Annual report pursuant to Section 13 and 15(d)

Note 14 - Goodwill and Intangible Assets, Net

v3.24.1.u1
Note 14 - Goodwill and Intangible Assets, Net
12 Months Ended
Dec. 31, 2023
Notes to Financial Statements  
Intangible Assets Disclosure [Text Block]

Note 14. Goodwill and Intangible Assets, net

 

Goodwill

 

The following table reflects changes in the carrying amount of goodwill during the periods presented by reportable segments (in thousands):

 

   

e-Commerce Operations

   

Healthcare Operations

   

Total

 

Balances as of December 31, 2021

                       

Goodwill

  $ -     $ -     $ -  

Accumulated impairment losses

    -       -       -  

Goodwill, net as of December 31, 2021

    -       -       -  
                         

Changes in Goodwill during the year ended December 31, 2022:

                       

Goodwill acquired

    -       -       -  

Impairment losses

    -       -       -  
                         

Balances as of December 31, 2022

                       

Goodwill

    -       -       -  

Accumulated impairment losses

    -       -       -  

Goodwill, net as of December 31, 2022

    -       -       -  
                         

Changes in Goodwill during the year ended December 31, 2023:

                       

Goodwill acquired

    -       14,626       14,626  

Impairment losses

    -       (13,895 )     (13,895 )
                         

Balances as of December 31, 2023

                       

Goodwill

    -       14,626       14,626  

Accumulated impairment losses

    -       (13,895 )     (13,895 )

Goodwill, net as of December 31, 2023

  $ -     $ 731     $ 731  

 

 

1.

Increase related to book tax difference of intangible assets arising from the business combination without transfer of consideration.

 

The initial recognition of goodwill resulting from the acquisition of Progressive Care on July 1, 2023. The Company performed an annual impairment test for goodwill as of December 31, 2023. 

 

The Company performed an annual impairment test as of December 31, 2023, for our healthcare operations reporting segments. The fair value of each reporting unit was estimated using the income valuation approach. The income approach applied a fair value methodology to each reporting unit based on discounted cash flows. The various inputs to this fair value model are considered Level 3. This analysis requires significant judgments, including estimation of future cash flows, which is dependent on internally-developed forecasts of revenue and profitability, estimation of the long-term rate of growth for the business, estimation of the useful life over which cash flows will occur, and determination of the weighted average cost of capital, which is risk-adjusted to reflect the specific risk profile of the reporting unit being tested. The weighted average cost of capital used in the impairment test ranged from 11% to 13.5%. 

 

As a result of the 2023 annual impairment test, the Company concluded that the carrying amount of the Pharmacy Operations reporting unit goodwill exceeded its fair value by 95% and recorded a non-cash goodwill impairment charge of approximately $13.9 million for the year ended December 31, 2023. This was included in goodwill impairment charge on the Consolidated Statements of Operations for the year ended December 31, 2023.

 

Intangible Assets

 

Intangible assets, net consisted of the following (in thousands):

 

 

   

December 31, 2023

 
   

Gross amount

   

Accumulated amortization

   

Net Amount

 

Pharmacy records

  $ 8,130     $ (807 )   $ 7,323  

Trade names

    4,700       (224 )     4,476  

Developed technology

    2,880       (281 )     2,599  

Customer Contracts

    250       (225 )     25  

Total intangible assets

  $ 15,960     $ (1,537 )   $ 14,423  

 

 

   

December 31, 2022

 
   

Gross amount

   

Accumulated amortization

   

Net Amount

 

Pharmacy records

  $ -     $ -     $ -  

Trade names

    -       -       -  

Developed technology

    -       -       -  

Customer Contracts

    250       (200 )     50  

Total intangible assets

  $ 250     $ (200 )   $ 50  

 

 

Amortization of pharmacy records, trade names, developed technology, and customer contracts is included in depreciation and amortization in the accompanying Consolidated Statements of Comprehensive Income Loss. For the twelve months ended December 31, 2023 and 2022, the Company recognized amortization expense of approximately $1.3 million and $25,000, respectively. Future amortization of intangible assets is as follows (in thousands):

 

2024

  $ 2,721  

2025

    2,672  

2026

    2,672  

2027

    2,672  

2028

    1,571  

Thereafter

    2,115  

Total

  $ 14,423