Quarterly report pursuant to Section 13 or 15(d)

Note 13 - Goodwill and Intangible Assets, net

v3.24.2.u1
Note 13 - Goodwill and Intangible Assets, net
6 Months Ended
Jun. 30, 2024
Notes to Financial Statements  
Intangible Assets Disclosure [Text Block]

Note 13. Goodwill and Intangible Assets, net

 

Goodwill

 

During the three months ended June 30, 2024, the Company concluded that the carrying amount of the Healthcare Operations reporting segment exceeded its fair value, resulting in the recognition of a non-cash goodwill impairment charge of approximately $0.7 million. An interim impairment assessment was considered necessary as a result of the sustained decline in the Healthcare Operations stock price and related market capitalization. The goodwill impairment charge is reflected in the Impairment losses in the Condensed Consolidated Statements of Operations. With the assistance of a third-party valuation firm, the fair value of the Healthcare Operations reporting segment was determined using an income approach whereby the fair value was calculated utilizing discounted estimated future cash flows (level 3 nonrecurring fair value measurement). The income approach requires several assumptions 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. The long-term growth rate used in the impairment was 3.0% and the weighted average cost of capital used in the impairment was 13.5%.

 

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

 

Goodwill, net as of December 31, 2023

  $ -     $ 731     $ 731  
                         

Changes in Goodwill during the year period ended June 30, 2024:

                       

Goodwill acquired

    301       -       301  

Deferred tax effect of intangible basis difference (1)

    (145 )     -       (145 )

Impairment loss

    -       (731 )     (731 )

Goodwill, net as of June 30, 2024

  $ 156     $ -     $ 156  

(1) Decrease related to book tax basis difference of intangible assets arising for the business acquisition of Outfitter.

 

Intangibles

 

During the three months ended June 30, 2024, the Company performed an impairment assessment of long-lived assets as it relates to the Healthcare Operations reporting segment due to the decline in future projected revenues and cash flows. As a result, the Company completed a recoverability test and concluded that the asset groups were not fully recoverable as the undiscounted expected future cash flows did not exceed their carrying amounts. The Company, with the assistance of a third-party valuation firm, determined the fair value of the asset groups using an income approach utilizing undiscounted estimated future cash flows (level 3 nonrecurring fair value measurement). The income approach requires several assumptions including estimation of future cash flows, which is dependent on internally-developed forecasts of revenue and profitability, and estimation of the useful life over which cash flows will occur. The carrying amount of certain assets in the asset group exceeded the fair value, resulting in the recognition of a non-cash impairment charge to intangible assets of approximately $9.1 million for the three months ended June 30, 2024 (reflected in the Impairment losses in the Condensed Consolidated Statements of Operations). Furthermore, the Company reevaluated the useful lives of intangible assets and determined that the trade names decreased from a 10-year to a 5-year useful life, while the pharmacy records remained at a 5-year useful life. The net amount after impairment of the intangible assets will be amortized over the remaining useful lives of four years.

 

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

 

   

June 30, 2024

 
   

(Unaudited)

 
   

Gross amount

   

Accumulated amortization

   

Net Amount

 

Pharmacy records

  $ 2,447     $     $ 2,447  

Trade names

    1,530             1,530  

Developed technology

                -  

Customer Contracts

    850       (263 )     587  

Total intangible assets

  $ 4,827     $ (263 )   $ 4,564  

  

   

December 31, 2023

 
   

(Audited)

 
   

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  

 

A summary of the changes to the gross carrying amount, accumulated amortization, and net book value of total intangible assets by reporting unit during the six months ended June 30, 2024 were as follows (in thousands):

 

   

e-Commerce Operations

   

Healthcare Operations

   

Total

 

Balances at December 31, 2023:

                       

Gross amount

  $ 250     $ 15,710     $ 15,960  

Accumulated amortization

    (225 )     (1,312 )     (1,537 )

Net amount

    25       14,398       14,423  
                         

Changes during the six months ended June 30, 2024:

                       

Acquisition

    600             600  

Accumulated amortization expense

    (38 )     (1,360 )     (1,398 )

Impairment - gross amount

          (11,733 )     (11,733 )

Impairment - accumulated amortization

          2,672       2,672  

Net amount

    562       (10,421 )     (9,859 )
                         

Balances at June 30, 2024:

                       

Gross amount

    850       3,977       4,827  

Accumulated amortization

    (263 )           (263 )

Net amount

  $ 587     $ 3,977     $ 4,564  

 

Amortization of customer contracts is included in depreciation and amortization in the accompanying Condensed Consolidated Statements of Comprehensive Income (Loss). For the six months ended June 30, 2024 and 2023, the Company recognized amortization expense of approximately $1.4 million and $12,500, respectively. Future amortization of intangible assets is as follows (in thousands):

 

Year

    Amount  

2024 (remaining six months)

  $ 560  

2025

    1,096  

2026

    1,096  

2027

    1,096  

2028

    600  

Thereafter

    116  

Total

  $ 4,564