )
$ (1,471 )
$ (1,742 )
$ (2,257 )
$ (1,788 )
Loss per common share:
Basic and diluted
$ (0.28 )
$ (0.47 )
$ (0.65 )
$ (0.42 )
$ (0.12 )
$ (0.14 )
$ (0.19 )
$ (0.15 )
Adjusted EBITDA
$ 5,702
$ 4,213
$ 191
$ 765
$ 2,786
$ 2,594
$ 1,141
$ 1,580
42
Reconciliation
of net income (loss) to adjusted EBITDA
December 31,
September 30,
June 30,
March 31,
December 31,
September 30,
June 30,
March 31,
2020
2020
2020
2020
2019
2019
2019
2019
($ in thousands)
Net income (loss)
$ 155
$ (1,674 )
$ (4,791 )
$ (2,503 )
$ 333
$ (139 )
$ (771 )
$ (295 )
Depreciation
409
383
287
275
241
238
224
207
Amortization
2,553
2,823
2,118
1,058
358
576
612
550
Foreign exchange loss (gain) / other expense
88
296
111
(424 )
418
704
(539 )
244
Interest expense - net
94
130
142
80
39
32
33
17
Income tax provision (benefit)
85
62
(74 )
30
91
87
56
(41 )
Stock-based compensation expense
1,551
1,763
1,881
1,307
890
776
792
758
Transaction and integration costs
986
609
454
644
333
464
734
204
Restructuring, impairment and unoccupied lease charges
281
321
63
298
83
136
-
-
Change in contingent consideration
(500 )
(500 )
-
-
-
(280 )
-
(64 )
Adjusted EBITDA
$ 5,702
$ 4,213
$ 191
$ 765
$ 2,786
$ 2,594
$ 1,141
$ 1,580
Key
Metrics
In
addition to the line items in our consolidated financial statements, we regularly review the following key metrics to evaluate
our business, measure our performance, identify trends in our business, prepare financial projections, make strategic business
decisions, and assess market share trends and working capital needs. We believe information on these metrics is useful for investors
to understand the underlying trends in our business.
Providers
and Practices Served: As of December 31, 2020, we provided services to approximately 40,000 providers (which we define
as physicians, nurses, nurse practitioners, physician assistants and other clinical staff that render bills for their services),
representing approximately 2,600 practices. In addition, we served approximately 200 clients who were not medical practices, but
are service organizations who serve the healthcare community. As of December 31, 2019, we served approximately 10,500 providers
representing approximately 1,800 practices.
Customer
Renewal Rate: Our customer renewal rate measures the percentage of our RCM clients who utilize our technology platform
who were a party to a services agreement with us on January 1 of a particular year and continued to operate and be a client on
December 31 of the same year. It also includes acquired accounts, if they are a party to a services agreement with the company
we acquired and are generating revenue for us, so long as the risk of client loss under the respective purchase agreement has
fully shifted to us by January 1 of the particular year. Our renewal rates for 2020 and 2019 were 88% and 90%, respectively.
Sources
of Revenue
Revenue:
We primarily derive our revenues from revenue cycle management services and bundled services, reported in our Healthcare IT
segment, which is typically billed as a percentage of payments collected by our customers. This fee includes RCM, as well as the
ability to use our EHR and practice management software as part of the bundled fee. These bundled fees are included in revenue
cycle management revenue. These services accounted for approximately 62% and 66% of our revenues during the years ended December
31, 2020 and 2019, respectively. This includes customers utilizing our proprietary product suite, PracticePro ® ,
as well as customers from acquisitions which we are servicing utilizing third-party software. Key drivers of our revenue include
growth in the number of providers we are servicing, the number of patients served by those providers, and collections by those
providers.
Software-as-a-service
(“SaaS”) fees, for clients not utilizing revenue cycle management services, accounted for approximately 18% and 1%
of revenue during the year ended December 31, 2020 and 2019, respectively. When clients utilize our revenue cycle management services,
basic SaaS services are included at no additional charge. We also generate revenue from our practice management and group purchasing
services which began in July 2018 as a result of the Orion acquisition. Revenue is also generated from transcription, coding,
indexing and other ancillary services.
43
We
earned approximately 6% and 8% of our revenue from printing and mailing operations, clearinghouse, EDI services and ancillary
RCM services during the years ended December 31, 2020 and 2019, respectively. We earned approximately 1% and 2% of our revenue
from group purchasing services during the years ended December 31, 2020 and 2019, respectively.
We
also earned approximately 11% and 21% of our revenue from practice management services, including reimbursement of certain costs
plus a percentage of the operating profit, during the years ended December 31, 2020 and 2019, respectively. We began providing
practice management services and group purchasing services on July 1, 2018. In December 2019, we launched the telehealth service.
Revenues from the telehealth source were approximately $7,000 for the year ended December 31, 2020 and are included within our
revenue cycle management services revenue.
Operating
Expenses
Direct
Operating Costs. Direct operating costs consist primarily of salaries and benefits related to personnel who provide services
to our customers and the patients of the three managed medical practices, claims processing costs, and other direct costs related
to our services. Costs associated with the implementation of new customers are expensed as incurred. The reported amounts of direct
operating costs do not include depreciation and amortization, which are broken out separately in the consolidated statements of
operations. Operations in our Pakistan Offices and Sri Lanka together accounted for approximately 10% and 13% of direct operating
costs for the years ended December 31, 2020 and 2019, respectively. As we grow, we expect to achieve further economies of scale
and to see our direct operating costs decrease as a percentage of revenue.
Selling
and Marketing Expense. Selling and marketing expense consists primarily of compensation and benefits, commissions, travel
and advertising expenses.
Research
and Development Expense. Research and development expense consists primarily of personnel-related costs and third-party contractor
costs.
General
and Administrative Expense. General and administrative expense consists primarily of personnel-related expense for administrative
employees, including compensation, benefits, travel, occupancy and insurance, software license fees and outside professional fees.
Our Pakistan Offices and Sri Lanka office accounted for approximately 15% and 16% of general and administrative expenses for the
years ended December 31, 2020 and 2019, respectively.
Contingent
Consideration. Contingent consideration represents the portion of consideration payable to the sellers of some of our acquisitions,
the amount of which is based on the achievement of defined performance measures contained in the purchase agreements. Contingent
consideration is adjusted to fair value at the end of each reporting period.
Depreciation
and Amortization Expense. Depreciation expense is charged using the straight-line method over the estimated lives of the assets
ranging from three to five years. Amortization expense is charged on either an accelerated or on a straight-line basis over a
period of three or four years for most intangible assets acquired in connection with acquisitions including those intangibles
related to the group purchasing services. Amortization expense related to the value of our practice management clients is amortized
on a straight-line basis over a period of twelve years.
Restructuring,
Impairment and Unoccupied Lease Charges . Restructuring charges represent the remaining lease costs for a facility no longer
used by the Company as the employees were transferred to another Company facility. Impairment charges represent charges recorded
for a leased facility no longer being used by the Company. Unoccupied lease charges represent the portion of lease and related
costs for vacant space not being utilized by the Company. The Company is marketing both the unused facilities and the unused space
for sub-lease. In February 2021, the Company was able to settle one lease obligation.
Interest
and Other Income (Expense). Interest expense consists of interest costs and loan origination costs related to our working
capital line of credit and amounts due in connection with acquisitions, offset by interest income. Our other income (expense)
results primarily from foreign currency transaction gains (losses), and amounted to a foreign exchange gain of $14,000 and a loss
of $827,000 for the years ended December 31, 2020 and 2019, respectively.
44
Income
Taxes. In preparing our consolidated financial statements, we estimate income taxes in each of the jurisdictions in which
we operate. This process involves estimating actual current tax exposure together with assessing temporary differences resulting
from differing treatment of items for tax and financial reporting purposes. These differences result in deferred income tax assets
and liabilities. Although the Company is forecasting a return to profitability, it incurred losses historically and there is uncertainty
regarding future US taxable income, which make realization of a deferred tax asset difficult to support in accordance with ASC
740. Accordingly, a valuation allowance has been recorded against all deferred tax assets as of December 31, 2020 and December
31, 2019. Effective January 1, 2018, there is a global intangible low-taxed income (“GILTI”) tax. Companies can either
account for the GILTI inclusion in the period in which they are incurred or establish deferred tax liabilities for the expected
future taxes associated with GILTI. The Company elected to record the GILTI provisions as they are incurred each period.
Critical
Accounting Policies and Estimates
We
prepare our consolidated financial statements in accordance with GAAP. The preparation of these financial statements requires
us to make estimates and assumptions about future events, and apply judgments that affect the reported amounts of assets, liabilities,
revenue, expense and related disclosures. We base our estimates, assumptions and judgments on historical experience, current trends
and various other factors that we believe to be reasonable under the circumstances. The accounting estimates used in the preparation
of our consolidated financial statements will change as new events occur, as more experience is acquired, as additional information
is obtained and as our operating environment changes. On a regular basis, we review our accounting policies, estimates, assumptions
and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future
events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates,
and such differences could be material. The methods, estimates and judgments that we use in applying our accounting policies have
a significant impact on our results of operations.
Critical
accounting policies are those policies used in the preparation of our consolidated financial statements that require management
to make difficult, subjective, or complex adjustments, and to make estimates about the effect of matters that are inherently uncertain.
Revenue
from Contracts with Customers :
We
account for revenue in accordance with ASC 606, Revenue from Contracts with Customers . Our revenue recognition policies
require us to make significant judgments and estimates, particularly as it relates to revenue cycle management. Under ASC 606,
certain significant accounting estimates, such as payment-to-charge ratios, effective billing rates and the estimated contractual
payment periods are required to measure the revenue cycle management revenue. To measure group purchasing services revenue, we
need to estimate the number of providers purchasing vaccines and the amount and timing of those purchases. We analyze various
factors including, but not limited to, contractual terms and conditions, the credit-worthiness of our customers and our pricing
policies. Changes in judgment on any of the above factors could materially impact the timing and amount of revenue recognized
in a given period.
Revenue
is recognized as the performance obligations are satisfied. We derive revenue from seven primary sources: revenue cycle management
services, SaaS, practice management services, professional services, ancillary services, group purchasing services, printing and
mailing services, and clearinghouse and EDI (electronic data interchange) services. All of our revenue arrangements are based
on contracts with customers. Most of our contracts with customers contain a single performance obligation. For contracts where
we provide multiple services such as where we perform multiple ancillary services, each service represents its own performance
obligation. Selling or transaction prices are based on the contractual price for the service, which is consistent with the stand-alone
selling price.
Revenue
cycle management services:
Revenue
cycle management services are the recurring process of submitting and following up on claims with health insurance companies in
order for the healthcare providers to receive payment for the services they rendered. MTBC typically invoices customers on a monthly
basis based on the actual collections received by its customers and the agreed-upon rate in the sales contract. The services include
use of practice management software and related tools (on a software-as-a-service (“SaaS”) basis), electronic health
records (on a SaaS basis), medical billing services and use of mobile health solutions. We consider the services to be one performance
obligation since the promises are not distinct in the context of the contract. The performance obligation consists of a series
of distinct services that are substantially the same and have the same periodic pattern of transfer to our customers.
45
In
many cases, our clients may terminate their agreements with 90 days’ notice without cause, thereby limiting the term in
which we have enforceable rights and obligations, although this time period can vary between clients. Our payment terms are normally
net 30 days. Although our contracts typically have stated terms of one or more years, under ASC 606 our contracts are considered
month-to-month and accordingly, there is no financing component.
For
the majority of our revenue cycle management contracts, the total transaction price is variable because our obligation is to process
an unknown quantity of claims, as and when requested by our customers over the contract period. When a contract includes variable
consideration, we evaluate the estimate of the variable consideration to determine whether the estimate needs to be constrained;
therefore, we include variable consideration in the transaction price only to the extent that it is probable that a significant
reversal of the amount of cumulative revenue recognized will not occur when the uncertainty associated with variable consideration
is subsequently resolved. Estimates to determine variable consideration such as payment to charge ratios, effective billing rates,
and the estimated contractual payment periods are updated at each reporting date. Revenue is recognized over the performance period
using the input method.
Practice
management services:
We
estimate the amount that will be collected on claims submitted to insurance carriers which is used to determine the compensation
to be paid to the owners of the managed practices. These compensation amounts reduce the revenue that the Company recognizes since
they are deducted from gross billings. The estimate of the amounts to be received from the insurance claims are updated at each
reporting period.
Although
we believe that our approach to estimates and judgments is reasonable, actual results could differ, and we may be exposed to increases
or decreases in revenue that could be material. Our estimates of variable consideration may prove to be inaccurate, in which case
we may have understated or overstated the revenue recognized in an accounting period. The amount of variable consideration recognized
to date that remains subject to estimation is included within the contract asset in the consolidated balance sheets.
Contingent
Consideration:
If
a business combination provides for contingent consideration, the Company records the contingent consideration at fair value at
the acquisition date. The Company adjusts the contingent consideration liability at the end of each reporting period based on
fair value inputs representing changes in forecasted revenue of the acquired entities and the probability of an adjustment to
the purchase price. Critical estimates include determining the forecasted revenue for certain acquisitions, probability and timing
of cash collections and an appropriate discount rate. Changes in the fair value of the contingent consideration after the acquisition
date are included in earnings if the contingent consideration is recorded as a liability.
Goodwill
Impairment:
Goodwill
is evaluated for impairment annually as of October 31 st , referred to as the annual test date. The Company will also
test for impairment between annual test dates if an event occurs or circumstances change that would indicate the carrying amount
may be impaired. Impairment testing for goodwill is performed at the reporting-unit level. The Company has determined that its
business consists of two operating segments and two reporting units (Healthcare IT and Practice Management). Application of the
goodwill impairment test requires judgment including the use of a discounted cash flow and market approach methodology. These
analyses require significant assumptions and judgments. These assumptions and judgments include estimation of future cash flows,
which is dependent on internal forecasts, estimation of the long-term rate of growth for our business, estimation of the useful
life over which cash flows will occur, determination of our weighted average cost of capital and the selection of comparable companies
and the interpretation of their data. Future business and economic conditions, as well as differences in actual financial results
related to any of the assumptions, could materially impact the consolidated financial statements through impairment of goodwill
or intangible assets and acceleration of the amortization period of the purchased intangible assets which are finite-lived assets.
No impairment charges were recorded during the years ended December 31, 2020 or 2019.
Business
Combinations:
The
Company accounts for business combinations under the provisions of ASC 805, Business Combinations , which requires that
the acquisition method of accounting be used for all business combinations. Assets acquired and liabilities assumed are recorded
at the date of acquisition at their respective fair values. The fair value amount assigned to intangible assets is based on an
exit price from a market participant’s viewpoint, and utilizes data such as discounted cash flow analysis and replacement
cost models. Critical estimates in valuing certain intangible assets include, but are not limited to, historical and projected
client retention rates, expected future cash inflows and outflows, discount rates, and estimated useful lives of those intangible
assets. ASC 805 also specifies criteria that intangible assets acquired in a business combination must meet to be recognized and
reported apart from goodwill. Goodwill represents the excess purchase price over the fair value of the tangible net assets and
intangible assets acquired in a business combination. Acquisition-related expenses are recognized separately from the business
combinations and are expensed as incurred.
46
Results
of Operations
The
following table sets forth our consolidated results of operations as a percentage of total revenue for the years shown.
December 31,
2020
2019
Net revenue
100.0 %
100.0 %
Operating expenses:
Direct operating costs
61.7 %
63.9 %
Selling and marketing
6.3 %
2.4 %
General and administrative
21.7 %
27.8 %
Research and development
8.9 %
1.4 %
Change in contingent consideration
(1.0 )%
(0.5 )%
Depreciation and amortization
9.4 %
4.7 %
Restructuring, impairment and unoccupied lease charges
0.9 %
0.3 %
Total operating expenses
107.9 %
100.0 %
Operating (loss) income
(7.9 )%
0.0 %
Interest expense - net
0.4 %
0.2 %
Other income (expense) - net
0.0 %
(1.0 )%
Loss before income taxes
(8.3 )%
(1.2 )%
Income tax provision
0.1 %
0.3 %
Net loss
(8.4 )%
(1.5 )%
Comparison
of 2020 and 2019
December 31,
Change
2020
2019
Amount
Percent
($ in thousands)
Net revenue
$ 105,122
$ 64,439
$ 40,683
63 %
Net
revenue. Net revenue of $105.1 million for the year ended December 31, 2020 increased by $40.7 million or 63% from revenue
of $64.4 million for the year ended December 31, 2019. Total revenue for the year ended December 31, 2020 included $53.3 million
from customers acquired in the CareCloud and Meridian acquisitions. Revenue for the year ended December 31, 2020 includes $65.3
million relating to RCM and bundled services, $18.7 million related to SaaS services and $11.8 million for practice management
services.
47
December 31,
Change
2020
2019
Amount
Percent
($ in thousands)
Direct operating costs
$ 64,821
$ 41,186
$ 23,635
57 %
Selling and marketing
6,582
1,522
5,060
332 %
General and administrative
22,811
17,912
4,899
27 %
Research and development
9,311
871
8,440
969 %
Change in contingent consideration
(1,000 )
(344 )
(656 )
191 %
Depreciation
1,354
909
445
49 %
Amortization
8,551
2,097
6,454
308 %
Restructuring, impairment and unoccupied lease charges
963
219
744
340 %
Total operating expenses
$ 113,393
$ 64,372
$ 49,021
76 %
Direct
Operating Costs. Direct operating costs of $64.8 million for the year ended December 31, 2020 increased by $23.6 million or
57% from direct operating costs of $41.2 million for the year ended December 31, 2019. Salary costs increased by $12.2 million
primarily as a result of the CareCloud and Meridian acquisitions. Outsourcing and other customer processing costs increased by
$9.2 million, outside consultant costs increased by $873,000 and facility costs increased by $962,000.
Selling
and Marketing Expense. Selling and marketing expense of $6.6 million for the year ended December 31, 2020 increased by $5.1
million or 332% from selling and marketing expense of $1.5 million for the year ended December 31, 2019. The increase was primarily
related to additional emphasis on sales and marketing activities which accelerated as a result of the CareCloud acquisition.
General
and Administrative Expense. General and administrative expense of $22.8 million for the year ended December 31, 2020 increased
by $4.9 million or 27% from general and administrative expense of $17.9 million for the year ended December 31, 2019. Salary costs
increased by $2.3 million as a result of the CareCloud and Meridian acquisitions. Computer expenses in subsidiaries increased
by $771,000 and legal and professional fees increased by $965,000.
Research
and Development Expense. Research and development expense of $9.3 million for the year ended December 31, 2020 increased by
$8.4 million or 969% from research and development expense of $871,000 in the prior year. The increase primarily represented additional
salaries and outsourced development expense and cloud services related to new and enhanced product development, primarily on technologies
acquired as a result of the CareCloud and Meridian acquisitions.
Contingent
Consideration. The changes in contingent consideration of ($1.0 million) and ($344,000) for the years ended December 31, 2020
and 2019, respectively, relate to changes in the fair value of the contingent consideration.
Depreciation.
Depreciation of $1.4 million for the year ended December 31, 2020 increased by $445,000 or 49% from depreciation of $909,000
for the year ended December 31, 2019, primarily as a result of additional property and equipment purchases and the property and
equipment obtained from the CareCloud and Meridian acquisitions.
Amortization
Expense. Amortization expense of $8.6 million for the year ended December 31, 2020, increased by $6.5 million or 308% from
amortization expense of $2.1 million for the year ended December 31, 2019. The increase was primarily related to the intangible
assets acquired from the CareCloud and Meridian acquisitions.
Restructuring,
Impairment and Unoccupied Lease Charges. Restructuring charges represent the remaining lease costs for a facility no longer
used by the Company as the employees were transferred to another Company facility. Impairment charges represent charges recorded
for a leased facility no longer being used by the Company. Unoccupied lease charges represent the portion of lease and related
costs for space not being utilized by the Company. The Company is marketing the unused facilities and unused space for sub-lease.
In February 2021, the Company was able to settle one lease obligation.
48
December 31,
Change
2020
2019
Amount
Percent
($ in thousands)
Interest income
$ 42
$ 262
$ (220 )
(84 )%
Interest expense
(488 )
(383 )
(105 )
27 %
Other income (expense) - net
7
(625 )
632
101 %
Income tax provision
103
193
(90 )
47 %
Interest
Income. Interest income of $42,000 for the year ended December 31, 2020 decreased by $220,000 or 84% from interest income
of $262,000 for the year ended December 31, 2019. Interest income primarily represents interest earned on temporary cash investments
and late fees from customers.
Interest
Expense. Interest expense of $488,000 for the year ended December 31, 2020 increased by $105,000 or 27% from interest expense
of $383,000 for the year ended December 31, 2019. Interest expense also includes the amortization of deferred financing costs
which was approximately $180,000 and $192,000 during the years ended December 31, 2020 and 2019, respectively.
Other
Income (Expense) - net. Other income - net was $7,000 for the year ended December 31, 2020 compared to other expense - net
of $625,000 for the year ended December 31, 2019. Included in other income (expense) - net are foreign currency transaction gains
(losses) primarily resulting from transactions in foreign currencies other than the functional currency. These transaction gains
and losses are recorded in the consolidated statements of operations related to the recurring measurement and settlement of such
transactions.
Income
Tax Provision (Benefit). There was a $103,000 provision for income taxes for the year ended December 31, 2020, compared to
the provision for income taxes of $193,000 for the year ended December 31, 2019. Included in the tax provision for the year ended
December 31, 2020 is an $84,000 deferred income tax benefit.
The
current income tax provision for the years ended December 31, 2020 and 2019 was approximately $187,000 and $113,000, respectively,
and primarily relates to state minimum taxes and foreign income taxes. The pre-tax loss was $8.7 million and $679,000 for the
years ended December 31, 2020 and 2019, respectively. The Company has incurred losses historically and there is uncertainty regarding
future U.S. taxable income, which make realization of a deferred tax asset difficult to support in accordance with ASC 740. Accordingly,
a valuation allowance was recorded against all deferred tax assets at December 31, 2020 and 2019.
The
Company has recorded goodwill as a result of its acquisitions. Goodwill is generally not amortized for financial reporting purposes.
However, goodwill from asset acquisitions is tax deductible and amortized over 15 years for tax purposes. As such, deferred income
tax expense and a deferred tax liability arise as a result of the tax-deductibility of this indefinitely lived asset. The resulting
deferred tax liability, which is expected to continue to be recorded over the amortization period, will have an indefinite life.
As a result of the Company incurring tax losses for 2020 and 2019 which have an indefinite life under the recent tax reform legislation,
the federal deferred tax liability resulting from the amortization of goodwill was offset against these indefinite federal operating
net loss deferred tax assets to the extent allowable. The remaining deferred tax liability could remain on the Company’s
consolidated balance sheet indefinitely unless there is an impairment of goodwill (for financial reporting purposes) or a portion
of the related business is sold.
The
Company will maintain a full valuation allowance on deferred tax assets until there is sufficient evidence to support the reversal
of all or some portion of these allowances. While the Company’s plan is to be profitable in the future and begin utilizing
these deferred tax assets, the Company currently lacks sufficient evidence to allow it to release the valuation allowance in 2020
and 2019. Release of the valuation allowance would result in the recognition of certain deferred tax assets and an income tax
benefit in the period of release.
As
of December 31, 2020, the Company has a total federal NOL carry forward of approximately $270.9 million of which approximately
$198.8 million will expire between 2029 and 2037, and the balance of approximately $72.1 million has an indefinite life.
Out of the total federal NOL carry forward, approximately $237.6 million is from the CareCloud and Meridian acquisitions and is
subject to the federal Section 382 NOL annual usage limitations. The Company has state NOL carry forwards of approximately $161.0
million, of which $85.8 million relates to the State of New Jersey. These NOLs expire between 2034 and 2040.
49
Liquidity
and Capital Resources
During
the year ended December 31, 2020, there was negative cash flow from operations of approximately $892,000 and at year-end the Company
had $20.9 million in cash and positive working capital of $15.8 million. Cash used by operations in 2020 includes $10.3 million
used to pay outstanding obligations assumed with the acquisitions of CareCloud and Meridian, which were anticipated at the time
of acquisition and factored into the purchase prices. During the three months ended December 31, 2020, cash provided by operations
was $3.4 million. The Company has a revolving line of credit with SVB, and, as of December 31, 2020, there was no balance outstanding.
During 2019, the Company sold 373,000 shares of Preferred Stock and raised $9.6 million in net proceeds after fees and expenses.
During the year ended December 31, 2020, the Company sold 1,932,000 shares of Preferred Stock and raised $44.5 million in net
proceeds after fees and expenses.
The
following table summarizes our cash flows for the years presented.
Year ended December 31,
Change
2020
2019
Amount
Percent
($ in thousands)
Net cash (used in) provided by operating activities
$ (892 )
$ 7,618
$ (8,510 )
(112 )%
Net cash used in investing activities
(31,469 )
(4,158 )
(27,311 )
(657 )%
Net cash provided by financing activities
33,422
1,422
32,000
2,250 %
Effect of exchange rate changes on cash
(130 )
640
(770 )
(120 )%
Net increase in cash
$ 931
$ 5,522
$ (4,591 )
(83 )%
The
loss before income taxes was $8.7 million for the year ended December 31, 2020, of which $9.9 million was non-cash depreciation
and amortization. The loss before income taxes for the year ended December 31, 2019 was $679,000, of which $3.0 million was non-cash
depreciation and amortization.
Management
continues to focus on the Company’s overall profitability, including growing revenue and managing expenses, and expects
that these efforts will continue to enhance our liquidity and financial position. Based on management’s forecasts, the Company
will have sufficient liquidity to meet its obligations as they become due for the next twelve months from the date of financial
statements issuance.
We
have not been adversely affected by inflation as typically we receive a percentage of the fees our clients collect from our revenue
cycle management services. Additionally, our practice management contracts are based on our costs plus a percentage of operating
income. We continue to monitor the impact of inflation in order to minimize its effects through pricing strategies, productivity
improvements and cost reductions. In the event of inflation, we believe that we will be able to pass on any price increases for
fixed rate contracts to our customers, as the prices that we charge are not governed by long-term contracts.
During
the second quarter of 2020, patient volumes decreased due to COVID-19, but returned to near normal levels during the third and
fourth quarters. The Company did not have any significant employee terminations or furloughs as a result of COVID -19.
During
2021, the Company currently estimates that it will need to pay approximately $4.2 million to resolve a civil investigation which
one of the subsidiaries it acquired in 2020 has been subject to since July 2018. Of this amount, $4.0 million will come from
escrowed shares of preferred stock that the Company holds.
Operating
Activities
Cash
used by operating activities was $892,000 and cash generated by operating activities was $7.6 million during the years ended December
31, 2020 and 2019, respectively. The increase in the net loss of $7.9 million included the following changes in non-cash items:
increase in depreciation and amortization of $7.1 million, increase in stock-based compensation of $3.3 million, and an increase
in lease amortization of $1.0 million. Revenue increased by $40.7 million for the year ended December 31, 2020 compared to the
year ended December 31, 2019, and operating expenses increased by $49.0 million for the same period primarily due to the acquisitions
of CareCloud and Meridian.
50
Cash
generated by the reduction of accounts receivable was $394,000 for the year ended December 31, 2020, compared with a reduction
of $765,000 for the year ended December 31, 2019. This excludes the acquired accounts receivable as part of the ETM, CareCloud
and Meridian acquisitions. Accounts payable, accrued compensation and accrued expenses increased by $11.9 million during the year
ended December 31, 2020, compared with an increase of $1.4 million for the year ended December 31, 2019. While the cash used to
pay pre-acquisition accounts payable, accrued compensation and accrued expenses was anticipated at the time of the CareCloud and
Meridian acquisitions, and was considered as part of the purchase prices of these transactions, it is shown as cash used by operations
to conform with GAAP.
Investing
Activities
Cash
used in investing activities during the year ended December 31, 2020 was $31.5 million, an increase of $27.3 million compared
to $4.2 million during the year ended December 31, 2019. The change is due to the Company acquiring ETM for a cash consideration
of $1.6 million during 2019, while in 2020 the Company paid $23.7 million for the acquisitions of CareCloud and Meridian. Capitalized
software was $5.2 million and $538,000 during the years ended December 31, 2020 and 2019, respectively.
Financing
Activities
Cash
provided by financing activities during the year ended December 31, 2020 was $33.4 million, compared to $1.4 million for the year
ended December 31, 2019. Cash provided by financing activities during 2020 includes $44.5 million of net proceeds after fees and
expenses from issuing 1,932,000 shares of Preferred Stock, offset by $666,000 of repayments for debt obligations, and $11.4 million
of Preferred Stock dividends. Cash provided by financing activities during 2019 includes $9.6 million of net proceeds from issuing
373,000 shares of Preferred Stock, offset by $430,000 of repayments for debt obligations, and $6.1 million of Preferred Stock
dividends. There was also $2.2 million of payments to settle the tax withholding obligations in 2020 compared to $1.4 million
in 2019. There were no borrowings under the revolving line of credit as of December 31, 2020 and 2019.
Contractual
Obligations and Commitments
We
have contractual obligations under our line of credit. We also maintain operating leases for property and certain office equipment.
We were in compliance with all SVB covenants in 2020.
Off-Balance
Sheet Arrangements
As
of December 31, 2020, and 2019, we did not have any relationships with unconsolidated entities or financial partnerships, such
as entities often referred to as structured finance or special-purpose entities, which would have been established for the purpose
of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. During the first quarter of
2020, a New Jersey corporation, talkMD Clinicians, PA (“talkMD”), was formed by the wife of the Executive Chairman,
who is a licensed physician, to provide telehealth services. talkMD was determined to be a variable interest entity (“VIE”)
for financial reporting purposes because the entity will be controlled by the Company. As of December 31, 2020, talkMD had not
yet commenced operations or had any transactions or agreements with the Company or otherwise. We do not engage in off-balance
sheet financing arrangements.
Item
7A. Quantitative and Qualitative Disclosures about Market Risk
We
are a smaller reporting company as defined by 17 C.F.R. 229.10(f)(1) and are not required to provide information under this item,
pursuant to Item 305(e) of Regulation S-K.
Item
8. Financial Statements and Supplementary Data
See
“Index to Consolidated Financial Statements” which appears on page F-1 of this Annual Report on Form 10-K.
51
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.