Intermex Reports Fourth-Quarter and Full Year Results

Operations drive double-digit increases in key financial measures

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

MIAMI, March 08, 2023 (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 for the fourth quarter and full year 2022. With double-digit increases in all of the Companyโ€™s full year key financial performance measures, the Company continues its track record of exceptional earnings growth as a public company.

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

  • Revenues of $154.4 million, an increase of 21.4%;
  • Net Income of $13.1 million, a decrease of 0.5%;
  • Diluted EPS of $0.35 per share, an increase of 6.1%;
  • Adjusted Net Income of $17.6 million, an increase of 10.4%;
  • Adjusted Diluted EPS of $0.46 per share, an increase of 15.0%;ย ย 
  • Adjusted EBITDA of $29.1 million, an increase of 22.4%; and
  • Net Free Cash Generated of $13.7 million, an increase of 24.6%.

Full Year 2022 โ€“ Highlights compared with the prior-year

  • Revenues of $546.8 million, an increase of 19.1%;
  • Net Income of $57.3 million, an increase of 22.4%;
  • Diluted EPS of $1.48, an increase of 23.3%;
  • Adjusted Net Income of $69.9 million, an increase of 21.6%;
  • Adjusted Diluted EPS of $1.81, an increase of 23.1%;
  • Adjusted EBITDA of $105.2 million, an increase of 21.4%; and
  • Net Free Cash Generated of $59.6 million, an increase of 25.2%.ย ย 

โ€œIntermex finished 2022 on a high note, again achieving double-digit revenue growth during the fourth quarter and setting a single-day record for the total number of wire transfers we completed for our customers during the Christmas holiday season,โ€ said Bob Lisy, the Companyโ€™s chairman, chief executive officer and president. โ€œThe outstanding full-year and fourth quarter operating performance underscores the competitive advantage Intermex maintains as one of the worldโ€™s leading, omnichannel remittance service providers.โ€

โ€œWe consistently outperform in our sector by staying laser focused on the fundamentals that drive our business,โ€ Lisy said. โ€œWe are driving transaction growth with attractive margins through our growing network of retail locations and our digital app. Our unique, omni-channel strategy is resonating in our markets and creating tremendous value for the Company and its shareholders.โ€

Fourth Quarter 2022 Financial Results (all comparisons are to the Fourth Quarter 2021)
Total revenues for the Company were $154.4 million, up 21.4%. Contributing to the strong revenue growth was the record 13.7 million money transfer transactions, up 23.0%, driven by a 31.4% increase in unique, active customers to 3.7 million in the quarter. Also contributing to the record number of transactions was the 84% growth in digital transactions. Total transaction growth resulted in a 18.5% increase in the principal amount transferred to $5.8 billion. This principal translates to a 22.0% market share in the combined Mexico, Guatemala, El Salvador, and Honduras markets, up from 21.4% in the fourth quarter of 2021. The 2022 period also reflects the previously reported acquisition of La Nacional Corp. from November 1, 2022.

Net income was $13.1 million, down 0.5%. Diluted earnings per share increased 6.1% to $0.35. Net income and EPS 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 offset by increases in salaries, general and administrative expenses, interest expense, tax expense, and transaction charges related to the La Nacional acquisition.

Adjusted net income increased 10.4% to $17.6 million, and adjusted diluted earnings per share were $0.46, an increase of 15.0%, reflecting the items noted above in net income, adjusted for certain non-cash expenses, other charges, tax adjustments, non-cash stock expense, and the charges related to the La Nacional acquisition, all as detailed in the reconciliation tables below.

Adjusted EBITDA increased 22.4% to $29.1 million, primarily due to the same factors driving net income discussed above and the higher net effect of the adjusting items detailed in the reconciliation table below.

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

Full-Year 2022 Financial Results (all comparisons are to the full-year 2021)
Revenues increased by 19.1% to $546.8 million. Driving that growth was a 19.2% increase in net money transfer transactions, which includes a 100% increase in digital transactions. Principal amount sent increased 21.2% to $21.0 billion. ย 

The Company reported net income of $57.3 million, an increase of 22.4%. Diluted earnings per share were $1.48, an increase of 23.3%, attributable to the full-year effects of the same items noted above for the fourth quarter of 2022.

Adjusted net income totaled $69.9 million, an increase of 21.6%. Adjusted diluted earnings per share totaled $1.81, an increase of 23.1%, attributable to the the annualized net effect of the items noted above for the fourth quarter of 2022.

Adjusted EBITDA increased 21.4% to $105.2 million, attributable to the same items noted above for the fourth quarter of 2022 and the higher net effect of the adjusting items detailed in the reconciliation table below.

Other Items
The Company ended 2022 with $149.5 million in cash and $155.2 million in debt which includes $76.0 million from the Companyโ€™s revolving credit facility. Net Free Cash Generated was up 24.6% to $13.7 million in the fourth quarter of 2022, and was $59.6 million for the full year, an increase of 25.2% from the prior year.

The Company repurchased approximately 465,000 shares of its common stock for $10.0 million during the fourth quarter of 2022 at a weighted average price of $21.48 per share. Additionally, through the first quarter of 2023 to date, the company repurchased 243,000 shares for $5.7 million, leaving $2.5 million of the original $40 million authorization for its buyback program.

On March 3rd the Companyโ€™s board of directors authorized an additional $100 million for future share repurchases. The authorization does not obligate the Company to repurchase any particular amount of common stock during any period and the program may be modified or suspended at any time at the Company's discretion. Stock repurchases may be made from time to time and the actual amount repurchased will depend on a variety of factors including market conditions, cash flow, and liquidity needs, regulatory and legal requirements, and other factors. The stock repurchases may be made in both open market and privately negotiated transactions and may include the use of derivative contracts, structured share repurchase agreements, and Rule 10b5-1 and Rule 10b-18 trading plans. Repurchases are expected to be funded from cash on hand. The Company had approximately 36.6 million shares of common stock outstanding as of December 31, 2022.

2023 Guidance
The Company is providing full-year and first quarter guidance, and expects:

Full year 2023, compared to the prior year:

  • Revenue of $667.0 million to $688.5 million, an increase of 22% to 26%.
  • Net Income of $66.5 million to $69.0 million, an increase of 16% to 20%.
  • Adjusted EBITDA of $120.0 million to $124.5 million, an increase of 14% to 18%.

First quarter 2023, compared to the prior year quarter:

  • Revenue of $140.9 million to $145.5 million, an increase of 23% to 27%.
  • Net Income of $11.6 million to $11.7 million, a decrease of (1%) to flat.
  • Adjusted EBITDA of $22.5 million to $22.8 million, an increase of 9% to 10%.

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 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, net income, net income margin or earnings per share 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; including the completed acquisition of Envios de Valores La Nacional Corp. and the pending acquisition of LAN Holdings, Corp.;economic factors such as inflation, the level of economic activity and labor market conditions, as well as rising interest rates, recession risks, 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 countries 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 Relationsย 
mgallentine@intermexusa.comย 
tel. 305-671-8005

Condensed Consolidated Balance Sheets
ย ย ย ย 
ย ย December 31,ย 
(in thousands of dollars)ย ย 2022ย ย 2021ย 
ASSETSย ย ย ย ย 
Current assets:ย ย ย ย ย 
Cashย $149,493ย $132,474ย 
Accounts receivable, netย ย 129,808ย ย 67,317ย 
Prepaid wires, netย ย 90,386ย ย 56,766ย 
Prepaid expenses and other current assetsย ย 12,749ย ย 6,988ย 
Total current assetsย ย 382,436ย ย 263,545ย 
ย ย ย ย ย ย 
Property and equipment, netย ย 28,160ย ย 17,905ย 
Goodwillย ย 49,774ย ย 36,260ย 
Intangible assets, netย ย 19,826ย ย 15,392ย 
Other assetsย ย 31,876ย ย 7,434ย 
Total assetsย $512,072ย $340,536ย 
ย ย ย ย ย ย 
LIABILITIES AND STOCKHOLDERS' EQUITYย ย ย ย ย 
Current liabilities:ย ย ย ย ย 
Current portion of long-term debt, netย $4,975ย $3,882ย 
Accounts payableย ย 25,686ย ย 23,151ย 
Wire transfers and money orders payable, netย ย 112,251ย ย 56,066ย 
Accrued and other liabilitiesย ย 41,855ย ย 33,760ย 
Total current liabilitiesย ย 184,767ย ย 116,859ย 
ย ย ย ย ย ย 
Long-term liabilities:ย ย ย ย ย 
Long-term debt, netย ย 150,235ย ย 79,211ย 
Lease liabilities, netย ย 23,272ย ย -ย 
Deferred tax liability, netย ย 3,892ย ย 1,426ย 
Total long-term liabilitiesย ย 177,399ย ย 80,637ย 
ย ย ย ย ย ย 
Stockholders' equity:ย ย ย ย ย 
Total stockholders' equityย ย 149,906ย ย 143,040ย 
Total liabilities and stockholders' equityย $512,072ย $340,536ย 
ย ย ย ย ย ย 


Condensed Consolidated Statements of Incomeย 
ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended December 31,ย Year Ended December 31,ย 
(in thousands of dollars, except for share data)ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย ย 2020ย 
ย ย ย ย ย ย ย ย ย ย 
ย ย (Unaudited)ย ย ย ย ย ย ย 
Revenues:ย ย ย ย ย ย ย ย ย ย ย 
Wire transfer and money order fees, netย $132,822ย $108,832ย $469,162ย $393,241ย $307,909ย 
Foreign exchange gain, netย ย 20,201ย ย 17,485ย ย 72,920ย ย 62,832ย ย 46,763ย 
Other incomeย ย 1,414ย ย 858ย ย 4,723ย ย 3,133ย ย 2,537ย 
Total revenuesย ย 154,437ย ย 127,175ย ย 546,805ย ย 459,206ย ย 357,209ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Operating expenses:ย ย ย ย ย ย ย ย ย ย ย 
Service charges from agents and banksย ย 102,087ย ย 84,806ย ย 364,804ย ย 307,458ย ย 238,597ย 
Salaries and benefitsย ย 15,313ย ย 12,156ย ย 52,224ย ย 43,065ย ย 32,831ย 
Other selling, general and administrative expensesย ย 9,904ย ย 7,784ย ย 34,394ย ย 30,334ย ย 22,086ย 
Transaction costsย ย 2,531ย ย 1,006ย ย 3,005ย ย 1,006ย ย -ย 
Depreciation and amortizationย ย 2,758ย ย 2,449ย ย 9,470ย ย 9,491ย ย 10,828ย 
Total operating expensesย ย 132,593ย ย 108,201ย ย 463,897ย ย 391,354ย ย 304,342ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Operating incomeย ย 21,844ย ย 18,974ย ย 82,908ย ย 67,852ย ย 52,867ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Interest expenseย ย 2,099ย ย 976ย ย 5,629ย ย 4,537ย ย 6,566ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Income before income taxesย ย 19,745ย ย 17,998ย ย 77,279ย ย 63,315ย ย 46,301ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Income tax provisionย ย 6,678ย ย 4,866ย ย 19,948ย ย 16,472ย ย 12,517ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Net incomeย $13,067ย $13,132ย $57,331ย $46,843ย $33,784ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Earnings per common share:ย ย ย ย ย ย ย ย ย ย ย 
Basicย $0.35ย $0.34ย $1.52ย $1.22ย $0.89ย 
Dilutedย $0.35ย $0.33ย $1.48ย $1.20ย $0.88ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
Weighted-average common shares outstanding:ย ย ย ย ย ย ย ย ย ย ย 
Basicย ย 36,941,754ย ย 38,608,869ย ย 37,733,047ย ย 38,474,040ย ย 38,060,290ย 
Dilutedย ย 37,788,404ย ย 39,236,948ย ย 38,625,390ย ย 39,103,450ย ย 38,358,171ย 
ย ย ย 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 Three Months Ended December 31,ย Year Ended December 31,
(in thousands of dollars, except for share data)ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย ย ย 2020ย 
ย ย ย ย ย ย ย ย ย ย 
ย (Unaudited)ย (Unaudited)
ย ย ย ย ย ย ย ย ย ย 
Net Income$13,067ย ย $13,132ย ย $57,331ย ย $46,843ย ย $33,784ย 
ย ย ย ย ย ย ย ย ย ย 
Adjusted for:ย ย ย ย ย ย ย ย ย 
Share-based compensation (a)ย 1,560ย ย ย 1,219ย ย ย 7,118ย ย ย 4,601ย ย ย 3,237ย 
Offering costs (b)ย -ย ย ย -ย ย ย -ย ย ย -ย ย ย 509ย 
TCPA settlement (c)ย -ย ย ย -ย ย ย -ย ย ย -ย ย ย 60ย 
Loss on bank closure (d)ย -ย ย ย -ย ย ย 1,583ย ย ย 2,000ย ย ย 252ย 
Transaction costs (e)ย 2,531ย ย ย 1,006ย ย ย 3,005ย ย ย 1,006ย ย ย -ย 
Other charges and expenses (f)ย 382ย ย ย 112ย ย ย 1,141ย ย ย 1,705ย ย ย 637ย 
Amortization of intangibles (g)ย 1,186ย ย ย 1,263ย ย ย 4,102ย ย ย 5,052ย ย ย 6,841ย 
Income tax benefit related to adjustments (h)ย (1,176)ย ย (842)ย ย (4,376)ย ย (3,738)ย ย (2,981)
Adjusted Net Income$17,550ย ย $15,890ย ย $69,904ย ย $57,469ย ย $42,339ย 
ย ย ย ย ย ย ย ย ย ย 
Adjusted Earnings per shareย ย ย ย ย ย ย ย ย 
Basic$0.48ย ย $0.41ย ย $1.85ย ย $1.49ย ย $1.11ย 
Diluted$0.46ย ย $0.40ย ย $1.81ย ย $1.47ย ย $1.10ย 
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 ย ย ย ย ย ย ย ย ย 
(b) Represents expenses incurred for professional and legal fees in connection with secondary offerings for the Companyโ€™s common stock.
ย ย ย ย ย ย ย ย ย ย 
(c) Represents legal fees for the settlement of a class action lawsuit related to the Telephone Consumer Protection Act.
ย ย ย ย ย ย ย ย ย ย 
(d) Represents losses related to the closure of financial institutions in Mexico.
ย ย ย ย ย ย ย ย ย ย 
(e)ย Represents primarily financial advisory, professional and legal fees related to business acquisition transactions.
ย ย ย ย ย ย ย ย ย ย 
(f)ย Represents primarily loss on disposal of fixed assets, including a write-off of software development expenditures in an amount of $1.0 million during the year ended December 31, 2021 and foreign currency (gains) losses.
ย ย ย ย ย ย ย ย ย ย 
(g) Represents the amortization of intangible assets that resulted from business combination transactions.
ย ย ย ย ย ย ย ย ย ย 
(h) 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 ย ย ย ย ย ย ย ย 


Reconciliation from GAAP Basic Earnings per Share to Adjusted Basic Earnings per Share
ย ย ย ย ย ย ย ย ย 
ย ย Three months ended December 31,ย Year Ended December 31,
ย ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
ย ย ย ย ย 
ย ย (Unaudited)ย (Unaudited)
ย GAAP Basic Earnings per Share$0.35ย ย $0.34ย ย $1.52ย ย $1.22ย 
ย Adjusted for:ย ย ย ย ย ย ย 
ย Share-based compensationย 0.04ย ย ย 0.03ย ย ย 0.19ย ย ย 0.12ย 
ย Loss on bank closureย -ย ย ย -ย ย ย 0.04ย ย ย 0.05ย 
ย Transaction costsย 0.07ย ย ย 0.03ย ย ย 0.08ย ย ย 0.03ย 
ย Other charges and expensesย 0.01ย ย NMย ย ย 0.03ย ย ย 0.04ย 
ย Amortization of intangiblesย 0.03ย ย ย 0.03ย ย ย 0.11ย ย ย 0.13ย 
ย Income tax benefit related to adjustmentsย (0.03)ย ย (0.02)ย ย (0.12)ย ย (0.10)
ย Non-GAAP Adjusted Basic Earnings per Share$0.48ย ย $0.41ย ย $1.85ย ย $1.49ย 
ย ย ย ย ย ย ย ย ย 
ย NMโ€”Amount is not meaningfulย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 
ย The table above may contain slight summation differences due to roundingย ย 


Reconciliation from GAAP Diluted Earnings per Share to Adjusted Diluted Earnings per Share
ย ย ย ย ย ย ย ย ย 
ย ย Three months ended December 31,ย Year Ended December 31,
ย ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
ย ย (Unaudited)ย (Unaudited)
ย GAAP Diluted Earnings per Share$0.35ย ย $0.33ย ย $1.48ย ย $1.20ย 
ย Adjusted for:ย ย ย ย ย ย ย 
ย Share-based compensationย 0.04ย ย ย 0.03ย ย ย 0.18ย ย ย 0.12ย 
ย Loss on bank closureย -ย ย ย -ย ย ย 0.04ย ย ย 0.05ย 
ย Transaction costsย 0.07ย ย ย 0.03ย ย ย 0.08ย ย ย 0.03ย 
ย Other charges and expensesย 0.01ย ย NMย ย ย 0.03ย ย ย 0.04ย 
ย Amortization of intangiblesย 0.03ย ย ย 0.03ย ย ย 0.11ย ย ย 0.13ย 
ย Income tax benefit related to adjustmentsย (0.03)ย ย (0.02)ย ย (0.11)ย ย (0.10)
ย Non-GAAP Adjusted Diluted Earnings per Share$0.46ย ย $0.40ย ย $1.81ย ย $1.47ย 
ย ย ย ย ย ย ย ย ย 
ย NMโ€”Amount is not meaningfulย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย 
ย The table above may contain slight summation differences due to roundingย ย 


Reconciliation from Net Income to Adjusted EBITDA
ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended December 31,ย Year Ended December 31,
ย ย ย ย ย ย ย ย ย 
(in thousands of dollars)ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย 
ย ย ย ย ย ย ย ย ย 
ย ย ย (Unaudited)ย (Unaudited)
Net incomeย $13,067ย ย $13,132ย ย $57,331ย ย $46,843ย 
ย ย ย ย ย ย ย ย ย 
Adjusted for:ย ย ย ย ย ย ย ย 
Interest expenseย ย 2,099ย ย ย 976ย ย ย 5,629ย ย ย 4,537ย 
Income tax provisionย ย 6,678ย ย ย 4,866ย ย ย 19,948ย ย ย 16,472ย 
Depreciation and amortizationย ย 2,758ย ย ย 2,450ย ย ย 9,470ย ย ย 9,491ย 
EBITDAย ย 24,602ย ย ย 21,424ย ย ย 92,378ย ย ย 77,343ย 
Share-based compensation (a)ย ย 1,560ย ย ย 1,219ย ย ย 7,118ย ย ย 4,601ย 
Offering costs (b)ย ย -ย ย ย -ย ย ย -ย ย ย -ย 
TCPA settlement (c)ย ย -ย ย ย -ย ย ย -ย ย ย -ย 
Loss on bank closure (d)ย ย -ย ย ย -ย ย ย 1,583ย ย ย 2,000ย 
Transaction costs (e)ย ย 2,531ย ย ย 1,006ย ย ย 3,005ย ย ย 1,006ย 
Other charges and expenses (f)ย ย 383ย ย ย 112ย ย ย 1,141ย ย ย 1,705ย 
Adjusted EBITDAย $29,076ย ย $23,761ย ย $105,225ย ย $86,655ย 
ย ย ย ย ย ย ย ย ย 
ย 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 ย 
(b) Represents expenses incurred for professional and legal fees in connection with secondary offerings of the Companyโ€™s common stock.
ย ย ย ย ย ย ย ย ย 
(c) Represents legal fees for the settlement of a class action lawsuit related to the Telephone Consumer Protection Act.
ย ย ย ย ย ย ย ย ย 
(d) Represents losses related to the closure of financial institutions in Mexico.
ย ย ย ย ย ย ย ย ย 
(e)ย Represents primarily financial advisory, professional and legal fees related to business acquisition transactions.
ย ย ย ย ย ย ย ย ย 
(f) Represents primarily loss on disposal of fixed assets, including a write-off of software development expenditures in an amount of $1.0 million during the year ended December 31, 2021 and foreign currency (gains) losses.
ย ย ย ย ย ย ย ย ย 


Reconciliation from Net Income Margin to Adjusted EBITDA Margin
ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended December 31,ย Year Ended December 31,
ย ย 2022ย ย 2021ย ย 2022ย ย 2021ย 
ย ย ย ย ย 
ย ย (Unaudited)ย (Unaudited)
ย Net Income Margin8.5%ย 10.3%ย 10.5%ย 10.2%
ย Adjusted for:ย ย ย ย ย ย ย 
ย Interest expense1.4%ย 0.8%ย 1.0%ย 1.0%
ย Income tax provision4.3%ย 3.8%ย 3.6%ย 3.6%
ย Depreciation and amortization1.8%ย 1.9%ย 1.7%ย 2.1%
ย EBITDA15.9%ย 16.8%ย 16.9%ย 16.8%
ย Share-based compensation1.0%ย 1.0%ย 1.3%ย 1.0%
ย Loss on bank closure0.0%ย 0.0%ย 0.3%ย 0.4%
ย Transaction costs1.6%ย 0.8%ย 0.5%ย 0.2%
ย Other charges and expenses0.2%ย 0.1%ย 0.2%ย 0.4%
ย Adjusted EBITDA Margin18.8%ย 18.7%ย 19.3%ย 18.9%
ย ย ย ย ย ย ย ย ย 
ย The table above may contain slight summation differences due to roundingย ย 


Reconciliation of Net Income to Net Free Cash Generated
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย For the three months ended December 31,ย For the year-ended December 31,
(in thousands of dollars)ย ย ย 2022ย ย ย 2021ย ย ย 2022ย ย ย 2021ย ย ย 2020ย 
ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย (Unaudited)ย ย ย (Unaudited)ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income for the periodย ย $13,067ย ย $13,132ย ย $57,331ย ย $46,843ย ย $33,784ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Depreciation and amortizationย ย ย 2,758ย ย ย 2,450ย ย ย 9,470ย ย ย 9,491ย ย ย 10,828ย 
Stock compensation expenseย ย ย 1,560ย ย ย 1,219ย ย ย 7,118ย ย ย 4,601ย ย ย 3,237ย 
Provision for credit lossesย ย ย 550ย ย ย 529ย ย ย 2,572ย ย ย 1,537ย ย ย 1,801ย 
Cash used in investing activitiesย ย (3,149)ย ย (5,250)ย ย (12,529)ย ย (10,773)ย ย (4,062)
Term loan pay downsย ย ย (1,094)ย ย (1,094)ย ย (4,375)ย ย (4,103)ย ย (7,661)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net free cash generated during the periodย $13,692ย ย $10,986ย ย $59,587ย ย $47,596ย ย $37,927ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  246.29
+4.73 (1.96%)
AAPL  259.04
-1.29 (-0.50%)
AMD  204.68
-5.34 (-2.54%)
BAC  56.18
+0.54 (0.97%)
GOOG  326.01
+3.58 (1.11%)
META  646.06
-2.63 (-0.41%)
MSFT  478.11
-5.36 (-1.11%)
NVDA  185.04
-4.07 (-2.15%)
ORCL  189.65
-3.19 (-1.65%)
TSLA  435.80
+4.39 (1.02%)
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