10-Q 1 zyxi-20220331x10q.htm 10-Q
0000846475--12-312022Q1falseNV384000000P2Y0000846475us-gaap:CommonStockMember2021-11-092021-11-090000846475zyxi:OperatingLeasesThreeMember2022-04-012025-03-3100008464752021-11-092021-11-090000846475us-gaap:CostOfGoodsTotalMemberus-gaap:SupplierConcentrationRiskMember2022-01-012022-03-310000846475us-gaap:AccountsReceivableMember2022-01-012022-03-310000846475us-gaap:AccountsReceivableMember2021-01-012021-12-310000846475us-gaap:CostOfGoodsTotalMemberus-gaap:SupplierConcentrationRiskMember2021-01-012021-03-310000846475zyxi:OperatingLeasesThreeMember2022-03-012022-03-310000846475zyxi:ShareBuybackProgramMemberus-gaap:SubsequentEventMember2022-04-110000846475us-gaap:CommonStockMember2021-03-080000846475us-gaap:TreasuryStockMember2021-01-012021-03-310000846475us-gaap:CommonStockMember2021-03-082021-09-300000846475us-gaap:SubsequentEventMember2022-04-122022-04-270000846475us-gaap:TreasuryStockMember2022-03-310000846475us-gaap:RetainedEarningsMember2022-03-310000846475us-gaap:AdditionalPaidInCapitalMember2022-03-310000846475us-gaap:TreasuryStockMember2021-12-310000846475us-gaap:AdditionalPaidInCapitalMember2021-12-310000846475us-gaap:TreasuryStockMember2021-03-310000846475us-gaap:RetainedEarningsMember2021-03-310000846475us-gaap:AdditionalPaidInCapitalMember2021-03-310000846475us-gaap:TreasuryStockMember2020-12-310000846475us-gaap:RetainedEarningsMember2020-12-310000846475us-gaap:AdditionalPaidInCapitalMember2020-12-310000846475us-gaap:CommonStockMember2022-03-310000846475us-gaap:CommonStockMember2021-12-310000846475us-gaap:CommonStockMember2021-03-310000846475us-gaap:CommonStockMember2020-12-310000846475us-gaap:WarrantMember2021-01-012021-12-310000846475us-gaap:EmployeeStockOptionMember2021-01-012021-12-310000846475us-gaap:WarrantMember2022-03-310000846475us-gaap:WarrantMember2021-12-310000846475us-gaap:EmployeeStockOptionMember2021-12-310000846475zyxi:StockIncentivePlan2017Member2021-01-012021-03-310000846475us-gaap:WarrantMember2022-01-012022-03-310000846475us-gaap:EmployeeStockOptionMember2022-01-012022-03-310000846475zyxi:TwoThousandAndFiveStockOptionPlanMember2022-03-310000846475zyxi:StockIncentivePlan2017Member2022-03-310000846475zyxi:EquityCompensationPlansNotApprovedByShareholdersMember2022-03-310000846475us-gaap:EmployeeStockOptionMember2022-03-310000846475zyxi:StockIncentivePlan2017Member2017-06-300000846475us-gaap:RestrictedStockMember2022-03-310000846475us-gaap:RestrictedStockMember2021-12-310000846475us-gaap:RestrictedStockMember2022-01-012022-03-310000846475zyxi:BoardOfDirectorsMemberus-gaap:RestrictedStockMemberzyxi:StockIncentivePlan2017Member2022-01-012022-03-310000846475srt:MinimumMembersrt:ManagementMemberus-gaap:RestrictedStockMember2022-01-012022-03-310000846475srt:MaximumMembersrt:ManagementMemberus-gaap:RestrictedStockMember2022-01-012022-03-310000846475zyxi:StockIncentivePlan2017Member2022-01-012022-03-310000846475zyxi:DevicesMember2022-01-012022-03-310000846475us-gaap:PublicUtilitiesInventorySuppliesMember2022-01-012022-03-310000846475zyxi:DevicesMember2021-01-012021-03-310000846475us-gaap:PublicUtilitiesInventorySuppliesMember2021-01-012021-03-310000846475zyxi:LeasedDevicesMember2022-03-310000846475us-gaap:VehiclesMember2022-03-310000846475us-gaap:OtherCapitalizedPropertyPlantAndEquipmentMember2022-03-310000846475us-gaap:LeaseholdImprovementsMember2022-03-310000846475us-gaap:FurnitureAndFixturesMember2022-03-310000846475us-gaap:EquipmentMember2022-03-310000846475zyxi:LeasedDevicesMember2021-12-310000846475us-gaap:VehiclesMember2021-12-310000846475us-gaap:LeaseholdImprovementsMember2021-12-310000846475us-gaap:FurnitureAndFixturesMember2021-12-310000846475us-gaap:EquipmentMember2021-12-310000846475us-gaap:RetainedEarningsMember2022-01-012022-03-310000846475us-gaap:RetainedEarningsMember2021-01-012021-03-310000846475srt:ManagementMemberus-gaap:RestrictedStockMemberzyxi:StockIncentivePlan2017Member2022-01-012022-03-310000846475srt:ManagementMemberus-gaap:RestrictedStockMemberzyxi:StockIncentivePlan2017Member2021-01-012021-03-310000846475us-gaap:SellingGeneralAndAdministrativeExpensesMember2022-01-012022-03-310000846475us-gaap:SellingGeneralAndAdministrativeExpensesMember2021-01-012021-03-310000846475us-gaap:LineOfCreditMemberzyxi:LoanAgreementMember2022-03-310000846475zyxi:OperatingLeasesThreeMember2022-03-3100008464752021-01-012021-12-310000846475srt:WeightedAverageMemberus-gaap:PatentsMember2022-01-012022-03-310000846475us-gaap:PatentsMember2022-01-012022-03-3100008464752022-12-310000846475us-gaap:PatentsMember2022-03-310000846475us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-03-310000846475us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-03-310000846475us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-03-310000846475us-gaap:FairValueMeasurementsRecurringMember2022-03-310000846475zyxi:EstimatedTaRateTwoMember2022-01-012022-03-310000846475zyxi:EstimatedRateOneMember2022-01-012022-03-310000846475zyxi:EstimatedRateOneMember2021-01-012021-03-310000846475us-gaap:CommonStockMember2022-01-2100008464752022-01-210000846475us-gaap:CommonStockMember2021-11-0900008464752021-11-090000846475zyxi:LeasedDevicesMember2022-01-012022-03-310000846475us-gaap:PropertyPlantAndEquipmentMember2022-01-012022-03-310000846475zyxi:SalesRepDemoUnitsMember2021-01-012021-03-310000846475zyxi:LeasedDevicesMember2021-01-012021-03-310000846475us-gaap:PropertyPlantAndEquipmentMember2021-01-012021-03-310000846475zyxi:FixedTermLoanMemberzyxi:LoanAgreementMember2022-03-310000846475zyxi:FixedTermLoanMemberzyxi:LoanAgreementMember2022-01-012022-03-310000846475us-gaap:LineOfCreditMemberzyxi:LoanAgreementMember2022-01-012022-03-310000846475us-gaap:CommonStockMember2022-01-212022-01-2100008464752022-01-212022-01-2100008464752021-03-3100008464752020-12-310000846475zyxi:KestrelLabsIncMember2021-01-012021-12-310000846475zyxi:KestrelLabsIncMemberus-gaap:CommonStockMember2021-12-310000846475zyxi:KestrelLabsIncMemberzyxi:EscrowStockMember2021-01-012021-12-310000846475zyxi:KestrelLabsIncMemberus-gaap:CommonStockMember2021-01-012021-12-310000846475us-gaap:CommonStockMember2022-01-012022-03-310000846475us-gaap:CommonStockMember2021-01-012021-03-310000846475us-gaap:SellingAndMarketingExpenseMember2022-01-012022-03-310000846475us-gaap:GeneralAndAdministrativeExpenseMember2022-01-012022-03-310000846475us-gaap:CostOfSalesMember2022-01-012022-03-310000846475us-gaap:SellingAndMarketingExpenseMember2021-01-012021-03-310000846475us-gaap:GeneralAndAdministrativeExpenseMember2021-01-012021-03-310000846475us-gaap:CostOfSalesMember2021-01-012021-03-310000846475us-gaap:AdditionalPaidInCapitalMember2022-01-012022-03-310000846475us-gaap:AdditionalPaidInCapitalMember2021-01-012021-03-3100008464752021-01-012021-03-3100008464752022-03-3100008464752021-12-3100008464752022-04-2800008464752022-01-012022-03-31xbrli:sharesiso4217:USDxbrli:pureiso4217:USDxbrli:sharesutr:sqftzyxi:segmentiso4217:USDutr:sqftzyxi:item

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended: March 31, 2022

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to

Commission file number 001-38804

Zynex, Inc.

(Exact name of registrant as specified in its charter)

NEVADA

    

90-0275169

(State or other jurisdiction of

(IRS Employer

incorporation or organization)

Identification No.)

9655 Maroon Cir.

Englewood, CO

80112

(Address of principal executive offices)

(Zip Code)

(303) 703-4906

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

    

Trading Symbol

    

Name of each exchange on which registered

Common Stock, par value $0.001 per share

ZYXI

NASDAQ Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes      No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes     No 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes     No 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class

    

Shares Outstanding as of April 28, 2022

Common Stock, par value $0.001

39,046,098

ZYNEX, INC. AND SUBSIDIARIES

INDEX TO FORM 10-Q

Page

PART I—FINANCIAL INFORMATION

3

Item 1.

Financial Statements

3

Consolidated Balance Sheets as of March 31, 2022 (unaudited) and December 31, 2021

3

Unaudited Consolidated Statements of Income for the three months ended March 31, 2022 and 2021

4

Unaudited Consolidated Statements of Cash Flows for the three months ended March 31, 2022 and 2021

5

Unaudited Consolidated Statements of Stockholders’ Equity for the three months ended March 31, 2022 and 2021

6

Unaudited Notes to Consolidated Financial Statements

7

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

22

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

25

Item 4.

Controls and Procedures

25

PART II—OTHER INFORMATION

27

Item 1.

Legal Proceedings

27

Item 1A.

Risk Factors

27

Item 2.

Unregistered Sales of Equity Securities And Use of Proceeds

27

Item 3.

Defaults Upon Senior Securities

27

Item 4.

Mine Safety Disclosures

27

Item 5.

Other Information

27

Item 6.

Exhibits

28

SIGNATURES

29

2

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

ZYNEX, INC.

CONSOLIDATED BALANCE SHEETS

(AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)

(unaudited)

March 31, 

December 31, 

    

2022

    

2021

ASSETS

Current assets:

 

  

 

  

Cash

$

39,247

$

42,612

Accounts receivable, net

 

27,845

 

28,632

Inventory, net

 

13,484

 

10,756

Prepaid expenses and other

 

1,600

 

689

Total current assets

 

82,176

 

82,689

Property and equipment, net

 

2,191

 

2,186

Operating lease asset

15,647

16,338

Finance lease asset

359

389

Deposits

 

585

 

585

Intangible assets, net of accumulated amortization

9,751

9,975

Goodwill

20,401

20,401

Deferred income taxes

 

931

 

711

Total assets

$

132,041

$

133,274

LIABILITIES AND STOCKHOLDERS' EQUITY

 

  

 

  

Current liabilities:

 

  

 

  

Accounts payable and accrued expenses

6,541

4,739

Cash dividends payable

16

3,629

Operating lease liability

 

3,329

 

2,859

Finance lease liability

 

121

 

118

Income taxes payable

 

3,116

 

2,296

Current portion of debt

5,333

5,333

Accrued payroll and related taxes

 

3,912

 

3,897

Total current liabilities

 

22,368

 

22,871

Long-term liabilities:

 

 

  

Long-term portion of debt, less issuance costs

9,277

10,605

Contingent consideration

9,500

9,700

Operating lease liability

 

14,792

 

15,856

Finance lease liability

286

317

Total liabilities

 

56,223

 

59,349

Commitments and contingencies

 

 

Stockholders’ equity:

 

  

 

  

Preferred stock, $0.001 par value; 10,000,000 shares authorized; no shares issued and outstanding as of March 31, 2022 and December 31, 2021

 

 

Common stock, $0.001 par value; 100,000,000 shares authorized; 41,476,068 issued and 39,776,816 outstanding as of March 31, 2022 41,400,834 issued and 39,737,890 outstanding as of December 31, 2021 (including 3,606,970 shares declared as a stock dividend on November 9, 2021 and issued on January 21, 2022)

 

41

 

41

Additional paid-in capital

 

80,913

 

80,397

Treasury stock of 1,246,399 shares at March 31, 2022 and December 31, 2021, respectively, at cost

 

(6,513)

 

(6,513)

Retained earnings

 

1,377

 

Total stockholders’ equity

 

75,818

 

73,925

Total liabilities and stockholders’ equity

$

132,041

$

133,274

The accompanying notes are an integral part of these consolidated financial statements

3

ZYNEX, INC.

CONSOLIDATED STATEMENTS OF INCOME
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)

(unaudited)

For the Three Months Ended March 31, 

    

2022

    

2021

NET REVENUE

  

 

  

Devices

$

6,725

$

6,365

Supplies

 

24,358

 

17,762

Total net revenue

 

31,083

 

24,127

COSTS OF REVENUE AND OPERATING EXPENSES

 

  

 

  

Costs of revenue - devices and supplies

 

6,921

5,886

Sales and marketing

 

14,424

13,827

General and administrative

7,832

5,495

Total costs of revenue and operating expenses

 

29,177

25,208

Income (loss) from operations

 

1,906

(1,081)

Other income (expense)

 

  

 

  

Gain on change in fair value of contingent consideration

200

Interest expense

 

(124)

(9)

Other income (expense), net

 

76

(9)

Income (loss) from operations before income taxes

 

1,982

(1,090)

Income tax expense

 

605

(384)

Net income (loss)

$

1,377

$

(706)

Net income (loss) per share:

 

  

 

  

Basic

$

0.03

$

(0.02)

Diluted

$

0.03

$

(0.02)

Weighted average basic shares outstanding

 

39,765

38,321

Weighted average diluted shares outstanding

 

41,188

38,321

The accompanying notes are an integral part of these consolidated financial statements

4

ZYNEX, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(AMOUNTS IN THOUSANDS)

(unaudited)

For the Three Months Ended March 31,

    

2022

    

2021

CASH FLOWS FROM OPERATING ACTIVITIES:

 

  

 

  

Net income (loss)

$

1,377

$

(706)

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

  

 

  

Depreciation

500

487

Amortization

 

229

 

Non-cash reserve charges

(9)

2

Stock-based compensation

 

589

 

108

Non-cash lease expense

 

97

 

55

Benefit for deferred income taxes

(220)

(378)

Gain on change in fair value of contingent consideration

(200)

Change in operating assets and liabilities:

 

 

Accounts receivable

 

787

 

(1,037)

Prepaid and other assets

 

(912)

 

(182)

Accounts payable and other accrued expenses

 

2,583

 

(798)

Inventory

 

(3,067)

 

(2,863)

Deposits

 

 

7

Net cash provided by (used in) operating activities

 

1,754

 

(5,305)

CASH FLOWS FROM INVESTING ACTIVITIES:

 

  

 

  

Purchase of property and equipment

(72)

(299)

Net cash used in investing activities

 

(72)

 

(299)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

  

 

  

Payments on finance lease obligations

 

(28)

 

(23)

Cash dividends paid

 

(3,613)

 

Purchase of treasury stock

 

 

(75)

Proceeds from the issuance of common stock on stock-based awards

3

27

Principal payments on long-term debt

(1,333)

Taxes withheld and paid on employees’ equity awards

(76)

(59)

Net cash used in financing activities

 

(5,047)

 

(130)

Net decrease in cash

 

(3,365)

 

(5,734)

Cash at beginning of period

 

42,612

 

39,173

Cash at end of period

$

39,247

$

33,439

Supplemental disclosure of cash flow information:

 

  

 

  

Cash paid for interest

$

(89)

$

(9)

Cash paid for rent

$

(995)

$

(521)

Supplemental disclosure of non-cash investing and financing activities:

 

 

Right-of-use assets obtained in exchange for new operating lease liabilities

$

211

$

162

Inventory transferred to property and equipment under lease

$

339

$

473

Capital expenditures not yet paid

$

56

$

Inventory transferred to property and equipment as demo devices

$

$

67

The accompanying notes are an integral part of these consolidated financial statements.

5

ZYNEX, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(AMOUNTS IN THOUSANDS, EXCEPT SHARE DATA)

(unaudited)

Additional

Total

Common Stock

Paid-in

Treasury

Retained

Stockholders’

    

Shares

    

Amount

    

Capital

    

Stock

    

Earnings

    

Equity

Balance at December 31, 2020

38,244,310

$

36

$

37,235

$

(3,846)

$

23,430

$

56,855

Exercised and vested stock-based awards

63,546

 

1

 

29

 

 

 

30

Stock-based compensation expense

 

 

108

 

 

 

108

Warrants exercised

9,733

Shares of common stock withheld to pay taxes on employees’ equity awards

(4,135)

(59)

(59)

Purchase of treasury stock

(5,000)

(75)

(75)

Net loss

 

 

 

 

(706)

 

(706)

Balance at March 31, 2021

38,308,454

37

37,313

(3,921)

22,724

56,153

Balance at December 31, 2021

39,737,890

$

41

$

80,397

$

(6,513)

$

$

73,925

Exercised and vested stock-based awards

38,355

 

 

3

 

 

 

3

Stock-based compensation expense

 

 

589

 

 

 

589

Shares of common stock withheld to pay taxes on employees’ equity awards

(10,873)

(76)

(76)

Stock dividend adjustments

11,444

Net income

1,377

1,377

Balance at March 31, 2022

$

39,776,816

$

41

$

80,913

$

(6,513)

$

1,377

$

75,818

6

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(1)   BASIS OF PRESENTATION

Organization

Zynex, Inc. (a Nevada corporation) has its headquarters in Englewood, Colorado. The term “the Company” refers to Zynex, Inc. and its active and inactive subsidiaries. The Company operates in one primary business segment, medical devices which include electrotherapy and pain management products. As of March 31, 2022, the Company’s only active subsidiaries are Zynex Medical, Inc. (“ZMI,” a wholly-owned Colorado corporation) through which the Company conducts most of its operations, and Zynex Monitoring Solutions, Inc. (“ZMS,” a wholly-owned Colorado corporation). ZMS has developed a fluid monitoring system which received approval by the U.S. Food and Drug Administration (“FDA”) during 2020 and is still awaiting CE Marking in Europe. ZMS has achieved no revenues to date. The Company’s inactive subsidiaries include Zynex Europe, Zynex NeuroDiagnostics, Inc. (“ZND,” a wholly-owned Colorado corporation) and Pharmazy, Inc. (“Pharmazy”, a wholly-owned Colorado Corporation), which was incorporated in June 2015. The Company’s compounding pharmacy operated as a division of ZMI dba as Pharmazy through January 2016.

In December 2021, the Company acquired 100% of Kestrel Labs, Inc. (”Kestrel”), a laser-based, noninvasive patient monitoring technology company. Kestrel's laser-based products include the NiCO(TM) CO-Oximeter, a multi-parameter pulse oximeter, and HemeOx(TM), a total hemoglobin oximeter that enables continuous arterial blood monitoring. Both NiCO and HemeOx are yet to be presented to the FDA for market clearance. All activities related to Kestrel flow through the ZMS subsidiary.

Nature of Business

The Company designs, manufactures and markets medical devices that treat chronic and acute pain, as well as activate and exercise muscles for rehabilitative purposes with electrical stimulation. The Company’s devices are intended for pain management to reduce reliance on drugs and medications and provide rehabilitation and increased mobility through the utilization of non-invasive muscle stimulation, electromyography technology, interferential current (“IFC”), neuromuscular electrical stimulation (“NMES”) and transcutaneous electrical nerve stimulation (“TENS”). All the Company’s medical devices are designed to be patient friendly and designed for home use. The devices are small, portable, battery operated and include an electrical pulse generator which is connected to the body via electrodes. All of the medical devices are marketed in the U.S. and are subject to FDA regulation and approval. All of the products require a physician’s prescription before they can be dispensed in the U.S. The Company’s primary product is the NexWave device. The NexWave is marketed to physicians and therapists by the Company’s field sales representatives. The NexWave requires consumable supplies, such as electrodes and batteries, which are shipped to patients on a recurring monthly basis, as needed.

During the three months ended March 31, 2022 and 2021, the Company generated all of its revenue in North America from sales and supplies of its devices to patients and healthcare providers.

The Company's Board of Directors declared a cash dividend of $0.10 per share and a stock dividend of 10% per share on November 9, 2021. The cash dividend of $3.6 million was paid out on January 21, 2022 to stockholders of record as of January 6, 2022. The 10% stock dividend declaration resulted in the issuance of an additional 3.6 million shares on January 21, 2022 to stockholders of record as of January 6, 2022. Except as otherwise indicated, all related amounts reported in the consolidated financial statements, including common share quantities, earnings per share amounts and exercise prices of options, have been retroactively adjusted for the effect of this stock dividend.

Unaudited Consolidated Financial Statements

The unaudited consolidated financial statements included herein have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and accounting principles generally accepted in the United States of America (“U.S. GAAP”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures included herein are adequate to make the information presented not misleading. A description of the Company’s accounting policies and other financial information is included in the audited consolidated financial statements as filed with the SEC in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Amounts as of December 31, 2021, are

7

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

derived from those audited consolidated financial statements. These interim consolidated financial statements should be read in conjunction with the annual audited financial statements, accounting policies and notes thereto, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021.

In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments necessary to present fairly the financial position of the Company as of March 31, 2022 and the results of its operations and its cash flows for the periods presented. The results of operations for the three months ended March 31, 2022 are not necessarily indicative of the results that may be achieved for a full fiscal year and cannot be used to indicate financial performance for the entire year.

Principles of Consolidation

The accompanying consolidated financial statements include the accounts of Zynex, Inc. and its subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates

Preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. The most significant management estimates used in the preparation of the accompanying consolidated financial statements are associated with the allowance for billing adjustments and uncollectible accounts receivable, the reserve for obsolete and damaged inventory, stock-based compensation, valuation of long-lived assets and realizability of deferred tax assets.

Leases

The Company determines if an arrangement is a lease at inception or modification of a contract.

The Company recognizes finance and operating lease right-of-use assets and liabilities at the lease commencement date based on the estimated present value of the remaining lease payments over the lease term. For the finance leases, the Company uses the implicit rate to determine the present value of future lease payments. For operating leases that do not provide an implicit rate, the Company uses incremental borrowing rates to determine the present value of future lease payments. The Company includes options to extend or terminate a lease in the lease term when it is reasonably certain to exercise such options. The Company recognizes leases with an initial term of 12 months or less as lease expense over the lease term and those leases are not recorded on the Company’s Consolidated Balance Sheets. For additional information on the leases where the Company is the lessee, see Note 10- Leases.

A significant portion of device revenue is derived from patients who obtain devices under month-to-month lease arrangements where the Company is the lessor. Revenue related to devices on lease is recognized in accordance with ASC 842, Leases. Using the guidance in ASC 842, the Company concluded the transactions should be accounted for as operating leases based on the following criteria below:

The lease does not transfer ownership of the underlying asset to the lessee by the end of the lease term.
The lease does not grant the lessee an option to purchase the underlying asset that the lessee is reasonably certain to exercise.
The lease term is month to month, which does not meet the major part of the remaining economic life of the underlying asset. However, if the commencement date falls at or near the end of the economic life of the underlying asset, this criterion shall not be used for purposes of classifying the lease.
There is no residual value guaranteed and the present value of the sum of the lease payments does not equal or exceed substantially all of the fair value of the underlying asset

8

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The underlying asset is expected to have alternative uses to the lessor at the end of the lease term.

Lease commencement occurs upon delivery of the device to the patient. The Company retains title to the leased device and those devices are classified as property and equipment on the balance sheet. Since the leases are month-to-month and can be returned by the patient at any time, revenue is recognized monthly for the duration of the period in which the patient retains the device.

Accounts Receivable, Net

The Company’s accounts receivables represent unconditional rights to consideration and are generated when a patient receives one of the Company’s devices, related supplies or complementary products. In conjunction with fulfilling the Company’s obligation to deliver a product, the Company invoices the patient’s third-party payer and/or the patient. Billing adjustments represent the difference between the list price and the reimbursement rates set by third-party payers, including Medicare, commercial payers and amounts billed directly to the patient. Specific amounts, if uncollected over a period of time, may be written-off after several appeals, which in some cases may take longer than twelve months. Substantially all of the Company’s receivables are due from patients with commercial or government health plans and workers compensation claims with a smaller portion related to private pay individuals, attorney, and auto claims.

Intangible Assets and Goodwill

The Company records intangible assets based on estimated fair value on the date of acquisition. The finite-lived intangible assets are amortized on a straight-line basis over the estimated lives of the assets. The indefinite-lived intangible assets are not subject to amortization but are subject to impairment testing in the future.

Goodwill is recorded as the difference between the fair value of the purchase consideration and the estimated fair value of the net identifiable tangible and intangible assets acquired. Useful lives of finite-lived intangible assets by each asset category are summarized below:

Estimated

Useful Lives

    

in years

Patents

 

11

Revenue Recognition

Revenue is derived from sales and leases of the Company’s electrotherapy devices and sales of related supplies and complementary products. The Company recognizes revenue when control of the product has been transferred to the patient, in the amount that reflects the consideration the Company expects to receive. In general, revenue from sales of devices and supplies is recognized once the product is delivered to the patient, which is when control is deemed to have transferred to the patient.

Sales of devices and supplies are primarily shipped directly to the patient, with a small amount of revenue generated from sales to distributors. In the healthcare industry there is often a third party involved that will pay on the patients’ behalf for purchased or leased devices and supplies. The terms of the separate arrangement impact certain aspects of the contracts, with patients covered by third party payers, such as contract type, performance obligations and transaction price, but for purposes of revenue recognition the contract with the customer refers to the arrangement between the Company and the patient. The Company does not have any material deferred revenue in the normal course of business as each performance obligation is met upon delivery of goods to the patient. There are no substantial costs incurred through support or warranty obligations.

9

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

The following table provides a breakdown of net revenue related to devices accounted for as purchases subject to Accounting Standards Codification (“ASC”) 606 – “Revenue from Contracts with Customers” (“ASC 606") and leases subject to ASC 842 (in thousands):

For the Three Months March 31,

    

2022

    

2021

Device revenue

 

  

 

  

Purchased

$

2,188

$

2,332

Leased

 

4,537

 

4,033

Total Device revenue

$

6,725

$

6,365

Revenues are estimated using the portfolio approach by third-party payer type based upon historical rates of collection, aging of receivables, trends in historical reimbursement rates by third-party payer types, and current relationships and experience with the third-party payers, which includes estimated constraints for third-party payer refund requests, deductions and adjustments. Inherent in these estimates is the risk that they will have to be revised as additional information becomes available and constraints are released. Specifically, the complexity of third-party payer billing arrangements and the uncertainty of reimbursement amounts for certain products from third-party payers or unanticipated requirements to refund payments previously received may result in adjustments to amounts originally recorded. Settlements with third-party payers for retroactive revenue adjustments due to audits, reviews or investigations are considered variable consideration and are included in the determination of the estimated transaction price using the expected amount method. These adjustments to transaction price are estimated based on the terms of the payment agreement with the payer, correspondence from the payer and historical settlement activity, including an assessment to ensure that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the retroactive adjustment is subsequently resolved. Due to continuing changes in the healthcare industry and third-party payer reimbursement, it is possible the Company’s forecasting model to estimate collections could change, which could have an impact on the Company’s results of operations and cash flows. Any differences between estimated and actual collectability are reflected in the period in which received. Historically these differences have been immaterial, and the Company has not had a significant reversal of revenue from prior periods.

The Company monitors the variability and uncertain timing over third-party payer types in the portfolios. If there is a change in the Company’s third-party payer mix over time, it could affect net revenue and related receivables. The Company believes it has a sufficient history of collection experience to estimate the net collectible amounts by third-party payer type. However, changes to constraints related to billing adjustments and refund requests have historically fluctuated and may continue to fluctuate significantly from quarter to quarter and year to year.

Impairment of Long-lived Assets

The Company assesses impairment of long-lived assets when events or changes in circumstances indicates that their carrying value amount may not be recoverable. Long-lived assets consist of net property and equipment and intangible assets. Circumstances which could trigger a review include, but are not limited to: (i) significant decreases in the market price of the asset; (ii) significant adverse changes in the business climate or legal or regulatory factors; (iii) or, expectations that the asset will more likely than not be sold or disposed of significantly before the end of its estimated useful life.

If the estimated future undiscounted cash flows, excluding interest charges, from the use of an asset are less than the carrying value, a write-down would be recorded to reduce the related asset to its estimated fair value.

Impairment of Goodwill

The Company tests goodwill at least annually for impairment. The Company tests more frequently if indicators are present or changes in circumstances suggest that impairment may exist. These indicators include, among others, declines in sales, earnings or cash flows, or the development of a material adverse change in the business climate. The Company assesses goodwill for impairment at the reporting unit level. The estimates of fair value and the determination of reporting units requires management judgment.

10

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Debt Issuance Costs

Debt issuance costs are costs incurred to obtain new debt financing. Debt issuance costs are presented in the accompanying consolidated balance sheets as a reduction in the carrying value of the debt and are accreted to interest expense using the effective interest method.

Stock-based Compensation

The Company accounts for stock-based compensation through recognition of the cost of employee services received in exchange for an award of equity instruments, which is measured based on the grant date fair value of the award that is ultimately expected to vest during the period. The stock-based compensation expenses are recognized over the period during which an employee is required to provide service in exchange for the award (the requisite service period, which in the Company’s case is the same as the vesting period). For awards subject to the achievement of performance metrics, stock-based compensation expense is recognized when it becomes probable that the performance conditions will be achieved over the respective performance period.

Inventory, Net

Inventories are stated at the lower of cost and net realizable value. Cost is computed using standard costs, which approximates actual costs on an average cost basis. Following are the components of inventory (in thousands):

    

March 31, 2022

    

December 31, 2021

Raw materials

$

3,617

$

4,471

Work-in-process

 

1,031

 

345

Finished goods

 

5,255

 

4,468

Inventory in transit

3,733

1,624

$

13,636

$

10,908

Less: reserve

 

(152)

 

(152)

$

13,484

$

10,756

The Company monitors inventory for turnover and obsolescence and records losses for excess and obsolete inventory, as appropriate. The Company provides reserves for estimated excess and obsolete inventories based upon assumptions about future demand. If future demand is less favorable than currently projected by management, additional inventory write-downs may be required.

Segment Information

The Company defines operating segments as components of the business enterprise for which separate financial information is reviewed regularly by the chief operating decision-makers to evaluate performance and to make operating decisions. The Company has identified the Chief Executive Officer, Chief Financial Officer, and Chief Operating Officer as the chief operating decision-makers (“CODM”).

The Company currently operates as one operating segment which includes two revenue types: Devices and Supplies.

Income Taxes

The Company records deferred tax assets and liabilities for the estimated future tax effects of temporary differences between the tax bases of assets and liabilities and amounts reported in the accompanying consolidated balance sheets, as well as operating loss and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to be applied to taxable income in the years in which those temporary differences are expected to be recovered or settled. Deferred tax assets are reduced by a valuation allowance if, based on available evidence, it is more likely than not that these benefits will not be realized.

11

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Tax benefits are recognized from uncertain tax positions if it is more likely than not that the tax position will be sustained on examination by the taxing authorities based on the technical merits of the position.

Recent Accounting Pronouncements

In August 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2020-06, Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40) (“ASU 2020-06”) to simplify accounting for certain financial instruments. ASU 2020-06 eliminates the current models that require separation of beneficial conversion and cash conversion features from convertible instruments and simplifies the derivative scope exception guidance pertaining to equity classification of contracts in an entity’s own equity. The new standard also introduces additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in an entity’s own equity. ASU 2020-06 amends the diluted earnings per share guidance, including the requirement to use the if-converted method for all convertible instruments. ASU 2020-06 is effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years, with early adoption permitted. The Company adopted ASU 2020-06 effective as of January 1, 2022. The adoption of ASU 2020-06 did not have an impact on the Company’s financial statements.

In June 2016, FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) ("ASU 2016-13"), Measurement of Credit Losses on Financial Instruments. The standard significantly changes how entities will measure credit losses for most financial assets and certain other instruments that aren't measured at fair value through net income. The standard will replace today's "incurred loss" approach with an "expected loss" model for instruments measured at amortized cost. For available-for-sale debt securities, entities will be required to record allowances rather than reduce the carrying amount, as they do today under the other-than-temporary impairment model. It also simplifies the accounting model for purchased credit-impaired debt securities and loans. This ASU is effective for annual periods beginning after December 15, 2022, and interim periods therein for smaller reporting companies. Early adoption is permitted for annual periods beginning after December 15, 2018, and interim periods therein. The Company is currently evaluating the impact of the adoption of ASU 2016-13 on its financial condition, results of operations and cash flows, however, the Company believes this standard will only impact accounts receivable and estimates there will be no material impact to the Company’s financial statements.

Management has evaluated other recently issued accounting pronouncements and does not believe that any of these pronouncements will have a material impact on the Company’s consolidated financial statements.

(2)   PROPERTY AND EQUIPMENT

The components of property and equipment are as follows (in thousands):

    

March 31, 2022

    

December 31, 2021

Property and equipment

  

 

  

Office furniture and equipment

$

2,480

$

2,391

Assembly equipment

 

100

 

100

Vehicles

 

203

 

203

Leasehold improvements

 

1,077

 

1,054

Capital projects

16

Leased devices

 

958

 

1,080

$

4,834

$

4,828

Less accumulated depreciation

 

(2,643)

 

(2,642)

$

2,191

$

2,186

Total depreciation expense related to property and equipment was $0.2 million and $0.1 million for the three months ended March 31, 2022 and 2021, respectively.

Total depreciation expense related to devices out on lease was $0.3 million and $0.2 million for the three months ended March 31, 2022 and 2021, respectively. Depreciation on leased units is reflected on the income statement as cost of revenue.

12

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

During the year ended December 31, 2021, the Company began expensing product demo units sent to its territory managers to use in the field. Total depreciation expense related to demo unit devices out with sales representatives was $0.1 million for the three months ended March 31, 2021.

The Company monitors devices out on lease for potential loss and places an estimated reserve on the net book value based on an analysis of the number of units of which are still with patients for which the Company cannot determine the current status.

(3)   BUSINESS COMBINATIONS

In December 2021, the Company and its wholly-owned subsidiary Zynex Monitoring Solutions, Inc., entered into a Stock Purchase Agreement (the “Agreement”) with Kestrel and each of the shareholders of Kestrel (collectively, the "Selling Shareholders"). Under the Agreement, the Selling Shareholders agreed to sell all of the outstanding common stock of Kestrel (the “Kestrel Shares”) to the Company. The consideration for the Kestrel Shares consisted of $16.1 million cash and 1,334,350 shares of the Company’s common stock (the “Zynex Shares”). All of the Zynex Shares are subject to a lockup agreement for a period of one year from the closing date under the Agreement (the “Closing Date”). The Agreement provides the Selling Shareholders with piggyback registration rights. 889,566 of the Zynex Shares are being held in escrow (the “Escrow Shares”). The number of Escrow Shares is subject to adjustment on the one-year anniversary of the Closing Date (or in connection with any Liquidation Event (as defined in the Agreement) that occurs prior to such anniversary date) based on the number of shares equal to $10.0 million divided by a 30-day volume weighted average closing price of the Company’s common stock. Half of the Escrow Shares will be released on submission of a dossier on a laser-based photoplethysmographic device (the “Device”) to the FDA for permission to market and sell the Device in the United States. The other half of the Escrow Shares will be released upon notification from the FDA finding the Device can be marketed and sold in the United States. The amount of Escrow Shares were recalculated at March 31, 2022 and are included in the calculation of diluted earnings per share. The maximum amount of Zynex Shares that may be released are limited to 19.9% of the total number of common shares and total voting power of common shares of the Company (see Note 11 for more information regarding this liability).

The acquisition of Kestrel has been accounted for as a business combination under ASC 805. Under ASC 805, assets acquired, and liabilities assumed in a business combination must be recorded at their fair values as of the acquisition date.

Pro forma Information

The unaudited pro forma information for the three months ended March 31, 2021 was calculated after applying impact of acquisition date fair value adjustments. The pro forma financial information presents the combined results of operations of Zynex and Kestrel as if the acquisition had occurred on January 1, 2021 after giving effect to certain pro forma adjustments. The pro forma adjustments reflected in the table below include only those adjustments that are factually supportable and directly attributable to the acquisition (in thousands):

    

Three months ended

March 31, 2021

(unaudited)

Revenue

$

24,242

Net income

$

(1,135)

These pro forma adjustments include: (i) a net increase in amortization expense to record amortization expense for the aforementioned acquired identifiable intangible assets, (ii) a net increase in interest expense related to borrowings that were put into place as part of the acquisition, (iii) an adjustment to record the acquisition-related transaction costs of $0.3 million in the period required, and (iv) the tax effect of the pro forma adjustments using the anticipated effective tax rate. The effective tax rate of the combined company could be materially different from the rate presented in this unaudited pro forma combined financial information. As further information becomes available, any such adjustment described above could be material to the amounts presented in the unaudited pro forma combined financial statements. The pro forma information does not purport to be indicative of the results of operations that would have resulted had the combination occurred at the beginning of each period presented, or of future results of the consolidated entities.

(4)   GOODWILL AND OTHER INTANGIBLE ASSETS

13

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

During the year ended December 31, 2021 the Company completed the acquisition of Kestrel, which resulted in goodwill of $20.4 million (see Note 3).

As of March 31, 2022, there were no impairment indicators of the Company’s net asset value.

The following table provides the summary of the Company’s intangible assets as of March 31, 2022.

Weighted-

 

Average

 

Gross

 

Remaining

 

Carrying

 

Accumulated

 

Net Carrying

 

Life (in

    

Amount

    

Amortization

    

Amount

    

years)

Acquired patents

$

10,000

$

(249)

$

9,751

 

10.73

The following table summarizes the estimated future amortization expense to be recognized over the remainder of 2022, next five fiscal years, and periods thereafter:

 

(In thousands)

April 1, 2022 through December 31, 2022

$

684

2023

 

908

2024

 

911

2025

 

908

2026

 

908

2027

908

Thereafter

 

4,524

Total future amortization expense

$

9,751

14

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

(5)   EARNINGS PER SHARE

Basic earnings/(loss) per share are computed by dividing net income by the weighted-average number of common shares outstanding during the period. Diluted earnings per share is computed by dividing net income by the weighted-average number of common shares outstanding and the number of dilutive potential common share equivalents during the period, calculated using the treasury-stock method for outstanding stock options. In periods of losses, diluted loss per share is computed on the same basis as basic loss per share as the inclusion of any other potential common shares outstanding would be anti-dilutive.

The calculation of basic and diluted earnings per share for the three months ended March 31, 2022 and 2021 are as follows (in thousands, except per share data):

For the Three Months Ended March 31,

    

2022

    

2021

Basic earnings per share

  

 

  

Net income (loss) available to common stockholders

$

1,377

$

(706)

Basic weighted-average shares outstanding

 

39,765

 

38,321

Basic earnings (loss) per share

$

0.03

$

(0.02)

Diluted earnings per share

 

 

Net income (loss) available to common stockholders

$

1,377

$

(706)

Weighted-average shares outstanding

 

39,765

 

38,321

Effect of dilutive securities - options and restricted stock

 

1,423

 

Diluted weighted-average shares outstanding

 

41,188

 

38,321

Diluted earnings (loss) per share

$

0.03

$

(0.02)

For the three months ended March 31, 2022 and 2021, 0.5 million and 1.1 million shares of common stock were excluded from the dilutive stock calculation because their effect would have been anti-dilutive. The basic and diluted weighted-average shares outstanding for both periods presented have been updated to include the retroactive impact of the 10% common stock dividend declared on November 9, 2021.

(6)   NOTES PAYABLE

The Company entered into a loan agreement (the “Loan Agreement”) with Bank of America, N.A. (the “Bank”) in December 2021. Under this Loan Agreement, the Bank extended two facilities to the Company. Specified assets have been pledged as collateral. One facility is a line of credit in the amount of $4.0 million available until December 1, 2024 (“Facility 1”). The Company will pay interest on Facility 1 on the first day of each month beginning January 1, 2022. The interest rate is an annual rate equal to the sum of (i) the greater of the BSBY Daily Floating Rate or (ii) the Index Floor (as defined in the Loan Agreement), plus 2.00%. As of March 31, 2022, the Company had not utilized this facility.

The other facility being extended by the Bank to the Company is a fixed rate term loan in the amount of up to $16.0 million (“Facility 2”). Facility 2 is available in one disbursement from the Bank and the interest rate is equal to 2.8% per year. The Company must pay interest on the first day of each month beginning January 1, 2022 and the Company will also repay the principal amount in equal installments of $444,444 per month through December 1, 2024. Facility 2 was entered into in conjunction with the purchase of Kestrel Labs.

The following table summarizes future principal payments on long-term debt as of March 31, 2022:

15

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

    

March 31,

 

(In thousands)

April 1, 2022 through December 31, 2022

$

4,000

2023

 

5,333

2024

 

5,334

Future principal payments

 

14,667

Less current portion

 

(5,333)

Less debt issuance costs

(57)

Long-term debt, net of debt issuance costs

$

9,277

(7)   STOCK-BASED COMPENSATION PLANS

In June 2017, the Company’s stockholders approved the 2017 Stock Incentive Plan (the “2017 Stock Plan”) with a maximum of 5.5 million shares reserved for issuance. Awards permitted under the 2017 Stock Plan include: Stock Options and Restricted Stock. Awards issued under the 2017 Stock Plan are at the discretion of the Board of Directors. As applicable, awards are granted with an exercise price equal to the closing price of the Company’s common stock on the date of grant and generally vest over four years. Restricted Stock Awards are issued to the recipient upon vesting and are not included in outstanding shares until such vesting and issuance occurs.

During the three months ended March 31, 2022 and 2021, no stock option awards were granted under the 2017 Stock Plan. At March 31, 2022, the Company had 0.8 million stock options outstanding and 0.7 million exercisable under the following plans:

    

Outstanding

    

Exercisable

Number of Options

Number of Options

(in thousands)

(in thousands)

Plan Category

 

  

 

  

2005 Stock Option Plan

 

324

324

Equity compensation plans not approved by shareholders

 

28

28

2017 Stock Option Plan

 

412

351

Total

 

764

703

During the three months ended March 31, 2022, 48,000 shares of restricted stock were granted to management under the 2017 Stock Plan. During the three months ended March 31, 2021, 72,000 shares of restricted stock were granted to management. The fair market value of restricted shares for share-based compensation expensing is equal to the closing price of the Company’s common stock on the date of grant. The vesting on the Restricted Stock is typically released quarterly over three years for the Board of Directors and annually or quarterly over two or four years for management.

The following summarizes stock-based compensation expenses recorded in the consolidated statements of income (in thousands):

For the Three Months Ended March 31, 

    

2022

    

2021

Cost of Revenue

$

15

$

15

Sales and marketing expense

 

59

15

General, and administrative

515

78

Total stock based compensation expense

$

589

$

108

The Company received proceeds of $3,000 and $27,000 related to option exercises during the three months ended March 31, 2022 and 2021, respectively.

A summary of stock option activity under all equity compensation plans for the three months ended March 31, 2022, is presented below:

16

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Weighted-

Weighted-

Average

Aggregate

Number of 

Average

Remaining

Intrinsic

Shares

Exercise

Contractual

Value

    

(in thousands)

    

Price

    

Term (Years)

    

(in thousands)

Outstanding at December 31, 2021

 

765

$

1.36

4.68

$

5,896

Exercised

(1)

$

2.94

Outstanding at March 31, 2022

 

764

$

1.36

4.43

$

3,780

Exercisable at March 31, 2022

 

703

$

1.11

4.21

$

3,627

No stock option awards were granted or forfeited during the three months ended March 31, 2022.

A summary of restricted stock award activity under all equity compensation plans for the three months ended March 31, 2022, is presented below:

Number of

Weighted

Shares

 

Average Grant

    

(in thousands)

Date Fair Value

Granted but not vested at December 31, 2021

 

454

$

13.69

Granted

 

48

Forfeited

 

(11)

Vested

 

(38)

Granted but not vested at March 31, 2022

 

453

12.80

As of March 31, 2022, the Company had approximately $5.1 million of unrecognized compensation expense related to stock options and restricted stock awards that will be recognized over a weighted average period of approximately 2.6 years.

(8)   STOCKHOLDERS’ EQUITY

Common Stock Dividend

The Company’s Board of Directors declared a cash dividend of $0.10 per share and a stock dividend of 10% per share on November 9, 2021. The cash dividend of $3.6 million was paid out on January 21, 2022 to stockholders of record as of January 6, 2022. The 10% stock dividend declaration resulted in the issuance of an additional 3.6 million shares on January 21, 2022 to stockholders of record as of January 6, 2022.

Treasury Stock

On March 8, 2021, the Company’s Board of Directors approved a program to repurchase up to $10.0 million of the Company’s common stock at prevailing market prices either in the open market or through privately negotiated transactions through September 8, 2021. From the inception of the plan through September 8, 2021, the Company purchased 175,179 shares of its common stock for $2.7 million or an average price of $15.22 per share.

Warrants

A summary of stock warrant activity for the three months ended March 31, 2022 is presented below:

17

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Weighted

Weighted

Average

Aggregate

Number of

Average

Remaining

Intrinsic

Warrants

Exercise

Contractual

Value

    

(in thousands)

    

Price

    

Life (Years)

    

(in thousands)

Outstanding and exercisable at December 31, 2021

 

99

$

2.40

 

2.76

$

660

Granted

 

$

 

Exercised

 

$

 

Forfeited

 

$

 

 

Outstanding and exercisable at March 31, 2022

 

99

$

2.40

 

2.52

$

379

(9)   INCOME TAXES

The income tax provision for interim periods is determined using an estimate of the annual effective tax rate, adjusted for discrete items, primarily related to excess tax benefits on stock option exercises. For the three months ended March 31, 2022 discrete items adjusted were $0.5 million. At March 31, 2022 and 2021, the Company estimated an annual effective tax rate of approximately 25.1% and 25.2%, respectively. Each quarter, the estimate of the annual effective tax rate is updated, and if the estimated effective tax rate changes, a cumulative adjustment is made. There is a potential for volatility of the effective tax rate due to various factors.

The provision for income taxes is recorded at the end of each interim period based on the Company’s best estimate of its effective income tax rate expected to be applicable for the full fiscal year. The Company’s effective income tax rate was 30% for the three months ended March 31, 2022. Discrete items recognized during the three months ended March 31, 2022 and 2021, resulted in a tax expense of approximately $0.1 million and a tax benefit of approximately $0.1 million, respectively. The Company recorded an income tax expense of $0.6 million and a tax benefit of $0.4 million for the three months ended March 31, 2022 and 2021, respectively.

No taxes were paid during the three months ended March 31, 2022 and 2021.

(10)   LEASES

The Company categorize leases at their inception as either operating or financing leases. Leases include various office and warehouse facilities which have been categorized as operating leases while certain equipment is leased under financing leases.

During March 2022, The Company entered into a lease agreement for approximately 4,162 square feet of office space for the operations of Kestrel Labs, Inc. in Boulder, Colorado. The lease begins on April 1, 2022 and will run through April 1, 2025. The rent and common area maintenance charges are equal to $17.00 per square foot with annual increases of 3%. Upon lease commencement, the Company recorded an operating lease liability and corresponding right-of-use asset for $0.2 million each.

The Company’s operating leases do not provide an implicit rate, and therefore the Company uses its incremental borrowing rate as the discount rate when measuring the lease liability. The incremental borrowing rate represents an estimate of the interest rate the Company would incur at lease commencement to borrow an amount equal to the lease payments on a collateralized basis over the term of a lease. The Company’s weighted average borrowing rate was determined to be 4.08% for its operating lease liabilities. The Company’s equipment lease agreements have a weighted average rate of 9.38% which was used to measure its finance lease liability. The weighted average remaining lease term was 5.19 years and 3.30 years for operating and finance leases, respectively, as of March 31, 2022.

As of March 31, 2022, the maturities of the Company’s future minimum lease payments were as follows (in thousands):

18

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

    

Operating Lease Liability

    

Finance Lease Liability

April 1, 2022 through December 31, 2022

 

2,627

115

2023

 

3,055

 

152

2024

 

3,571

 

116

2025

 

3,586

 

76

2026

 

3,361

 

15

2027

3,150

Thereafter

1,064

Total undiscounted future minimum lease payments

 

$

20,414

 

$

474

Less: Difference between undiscounted lease payments and discounted lease liabilities:

 

(2,293)

 

(67)

Total lease liabilities

$

18,121

$

407

The components of lease expenses were as follows:

Three Months Ended

March 31,

    

2022

    

2021

Lease cost:

  

  

Operating lease cost:

 

  

 

  

Total operating lease expense

$

1,105

$

610

Finance lease cost:

 

 

  

Total amortization of leased assets

 

30

 

21

Interest on lease liabilities

 

10

 

8

Total net lease cost

$

1,145

$

639

For the three months ended March 31, 2022 and 2021, $0.1 million and $0.2 million of operating lease costs respectively, were incurred at the Company’s manufacturing and warehouse facility and were included in cost of sales. For the three months ended March 31, 2022 and 2021, $1.0 million and $0.4 million of operating lease costs, respectively, were included in selling, general and administrative expenses on the consolidated statement of income.

(11)   FAIR VALUE MEASUREMENTS

The Company’s asset and liability classified financial instruments include cash, accounts receivable, accounts payable, accrued liabilities, and contingent consideration. The carrying amounts of financial instruments, including cash, accounts receivable, accounts payable and accrued liabilities approximate their fair value due to their short maturities. The Company measures its long-term debt at book value which approximates fair value as the long-term debt bears market rates of interest. The fair value of acquisition-related contingent consideration is based on a Monte Carlo model. The valuation policies are determined by management, and the Company’s Board of Directors is informed of any policy change.

Authoritative guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The guidance establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions of what market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The hierarchy is broken down into three levels based on reliability of the inputs as follows:

Level 1: Inputs that reflect unadjusted quoted prices in active markets that are accessible to Zynex for identical assets or liabilities;

Level 2: Inputs include quoted prices for similar assets and liabilities in active or inactive markets or that are observable for the asset or liability either directly or indirectly; and

19

Table of Contents

ZYNEX, INC.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Level 3: Unobservable inputs that are supported by little or no market activity.

The Company’s assets and liabilities which are measured at fair value on a recurring basis are classified in their entirety based on the lowest level of input that is significant to their fair value measurement. The Company’s policy is to recognize transfers in and/or out of fair value hierarchy as of the date in which the event or change in circumstances caused the transfer. The Company has consistently applied the valuation techniques discussed below in all periods presented.

The following table presents Company’s financial liabilities that were accounted for at fair value on a recurring basis as of March 31, 2022, by level within the fair value hierarchy:

Fair Value Measurements at March 31, 2022

 

Quoted

 

Priced in

 

Active

 

Markets

 

Significant

 

for

 

Other

 

Significant

 

Fair Value at

 

Identical

 

Observable

 

Unobservable

 

March 31,

 

Assets

 

Inputs

 

Inputs

    

2022

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

(In thousands)

Contingent consideration

$

9,500

$

$

$

9,500

Total

$

9,500

$

$

$

9,500

The following table sets forth a summary of changes in the contingent consideration for the three months ended March 31, 2022 (in thousands):

    

Contingent Consideration

Balance as of December 31, 2021

$

9,700

Gain on change in fair value of contingent consideration

 

(200)

Balance as of March 31, 2022

 

$

9,500