Intermex Reports Strong Third-Quarter Growth

Continues to increase market share, double-digit increases in key financial measures

Company to Host Conference Call Today at 9 a.m. ET

MIAMI, Nov. 09, 2022 (GLOBE NEWSWIRE) -- International Money Express, Inc. (NASDAQ: IMXI) (โ€œIntermexโ€ or the โ€œCompanyโ€), one of the nationโ€™s leading omnichannel money transfer services to Latin America, today reported strong growth during the third quarter of 2022. With double-digit increases in all of the Companyโ€™s key financial performance measures, the Company continues its four-year track record of exceptional earnings growth as a public company.

Financial performance highlights for the third quarter of 2022 compared with the same period last year are:

  • Revenues of $140.8 million, up 16.6%.
  • Net Income of $16.6 million, up 44.5%.
  • Diluted EPS of $0.43 per share, up 48.3%.
  • Adjusted Net Income of $20.7 million, up 32.3%.
  • Adjusted Diluted EPS of $0.54 per share, up 35.0%.
  • Adjusted EBITDA of $27.8 million, up 21.5%.

โ€œIntermex stands out as one of the worldโ€™s premier remittance service companies, consistently delivering strong results and setting performance records quarter after quarter,โ€ said Bob Lisy, chairman, chief executive officer and president of Intermex. โ€œThe superior third-quarter results we reported today are indicative of the companyโ€™s ability to sustain outsized growth, which includes capturing an ever-larger share of the fast-growing market we operate in. With our recent acquisition of La Nacional, Intermex will now have a greater than 20% combined market share in seven key markets that comprise 87% of all U.S. remittances to Latin American and the Caribbean (LACA). Underpinning the companyโ€™s success is the unique, hard-to-replicate omnichannel business model - retail and digital โ€“ that we are continuously improving and expanding. Intermex has a proven track record of success that is creating significant value for its shareholdersโ€ Lisy added.

Third Quarter 2022 Financial Results (all comparisons are to the Third Quarter 2021)
Total revenues for the Company were $140.8 million, up 16.6%. Contributing to the strong revenue growth was the 8.8% increase in the nationwide network of independent retail Intermex agents and an 11.4% increase in unique, active customers. In the quarter the Company generated 12.2 million money transfer transactions from 3.0 million customers, an increase of 16.0%. Also contributing to the record number of transactions was the 110% growth in digital transactions. The transaction growth resulted in a 17.0% increase in the principal amount transferred to $5.5 billion. This principal translates to a 22.2% market share in the combined Mexico, Guatemala, El Salvador, and Honduras markets, up from 21.8% in the third quarter of 2021.

Net income grew 44.5% to $16.6 million. Diluted earnings per share were $0.43, an increase of 48.3%. Net income and EPS growth reflect the increased revenues, improved efficiencies on service charges from agents and banks, lower amortization expense, and lower share count resulting from stock repurchases. These benefits were partially offset by increases in salaries, general and administrative expenses, interest expense, and tax expense. In the quarter the Company took an additional $1.6 million provision on deposit balances held by a bank previously forced into closure by the Mexican banking regulator, and also recorded an additional non-cash stock compensation expense of $1.1 million related to updated vesting assumptions for a specific PSU grant. The Company also benefited from a $2.9 million tax benefit on deductible compensation as result of equity awards exercised during the third quarter.

Adjusted net income increased 32.3% to $20.7 million, and adjusted diluted earnings per share were $0.54, an increase of 35.0%, reflecting the items noted above in net income, adjusted for certain non-cash expenses, other charges, and tax adjustments, including the bank reserve and non-cash stock expense.

Adjusted EBITDA increased 21.5% to $27.8 million, primarily due to the same factors driving increases in net income discussed above.

Adjusted and other non-GAAP measures discussed above and elsewhere in this press release are defined below under the heading, Non-GAAP Measures.

Year-to-Date Financial Results for 2022 (all comparisons are to the first nine months of 2021)
Revenues increased by 18.2% to $392.4 million. Driving that growth was a 17.8% increase in net money transfer transactions. A 107% increase in digital transactions initiated also contributed to this growth. Principal amount sent increased 22.2% to $15.2 billion.

The Company reported net income of $44.3 million, an increase of 31.3%. Diluted earnings per share were $1.14, an increase of 32.6%, attributable to the year-to-date effects of the same items noted above for the third quarter of 2022.

Adjusted net income totaled $52.4 million, an increase of 25.9%. Adjusted diluted earnings per share totaled $1.35, an increase of 27.4%, attributable to the same items noted above for the third quarter of 2022.

Adjusted EBITDA increased 21.1% to $76.2 million, attributable to the same items noted above for the third quarter of 2022 and the higher net effect of the adjusting items detailed in the reconciliation table below following the unaudited condensed consolidated financial statements.

Other Items
The Company ended the third quarter of 2022 with $105.1 million in cash, a decrease of 8.3% compared to June 30, 2022 due to the third quarter ending on a Friday, a more active day for business activity versus the second quarter. The cash balance was also impacted by stock repurchases during the quarter, partially offset by the cash generated over that period.

Net Free Cash Generated was up 55.2% to $18.4 million in the third quarter of 2022.

The Company repurchased approximately 1.3 million shares of its common stock for $30.1 million during the third quarter of 2022 and approximately 2.4 million shares for $49.3 million from inception to date at an average price of $20.92 under the Companyโ€™s stock repurchase authorization and a privately-negotiated transaction with a stockholder.

2022 Guidance
The Company is reiterating its full-year guidance compared with the full-year 2021 and expects:

  • Revenue of $542 million to $551 million, an increase of 18% to 20%.
  • Net Income of $60 million to $61 million, an increase of 28% to 30%.
  • Adjusted Net Income of $68 million to $69 million, an increase of 19% to 20%.
  • Adjusted EBITDA of $104 million to $106 million, an increase of 20% to 22%.

Non-GAAP Measures
Adjusted Net Income, Adjusted Earnings per Share, Adjusted EBITDA, Adjusted EBITDA Margin and Net Free Cash Generated, each a Non-GAAP financial measure, are the primary metrics used by management to evaluate the financial performance of our business. We present these Non-GAAP financial measures because we believe they are frequently used by analysts, investors, and other interested parties to evaluate companies in our industry. Further, we believe they help highlight trends in our operating results, because certain of such measures exclude, among other things, the effects of certain transactions that are outside the control of management, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the jurisdictions in which we operate and capital investments.

Adjusted Net Income is defined as Net Income adjusted to add back certain charges and expenses, such as non-cash amortization of certain intangibles resulting from business acquisition transactions, non-cash compensation costs, and other items outlined in the reconciliation tables below, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing future Company performance.

Adjusted Earnings per Share โ€“ Basic and Diluted is calculated by dividing Adjusted Net Income by GAAP weighted-average common shares outstanding (basic and diluted).

Adjusted EBITDA is defined as Net Income before depreciation and amortization, interest expense, income taxes, and also adjusted to add back certain charges and expenses, such as non-cash compensation costs and other items outlined in the reconciliation table below, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing future Company performance.

Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by Revenues.

Net Free Cash Generated is defined as Net Income before provision for credit losses and depreciation and amortization adjusted to add back certain non-cash charges and expenses, such as non-cash compensation costs, and reduced by cash used in investing activities and servicing of our debt obligations.

Adjusted Net Income, Adjusted Earnings per share, Adjusted EBITDA, Adjusted EBITDA Margin, and Net Free Cash Generated are non-GAAP financial measures and should not be considered as an alternative to operating income or net income as a measure of operating performance or cash flows, or as a measure of liquidity. Non-GAAP financial measures are not necessarily calculated the same way by different companies and should not be considered a substitute for or superior to U.S. GAAP.

Reconciliations of Net Income, the Companyโ€™s closest GAAP measure, to Adjusted Net Income, Adjusted EBITDA, and Net Free Cash Generated, as well as a reconciliation of Earnings per share to Adjusted Earnings per share and Net Income Margin to Adjusted EBITDA Margin, are outlined in the tables below following the unaudited condensed consolidated financial statements. A quantitative reconciliation of projected Adjusted Net Income and Adjusted EBITDA to the most comparable GAAP measure is not available without unreasonable efforts because of the inherent difficulty in forecasting and quantifying the amounts necessary under GAAP guidance for operating or other adjusted items including, without limitation, costs and expenses related to acquisitions and other transactions, share-based compensation, tax effects of certain adjustments and losses related to legal contingencies or disposal of assets.

Investor and Analyst Conference Call / Presentation
Intermex will host a conference call and webcast presentation at 9:00 a.m. Eastern Time today. The conference call can be heard by dialing: 1-844-826-3033 (U.S.) or 1-412-317-5185 (outside the U.S.) ten minutes before the start of the call.

The conference call and accompanying slides will be available via webcast at https://investors.intermexonline.com. Registration for the event is required, so please register at least five minutes before the scheduled start time.

A webcast replay will be available approximately 2-4 hours after the conference call at https://investors.intermexonline.com/.

Safe Harbor Compliance Statement for Forward-Looking Statements
This press release contains โ€œforward-looking statementsโ€ within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, which reflect our current views concerning certain events that are not historical facts but could affect our future performance, including but without limitation, statements regarding our plans, objectives, financial performance, business strategies, projected results of operations, and expectations for the Company. These statements may include and be identified by words or phrases such as, without limitation, โ€œwould,โ€ โ€œwill,โ€ โ€œshould,โ€ โ€œexpects,โ€ โ€œbelieves,โ€ โ€œanticipates,โ€ โ€œcontinues,โ€ โ€œcould,โ€ โ€œmay,โ€ โ€œmight,โ€ โ€œplans,โ€ โ€œpossible,โ€ โ€œpotential,โ€ โ€œpredicts,โ€ โ€œprojects,โ€ โ€œforecasts,โ€ โ€œintends,โ€ โ€œassumes,โ€ โ€œestimates,โ€ โ€œapproximately,โ€ โ€œshall,โ€ โ€œour planning assumptions,โ€ โ€œfuture outlook,โ€ โ€œcurrently,โ€ โ€œtarget,โ€ โ€œguidanceโ€, โ€œremainsโ€, and similar expressions (including the negative and plural forms of such words and phrases). Our forward-looking statements are based largely on information currently available to our management and our current expectations, assumptions, plans, estimates, judgments, projections about our business and our industry, and macroeconomic conditions, and are subject to various risks, uncertainties, estimates, contingencies, and other factors, many of which are beyond our control, that could cause actual results to differ from those expressed or implied by the forward-looking statements and could materially adversely affect our business, financial condition, results of operations, cash flows and liquidity. Such factors include, among others, our ability to successfully execute, manage and integrate key acquisitions and mergers; economic factors such as inflation, the level of economic activity and labor market conditions, as well as rising interest rates, the public health conditions, responses thereto and the economic and market effects thereof; competition in the markets in which we operate; volatility in foreign exchange rates that could affect the volume of consumer remittance activity and/or affect our foreign exchange related gains and losses; our ability to maintain favorable agent relationships; credit risks from our agents and the financial institutions with which we do business; bank failures, sustained financial market illiquidity or financial institution illiquidity; new technology or competitors such as digital platforms; cyber-attacks or disruptions to our information technology, computer network systems, data centers and phone apps; our ability to satisfy our debt obligations and remain in compliance with our credit facility requirements; customer confidence in our brand and in consumer money transfers generally; our ability to maintain compliance with applicable regulatory requirements; international political factors, political stability, tariffs, border taxes or restrictions on remittances or transfers; currency restrictions and volatility in countries in which we operate or plan to operate; consumer fraud and other risks relating to the authenticity of customersโ€™ orders; changes in immigration laws and their enforcement; our ability to protect intellectual property rights; our ability to recruit and retain key personnel; and other factors, risks and uncertainties, including those described in the โ€œRisk Factorsโ€ and other sections of periodic reports that we file with the Securities and Exchange Commission. Accordingly, we caution investors and all others not to place undue reliance on any forward-looking statements. Any forward-looking statement speaks only as of the date such statement is made and we undertake no obligation to update any of the forward-looking statements.

About International Money Express, Inc.
Founded in 1994, Intermex applies proprietary technology enabling consumers to send money from the United States and Canada to 18 countries in Latin America and the Caribbean, including Mexico and Guatemala, eight countries in Africa, two countries in Asia, and two counties in Europe, through a network of independent neighborhood agents and company-owned stores. The Company provides the digital movement of money through a network of agent retailers in the United States and Canada; through Company-operated stores; digitally through our mobile app; and via the Companyโ€™sโ€ฏwebsite. Transactions are fulfilled and paid through thousands of retail and bank locations in Latin America, Africa, Asia, and Europe. Intermex is headquartered in Miami, Florida, with international offices in Puebla, Mexico, and Guatemala City, Guatemala. For more information about Intermex, please visit www.intermexonline.com.

Mike Gallentine
Vice President of Investor Relations
mgallentine@intermexusa.com
tel. 305-671-8005

Condensed Consolidated Balance Sheets
ย ย ย ย ย 
ย ย ย 
ย September 30,ย December 31,ย 
(in thousands of dollars)2022ย 2021ย 
ASSETSย (Unaudited)ย ย ย 
Current assets:ย ย ย ย 
Cash$ย ย ย ย ย ย ย ย ย ย  105,052ย $ย ย ย ย ย ย ย ย ย  132,474ย 
Accounts receivable, net100,061ย 67,317ย 
Prepaid wires, net104,114ย 56,766ย 
Prepaid expenses and other current assets8,906ย 6,988ย 
Total current assets318,133ย 263,545ย 
ย ย ย ย ย 
Property and equipment, net22,614ย 17,905ย 
Goodwill36,260ย 36,260ย 
Intangible assets, net12,599ย 15,392ย 
Other assets9,295ย 7,434ย 
Total assets$ย ย ย ย ย ย ย ย ย ย  398,901ย $ย ย ย ย ย ย ย ย ย  340,536ย 
ย ย ย ย ย 
LIABILITIES AND STOCKHOLDERS' EQUITYย ย ย ย ย 
Current liabilities:ย ย ย ย 
Current portion of long-term debt, net$ย ย ย ย ย ย ย ย ย ย ย ย ย  4,429ย $ย ย ย ย ย ย ย ย ย ย ย ย  3,882ย 
Accounts payable22,464ย 23,151ย 
Wire transfers and money orders payable, net74,444ย 56,066ย 
Accrued and other liabilities32,223ย 33,760ย 
Total current liabilities133,560ย 116,859ย 
ย ย ย ย ย 
Long-term liabilities:ย ย ย ย 
Debt, net118,753ย 79,211ย 
Lease liabilities, net1,525ย -ย 
Deferred tax liability, net50ย 1,426ย 
Total long-term liabilities120,328ย 80,637ย 
ย ย ย ย ย 
Stockholders' equity:ย ย ย ย 
Total stockholders' equity145,013ย 143,040ย 
Total liabilities and stockholders' equity$ย ย ย ย ย ย ย ย ย ย  398,901ย $ย ย ย ย ย ย ย ย ย  340,536ย 
ย ย ย ย ย 

ย 

Condensed Consolidated Statements of Income
ย ย ย ย ย ย ย ย 
ย Three Months Ended September 30,ย Nine Months Ended September 30,
(in thousands of dollars, except for share data)2022ย 2021ย 2022ย 2021
ย (Unaudited)ย (Unaudited)
Revenues:ย ย ย ย ย ย ย 
Wire transfer and money order fees, net$ย ย ย ย ย  120,718ย $ย ย ย ย ย  104,191ย $ย ย ย ย ย ย ย ย ย  336,340ย $ย ย ย ย ย ย ย ย ย ย  284,409
Foreign exchange gain, net18,851ย 15,643ย 52,719ย 45,347
Other income1,198ย 873ย 3,309ย 2,275
Total revenues140,767ย 120,707ย 392,368ย 332,031
ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย 
Service charges from agents and banks93,658ย 81,416ย 262,717ย 222,654
Salaries and benefits13,853ย 10,859ย 36,911ย 30,909
Other selling, general and administrative expenses10,232ย 9,966ย 24,964ย 22,549
Depreciation and amortization2,278ย 2,362ย 6,712ย 7,041
Total operating expenses120,021ย 104,603ย 331,304ย 283,153
ย ย ย ย ย ย ย ย 
Operating income20,746ย 16,104ย 61,064ย 48,878
ย ย ย ย ย ย ย ย 
Interest expense1,466ย 968ย 3,530ย 3,562
ย ย ย ย ย ย ย ย 
Income before income taxes19,280ย 15,136ย 57,534ย 45,316
ย ย ย ย ย ย ย ย 
Income tax provision2,654ย 3,629ย 13,270ย 11,605
ย ย ย ย ย ย ย ย 
Net income$ย ย ย ย ย ย  16,626ย $ย ย ย ย ย ย ย  11,507ย $ย ย ย ย ย ย ย ย ย ย ย  44,264ย $ย ย ย ย ย ย ย ย ย ย ย ย  33,711
ย ย ย ย ย ย ย ย 
Earnings per common share:ย ย ย ย ย ย ย 
Basic$ย ย ย ย ย ย ย ย ย ย  0.44ย $ย ย ย ย ย ย ย ย ย ย  0.30ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.16ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.88
Diluted$ย ย ย ย ย ย ย ย ย ย  0.43ย $ย ย ย ย ย ย ย ย ย ย  0.29ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.14ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.86
ย ย ย ย ย ย ย ย 
Weighted-average common shares outstanding:ย ย ย ย ย ย ย 
Basic37,390,632ย 38,647,931ย 37,999,709ย 38,441,767
Diluted38,425,868ย 39,336,051ย 38,907,283ย 39,071,622
ย ย ย ย ย ย ย ย 

ย 

Reconciliation from Net income to Adjusted Net income
ย ย ย ย ย ย ย ย ย ย ย ย 
ย Three Months Ended September 30,ย ย Nine Months Ended September 30,ย 
(in thousands of dollars, except for per share data)2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
ย (Unaudited)ย ย (Unaudited)ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $ย ย ย ย ย ย ย ย ย ย  16,626ย ย $ย ย ย ย ย ย ย ย ย ย  11,507ย ย $ย ย ย ย ย ย ย ย ย ย  44,264ย ย $ย ย ย ย ย ย ย ย ย ย  33,711ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Adjusted for:ย ย ย ย ย ย ย ย ย ย ย 
Share-based compensation (a)2,625ย ย 1,112ย ย 5,558ย ย 3,382ย 
Loss on bank closure (b)1,583ย ย 2,000ย ย 1,583ย ย 2,000ย 
Transaction costs (c)258ย ย -ย ย 474ย ย -ย 
Other charges and expenses (d)301ย ย 1,300ย ย 759ย ย 1,593ย 
Amortization of intangibles (e)972ย ย 1,264ย ย 2,916ย ย 3,789ย 
Income tax benefit related to adjustments (f)(1,632)ย (1,514)ย (3,200)ย (2,896)
Adjusted net income$ย ย ย ย ย ย ย ย ย ย  20,733ย ย $ย ย ย ย ย ย ย ย ย ย  15,669ย ย $ย ย ย ย ย ย ย ย ย ย  52,354ย ย $ย ย ย ย ย ย ย ย ย ย  41,579ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Adjusted earnings per common shareย ย ย ย ย ย ย ย ย ย ย 
Basic$ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.55ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.41ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.38ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.08ย 
Diluted$ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.54ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.40ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.35ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.06ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
(a) Represents shared-based compensation relating to equity awards granted to employees and independent directors of the Company.
ย 
(b) Represents losses during the three months ended September 30, 2022 and 2021, respectively related to the closure of a financial institution in Mexico during 2021.
ย 
(c)ย Represents primarily professional and legal fees related to business acquisition transactions.
ย 
(d)ย Represents primarily loss on disposal of fixed asset, sincluding a write-off of software development expenditures in an amount of $1.0 million during the three months ended September 30, 2021 (none in 2022) and foreign currency (gains) losses.
ย 
(e) Represents the amortization of intangible assets that resulted from business acquistion transactions.
ย 
(f) Represents the current and deferred tax impact of the taxable adjustments to net income using the Companyโ€™s blended federal and state tax rate for each period. Relevant tax-deductible adjustments include all adjustments to net income.

ย 

ย 
Reconciliation from GAAP Basic Earnings per Share to Adjusted Basic Earnings per Share
ย 
ย Three Months Ended September 30,ย ย Nine Months Ended September 30,ย 
ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย (Unaudited)ย ย (Unaudited)ย 
GAAP Basic Earnings per Share$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.44ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.30ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.16ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.88ย 
Adjusted for:ย ย ย ย ย ย ย ย ย ย ย 
Share-based compensation0.07ย ย 0.03ย ย 0.15ย ย 0.09ย 
Loss on bank closure0.04ย ย 0.05ย ย 0.04ย ย 0.05ย 
Transaction costs0.01ย ย -ย ย 0.01ย ย -ย 
Other charges and expenses0.01ย ย 0.03ย ย 0.02ย ย 0.04ย 
Amortization of intangibles0.03ย ย 0.03ย ย 0.08ย ย 0.10ย 
Income tax benefit related to adjustments(0.04)ย (0.04)ย (0.08)ย (0.08)
Non-GAAP Adjusted Basic Earnings per Share$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.55ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.41ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.38ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.08ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
The table above may contain slight summation differences due to roundingย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย 

ย 

Reconciliation from GAAP Diluted Earnings per Share to Adjusted Diluted Earnings per Share
ย 
ย Three Months Ended September 30,ย ย Nine Months Ended September 30,ย 
ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย (Unaudited)ย ย (Unaudited)ย 
GAAP Diluted Earnings per Share$ย ย ย ย ย ย ย ย ย ย ย ย  0.43ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.29ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  1.14ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.86ย 
Adjusted for:ย ย ย ย ย ย ย ย ย ย ย 
Share-based compensation0.07ย ย 0.03ย ย 0.14ย ย 0.09ย 
Loss on bank closure0.04ย ย 0.05ย ย 0.04ย ย 0.05ย 
Transaction costs0.01ย ย -ย ย 0.01ย ย -ย 
Other charges and expenses0.01ย ย 0.03ย ย 0.02ย ย 0.04ย 
Amortization of intangibles0.03ย ย 0.03ย ย 0.07ย ย 0.10ย 
Income tax benefit related to adjustments(0.04)ย (0.04)ย (0.08)ย (0.07)
Non-GAAP Adjusted Diluted Earnings per Share$ย ย ย ย ย ย ย ย ย ย ย ย  0.54ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.40ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  1.35ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.06ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
The table above may contain slight summation differences due to roundingย ย ย ย 

ย 

Reconciliation from Net Income to Adjusted EBITDA
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
ย Three Months Ended September 30,ย Nine Months Ended September 30,
ย ย ย ย ย ย ย ย 
(in thousands of dollars)2022ย 2021ย 2022ย 2021
ย ย ย ย ย ย ย ย 
ย (Unaudited)ย (Unaudited)
Net incomeย $ย ย ย ย ย ย ย ย ย ย ย  16,626ย $ย ย ย ย ย ย ย ย ย ย  11,507ย $ย ย ย ย ย ย ย ย ย ย  44,264ย $ย ย ย ย ย ย ย ย ย  33,711
ย ย ย ย ย ย ย ย 
Adjusted for:ย ย ย ย ย ย ย 
Interest expense1,466ย 968ย 3,530ย 3,562
Income tax provision2,654ย 3,629ย 13,270ย 11,605
Depreciation and amortization2,278ย 2,362ย 6,712ย 7,041
EBITDAย ย ย ย ย ย ย ย ย ย ย ย ย  23,024ย ย ย ย ย ย ย ย ย ย ย ย ย  18,466ย ย ย ย ย ย ย ย ย ย ย ย ย  67,776ย ย ย ย ย ย ย ย ย ย ย ย  55,919
Share-based compensation (a)2,625ย 1,112ย 5,558ย 3,382
Loss on bank closure (b)1,583ย 2,000ย 1,583ย 2,000
Transaction costs (c)258ย -ย 474ย -
Other charges and expenses (d)301ย 1,300ย 759ย 1,593
Adjusted EBITDAย $ย ย ย ย ย ย ย ย ย ย ย  27,791ย $ย ย ย ย ย ย ย ย ย ย  22,878ย $ย ย ย ย ย ย ย ย ย ย  76,150ย $ย ย ย ย ย ย ย ย ย  62,894
ย ย ย ย ย ย ย ย 
(a) Represents share-based compensation relating to equity awards granted to employees and independent directors of the Company.
ย ย ย ย ย ย ย ย 
(b) Represents losses during the three months ended September 30, 2022 and 2021, respectively related to the closure of a financial institution in Mexico during 2021.
ย ย ย ย ย ย ย ย 
(c)ย Represents primarily professional and legal fees related to business acquisition transactions.
ย ย ย ย ย ย ย ย 
(d) Represents primarily loss on disposal of fixed assets,ย  including a write-off of software development expenditures in an amount of $1.0 million during the three months ended September 30, 2021 (none in 2022) and foreign currency (gains) losses.

ย 

Reconciliation from Net Income Margin to Adjusted EBITDA Margin
ย 
ย Three Months Ended September 30,ย ย Nine Months Ended September 30,ย 
ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย (Unaudited)ย ย (Unaudited)ย 
Net Income Margin11.8%ย 9.5%ย 11.3%ย 10.2%
Adjusted for:ย ย ย ย ย ย ย ย ย ย ย 
Interest expense1.0%ย 0.8%ย 0.9%ย 1.1%
Income tax provision1.9%ย 3.0%ย 3.4%ย 3.5%
Depreciation and amortization1.6%ย 2.0%ย 1.7%ย 2.1%
EBITDA16.4%ย 15.3%ย 17.3%ย 16.8%
Share-based compensation1.9%ย 0.9%ย 1.4%ย 1.0%
Loss on bank closure1.1%ย 1.7%ย 0.4%ย 0.6%
Transaction costs0.2%ย 0.0%ย 0.1%ย 0.0%
Other charges and expenses0.2%ย 1.1%ย 0.2%ย 0.5%
Adjusted EBITDA Margin19.7%ย 19.0%ย 19.4%ย 18.9%
ย ย ย ย ย ย ย ย ย ย ย ย 

ย 

ย ย ย ย ย ย ย ย ย ย ย ย 
Reconciliation of Net Income to Net Free Cash Generated
ย ย ย ย ย ย ย ย ย ย ย ย 
ย Three months ended September 30,ย ย Nine months ended September 30,ย 
(in thousands of dollars)2022ย ย 2021ย ย 2022ย ย 2021ย 
ย (Unaudited)ย ย (Unaudited)ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Net income for the period$ย ย ย ย ย ย ย ย ย ย  16,626ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  11,507ย ย $ย ย ย ย ย ย ย  44,264ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  33,711ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortization2,278ย ย 2,362ย ย 6,712ย ย 7,041ย 
Share-based compensation2,625ย ย 1,112ย ย 5,558ย ย 3,382ย 
Provision for credit losses525ย ย 342ย ย 2,022ย ย 1,009ย 
Cash used in investing activities(2,513)ย (2,342)ย (9,380)ย (5,523)
Term loan pay downs(1,094)ย (1,094)ย (3,281)ย (3,009)
ย ย ย ย ย ย ย ย ย ย ย ย 
Net free cash generated during the period$ย ย ย ย ย ย ย ย ย ย  18,447ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  11,887ย ย $ย ย ย ย ย ย ย  45,895ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  36,611ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  225.54
-5.28 (-2.29%)
AAPL  269.78
-2.08 (-0.77%)
AMD  221.09
+6.93 (3.24%)
BAC  55.48
+0.48 (0.88%)
GOOG  311.30
-2.50 (-0.80%)
META  647.09
-13.00 (-1.97%)
MSFT  473.13
-10.49 (-2.17%)
NVDA  189.25
+2.75 (1.47%)
ORCL  196.00
+1.09 (0.56%)
TSLA  442.22
-7.50 (-1.67%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article