JOINT Corp 10-K Analysis & Summary – 3/14/2025

⚠️This is not investment advice.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️

Filing date:

03/14/2025


TLDR:

ELI5:

The Joint Corp., like a McDonald’s of chiropractic care, is focusing on franchising. They’re making more money overall, but spending more too, leading to a loss. They want to grow by opening more franchise locations and selling related products, but face challenges like finding workers and dealing with regulations.


Accession #:

0001628280-25-012702

Published on

Analyst Summary

  • The Joint Corp. is transitioning to a pure-play franchisor model by divesting company-owned clinics.
  • Total revenues increased by 10.5% to $51.90 million, driven by growth in royalty fees, franchise fees, advertising fund revenue, and software fees.
  • The company reported a loss from operations of $1.76 million in 2024, compared to income from operations of $0.32 million in 2023, due to increased operating expenses.
  • Comparable sales growth was 4% for clinics open at least 13 months, but mature clinic comp sales (clinics open >48 months) declined by 2%.
  • Management emphasizes the long-term growth potential of the franchise network but acknowledges challenges from labor shortages, inflation, and potential regulatory changes.
  • Adjusted EBITDA was $11.4 million in 2024, compared to $12.2 million in 2023.
  • Net loss of $8.5 million, a slight improvement from the $9.8 million loss in the previous year.

Opportunities and Risks

  • Opportunity: Continued growth of the franchise network in key markets.
  • Opportunity: Driving greater efficiencies across operations, development, and marketing programs.
  • Opportunity: Introducing selected and complementary branded products such as nutraceuticals or dietary supplements.
  • Opportunity: Attracting new patients who have never tried chiropractic care before.
  • Risk: Difficulty in recruiting and retaining qualified chiropractors and other personnel (labor shortages).
  • Risk: Increased labor costs and potential reduction in discretionary spending (inflation).
  • Risk: Dependence on franchisees’ success in opening and operating clinics (franchisee performance).
  • Risk: Potential challenges to the business model from state regulations on the corporate practice of chiropractic and evolving joint employer rules (regulatory risks).
  • Risk: Vulnerability to cybersecurity threats, potentially leading to civil liability and reputational damage (data breaches).

Potential Implications

Company Performance

  • The transition to a pure-play franchisor model could lead to more stable and predictable revenue streams.
  • Successful franchise expansion will be critical for driving long-term revenue growth.
  • The company’s ability to manage operating expenses will be crucial for achieving profitability.
  • The decline in mature clinic comp sales could indicate a need to improve performance in established locations.
  • The company’s focus on attracting new patients to chiropractic care could expand the overall market and drive growth.

Stock Price

  • Positive sentiment could be driven by successful franchise expansion and improved profitability.
  • Negative sentiment could arise from challenges in managing operating expenses, regulatory hurdles, or a slowdown in same-store sales growth.
  • The company’s strategic shift introduces uncertainty, which could lead to volatility in the stock price.
  • The high Price-to-Book ratio of 9.8 compared to the healthcare industry average of 2-4 suggests the stock may be overvalued.

SEC Filing Report: The Joint Corp. (10-K)

Executive Summary

This report analyzes The Joint Corp.’s 10-K filing for the fiscal year ended December 31, 2024. The company is transitioning to a pure-play franchisor model, divesting company-owned clinics. Revenue growth is driven by franchise expansion and same-store sales increases. Key risks include labor shortages, inflation, and regulatory challenges related to the corporate practice of chiropractic. Opportunities exist in expanding the franchise network, improving operational efficiencies, and introducing new branded products. Overall, the company faces macroeconomic headwinds but is strategically positioned for long-term growth as a franchisor.

Overall Assessment: Hold. The strategic shift introduces uncertainty, but the franchise model offers potential for scalable growth.

Recommendations: Monitor the refranchising process, track same-store sales performance, and assess the impact of regulatory changes.

Company Overview

The Joint Corp. is a franchisor and operator of chiropractic clinics using a cash-based, non-insurance model. The company aims to be the leading provider of chiropractic care in its markets. As of December 31, 2024, The Joint Corp. had 967 clinics in operation across 41 states and the District of Columbia. The company is currently transitioning to a pure-play franchisor model by divesting its company-owned clinics.

Financial Statement Analysis

Revenue

Total revenues increased by 10.5% from $46.98 million in 2023 to $51.90 million in 2024, driven by growth in royalty fees, franchise fees, advertising fund revenue, and software fees.

Revenue Component 2024 (USD) 2023 (USD) Change (USD) Change (%)
Royalty Fees 32,144,796 29,160,832 2,983,964 10.2%
Franchise Fees 2,997,850 2,882,895 114,955 4.0%
Advertising Fund Revenue 9,180,281 8,321,043 859,238 10.3%
Software Fees 5,687,326 5,086,562 600,764 11.8%
Other Revenues 1,886,352 1,526,145 360,207 23.6%
Total Revenues 51,896,605 46,977,477 4,919,128 10.5%

Expenses

Operating expenses increased significantly, primarily due to higher selling and marketing expenses and general and administrative expenses.

Expense Component 2024 (USD) 2023 (USD) Change (USD) Change (%)
Cost of Revenues 11,516,655 10,480,645 1,036,010 9.9%
Selling and Marketing Expenses 10,923,342 8,689,664 2,233,678 25.7%
General and Administrative Expenses 29,833,570 26,231,615 3,601,955 13.7%
Depreciation and Amortization Expenses 1,363,453 1,278,148 85,305 6.7%

Profitability

The company reported a loss from operations of $1.76 million in 2024, compared to income from operations of $0.32 million in 2023. This decline is attributed to increased operating expenses.

Key Ratios

  • Comparable Sales Growth: 4% (clinics open at least 13 months)
  • Mature Clinic Comp Sales (clinics open >48 months): -2%

Management’s Discussion and Analysis (MD&A) Insights

Management emphasizes the transition to a pure-play franchisor model and the strategic divestiture of company-owned clinics. They express optimism about the long-term growth potential of the franchise network. However, they also acknowledge the challenges posed by labor shortages, inflation, and potential regulatory changes.

Red Flags: The decline in mature clinic comp sales (-2%) warrants attention. The ongoing refranchising effort introduces execution risk.

Uncommon Metrics: The report highlights the percentage of new patients who have never tried chiropractic care before (36%), indicating the company’s role in expanding the market.

Risk Assessment

  • Labor Shortages: Difficulty in recruiting and retaining qualified chiropractors and other personnel.
  • Inflation: Increased labor costs and potential reduction in discretionary spending.
  • Franchisee Performance: Dependence on franchisees’ success in opening and operating clinics.
  • Regulatory Risks: Potential challenges to the business model from state regulations on the corporate practice of chiropractic and evolving joint employer rules.
  • Data Breaches: The company and its vendors are vulnerable to cybersecurity threats, potentially leading to civil liability and reputational damage.

Opportunity Assessment

  • Franchise Expansion: Continued growth of the franchise network in key markets.
  • Operational Efficiencies: Driving greater efficiencies across operations, development, and marketing programs.
  • New Products and Services: Introducing selected and complementary branded products such as nutraceuticals or dietary supplements.
  • Market Expansion: Attracting new patients who have never tried chiropractic care before.

Conclusion & Actionable Insights

The Joint Corp. is undergoing a significant strategic shift, transitioning to a pure-play franchisor model. While the company faces macroeconomic headwinds and regulatory challenges, it is well-positioned for long-term growth due to its established brand, scalable franchise model, and potential for market expansion. The decline in mature clinic comp sales and the execution risk associated with the refranchising effort warrant close monitoring.

Overall Assessment: Hold. The strategic shift introduces uncertainty, but the franchise model offers potential for scalable growth.

Recommendations:

  • Monitor the refranchising process and track the performance of divested clinics.
  • Closely track same-store sales performance, particularly in mature clinics.
  • Assess the impact of regulatory changes related to the corporate practice of chiropractic and joint employer rules.
  • Evaluate the potential for introducing new branded products and services to drive revenue growth.

Disclaimer: This report is for informational purposes only and should not be considered financial advice. The analysis is based on publicly available information and the author’s own assessment. Investors should conduct their own due diligence before making any investment decisions.

Financial Analysis of The Joint Corp. (JYNT)

1. Commentary

The Joint Corp. experienced a mixed financial performance in 2024. Revenue increased by 10.5%, driven by growth in royalty, advertising, and software fees. However, the company reported a net loss of $8.5 million, a slight improvement from the $9.8 million loss in the previous year. The shift from income to a loss from operations and a significant decrease in income tax expense significantly impacted the bottom line. The company’s strategic shift involving discontinued operations also played a significant role in the overall financial results.

2. Financial Ratio and Metric Analysis

Profitability

Ratio/Metric 2024 2023 Trend (%) Industry Comparison
Gross Profit Margin 77.8% 77.7% 0.1% Healthcare industry average: 50-70%
Operating Profit Margin -3.4% 0.7% -500% Healthcare industry average: 5-15%
Net Profit Margin -16.4% -20.8% 21.2% Healthcare industry average: 3-8%
Return on Assets (ROA) -10.6% -11.2% 5.4% Healthcare industry average: 4-6%
Return on Equity (ROE) -47.6% -39.3% -21.1% Healthcare industry average: 10-15%
EPS (Basic) -$0.57 -$0.66 13.6% Varies widely; compare to competitors
EPS (Diluted) -$0.56 -$0.65 13.8% Varies widely; compare to competitors

Liquidity

Ratio/Metric 2024 2023 Trend (%) Industry Comparison
Current Ratio 1.46 1.32 10.6% Healthcare industry average: 1.5-2.0
Quick Ratio 0.61 0.60 1.7% Healthcare industry average: 1.0-1.5
Cash Ratio 0.51 0.54 -5.6% Healthcare industry average: 0.2-0.4

Solvency/Leverage

Ratio/Metric 2024 2023 Trend (%) Industry Comparison
Debt-to-Equity Ratio 0 0.08 -100% Healthcare industry average: 0.5-1.5
Debt-to-Assets Ratio 0 0.02 -100% Healthcare industry average: 0.2-0.6
Interest Coverage Ratio N/A N/A N/A Healthcare industry average: 5-10

Activity/Efficiency

Ratio/Metric 2024 2023 Trend (%) Industry Comparison
Asset Turnover 0.65 0.54 20.4% Healthcare industry average: 0.6-0.8
Days Sales Outstanding (DSO) 18.2 20.1 -9.5% Healthcare industry average: 30-50 days
Days Payable Outstanding (DPO) 55.4 43.5 27.4% Varies widely by business model

Valuation

Ratio/Metric 2024 2023 Trend (%) Industry Comparison
Price-to-Earnings Ratio (P/E) Negative Negative N/A Healthcare industry average: 20-30
Price-to-Book Ratio (P/B) 9.8 6.5 50.8% Healthcare industry average: 2-4
Price-to-Sales Ratio (P/S) 3.2 3.4 -5.9% Healthcare industry average: 2-4
Enterprise Value to EBITDA (EV/EBITDA) Negative 10.7 N/A Healthcare industry average: 10-15

Growth Rates

Ratio/Metric 2024 2023 Trend (%) Industry Comparison
Revenue Growth 10.5% N/A N/A Healthcare industry average: 5-10%
Net Income Growth 12.5% N/A N/A Healthcare industry average: 8-12%
EPS Growth 13.6% N/A N/A Healthcare industry average: 10-15%

Other Relevant Metrics

Adjusted EBITDA

Adjusted EBITDA is a non-GAAP metric used by the company. It is calculated by adding back stock compensation expense, acquisition-related expenses, net loss on disposition or impairment, restructuring costs, and litigation expenses to EBITDA. In 2024, Adjusted EBITDA was $11.4 million, compared to $12.2 million in 2023. The company uses this metric to provide a clearer picture of its operating performance by excluding certain non-cash and non-recurring items.

⚠️ This is an experimental project and this report is for informational purposes only and should not be considered investment advice. Conduct your own thorough research and consult with a qualified financial advisor before making any investment decisions. ⚠️