AG˹ٷ

STOCK TITAN

The Joint Corp. Reports First Quarter 2025 Financial Results

Rhea-AI Impact
(High)
Rhea-AI Sentiment
(Neutral)
Tags
The Joint Corp (NASDAQ: JYNT) reported Q1 2025 financial results, showing revenue growth of 7% to $13.1 million from continuing operations. The company achieved system-wide sales growth of 5% to $132.6 million and comp sales of 3%. However, they reported a net loss from continuing operations of $506,000. During Q1, the company sold 9 franchise licenses, opened 5 franchised clinics, refranchised 2 corporate clinics, and closed 1 corporate clinic, bringing the total clinic count to 969. The company is transitioning to become a pure-play franchisor and implementing new marketing and operational initiatives. For 2025, they maintain guidance of system-wide sales between $550-570 million, mid-single-digit comp sales, and consolidated Adjusted EBITDA of $10.0-11.5 million. They expect 30-40 new franchised clinic openings in 2025.
The Joint Corp (NASDAQ: JYNT) ha riportato i risultati finanziari del primo trimestre 2025, mostrando una crescita dei ricavi del 7% a 13,1 milioni di dollari dalle operazioni continuative. L'azienda ha registrato una crescita delle vendite a livello di sistema del 5% a 132,6 milioni di dollari e vendite comparabili del 3%. Tuttavia, ha riportato una perdita netta dalle operazioni continuative di 506.000 dollari. Nel primo trimestre, la società ha venduto 9 licenze in franchising, aperto 5 cliniche in franchising, rifranchisato 2 cliniche aziendali e chiuso 1 clinica aziendale, portando il totale delle cliniche a 969. L'azienda sta passando a diventare un franchisor puro e sta implementando nuove iniziative di marketing e operative. Per il 2025, mantiene la previsione di vendite a livello di sistema tra 550 e 570 milioni di dollari, vendite comparabili a una cifra media bassa e un EBITDA rettificato consolidato tra 10,0 e 11,5 milioni di dollari. Si aspettano 30-40 nuove aperture di cliniche in franchising nel 2025.
The Joint Corp (NASDAQ: JYNT) informó los resultados financieros del primer trimestre de 2025, mostrando un crecimiento de ingresos del 7% hasta 13,1 millones de dólares provenientes de operaciones continuas. La compañía logró un crecimiento de ventas a nivel de sistema del 5% hasta 132,6 millones de dólares y ventas comparables del 3%. Sin embargo, reportaron una pérdida neta de operaciones continuas de 506.000 dólares. Durante el primer trimestre, la empresa vendió 9 licencias de franquicia, abrió 5 clínicas franquiciadas, refranquició 2 clínicas corporativas y cerró 1 clínica corporativa, alcanzando un total de 969 clínicas. La compañía está en proceso de convertirse en un franquiciador puro y está implementando nuevas iniciativas de marketing y operativas. Para 2025, mantienen la guía de ventas a nivel de sistema entre 550 y 570 millones de dólares, ventas comparables de un dígito medio bajo y un EBITDA ajustado consolidado de entre 10,0 y 11,5 millones de dólares. Esperan abrir entre 30 y 40 nuevas clínicas franquiciadas en 2025.
The Joint Corp (NASDAQ: JYNT)� 2025� 1분기 재무 실적� 발표하며, 지� 영업 부문에� 매출� 7% 증가하여 1,310� 달러� 기록했다� 밝혔습니�. 회사� 시스� 전체 매출� 5% 증가하여 1� 3,260� 달러� 달성했고, 비교 매출은 3% 증가했습니다. 그러� 지� 영업 부문에� 순손� 50� 6� 달러� 보고했습니다. 1분기 동안 회사� 9개의 프랜차이� 라이선스� 판매하고, 5개의 프랜차이� 클리닉을 개설했으�, 2개의 법인 클리닉을 재프랜차이즈하고 1개의 법인 클리닉을 폐쇄하여 � 클리� 수는 969개가 되었습니�. 회사� 순수 프랜차이저� 전환 중이� 새로� 마케� � 운영 이니셔티브를 시행하고 있습니다. 2025년에� 시스� 전체 매출� 5� 5,000만에� 5� 7,000� 달러 사이, 중간 단일 자리� 비교 매출 성장, 그리� 조정� 통합 EBITDA� 1,000만에� 1,150� 달러� 유지� 계획입니�. 2025년에� 30~40개의 새로� 프랜차이� 클리� 개설� 예상하고 있습니다.
The Joint Corp (NASDAQ: JYNT) a publié ses résultats financiers du premier trimestre 2025, montrant une croissance du chiffre d'affaires de 7 % à 13,1 millions de dollars provenant des opérations continues. La société a réalisé une croissance des ventes à l'échelle du système de 5 % à 132,6 millions de dollars et des ventes comparables de 3 %. Cependant, elle a enregistré une perte nette des opérations continues de 506 000 dollars. Au cours du premier trimestre, l'entreprise a vendu 9 licences de franchise, ouvert 5 cliniques franchisées, refranchisé 2 cliniques d'entreprise et fermé 1 clinique d'entreprise, portant le nombre total de cliniques à 969. La société est en train de devenir un franchiseur pur et met en œuvre de nouvelles initiatives marketing et opérationnelles. Pour 2025, elle maintient ses prévisions de ventes à l'échelle du système entre 550 et 570 millions de dollars, des ventes comparables à un chiffre médian bas et un EBITDA ajusté consolidé de 10,0 à 11,5 millions de dollars. Elle prévoit l'ouverture de 30 à 40 nouvelles cliniques franchisées en 2025.
The Joint Corp (NASDAQ: JYNT) meldete die Finanzergebnisse für das erste Quartal 2025 und zeigte ein Umsatzwachstum von 7 % auf 13,1 Millionen US-Dollar aus fortgeführten Geschäftsbereichen. Das Unternehmen erzielte ein systemweites Umsatzwachstum von 5 % auf 132,6 Millionen US-Dollar sowie vergleichbare Umsätze von 3 %. Allerdings wurde ein Nettoverlust aus fortgeführten Geschäftsbereichen von 506.000 US-Dollar gemeldet. Im ersten Quartal verkaufte das Unternehmen 9 Franchise-Lizenzen, eröffnete 5 Franchise-Kliniken, refranchisierte 2 Firmenkliniken und schloss 1 Firmenklinik, womit die Gesamtzahl der Kliniken auf 969 stieg. Das Unternehmen befindet sich im Übergang zu einem reinen Franchisegeber und implementiert neue Marketing- und Betriebsinitiativen. Für 2025 hält es die Prognose für systemweite Umsätze zwischen 550 und 570 Millionen US-Dollar, ein vergleichbares Umsatzwachstum im mittleren einstelligen Bereich und ein konsolidiertes bereinigtes EBITDA von 10,0 bis 11,5 Millionen US-Dollar aufrecht. Es werden 30 bis 40 neue Franchise-Klinikeröffnungen im Jahr 2025 erwartet.
Positive
  • System-wide sales increased 5% to $132.6 million
  • Revenue grew 7% to $13.1 million compared to Q1 2024
  • Positive comp sales growth of 3%
  • Strong liquidity with $21.9 million in unrestricted cash and $20 million credit line access
  • Expanded clinic network to 969 locations
Negative
  • Net loss from continuing operations increased to $506,000 vs $399,000 in Q1 2024
  • Franchise license sales decreased to 9 from 15 in Q1 2024
  • Adjusted EBITDA declined to $2.9 million from $3.5 million in Q1 2024
  • Cash position decreased to $21.9 million from $25.1 million in December 2024
  • Expected new franchise openings for 2025 reduced to 30-40 compared to 57 in 2024

Insights

The Joint's transition to pure franchising shows concerning trends with 89% drop in continuing operations EBITDA despite revenue growth.

The Joint Corp's Q1 2025 results reveal significant challenges in its strategic shift toward becoming a pure-play franchisor. While revenue from continuing operations increased 7% to $13.1 million, the critical profitability metrics tell a more concerning story. The company's Adjusted EBITDA from continuing operations collapsed to just $46,394 from $424,708 in Q1 2024—a staggering 89% decline.

This dramatic profitability drop occurred despite system-wide sales growing 5% to $132.6 million. The disparity between continuing operations (franchise business) and discontinued operations (corporate clinics being sold) is particularly telling. While the franchise segment generated minimal EBITDA, the corporate clinics produced $2.8 million in Adjusted EBITDA—revealing that The Joint is divesting its current profit engine.

The operational indicators compound these concerns. Franchise license sales dropped to 9 from 15 in Q1 2024, and the company significantly reduced its 2025 guidance for new clinic openings to 30-40, down from 57 openings in 2024. This suggests potential hesitation in the franchise marketplace.

Meanwhile, selling and marketing expenses surged to $3.5 million from $2.2 million, a 59% increase attributed to running two agencies simultaneously during a transition. This substantial marketing investment yielded modest returns with comp sales at just 3%.

The cash position declined from $25.1 million at year-end 2024 to $21.9 million, with $3.7 million used in operations during the quarter. While part of this outflow included a legal settlement payment and annual bonuses, the rapid cash burn rate requires monitoring.

Management maintains its 2025 guidance despite these Q1 challenges, projecting system-wide sales of $550-570 million and Consolidated Adjusted EBITDA between $10.0-11.5 million. However, achieving these targets appears increasingly challenging given current trajectory and the fundamental question remains whether the pure franchise model will ultimately deliver superior shareholder returns compared to the corporate-owned strategy that currently generates most of their profits.

- Grew revenue from continuing operations 7% compared to Q1 2024 -
- Increased system-wide sales 5% for Q1 2025, demonstrating economic resilience -

SCOTTSDALE, Ariz., May 08, 2025 (GLOBE NEWSWIRE) -- The Joint Corp. (NASDAQ: JYNT), a national operator, manager, and franchisor of chiropractic clinics, reported its financial results for the quarter ended March 31, 2025. The results of operations of the corporate clinics business segment have been classified as discontinued operations for all periods presented, and the following figures represent continuing operations unless otherwise stated.

Q1 2025 Financial Highlights

  • Grew revenue to $13.1 million, up 7% compared to Q1 2024.
  • Increased system-wide sales1 5% to $132.6 million, demonstrating economic resilience.
  • Reported comp sales2 of 3%.
  • Reported net loss from continuing operations of $506,000, compared to $399,000 in Q1 2024.
  • Adjusted EBITDA is as follows:

Three Months Ended March 31,
2025
2024
from
Continuing
Operations
from
Discontinued
Operations
Net
Operations
from
Continuing
Operations
from
Discontinued
Operations
Net
Operations
Adjusted EBITDA$46,394$2,808,595$2,854,989$424,708$3,082,007$3,506,715


Q1 2025 Operating Highlights

  • Sold 9 franchise licenses in Q1 2025, compared to 15 in Q1 2024, reflecting the impact of the refranchising process.
  • Opened five franchised clinics; refranchised two corporate clinics; and closed one corporate clinic during Q1 2025.
  • Increased the clinic count to 969 at March 31, 2025:
    847 franchised and 122 company-owned or managed.

President and Chief Executive Officer of The Joint Corp. Sanjiv Razdan, “In 2025, we are augmenting our position as the leading chiropractic care provider and becoming a pure-play franchisor. During this year of transition, we are implementing marketing, operations and training initiatives to strengthen our core, reignite growth, and improve clinic and company level profitability. Our stronger digital marketing will attract patients to our clinics and be amplified by our powerful brand message refresh in the latter half of the year. Our dynamic pricing options, new engaging mobile app, improved patient experience and enhanced chiropractic care wellness education are designed to extend memberships. These changes increase the potency and flexibility for our model as we navigate consumer sentiment and drive toward growth in net new clinic openings, system-wide sales, comp sales and Adjusted EBITDA.�

Financial Results for First Quarter Ended Mar. 31, 2025 Compared to Mar. 31, 2024
The results of operations of the corporate clinics business segment have been classified as discontinued operations for all periods presented, and the following figures represent continuing operations unless otherwise stated.

Revenue increased 7% to $13.1 million in the first quarter of 2025, compared to $12.2 million in the first quarter of 2024. The growth from a greater number of franchised clinics in operation offset the effects of the extra sales day in the 2024 leap year and the February 2025 promotion to drive existing patient acquisition by offering a lower rate for the first month of membership. Cost of revenue was $3.0 million, compared to $2.7 million in the first quarter of 2024, reflecting the associated higher regional developer royalties and commissions and the greater number of franchised clinics in operation.

Selling and marketing expenses were $3.5 million, compared to $2.2 million in the first quarter of 2024, reflecting the carrying costs of two agencies while implementing smooth transition to the new team that will execute the strengthened digital marketing strategy. Depreciation and amortization expenses increased 10% for the first quarter of 2025, compared to the first quarter of 2024. General and administrative expenses decreased to $6.9 million, from $7.3 million in the first quarter of 2024.

Income tax expense was $13,000, compared to $9,000 in the first quarter of 2024. Net loss from continuing operations was $506,000, or $0.03 per basic share, compared to net loss of $399,000, or $0.03 per basic share, in the first quarter of 2024. Net income from discontinued operations was $1.3 million, or $0.09 per diluted share for both periods. Net income was $801,000, or $0.05 per diluted share, compared to $947,000, or $0.06 per diluted share, in the first quarter of 2024.

Adjusted EBITDA for continuing operations, discontinued operations and consolidated operations were $46,000, $2.8 million and $2.9 million, respectively, compared to $425,000, $3.1 million and $3.5 million, respectively, in the first quarter of 2024.

Balance Sheet Liquidity
Unrestricted cash was $21.9 million at March 31, 2025, compared to $25.1 million at December 31, 2024. Cash used in operations for the quarter was $3.7 million, which included the legal settlement payment and annual employee bonuses that were accrued in the fourth quarter of 2024. The line of credit from JP Morgan Chase grants immediate access to $20 million through February 2027.

2025 Guidance
The company reiterated guidance for 2025 as follows.

  • System-wide sales are expected to be between $550 million and $570 million, compared to $530.3 million in 2024.
  • Comp sales for all clinics open 13 months or more are expected to be in the mid-single digits, compared to 4% in 2024.
  • Consolidated Adjusted EBITDA is expected to be between $10.0 and $11.5 million, compared to $11.4 million in 2024. The 2025 Consolidated Adjusted EBITDA estimate includes an adjustment of $4.4 million related to, among other things, stock-based compensation and depreciation and amortization. The company will factor in any additional impairment or restructuring charges related to the refranchising should they occur.
  • New franchised clinic openings, excluding the impact of refranchised clinics, are expected to be between 30 and 40, compared to 57 in 2024.

Conference Call
The Joint Corp. management will host a conference call at 5:00 p.m. ET on Thursday, May 8, 2025, after the market close. Stockholders and interested participants may listen to a live broadcast of the conference call by dialing 1-(833) 630-0823 or (412) 317-1831 and ask to be joined into the ‘The Joint� call approximately 15 minutes prior to the start time.

The live webcast of the call with accompanying slide presentation can be accessed in the IR events section and available for approximately one year. An audio archive can be accessed for one week by dialing (877) 344-7529 or (412) 317-0088 and entering conference ID 9867193.

Commonly Discussed Performance Metrics
This release includes a presentation of commonly discussed performance metrics. System-wide sales include revenues at all clinics, whether operated by the company or by franchisees. While franchised sales are not recorded as revenues by the company, management believes the information is important in understanding the company’s financial performance, because these sales are the basis on which the company calculates and records royalty fees and are indicative of the financial health of the franchisee base. Comp sales include the revenues from both company-owned or managed clinics and franchised clinics that in each case have been open at least 13 full months and exclude any clinics that have closed.

Non-GAAP Financial Information
This release also includes a presentation of non-GAAP financial measures. EBITDA and Adjusted EBITDA are presented because they are important measures used by management to assess financial performance, as management believes they provide a more transparent view of the company’s underlying operating performance and operating trends. Reconciliation of historical net income/(loss) to EBITDA and Adjusted EBITDA is presented in the table below. The company defines EBITDA as net income/(loss) before net interest, tax expense, depreciation, and amortization expenses. The company defines Adjusted EBITDA as EBITDA before acquisition-related expenses (which includes contract termination costs associated with reacquired regional developer rights), net (gain)/loss on disposition or impairment, stock-based compensation expenses, costs related to restatement filings, restructuring costs, litigation expenses (consisting of legal and related fees for specific proceedings that arise outside of the ordinary course of our business) and other income related to employee retention credits.

EBITDA and Adjusted EBITDA do not represent and should not be considered alternatives to net income or cash flows from operations, as determined by accounting principles generally accepted in the United States, or GAAP. While EBITDA and Adjusted EBITDA are used as measures of financial performance and the ability to meet debt service requirements, they are not necessarily comparable to other similarly titled captions of other companies due to potential inconsistencies in the methods of calculation. EBITDA and Adjusted EBITDA should be reviewed in conjunction with the company’s financial statements filed with the SEC.

Please refer to the reconciliations of non-GAAP financial measures to their GAAP equivalents located at the end of this release. This release includes forward-looking guidance for certain non-GAAP financial measures, including Adjusted EBITDA. These measures will differ from net income (loss), determined in accordance with GAAP, in ways similar to those described in the reconciliations at the end of this release. We are not able to provide, without unreasonable effort, guidance for net income (loss), determined in accordance with GAAP, or a reconciliation of guidance for Adjusted EBITDA to the most directly comparable GAAP measure because the Company is not able to predict with reasonable certainty the amount or nature of all items that will be included in net income (loss).

Forward-Looking Statements
This press release contains statements about future events and expectations that constitute forward-looking statements. Forward-looking statements are based on our beliefs, assumptions and expectations of industry trends, our future financial and operating performance and our growth plans, taking into account the information currently available to us. These statements are not statements of historical fact. Words such as, "anticipates," "believes," "continues," "estimates," "expects," "goal," "objectives," "intends," "may," "opportunity," "plans," "potential," "near-term," "long-term," "projections," "assumptions," "projects," "guidance," "forecasts," "outlook," "target," "trends," "should," "could," "would," "will," and similar expressions are intended to identify such forward-looking statements. Specific forward looking statements made in this press release include, among others, that in 2025, we are augmenting our position as the leading chiropractic care provider and becoming a pure-play franchisor; that during this year of transition, we are implementing marketing, operations and training initiatives to strengthen our core, reignite growth, and improve clinic and company level profitability; our belief that our stronger digital marketing will attract patients to our clinics and be amplified by our powerful brand message refresh in the latter half of the year; our belief that our dynamic pricing options, new engaging mobile app, improved patient experience and enhanced chiropractic care wellness education are designed to extend memberships; our belief that these changes increase the potency and flexibility for our model as we navigate consumer sentiment and drive toward growth in net new clinic openings, system-wide sales, comp sales and Adjusted EBITDA; and our 2025 guidance for system-wide sales, comp sales for all clinics open 13 months or more, Consolidated Adjusted EBITDA, and new franchised clinic openings, excluding the impact of refranchised clinics. Forward-looking statements involve risks and uncertainties that may cause our actual results to differ materially from the expectations of future results we express or imply in any forward-looking statements, and you should not place undue reliance on such statements. Factors that could contribute to these differences include, but are not limited to, our inability to identify and recruit enough qualified chiropractors and other personnel to staff our clinics, due in part to the nationwide labor shortage and an increase in operating expenses due to measures we may need to take to address such shortage; inflation leading to increased labor costs and interest rates, as well as changes to import tariffs, may lead to reduced discretionary spending, all of which may negatively impact our business; our failure to profitably operate company-owned or managed clinics; our failure to refranchise as planned; short-selling strategies and negative opinions posted on the internet, which could drive down the market price of our common stock and result in class action lawsuits; our failure to remediate future material weaknesses in our internal control over financial reporting, which could negatively impact our ability to accurately report our financial results, prevent fraud, or maintain investor confidence; and other factors described in our filings with the SEC, including in the section entitled “Risk Factors� in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on March 14, 2025 and subsequently filed current and quarterly reports. We qualify any forward-looking statements entirely by these cautionary factors. We assume no obligation to update or revise any forward-looking statements for any reason or to update the reasons actual results could differ materially from those anticipated in these forward-looking statements, even if new information becomes available in the future. Comparisons of results for current and any prior periods are not intended to express any future trends or indications of future performance, unless expressed as such, and should only be viewed as historical data.

About The Joint Corp. (NASDAQ: JYNT)
The Joint Corp. (NASDAQ: JYNT) revolutionized access to chiropractic care when it introduced its retail healthcare business model in 2010. Today, it is the nation’s largest operator, manager and franchisor of chiropractic clinics through The Joint Chiropractic network. The company is making quality care convenient and affordable, while eliminating the need for insurance, for millions of patients seeking pain relief and ongoing wellness. Headquartered in Scottsdale and with over 950 locations nationwide and more than 14 million patient visits annually, The Joint Chiropractic is a key leader in the chiropractic industry. The brand is consistently named to Franchise Times� annual “Top 400� and “Fast & Serious� list of 40 smartest growing brands. Entrepreneur named The Joint “No. 1 in Chiropractic Services,� and is regularly ranked on the publication’s “Franchise 500,� the “Fastest-Growing Franchises,� the “Best of the Best� lists, as well as its “Top Franchise for Veterans� and “Top Brands for Multi-Unit Owners.� SUCCESS named the company as one of the “Top 50 Franchises� in 2024. The Joint Chiropractic is an innovative force, where healthcare meets retail. For more information, visit . To learn about franchise opportunities, visit.

Business Structure
The Joint Corp. is a franchisor of clinics and an operator of clinics in certain states. In Arkansas, California, Colorado, District of Columbia, Florida, Illinois, Kansas, Kentucky, Maryland, Michigan, Minnesota, New Jersey, New York, North Carolina, Oregon, Pennsylvania, Tennessee, Washington, and West Virginia, The Joint Corp. and its franchisees provide management services to affiliated professional chiropractic practices.

Media Contact:
Margie Wojciechowski, The Joint Corp.,

Investor Contact:
Kirsten Chapman, Alliance Advisors IR, 415-433-3777,


THE JOINT CORP.
CONSOLIDATED BALANCE SHEETS
March 31,
2025
December 31,
2024
ASSETS(unaudited)
Current assets:
Cash and cash equivalents$21,918,175$25,051,355
Restricted cash979,384945,081
Accounts receivable, net2,970,0972,586,381
Deferred franchise and regional development costs, current portion1,045,4971,055,582
Prepaid expenses and other current assets3,739,8321,729,079
Discontinued operations current assets ($1.1 million and $1.1 million attributable to VIEs, respectively)37,178,39340,827,044
Total current assets67,831,37872,194,522
Property and equipment, net3,061,6633,166,882
Operating lease right-of-use asset1,742,749245,384
Deferred franchise and regional development costs, net of current portion4,268,9914,513,891
Deposits and other assets289,212300,779
Total assets$77,193,993$80,421,458
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable$1,022,141$1,750,938
Accrued expenses2,005,6091,505,827
Co-op funds liability998,765945,082
Payroll liabilities2,188,6673,551,173
Operating lease liability, current portion240,889448,285
Deferred franchise fee revenue, current portion2,525,9242,546,926
Upfront regional developer fees, current portion284,561288,095
Other current liabilities687,651603,250
Discontinued operations current liabilities ($6.8 million and $7.1 million attributable to VIEs, respectively)32,752,87937,714,200
Total current liabilities42,707,08649,353,776
Operating lease liability, net of current portion2,009,705
Deferred franchise fee revenue, net of current portion11,936,48812,450,179
Upfront regional developer fees, net of current portion602,638672,334
Total liabilities57,255,91762,476,289
Commitments and contingencies (Note 9)
Stockholders' equity:
Series A preferred stock, $0.001 par value; 50,000 shares authorized, 0 issued and outstanding, respectively
Common stock, $0.001 par value; 20,000,000 shares authorized, 15,344,458 shares issued and 15,310,664 shares outstanding and 15,192,893 shares issued and 15,159,878 outstanding, respectively15,34415,192
Additional paid-in capital50,410,22049,210,455
Treasury stock 33,794 shares and 33,015 shares, at cost, respectively(878,498)(870,058)
Accumulated deficit(29,633,990)(30,435,420)
Total The Joint Corp. stockholders' equity19,913,07617,920,169
Non-controlling Interest25,00025,000
Total equity19,938,07617,945,169
Total liabilities and stockholders' equity$77,193,993$80,421,458


THE JOINT CORP.
CONSOLIDATED INCOME STATEMENTS
(unaudited)
Three Months Ended
March 31,
20252024
Revenues:
Royalty fees$8,070,985$7,587,547
Franchise fees828,519655,874
Advertising fund revenue2,307,5022,166,472
Software fees1,461,9671,386,776
Other revenues408,617388,047
Total revenues13,077,59012,184,716
Cost of revenues:
Franchise and regional development cost of revenues2,551,2352,341,765
IT cost of revenues420,891362,747
Total cost of revenues2,972,1262,704,512
Selling and marketing expenses3,505,1502,237,583
Depreciation and amortization361,930329,634
General and administrative expenses6,914,9457,339,308
Total selling, general and administrative expenses10,782,0259,906,525
Net loss (gain) on disposition or impairment1,973275
Loss from operations(678,534)(426,596)
Other income (expense), net185,91736,259
Loss before income tax expense(492,617)(390,337)
Income tax (benefit) expense13,4048,582
Net loss from continuing operations(506,021)(398,919)
Discontinued operations:
Income from discontinued operations before income tax expense1,410,8631,516,243
Income tax expense from discontinued operations103,412170,345
Net income from discontinued operations1,307,4511,345,898
Net income$801,430$946,979
Net loss from continuing operations per common share:
Basic$(0.03)$(0.03)
Diluted$(0.03)$(0.03)
Net income from discontinued operations per common share:
Basic$0.09$0.09
Diluted$0.09$0.09
Net income per common share:
Basic$0.05$0.06
Diluted$0.05$0.06
Basic weighted average shares15,186,42014,801,354
Diluted weighted average shares15,263,15215,011,286


THE JOINT CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
Three Months Ended
March 31,
20252024
Cash flows from operating activities:
Net income$801,430$946,979
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization388,3161,403,906
Net loss on disposition or impairment (non-cash portion)1,301,696362,103
Net franchise fees recognized upon termination of franchise agreements(100,118)(39,456)
Deferred income taxes71,027
Stock-based compensation expense293,941493,395
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable1,462,554453,124
Prepaid expenses and other current assets(2,017,426)(487,954)
Deferred franchise costs173,864201,718
Deposits and other assets15,914(7,349)
Assets and liabilities held for sale, net(911,166)
Accounts payable(481,554)(348,824)
Accrued expenses(2,989,008)996
Payroll liabilities(1,075,561)1,025,270
Operating leases(1,278,637)
Deferred revenue(245,129)(102,277)
Upfront regional developer fees(73,230)(100,940)
Other liabilities122,294(150,222)
Net cash (used in) provided by operating activities(3,700,654)2,810,330
Cash flows from investing activities:
Proceeds from sale of clinics40,10050,100
Purchase of property and equipment(331,505)(395,046)
Net cash used in investing activities(291,405)(344,946)
Cash flows from financing activities:
Payments of finance lease obligation(4,354)(6,272)
Purchases of treasury stock under employee stock plans(8,440)(6,562)
Proceeds from exercise of stock options905,976
Repayment of debt under the Credit Agreement(2,000,000)
Net cash provided by (used in) financing activities893,182(2,012,834)
Increase (decrease) in cash, cash equivalents and restricted cash(3,098,877)452,550
Cash, cash equivalents and restricted cash, beginning of period25,996,43619,214,292
Cash, cash equivalents and restricted cash, end of period$22,897,559$19,666,842
Reconciliation of cash, cash equivalents and restricted cash:March 31,
2025
March 31,
2024
Cash and cash equivalents$21,918,175$18,742,884
Restricted cash979,384923,958
Cash, cash equivalents and restricted cash, end of period$22,897,559$19,666,842


THE JOINT CORP.
CONSOLIDATED RECONCILIATION FROM GAAP TO NON-GAAP
(unaudited)
Three Months Ended March 31,
20252024
from Continuing Operationsfrom Discontinued OperationsNet Operationsfrom Continuing Operationsfrom Discontinued OperationsNet Operations
Non-GAAP Financial Data:
(Loss) Income$(506,021)$1,307,451$801,430$(398,919)$1,345,898$946,979
Net interest(185,917)239(185,678)(36,259)628(35,631)
Depreciation and amortization expense361,93026,385388,315329,6341,074,2721,403,906
Income tax expense13,404103,412116,8168,582170,345178,927
EBITDA(316,604)1,437,4871,120,883(96,962)2,591,1432,494,181
Stock compensation expense293,941293,941493,395493,395
Net loss on disposition or impairment1,9731,299,7241,301,697275361,828362,103
Restructuring Costs67,08471,384138,46828,000129,036157,036
Adjusted EBITDA$46,394$2,808,595$2,854,989$424,708$3,082,007$3,506,715


1
System-wide sales include revenues at all clinics, whether operated or managed by the company or by franchisees. While franchised sales are not recorded as revenues by the company, management believes the information is important in understanding the company’s financial performance, because these revenues are the basis on which the company calculates and records royalty fees and are indicative of the financial health of the franchisee base.

2 Comp sales include the revenues from both company-owned or managed clinics and franchised clinics that in each case have been open at least 13 full months and exclude any clinics that have closed.


FAQ

What were JYNT's Q1 2025 revenue and system-wide sales growth?

The Joint Corp reported Q1 2025 revenue growth of 7% to $13.1 million and system-wide sales growth of 5% to $132.6 million compared to Q1 2024.

How many clinics does The Joint Corp operate as of Q1 2025?

As of March 31, 2025, The Joint Corp operates 969 total clinics, consisting of 847 franchised and 122 company-owned or managed locations.

What is JYNT's financial guidance for 2025?

The Joint Corp expects system-wide sales of $550-570 million, mid-single-digit comp sales, consolidated Adjusted EBITDA of $10.0-11.5 million, and 30-40 new franchised clinic openings in 2025.

How much cash does JYNT have available as of Q1 2025?

As of March 31, 2025, The Joint Corp had $21.9 million in unrestricted cash and access to a $20 million credit line through February 2027.

What was JYNT's net income/loss in Q1 2025?

The Joint Corp reported a net loss from continuing operations of $506,000 in Q1 2025, but overall net income of $801,000 including discontinued operations.
Joint Corp

NASDAQ:JYNT

JYNT Rankings

JYNT Latest News

JYNT Latest SEC Filings

JYNT Stock Data

181.49M
13.95M
2.21%
74.82%
2.71%
Medical Care Facilities
Patent Owners & Lessors
United States
SCOTTSDALE