Search information
Progressive Care, Inc.
Companies
"Tax"
Keywords
Tables in SEC filings
Source
Successor | Predecessor | |||||||
December 31, 2023 | December 31, 2022 | |||||||
Deferred tax assets: | ||||||||
Net operating loss carryforward | $ | 3,580 | $ | 3,315 | ||||
Property and equipment and intangible assets | 155 | 44 | ||||||
Other tax carry-overs | 613 | — | ||||||
Stock-based compensation | 893 | 569 | ||||||
Reserves and allowances | 85 | 38 | ||||||
Total deferred tax assets | 5,326 | 3,966 | ||||||
Deferred tax liabilities: | ||||||||
Book basis of intangible assets in excess of tax basis | 3,650 | 54 | ||||||
Total deferred tax liabilities | 3,650 | 54 | ||||||
Net deferred tax asset before valuation allowance | 1,676 | 3,912 | ||||||
Less: valuation allowance | (1,676) | (3,912) | ||||||
Net deferred tax asset | $ | — | $ | — |
For the Years Ended | ||||||||
December 31, | ||||||||
2023 | 2022 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
Net loss | $ | (12,407) | $ | (9,161) | ||||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation expense | 758 | 465 | ||||||
Change in provision for doubtful accounts | 47 | — | ||||||
Amortization of intangible assets | 1,337 | 25 | ||||||
Amortization of right-of-use assets - operating leases | 417 | 106 | ||||||
Amortization of right-of-use assets - finance leases | 15 | — | ||||||
Write-off of digital assets | 28 | 43 | ||||||
Goodwill impairment | 13,895 | — | ||||||
Gain on remeasurement of fair value of equity interest in affiliate prior to acquisition | (11,352) | — | ||||||
Equity in net loss of affiliate | 1,440 | 1,739 | ||||||
Stock-based compensation | 5,376 | 2,974 | ||||||
Change in operating assets and liabilities: | ||||||||
Accounts receivable | (3,449) | (34) | ||||||
Inventory | (2,217) | (267) | ||||||
Unbilled revenue | (47) | (41) | ||||||
Prepaid expense | 22 | 52 | ||||||
Notes receivable | (256) | — | ||||||
Other assets | — | 49 | ||||||
VAT receivable | 91 | 59 | ||||||
Accounts payable and accrued expenses | 3,231 | 453 | ||||||
Operating lease liabilities | (464) | (101) | ||||||
Income taxes payable | 45 | 37 | ||||||
Contract liabilities | 6 | — | ||||||
Liabilities from discontinued operations | (112) | — | ||||||
Net cash used in operating activities | (3,596) | (3,602) | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Purchase of property and equipment | (647) | (716) | ||||||
Cash acquired in acquisition of subsidiary | 7,352 | — | ||||||
Capital contributions to equity method investee | (1,506) | (7,000) | ||||||
Net cash provided by (used in) investing activities | 5,199 | (7,716) | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Repayments of note payable, related party, net | (10) | (7) | ||||||
Issuance of common stock for PIPE transaction | 6,000 | 13,832 | ||||||
Payment of stock issuance costs | — | (754) | ||||||
Proceeds from exercise of warrants | 184 | — | ||||||
Payments on finance lease liabilities | (15) | — | ||||||
Repayments of notes payable | (299) | (60) | ||||||
Net cash provided by financing activities | 5,860 | 13,011 | ||||||
Effect of exchange rate on cash | (47) | (70) | ||||||
Net increase in cash | 7,416 | 1,623 | ||||||
Cash beginning of year | 18,891 | 17,268 | ||||||
Cash end of year | $ | 26,307 | $ | 18,891 | ||||
SUPPLEMENTAL CASH FLOW INFORMATION | ||||||||
Cash paid during the period for: | ||||||||
Interest | $ | 531 | $ | 11 | ||||
Income tax | $ | — | $ | 10 | ||||
Supplemental schedule of non-cash investing and financing activities: | ||||||||
Business combination without transfer of consideration | $ | 39,859 | $ | — |
Successor | Predecessor | |||||||||||
Six Months Ended December 31, 2023 | Six Months Ended June 30, 2023 | Year Ended December 31, 2022 | ||||||||||
Current: | ||||||||||||
Federal | $ | — | $ | — | $ | — | ||||||
State | — | — | — | |||||||||
Total current | — | — | — | |||||||||
Deferred: | ||||||||||||
Federal | — | — | — | |||||||||
State | — | — | 1 | |||||||||
Total deferred | — | — | 1 | |||||||||
Total income tax provision | $ | — | $ | — | $ | 1 |
Year Ended | ||||||||
December 31, | ||||||||
2023 | 2022 | |||||||
Income tax (benefit) provision: | ||||||||
Current | ||||||||
Federal | $ | (11) | $ | — | ||||
State | — | — | ||||||
Foreign | 39 | 87 | ||||||
Total current | 28 | 87 | ||||||
Deferred: | ||||||||
Federal | — | — | ||||||
State | — | — | ||||||
Foreign | — | — | ||||||
Total deferred | — | — | ||||||
Total income tax (benefit) provision | $ | 28 | $ | 87 |
Purchase Price Allocation | ||||
Total purchase consideration | $ | 16,679 | ||
Fair value of non-controlling interest | 23,180 | |||
Total consideration | $ | 39,859 | ||
Identifiable net assets acquired: | ||||
Cash | $ | 7,352 | ||
Accounts receivable, net | 6,478 | |||
Accounts receivable, other | 506 | |||
Inventory | 1,631 | |||
Prepaid expenses | 220 | |||
Property and equipment, net | 2,883 | |||
Right of use assets, net | 405 | |||
Intangible assets, net: | ||||
Trade name | 4,700 | |||
Development technology | 2,880 | |||
Pharmacy records | 8,130 | |||
Deposits | 39 | |||
Accounts payable and accrued expenses | (8,231) | |||
Notes payable and accrued interest - current portion | (149) | |||
Lease liabilities - current portion | (208) | |||
Notes payable - long term | (1,173) | |||
Lease liabilities - long term | (230) | |||
Deferred tax liability (1) | — | |||
Net assets acquired | $ | 25,233 | ||
Goodwill | $ | 14,626 |