Annual report [Section 13 and 15(d), not S-K Item 405]

Note 12 - Goodwill and Intangible Assets, net

v3.25.1
Note 12 - Goodwill and Intangible Assets, net
12 Months Ended
Dec. 31, 2024
Notes to Financial Statements  
Intangible Assets Disclosure [Text Block]

Note 12. Goodwill and Intangible Assets, net

 

Goodwill

 

During the year ended  December 31, 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. Interim impairment assessments were 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 Impairment loss in the Consolidated Statements of Comprehensive Loss. 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, 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  
                         

Changes in Goodwill during the year ended December 31, 2024:

                       

Goodwill acquired - Outfitter acquisition

    301             301  

Deferred tax effect of intangible basis difference (1)

    (145 )            

Impairment losses

          (731 )     (731 )
                         

Balances as of December 31, 2024

                       

Goodwill

    156       14,626       14,782  

Accumulated impairment losses

          (14,626 )     (14,626 )

Goodwill, net as of December 31, 2024

  $ 156     $     $ 156  

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

 

Intangible Assets

 

During the year ended  December 31, 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 $12.8 million for the year ended  December 31, 2024 (reflected in Impairment loss in the Consolidated Statements of Comprehensive Loss).

 

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

 

   

December 31, 2024

 
   

Gross amount

   

Accumulated amortization

   

Net Amount

 

Customer Contracts

    665       (312 )     353  

Trade names

    185       (14 )     171  

Total intangible assets

  $ 850     $ (326 )   $ 524  

 

   

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  

 

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 year ended December 31, 2024 is as follows (in thousands):

 

   

e-Commerce Operations

   

Healthcare Operations

   

Total

 

Balances as 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 year ended December 31, 2024:

                       

Outfitter acquisition

    600             600  

Accumulated amortization expense

    (101 )     (1,608 )     (1,709 )

Impairment - gross amount

          (15,710 )     (15,710 )

Impairment - accumulated amortization

          2,920       2,920  

Net amount

    499       (14,398 )     (13,899 )
                         

Balances at December 31, 2024:

                       

Gross amount

    850             850  

Accumulated amortization

    (326 )           (326 )

Net amount

  $ 524     $     $ 524  

 

For the year ended December 31, 2024 and 2023, the Company recognized amortization expense of approximately $1.7 million and $1.3 million, respectively.

 

The following table represents the total estimate for future amortization of intangible assets for the five succeeding years and thereafter as of December 31, 2024 (in thousands):

 

Year

    Amount  

2025

  $ 102  

2026

    102  

2027

    102  

2028

    102  

2029

    39  

Thereafter

    77  

Total

  $ 524