Annual Financials for LifeMD Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Net Income before Extraordinaries |
(1.36M) | (3.53M) | (60.52M) | (61.32M) | (45.02M) | |
Net Income Growth |
- | -159.41% | -1,615.42% | -1.32% | 26.59% | |
Depreciation, Depletion & Amortization |
195,775 | 335,613 | 397,765 | 868,757 | 3.77M | |
Depreciation and Depletion |
- | - | - | 13,560 | 161,885 | |
Amortization of Intangible Assets |
195,775 | 335,613 | 397,765 | 855,197 | 3.61M | |
Deferred Taxes & Investment Tax Credit |
4,000 | 66,000 | (70,000) | - | 354,000 | |
Deferred Taxes |
4,000 | 66,000 | (70,000) | - | 354,000 | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
514,770 | 1.38M | 39.2M | 18.24M | 19.51M | |
Funds from Operations |
(645,545) | (1.75M) | (21M) | (42.22M) | (21.39M) | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(259,974) | 2M | 8.87M | 9.13M | (1.09M) | |
Receivables |
29,137 | 1,605 | (816,756) | 17,702 | (2.19M) | |
Accounts Payable |
293,150 | 2.18M | 9.76M | 8.97M | 1.25M | |
Other Assets/Liabilities |
(240,903) | (256,092) | 236,158 | 557,895 | 3.34M | |
Net Operating Cash Flow |
(905,519) | 251,408 | (12.13M) | (33.09M) | (22.48M) | |
Net Operating Cash Flow Growth |
- | 127.76% | -4,925.47% | -172.72% | 32.06% | |
Net Operating Cash Flow / Sales |
-10.88% | 2.02% | -32.53% | -35.62% | -18.88% | |
Investing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Capital Expenditures |
(100,000) | - | (398,136) | (3.4M) | (12.89M) | |
Capital Expenditures (Fixed Assets) |
- | - | - | (247,365) | (366,633) | |
Capital Expenditures (Other Assets) |
(100,000) | - | (398,136) | (3.15M) | (12.53M) | |
Capital Expenditures Growth |
- | - | - | -754.55% | -278.96% | |
Capital Expenditures / Sales |
-1.20% | - | -1.07% | -3.66% | -10.83% | |
Net Assets from Acquisitions |
(148,555) | - | - | - | (1.01M) | |
Sale of Fixed Assets & Businesses |
390,000 | - | - | - | 12,150 | |
Purchase/Sale of Investments |
- | - | - | - | - | |
Purchase of Investments |
- | - | - | - | - | |
Sale/Maturity of Investments |
- | - | - | - | - | |
Other Uses |
- | (100,000) | (400,000) | - | - | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
141,445 | (100,000) | (798,136) | (3.4M) | (13.89M) | |
Net Investing Cash Flow Growth |
- | -170.70% | -698.14% | -326.28% | -308.36% | |
Net Investing Cash Flow / Sales |
1.70% | -0.80% | -2.14% | -3.66% | -11.67% | |
Financing Activities
|
2018 | 2019 | 2020 | 2021 | 2022 |
5-year trend |
Cash Dividends Paid - Total |
- | - | - | (871,476) | (3.11M) | |
Common Dividends |
- | - | - | - | - | |
Preferred Dividends |
- | - | - | (871,476) | (3.11M) | |
Change in Capital Stock |
4,080 | 349,999 | 21.08M | 70.48M | 128,900 | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
4,080 | 349,999 | 21.08M | 70.48M | 128,900 | |
Proceeds from Stock Options |
- | 349,999 | 20.13M | 69.33M | - | |
Other Proceeds from Sale of Stock |
4,080 | - | 950,163 | 1.15M | 128,900 | |
Issuance/Reduction of Debt, Net |
642,441 | 798,279 | 93,192 | (530,819) | 2.28M | |
Change in Current Debt |
642,441 | 798,279 | 93,192 | (530,819) | 2.28M | |
Change in Long-Term Debt |
- | - | - | - | - | |
Issuance of Long-Term Debt |
- | - | - | - | - | |
Reduction in Long-Term Debt |
- | - | - | - | - | |
Other Funds |
156,266 | (373,155) | (172,223) | (444,000) | (300,250) | |
Other Uses |
- | (373,155) | (172,223) | (444,000) | (300,250) | |
Other Sources |
156,266 | - | - | - | - | |
Net Financing Cash Flow |
802,787 | 775,123 | 21M | 68.64M | (996,155) | |
Net Financing Cash Flow Growth |
- | -3.45% | 2,609.53% | 226.81% | -101.45% | |
Net Financing Cash Flow / Sales |
9.64% | 6.22% | 56.32% | 73.90% | -0.84% | |
Exchange Rate Effect |
- | - | - | - | - | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
38,713 | 926,531 | 8.07M | 32.15M | (37.37M) | |
Free Cash Flow |
(905,520) | 251,410 | (12.13M) | (33.33M) | (22.85M) | |
Free Cash Flow Growth |
- | 127.76% | -4,925.43% | -174.76% | 31.46% | |
Free Cash Flow Yield |
- | - | - | - | -43.19% | NA |