JOINT CorpJYNT

時価総額

$1.4億

PER

小売型カイロプラクティッククリニックの最大手。低価格で定期ケアを提供するチェーンとフランチャイズモデルを展開。2023年のクリニック買収で総購入対価$1,159,767で買収。2024年にリフランチャイズ計画を拡大。北米中心に展開。

	2014年 12月31日	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日	2024年 12月31日
Cash and cash equivalents	21	16,792,850	3,009,864	4,216,221	8,716,874	8	21	20	10	18	25
Restricted cash	224,576	385,282	334,394	103,819	138,078	185,888	265,371	386,219	805,351	1	945,081
Accounts receivable, net	704,905	743,239	1,021,733	1,138,380	1,213,707	3	2	4	4	4	3
Deferred franchise and regional development costs, current portion	-	-	-	-	611,047	765,508	897,551	994,587	1	1	1
Prepaid expenses and other current assets	375,925	366,033	499,525	542,342	882,022	1	2	2	2	2	2
Disposal Group, Including Discontinued Operation, Assets, Current	-	-	-	-	-	-	-	-	-	-	41
Total current assets	23	19,025,143	5,696,656	6,656,771	11,711,345	13	25	27	18	44	72
Property and equipment, net	1	7,138,746	4,724,706	3,800,466	3,658,008	-	9	-	-	-	3
Operating lease right-of-use asset	-	-	-	-	-	12	12	18	21	12	245,384
Deferred franchise and regional development costs, net of current portion	-	-	-	-	2,878,163	4	4	6	6	5	5
Deposits and other assets	585,150	638,710	707,889	611,808	599,627	336,258	431,336	567,202	756,386	748,394	300,779
Total assets	29	33,362,328	17,054,861	16,909,970	23,526,352	44	66	85	92	87	80
Accounts payable	-	1,996,971	1,054,946	1,068,669	1,253,274	2	2	2	3	2	2
Accrued expenses	-	375,529	299,997	86,959	266,322	216,814	770,221	2	1	2	2
Co-op funds liability	186,604	201,078	73,246	89,681	104,057	185,889	248,468	386,219	805,351	1	945,082
Payroll liabilities	617,944	1,493,375	750,421	867,430	2,035,658	3	3	4	2	3	4
Operating Lease, Liability, Current	-	-	-	-	-	2	3	5	5	4	448,285
Contract with Customer, Liability, Current	-	-	-	-	2,370,241	3	3	3	3	3	3
Upfront Regional Developer Fees, Current	-	-	-	-	-	-	-	-	-	362,326	288,095
Other current liabilities	50,735	54,596	60,894	48,534	477,528	518,686	707,085	539,500	499,250	483,249	603,250
Disposal Group, Including Discontinued Operation, Liabilities, Current	-	-	-	-	-	-	-	-	-	14	38
Total current liabilities	4	7,487,382	5,863,884	4,967,289	8,738,123	14	19	21	23	34	49
Operating lease liability, net of current portion	-	-	-	-	-	12	11	17	19	11	-
Long-Term Line of Credit	-	-	-	-	-	-	2	2	2	2	-
Contract with Customer, Liability, Noncurrent	-	-	-	-	11,239,221	12	14	15	16	14	12
Upfront Regional Developer Fees, Noncurrent	-	-	-	-	-	-	-	-	-	1	672,334
Deferred tax liabilities	299,405	238,648	512,362	411,497	389,362	27,230	27,230	27,230	27,230	1	-
Total liabilities	13	12,683,022	10,129,448	12,011,153	21,165,108	38	45	56	60	62	62
Commitments and Contingencies	-	-	-	-	-	-	-	-	-	-	-
Common Stock, Value, Issued	10,197	13,070	13,317	13,600	13,757	13,899	14,174	14,450	14,560	14,783	15,192
Additional paid-in capital	21	35,267,376	36,398,588	37,229,869	38,189,251	39	41	44	46	47	49
Treasury stock 33,015 shares as of December 31, 2024 and 32,124 shares as of December 31, 2023, at cost	-	-	-	-	-	-	-	-	856,642	860,475	870,058
Accumulated deficit	-5,012,181	-13,809,502	-28,983,374	-32,258,607	-35,750,908	-33,637,395	-20,470,081	-13,519,142	-12,341,892	-21,905,577	-30,435,420
Total The Joint Corp. stockholders’ equity	16	20,679,306	6,925,413	4,898,817	2,361,244	6	21	30	32	25	18
Non-controlling Interest	-	-	-	-	-	100	100	25,000	25,000	25,000	25,000
Total equity	-	-	-	-	-	6	21	30	32	25	18
Total liabilities and stockholders’ equity	29	33,362,328	17,054,861	16,909,970	23,526,352	44	66	85	92	87	80