Recent Quotes View Full List My Watchlist Create Watchlist Indicators DJI Nasdaq Composite SPX Gold Crude Oil Hydroworld Market Index Markets Stocks ETFs Tools Overview News Currencies International Treasuries Arco Reports Second Quarter 2023 Results By: Arco Platform Limited via Business Wire August 31, 2023 at 16:09 PM EDT Healthy cash generation trend continues in the 2023 cycle Financial & Management Solutions post strong growth with margin gains Arco Platform Limited, or Arco or the Company (Nasdaq: ARCE), today reported financial and operating results for the second quarter ended June 30, 2023. 2Q23 1H23 Consolidated Consolidated Net revenue Cash gross profit Net revenue Cash gross profit R$471.0M R$330.4M R$1,005.9M R$700.6M +14.3% YoY +5.8% YoY +19.4% YoY +7.5% YoY Adj. EBITDA Adj. net income Adj. EBITDA Adj. net income R$83.5M R$78.1M R$194.2M R$36.1M -24.6% YoY n/a -24.6% YoY 347.3% 2Q23 CTD23 Pedagogical business Pedagogical business Net revenue Net revenue R$395.7M R$1,532.6M -4.0% YoY +18.0% YoY Adj. EBITDA Adj. EBITDA R$85.3M R$556.7M -22.9% YoY +16.3% YoY Consolidated 2Q23 and 1H23 figures include full results of isaac, our most recent acquisition, that is reported within financial & management segment. Therefore, for an accurate comparison year over year we recommend investors to reach pedagogical business figures (core & supplemental solutions). Note: Please see adjusted EBITDA reconciliation and adjusted Net Income reconciliation on page 15. 2Q23 & 1H23 Highlights Net revenue for the second quarter was R$471.0 million, a 14.3% YoY increase, with Core solutions totaling R$371.9 million (+1.2% YoY), Supplemental solutions totaling R$23.8 million (-46.9% YoY due to a different distribution of the ACV recognition per quarter relative to last year) and financial & management solutions (F&M) posting a significant 104.3% YoY growth (versus 2Q22 pro-forma figures, prior to isaac’s acquisition by Arco) with R$ 75.3 million. Net revenue for pedagogical business (Core and Supplemental solutions) decreased 4.0% YoY in the second quarter due to deliveries’ seasonality (20.5% ACV recognition in 2Q23 vs. 26.4% in 2Q22) and part of June deliveries deferred to July, impacting 2Q23 ACV recognition in approximately R$ 36 million. Cycle-to-date figures (October through June) reaffirm the solid ACV growth expected for the 2023 cycle, with Core totaling R$1,210.9 million (+17.0% YoY) and Supplemental totaling R$331.6 million (+23.6% YoY). In June 2023, Arco reached 79.4% of its 2023 ACV recognized cycle-to-date vs. 83.2% in June 2022. We recommend that investors analyze our P&L performance on a cycle-to-date basis, for a more accurate assessment of the business underlying profitability trends. Cash gross margin (gross margin excluding depreciation and amortization) on a consolidated basis was 70.2% in 2Q23 (versus 75.8% in 2Q22) and 69.7%, in 1H23 (versus 77.4% in 1H22). Pedagogical business cash gross margin was 74.9% in 2Q23 (versus 75.8% in 2Q22) and 74.7% in CTD23 (versus 79.3% in CTD22). 1H23 printing costs were affected by the previously discussed price increases in the paper supply chain in the end of 2022 (consequence of pulp and paper commodity prices hike), as printing contracts are negotiated in advance of the collections. We continue to roll out cost reduction initiatives, such as the centralization of our supply operations to capture scale gains, which we expected to offset and outpace such recent and punctual external cost pressures and expect positive outcomes on 2H23 and, specially, in the 2024 cycle. In 2Q23, consolidated selling expenses excluding depreciation and amortization totaled R$177.3 million (+20.3% YoY). For 1H23, consolidated selling expenses excluding depreciation and amortization totaled R$338.6 (+18.7 YoY). Pedagogical business posted R$160.0 million in selling expenses in 2Q23 (+8.6% YoY). Cycle-to-date selling expenses for the pedagogical business reached R$465.9 million, up 15.9% YoY and representing 30.4% of revenues in the cycle, vs 31.0% in the same period 2022. General and administrative expenses (G&A) figures excluding depreciation and amortization totaled R$115.7 million in 2Q23 (+75.4% YoY), an increase driven by the consolidation of isaac structure. For the first six months of 2023, G&A expenses excluding depreciation and amortization were R$267.1 (+92.7% YoY) mostly related to isaac operations (teams & tech). Pedagogical business G&A expenses excluding depreciation and amortization reached R$92.1 million (+39.6% YoY versus 2Q22). Cycle-to-date G&A for the pedagogical business increased 17.7% YoY, representing 16.0% of revenues in the 2023 cycle, vs 16.1% in the same period 2022. Consolidated adjusted EBITDA was R$83.5 million in 2Q23 (-24.6% YoY), with an adjusted EBITDA margin of 17.7%. In 1H23, consolidated adjusted EBITDA was R$194.2 (-24.6% YoY), with an adjusted EBITDA margin of 19.3% (vs. 30.6% for the same period in 2022). Pedagogical business delivered an adjusted EBITDA of R$85.3 million (-22.9% YoY) with an adjusted EBITDA margin of 21.6% versus 26.9% in 2Q23, pressured by the lower revenue recognition seasonality. In the 2023 cycle-to-date, adjusted EBITDA margin was 36.3% for the pedagogical business versus 36.8% CTD 22. As previously mentioned, atypical deliveries deferring to July not only impacted revenue recognition but also Adjusted EBITDA cycle to date. For a better comparable analysis cycle to date, we have included July results. In the period between October and July, 2023 cycle posted a 23% adjusted EBITDA growth, delivering 36.3% Adjusted EBITDA margin, versus 34.8% margin in the 2022 cycle until July. We reiterate our 2023 guidance for EBITDA margin between 36.5% and 38.5%. F&M vertical posted an adjusted EBITDA of R$(1.8) million in 2Q23, versus a pro-forma R$(32.5) million in 2Q22 (prior to the acquisition by Arco), representing an EBITDA margin improvement of 85.8 p.p., from (88.3)% in 2Q22 to (2.4%) in 2Q23. In 1H23, F&M posted an Adjusted EBITDA margin of (12.2)% versus a pro forma (92.4)% margin in the first half of 2022. Consolidated adjusted net income (loss) in 2Q23 was R$78.1 million, with an adjusted net margin of 16.6% (versus -5.6% in 2Q22). For 1H23, consolidated adjusted net income totalized R$36.1 million, with an adjusted net margin of 3.6 % (versus 1.0% in 1H22). Consolidated cash from operations in the 1H23 reached R$365.5 million (up from R$294.3 million in 1H22). For the first half of the year, free cash flow to firm (managerial) was R$252.7 million, a R$96.1 million improvement compared to the R$156.6 million free cash flow to firm of 1H22. After interest payment, Arco generated R$ 47.7 million of free cash flow (representing 4.7% of net revenues) in the first half of 2023 (vs. R$85.4 million in 1H22, representing 10.1% of net revenues). Free cash flow to firm (managerial) Consolidated 1H23 1H22 % of net revenue 1H23 % of net revenue 1H22 YoY (% of net revenues) Adjusted EBITDA 194.2 257.3 19.3 % 30.6 % -11.3 p.p (+/-) Non-cash adjustments 60.1 (15.6 ) 6.0 % -1.9 % +7.8 p.p (+/-) Working capital 111.2 52.6 11.1 % 6.2 % +4.8 p.p (-) Income taxes paid (33.4 ) (47.5 ) -3.3 % -5.6 % +2.3p.p (-) CAPEX¹ (79.4 ) (90.2 ) -7.9 % -10.7 % +2.8p.p Free cash flow to firm (managerial) 252.7 156.6 25.1 % 18.6 % +6.5p.p 1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition). Pedagogical business free cash flow to firm keeps the pace from previous quarter, delivering significant improvement year over year. Free cash flow to firm (managerial) cycle-to-date was R$205.2 million, R$285.9.0 million above the R$(80.7) million free cash flow to firm of CTD 2022, showing important improvements across cash flow drivers, including working capital, capex and taxes. Free cash flow to firm (managerial) Pedagogical CTD23 CTD22 % of net revenue CTD23 % of net revenue CTD22 YoY (% of net revenues) Adjusted EBITDA 556.7 478.5 36.3 % 36.8 % (0.5) p.p. (+/-) Non-cash adjustments 71.0 (3.6 ) 4.6 % -0.3 % +4.9 p.p. (+/-) Working capital (283.2 ) (318.9 ) -18.5 % -24.6 % +6.1 p.p. (-) Income taxes paid (36.0 ) (49.4 ) -2.3 % -3.8 % +1.5 p.p (-) CAPEX¹ (103.3 ) (187.4 ) -6.7 % -14.4 % +7.7 p.p. Free cash flow to firm (managerial) 205.2 (80.7 ) 13.4 % -6.2 % +19.6 p.p. 1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition) To obtain better price conditions for the 2024 cycle, we anticipated the paper acquisition in 2Q23 versus previous years (R$58M as of June), increasing inventory levels earlier in the cycle. To maintain comparability between quarters, we have disclosed a pro-forma days of inventory, adjusted by the paper acquisition. Pedagogical solutions days of sales outstanding (DSO) in 2Q23 was 142 days vs 141 days in the 2Q22. Delinquency figures for pedagogical business continue posting YoY improvement and ended 2Q23 at 4.6% from 5.6% in 2Q22 and 5.3% in 1Q23, driven by our collection initiatives. Provision for expected credit losses Pedagogical business (R$M) 2Q23 2Q22 YoY 1Q23 QoQ Allowance for doubtful accounts 2.1 0.4 425.0 % 5.5 -61.8 % % of net revenue 0.4 % 0.1 % 0.3 p.p. 1.2 % -0.8 p.p. Days of sales outstanding June. 30, 2023 June. 30, 2022 YoY June.30 2023 (pedagogical) June 30, 2022 YoY Trade receivables (R$M) 983.1 687.6 43.0 % 794.4 687.6 15.5 % (-) Allowance for doubtful accounts (151.7 ) (79.7 ) 90.2 % (91.8 ) (79.7 ) 15.1 % Trade receivables, net (R$M) 831.4 607.8 36.8 % 702.6 607.8 15.6 % Net revenue LTM pro-forma¹ 1,939.1 1,568.9 23.6 % 1,801.3 1,568.9 14.8 % Adjusted DSO 156 141 10.6 % 142 141 0.7 % 1) Calculated as net revenues for the last twelve months (for 2022 added to the pro forma revenues from businesses acquired in the period to accurately reflect the Company’s operations). CAPEX in 2Q23 was R$42.4 million, or 9.0% of net revenue (versus 10.5% of net revenue in 2Q22, when excluding R$ 8.7 million from PGS and Mentes acquisition). Pedagogical business CAPEX was R$ 30.1 million, or 7.6% of net revenue (versus 10.5% of net revenue in 2Q22). In the 2023 cycle to date, CAPEX reached 6.7% of revenues vs 14.4% in the 2022 cycle so far and has contributed to significant expansion on the Adj. EBITDA minus CAPEX metric that reached 29.6% cycle to date in June, 2023, versus 22.4% cycle to date 2022. CAPEX (R$M) - Consolidated 2Q23 2Q22 YoY 1Q23 QoQ Acquisition of intangible assets¹ 39.2 41.5 -6 % 35.4 11 % Educational platform - content development (0.3 ) 4.5 -126 % 0.3 -485 % Educational platform - platforms & tech 14.4 17.9 -20 % 17.6 -18 % Software 21.7 16.5 32 % 15.7 38 % Copyrights and others 3.3 2.6 61 % 1.8 133 % Acquisition of PP&E 3.2 1.7 89 % 1.6 101 % TOTAL¹ 42.4 43.2 -2 % 37.0 15 % 1) For 2022 excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition). Arco’s corporate restructuring is ongoing and progressing as planned. Future incorporation processes include Escola da Inteligência (2023), Pleno (2023) and SAE Digital (2024). As we keep incorporating other businesses into CBE, we expect to capture additional tax benefits and therefore further reduce our effective tax rate, currently at 8.4% in 1H23 (versus 10.3% in 1H22). Intangible assets - net balances (R$M) June 30, 2023 June 30, 2022 YoY Mar. 31, 2023 QoQ Business Combination 3,523.4 2,949.9 19.4 % 3,522.4 0.0 % Trademarks 476.5 488.8 -2.5 % 486.7 -2.1 % Customer relationships 226.4 255.8 -11.5 % 236.6 -4.2 % Educational system 188.3 224.6 -16.2 % 198.0 -4.9 % Softwares 3.5 8.6 -59.3 % 14.3 -75.5 % Educational platform 5.4 4.4 22.7 % 5.1 5.9 % Others¹ 13.7 16.8 -18.5 % 17.1 19.9 % Goodwill 2,609.6 1,950.9 33.8 % 2,564,9 1.7 % Operational 340.1 288.1 18.0 % 329.6 3.2 % Educational platform² 166.9 200.1 -16.6 % 179.4 -7.0 % Softwares 143.5 77.1 86.1 % 124.2 15.5 % Copyrights 27.3 10.8 152.8 % 26.0 5.0 % Customer relationships - 0.1 -100.0 % - n/a Others¹ 2.4 - n/a - n/a TOTAL 3,863.5 3,253.9 19.3 % 3,852.0 0.3 % 1) Non-compete agreements and rights on contracts. 2) Includes content development in progress. Amortization of intangible assets (R$M) 2Q23 2Q22 YoY 1Q23 QoQ Business Combination (110.0 ) (73.5 ) 49.7 % (80.5 ) 36.7 % Trademarks (16.8 ) (8.0 ) 110.0 % (7.9 ) 112.7.% Customer relationships (19.3 ) (9.4 ) 105.3 % (10.8 ) 78.7 % Educational system (17.6 ) (9.4 ) 87.2 % (8.8 ) 100.0 % Softwares (2.6 ) (0.7 ) 271.4 % (1.2 ) 116.0 % Educational platform (0.5 ) (0.2 ) 150.0 % (0.2 ) 150.0 % Others¹ (3.1 ) (1.5 ) 106.7 % (1.5 ) 106.7 % Goodwill (50.1 ) (44.3 ) -100.0 % (50.1 ) -0.1 % Operational (73.1 ) (29.1 ) 151..2% (35.7 ) 104.7 % Educational platform² (50.1 ) (21.7 ) 131.0 % (27.4 ) 82.9 % Softwares (17.8 ) (5.4 ) 229.7 % (6.2 ) 187.1 % Copyrights (4.3 ) (1.8 ) 140.9 % (2.1 ) 106.5 % Customer relationships - (0.2 ) -85.5 % - n/a Others¹ 0.8 - n/a - n/a TOTAL (183.1 ) (102.5 ) 78.7 % (116.2 ) 57.6 % 1) Non-compete agreements and rights on contracts. 2) Includes content development in progress. Amortization of intangible assets (R$M) Impacts P&L Originates tax benefit Amortization with tax benefit in 2Q23² Amortization Tax benefit Impact on net income Business Combination (103.6 ) 19.9 (83.7 ) Trademarks Yes Yes² (8.9 ) 0.8 (8.1 ) Customer relationships Yes Yes² (9.4 ) 1.0 (8.4 ) Educational system Yes Yes² (8.9 ) 0.9 (7.9 ) Educational platform Yes Yes² (25.1 ) - (25.1 ) Others¹ Yes Yes² (1.2 ) 0.1 (1.1 ) Goodwill No Yes² (50.1 ) 17.1 (33.1 ) Operational Yes Yes (73.1 ) 24.8 (48.2 ) TOTAL (176.7 ) 44.7 (131.9 ) 1) Non-compete agreements and rights on contracts. 2) Amortizations are tax deductible only after the incorporation of the acquired business. Amortization of intangible assets from business combination that generate tax benefit – breakdown by type (R$M) Businesses with current tax benefit Undefined² 2023 2024 2025 2026+ Trademarks 27 27 27 318 65 Customer relationships 25 25 25 59 111 Educational system 27 27 27 106 32 Software license - - - - 10 Rights on contracts 1 1 1 2 1 Others 2 2 1 1 8 Goodwill 237 231 227 761 343 Total 319 313 308 1.247 571 Maximum tax benefit 108 106 105 424 194 Amortization of intangible assets from business combination that generate tax benefit – breakdown by solutions (R$M) Businesses with current tax benefit Undefined² 2023 2024 2025 2026+ Geekie 42 42 42 279 - NAVE 9 9 9 11 - P2D 89 89 89 364 - Positivo, Conquista, PES English 170 170 168 593 - Other Companies 9 3 - - - Acquired companies not yet incorporated N/A N/A N/A N/A 571 Total 319 313 308 1.247 571 Maximum tax benefit 108 106 105 424 194 Arco’s cash and cash equivalents plus financial investments position as of June 30th, 2023 was R$549.9 million, while financial debt¹ and accounts payable to selling shareholders were R$2,451.9 million, resulting in a net debt of R$1,902.0 million. 1) Excludes Convertible notes: considers the conversion into equity of the convertible senior notes with no future disbursement of principal (US$150 M) issued on Nov 30, 2021. These notes mature in 7 years, on Nov 15, 2028, and bear interest at 8% per year fixed in Brazilian reais (R$66 M per year). 2) Cash position refers to cash and cash equivalents plus financial investments (short and long term) plus the New Debentures and FIDIC (issued in 3Q23). 3) Amount subject to an arbitration process. Please reference the Financial Statements as of June 30th, 2023, for additional details.. In July, Arco concluded the issuance of 550,000 non-convertible debentures, each at a par value of R$1,000 (the “Debentures”), totaling R$550 million (approximately US$115 million), for public distribution in Brazil with restricted placement efforts to institutional investors (the “Offering”). The Offering is part of Arco’s balance sheet management strategy to strengthen its cash position, and to extend its debt maturity profile. The Debentures mature on July 12, 2028, with the principal to be amortized in three equal instalments payable on July 12, 2026, July 12, 2027, and July 12, 2028. The Debentures bear interest at 100% of the CDI interest rate (the average of interbank overnight rates in Brazil, based on 252 business days) plus 2.60% per annum, payable semi-annually on January 12 and July 12, and are guaranteed by Arco Educação S.A. In August, isaac announced the first K-12 dedicated FIDC (Receivables-backed investment fund). The raised amount totaled R$112 million with amortization in 2025. This allows isaac to raise capital from third parties to fund its revenue guarantee product working capital. The fundraising was oversubscribed, despite the lack of track-record, which we expect to reduce cost of capital significantly as the operation matures. In August 10, Arco announced that entered into agreement to go private. Please refer to press-release from August 10 and 6K filled on August 11 for more details (available at https://investor.arcoplatform.com/). Conference Call Information Arco will discuss its first quarter 2023 results today, August 31, 2023, via a conference call at 5 p.m. Eastern Time (6 p.m. Brasilia Time). To access the call, please dial: +1 (412) 717-9627, +1 (844) 204-8942 or +55 (11) 4090-1621. For enhanced audio connection investors may connect through Web Phone (access code: 7636515). An audio replay of the call will be available through September 6th, 2023, by dialing +55 (11) 4118-5151 and entering access code 219191#. A live and archived Webcast of the call will be available on the Investor Relations section of the Company’s website at https://investor.arcoplatform.com/. About Arco Platform Limited (Nasdaq: ARCE) Arco has empowered millions of students to rewrite their futures through education. Our data-driven learning methodology, proprietary adaptable curriculum, interactive hybrid content, and high-quality pedagogical services allow students to personalize their learning experience while enabling schools to thrive. Forward-Looking Statements This press release contains forward-looking statements as pertains to Arco Platform Limited (the “Company”) within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the Company’s expectations or predictions of future financial or business performance conditions. The achievement or success of the matters covered by statements herein involves substantial known and unknown risks, uncertainties, and assumptions, including with respect to the COVID-19 pandemic. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward looking statements are made based on the Company’s current expectations and projections relating to its financial conditions, result of operations, plans, objectives, future performance and business, and these statements are not guarantees of future performance. Statements which herein address activities, events, conditions or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “evaluate,” “expect,” “explore,” “forecast,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “probable,” “project,” “seek,” “should,” “view,” or “will,” or the negative thereof or other variations thereon or comparable terminology. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain customers; our ability to increase the price of our solutions; our ability to expand our sales and marketing capabilities; general market, political, economic, and business conditions in Brazil or abroad; and our financial targets which include revenue, share count and other IFRS measures, as well as non-GAAP financial measures including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Taxable Income Reconciliation and Managerial Free Cash Flow. Forward-looking statements represent the Company management’s beliefs and assumptions only as of the date such statements are made, and the Company undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. Further information on these and other factors that could affect the Company’s financial results is included in filings the Company makes with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in the Company’s most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of the Company’s website at: https://investor.arcoplatform.com/ Key Business Metrics - Pedagogical ACV Bookings: we define ACV Bookings as the revenue we would contractually expect to recognize from a partner school in each school year pursuant to the terms of our contract with such partner school, assuming no further additions or reductions in the number of enrolled students that will access our content at such partner school in such school year (we define “school year” for purposes of calculation of ACV Bookings as the twelve-month period starting in October of the previous year to September of the mentioned current year). We calculate ACV Bookings by multiplying the number of enrolled students at each partner school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related partner school. Key Business Metrics – Financial & Management (“revenue guarantee” solution) Contracted schools are the primary operating metric and represent the total number of schools with active contracts with isaac. Schools sign contracts for 1 year (or longer) with isaac to guarantee tuition from all of the enrolled students. After signing and onboarding a partner school, services can be initiated at any month of the year. Total payment value (TPV) indicates the full amount to be transacted by isaac to contracted schools. It is calculated by the total tuition fee owed by parents to their schools. Take rate is the primary revenue driver and is a percentage of TPV agreed upon contract signing. It is priced upon school sign-up based on school historical delinquency rate, risk profile and operating costs. It may be renegotiated or adjusted based on the contract’s performance. Annual recurring revenue (ARR) is the contracted annualized revenue for a given month. Annual contracts and recurring nature make ARR a good proxy for growth, given isaac’s high growth profile, mitigating seasonal and onboarding effects. Non-GAAP Financial Measures To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board—IASB, we use Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Managerial Free Cash Flow and Reconciliation of Taxable Income and which are non-GAAP financial measures. We calculate Adjusted EBITDA as profit (loss) for the year (or period) plus/minus income taxes, plus/minus finance result, plus depreciation and amortization, plus/minus share of (profit) loss of equity-accounted investees, plus share-based compensation plan and restricted stock units, plus provision for payroll taxes (restricted stock units), plus/minus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee) and plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses). We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by Net Revenue. We calculate Adjusted Net Income (Loss) as profit (loss) for the year (or period), plus share-based compensation plan, restricted stock units and related payroll taxes (restricted stock units), plus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee), plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses), plus amortization of intangible assets from business combinations (which refers to the amortization of the following intangible assets from business combinations: (i) trademarks, (ii) customer relationships, (iii) educational system, (iv) software resulting from acquisitions, (v) educational platform, (vi) non-compete agreement and (vii) rights on contracts), plus/minus changes in accounts payable to selling shareholders (which refers to changes in fair value of contingent consideration and accounts payable to selling shareholders—finance costs), plus interest expenses, net (which refers to interest expenses related to accounts payable to selling shareholders from business combinations adjusted by fair value), plus/minus non-cash adjustments related to derivatives and convertible notes (which Refers to changes in fair value of derivative instruments from put option to convert senior notes) and plus/minus changes in current and deferred tax recognized in statements of income applied to all adjustments to net income (loss), which refers to tax effects of changes in deferred tax assets and liabilities recognized in profit or loss corresponding to financial instruments from acquisition of interests, tax benefit from tax deductible goodwill, share-based compensation and amortization of intangible assets). We calculate Managerial Free Cash Flow as Net Cash Flows from Operating activities, less acquisition of property and equipment, less acquisition of intangible assets, adjusted by M&A-related payments that may be classified as CAPEX or as payment of contingent consideration. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by operating activities and cash used for investments in property and equipment required to maintain and grow our business. We calculate Taxable Income Reconciliation as profit (loss) for the year (or period) adjusted for permanent and temporary additions and exclusions (for example, adjustments to provisions and amortizations in the period) and for all tax benefits that Arco is entitled to (for example, goodwill). The effective tax rate will be the current taxes for the period divided by the taxable income. In Brazil, taxes are charged based on the taxable income, not the accounting income, which means companies can have an accounting loss and a taxable profit. Additionally, Arco owns several companies and taxes are calculated individually. We understand that, although Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin and Managerial Free Cash Flow and Taxable Income Reconciliation are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Managerial Free Cash Flow and Taxable Income Reconciliation may be different from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies. Arco Platform Limited Interim condensed consolidated statements of financial position June 30, December 31, (In thousands of Brazilian reais) 2023 2022 Assets (unaudited) Current assets Cash and cash equivalents 400,326 216,360 Financial investments 117,131 391,785 Trade receivables 831,428 856,887 Inventories 283,723 254,060 Recoverable taxes 71,173 67,166 Related parties - 3,956 Other assets 136,376 82,515 Total current assets 1,840,157 1,872,729 Non-current assets Financial investments 32,441 30,861 Recoverable taxes 9,189 11,108 Deferred income tax 484,919 337,267 Other assets 75,315 78,038 Investments and interests in other entities 22,820 111,631 Property and equipment 53,362 59,031 Right-of-use assets 60,152 68,696 Intangible assets 3,863,557 3,184,047 Total non-current assets 4,601,755 3,880,679 Total assets 6,441,912 5,753,408 Liabilities Current liabilities Trade payables 236,346 182,748 Labor and social obligations 138,718 89,044 Lease liabilities 33,584 34,329 Loans and financing 99,809 102,873 Derivative financial instruments 6,946 3,693 Taxes and contributions payable 10,393 9,488 Income taxes payable 11,946 28,576 Advances from customers 111,768 16,079 Accounts payable to selling shareholders 808,331 1,060,746 Other liabilities 6,989 6,013 Total current liabilities 1,464,830 1,533,589 Non-current liabilities Labor and social obligations 4,652 1,451 Lease liabilities 35,836 42,576 Loans and financing 1,788,802 1,833,956 Derivative financial instruments 63,590 110,154 Provision for legal proceedings 2,369 3,174 Accounts payable to selling shareholders 349,696 330,457 Other liabilities 217 621 Total non-current liabilities 2,245,162 2,322,389 Equity Share capital 14 11 Capital reserve 2,763,402 2,009,799 Treasury shares - (8,205 ) Share-based compensation reserve 151,101 95,008 Accumulated losses (182,597 ) (199,183 ) Total equity 2,731,920 1,897,430 Total liabilities and equity 6,441,912 5,753,408 Arco Platform Limited Interim condensed consolidated statements of income Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais, except earnings per share) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Revenue 470,962 412,137 1,005,868 842,174 Cost of sales (178,973 ) (133,054 ) (394,707 ) (249,632 ) Gross profit 291,989 279,083 611,161 592,542 Operating expenses: Selling expenses (206,332 ) (174,439 ) (397,503 ) (338,792 ) General and administrative expenses (129,029 ) (80,037 ) (292,711 ) (166,137 ) Other (expense) income, net 3,766 1,676 159,953 19,070 Operating (loss) profit (39,606 ) 26,283 80,900 106,683 Finance income 78,221 214,382 181,152 373,615 Finance costs (147,622 ) (238,485 ) (309,524 ) (363,586 ) Finance result (69,401 ) (24,103 ) (128,372 ) 10,029 Share of loss of equity-accounted investees (591 ) (14,294 ) (1,443 ) (19,936 ) (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 Income taxes - income (expense) Current 416 8,038 (14,669 ) (13,809 ) Deferred 35,146 (9,265 ) 80,170 6,351 Total income taxes – income (expense) 35,562 (1,227 ) 65,501 (7,458 ) Net (loss) profit for the period (74,036 ) (13,341 ) 16,586 89,318 Basic (loss) earnings per share – in Brazilian reais Class A (1.12 ) (0.24 ) 0.25 1.59 Class B (1.12 ) (0.24 ) 0.25 1.59 Diluted (loss) earnings per share – in Brazilian reais Class A (1.19 ) (0.24 ) (0.91 ) (1.45 ) Class B (1.12 ) (0.24 ) 0.25 1.59 Weighted-average shares used to compute net (loss) profit per share: Basic 66,242 55,917 66,012 56,008 Diluted 71,888 61,089 71,678 61,680 Arco Platform Limited Interim condensed consolidated statements of cash flows Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Operating activities (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 Adjustments to reconcile (loss) profit before income taxes to cash from operations Depreciation and amortization 80,779 74,302 173,955 140,083 Inventory allowances 14,521 10,940 23,885 13,339 Provision (reversal) for expected credit losses 36,351 (372 ) 66,428 (6,603 ) Loss (profit) on sale/disposal of property and equipment and intangible 502 (114 ) 1,044 (192 ) Fair value change in derivative financial instruments 2,920 (84,320 ) (40,874 ) (95,973 ) Fair value adjustment in accounts payable to selling shareholders 8,695 (33,348 ) 26,296 (26,320 ) Share of loss of equity-accounted investees 591 14,294 1,443 19,936 Share-based compensation plan 20,306 2,851 41,130 9,046 Accrued interest on loans and financing 67,262 56,774 137,124 105,544 Interest accretion on accounts payable to selling shareholders 39,700 45,744 82,522 89,674 Interest from financial investments (2,076 ) (17,793 ) (3,406 ) (38,353 ) Interest on lease liabilities 2,309 1,126 5,233 2,287 (Reversal) provision for legal proceedings 22 11 (821 ) 106 Provision for payroll taxes (restricted stock units) 5,560 177 2,427 (3,083 ) Foreign exchange effects, net (32,310 ) 61,644 (48,501 ) (43,662 ) Fair value of previously held interest in associate (13,863 ) - (170,277 ) - Gain on changes of interest of investment - (1,345 ) - (17,758 ) Loss on sale of investment 7,439 - 7,439 - Other financial expense (income), net (536 ) (2,205 ) (1,760 ) (3,128 ) 128,574 116,252 254,372 241,719 Changes in assets and liabilities Trade receivables 148,292 202,582 60,511 (4,344 ) Inventories (75,779 ) (29,786 ) (60,460 ) (27,671 ) Recoverable taxes 1,812 5,266 8,153 8,448 Other assets (10,508 ) (27,067 ) (39,756 ) (35,077 ) Trade payables 18,296 22,182 42,909 51,637 Labor and social obligations 1,683 11,630 25,265 25,745 Taxes and contributions payable (8,938 ) 228 (1,584 ) (978 ) Advances from customers (128,437 ) (109,529 ) 78,783 25,641 Other liabilities 14,720 (196 ) (2,654 ) 9,228 Cash from operations 89,715 191,562 365,539 294,348 Income taxes paid (2,222 ) (4,792 ) (33,387 ) (47,474 ) Interest paid on lease liabilities (1,859 ) (1,039 ) (4,223 ) (2,346 ) Interest paid on accounts payable to selling shareholders (73,341 ) (36,536 ) (73,568 ) (36,914 ) Interest paid on loans and financing (16,646 ) (16,412 ) (127,239 ) (31,992 ) Payments for contingent consideration (19,620 ) (70,541 ) (37,221 ) (70,541 ) Payment for stock options - (75,578 ) - (75,578 ) Net cash flows (used in) from operating activities (23,973 ) (13,336 ) 89,901 29,503 Investing activities Acquisition of property and equipment (3,174 ) (1,726 ) (4,818 ) (8,398 ) Payment of investments and interests in other entities - - (20 ) (18 ) Cash attributed from acquisition of subsidiaries - - 164,252 - Sale of interest in subsidiary, net of cash sold 452 - 452 - Acquisition of intangible assets (39,200 ) (50,241 ) (74,596 ) (96,053 ) Purchase of financial investments (74,674 ) (362,091 ) (184,466 ) (529,891 ) Redemption of financial investments 69,334 729,613 451,639 1,152,356 Interest received from financial investments 1,641 14,666 9,307 18,428 Loans to related parties - (4,812 ) - (4,812 ) Net cash flows (used in) from investing activities (45,621 ) 325,409 361,750 531,612 Financing activities Purchase of treasury shares - (16,893 ) - (51,616 ) Payment of lease liabilities (8,896 ) (5,712 ) (18,900 ) (12,005 ) Payment of accounts payable to selling shareholders (209,316 ) (119,293 ) (236,474 ) (121,270 ) Loans and financing payments (5,899 ) (5,469 ) (11,854 ) (211,329 ) Net cash flows used in financing activities (224,111 ) (147,367 ) (267,228 ) (396,220 ) Foreign exchange effects on cash and cash equivalents 123 1,743 (457 ) (285 ) (Decrease) increase in cash and cash equivalents (293,582 ) 166,449 183,966 164,610 Cash and cash equivalents At the beginning of the period 693,908 209,304 216,360 211,143 At the end of the period 400,326 375,753 400,326 375,753 (Decrease) increase in cash and cash equivalents (293,582 ) 166,449 183,966 164,610 Arco Platform Limited Reconciliation of Non-GAAP Measures Reconciliation of Adjusted EBITDA Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Net (loss) profit for the period (74,036 ) (13,341 ) 16,586 89,318 (+/-) Income taxes (35,562 ) 1,227 (65,501 ) 7,458 (+/-) Finance result 69,401 24,103 128,372 (10,029 ) (+) Depreciation and amortization 80,779 74,302 173,955 140,083 (+) Share of loss of equity-accounted investees 591 14,294 1,443 19,936 EBITDA 41,173 100,585 254,855 246,766 (+) Share-based compensation plan 22,944 3,726 59,924 19,149 (+) Share-based compensation plan and restricted stock units 20,306 1,810 41,130 9,830 (+) Provision for payroll taxes (restricted stock units) 2,638 1,916 18,794 9,319 (+) M&A expenses 14,307 7,714 17,396 9,186 (-) Other changes to equity accounted investees (13,863 ) (1,345 ) (170,277 ) (17,758 ) (+) Non-recurring expenses 18,907 - 32,255 - Adjusted EBITDA 83,468 110,680 194,153 257,343 Revenue 470,962 412,137 1,005,868 842,174 EBITDA Margin 8.7 % 24.4 % 25.3 % 29.3 % Adjusted EBITDA Margin 17.7 % 26.9 % 19.3 % 30.6 % Reconciliation of Adjusted Net Income (Loss) Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Net profit (loss) for the period (74,036 ) (13,341 ) 16,586 89,318 (+) Share-based compensation plan 22,944 3,726 59,924 19,149 (+) Share-based compensation plan and restricted stock units 20,306 1,810 41,130 9,830 (+) Provision for payroll taxes (restricted stock units) 2,638 1,916 18,794 9,319 (+) M&A expenses 14,307 7,714 17,396 9,186 (-) Other changes to equity accounted investees (13,863 ) (1,345 ) (170,277 ) (17,758 ) (+) Non-recurring expenses 18,907 - 32,255 - (+/-) Adjustments related to business combination 43,187 8,134 100,182 58,037 (+) Amortization of intangible assets from business combinations 29,554 29,142 59,917 57,599 (+/-) Changes in accounts payable to selling shareholders 8,695 (33,348 ) 26,296 (26,320 ) (+) Interest expenses, net (adjusted by fair value) 4,938 12,340 13,969 26,758 (+/-) Non-cash adjustments related to derivative instruments and convertible notes (24,244 ) (19,571 ) (79,227 ) (125,220 ) (+/-) Tax effects 90,933 (8,500 ) 59,271 (24,640 ) Adjusted Net Income (Loss) 78,135 (23,183 ) 36,110 8,072 Net Revenue 470,962 412,137 1,005,868 842,174 Adjusted Net Income Margin 16.6 % -5.6 % 3.6 % 1.0 % Weighted average shares 66,242 55,917 66,012 56,008 Adjusted EPS 1.18 (0.41 ) 0.55 0.14 Reconciliation of Free Cash Flow Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) (Loss) profit before income taxes (109,598) (12,114) (48,915) 96,776 (+/-) Non-cash adjustments to reconcile Adj, EBITDA to cash from operations 238,172 128,366 303,287 144,943 (+/-) Working capital (Changes in assets and liabilities) (38,859) 75,310 111,167 52,629 Cash from operations 89,715 191,562 365,539 294,348 (-) Income tax paid (2,222) (4,792) (33,387) (47,474) (-) CAPEX (42,374) (51,967) (79,414) (104,451) Free cash flow to firm 45,119 134,803 252,738 142,423 (-) Interest paid on loans and financings & lease liabilities (18,505) (17,451) (131,462) (34,338) (-) Interest paid on accounts payable to selling shareholders (73,341) (36,536) (73,568) (36,914) (-) Payments for contingent consideration2 (19,620) (70,541) (37,221) (70,541) (-) Payments of stock options3 - (75,578) - (75,578) Free cash flow (66,347) (65,303) 10,487 (74,948) (-) M&A classified as payments for contingent consideration2 19,620 70,541 37,221 70,541 (-) M&A classified as payments of stock options3 - 75,578 - 75,578 (-) M&A classified as intangible assets acquisition (CAPEX1) - 8,701 - 14,208 Free cash flow (managerial) (46,727) 89,517 47,708 85,379 1) For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22 2) Related to M&A payment (difference between amount in the PPA and the final transaction amount calculated by the earn-out multiple related to the acquisition of subsidiaries). 3) Related to M&A payment (Geekie employees’ SOP). Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Free cash flow to firm 45,119 134,803 252,738 142,423 (+) M&A classified as CAPEX¹ - 8,701 - 14,208 Free cash flow to firm (managerial) 45,119 143,504 252,738 156,631 1) For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22. Reconciliation of Taxable Income Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 (+) Share-based compensation plan, RSU and provision for payroll taxes¹ 18,778 (16,582 ) 43,907 (18,814 ) (+) Amortization of intangible assets from business combinations before incorporation¹ 4,087 6,094 8,268 13,846 (+/-) Changes in accounts payable to selling shareholders¹ (49,413 ) (6,269 ) (58,639 ) 23,604 (+/-) Share of loss of equity‑accounted investees 591 14,294 1,443 19,936 (+) Net income from Arco Platform (Cayman) (14,102 ) 5,007 (191,544 ) (104,508 ) (+) Fiscal loss without deferred 12,257 6,695 14,187 11,846 (+/-) Provisions booked in the period 33,923 12,834 137,279 44,119 (+) Tax loss carryforward 195,478 7,344 265,365 37,023 (+) Others 2,840 5,092 3,368 10,172 Taxable income 94,841 22,395 174,719 134,000 Current income tax under actual profit method (32,245 ) (7,614 ) (59,404 ) (45,560 ) % Tax rate under actual profit method 34.0 % 34.0 % 34.0 % 34.0 % Effective current income tax (32,245 ) (7,614 ) (59,404 ) (45,560 ) % Effective tax rate 34.0 % 34.0 % 34.0 % 34.0 % (+) Recognition of tax-deductible amortization of goodwill and added value² 20,694 15,546 41,387 26,868 (+/-) Other additions (exclusions) 11,967 106 3,348 4,883 Effective current income tax accounted for goodwill benefit 416 8,038 (14,669 ) (13,809 ) % Effective tax rate accounting for goodwill benefit -0.4 % -35.9 % 8.4 % 10.3 % 1) Temporary differences between the carrying amount of an asset or liability in the balance sheet and its tax base that will yield amounts that can be deducted in the future when determining taxable profit or loss. 2) Added value refers to the fair value of intangible assets from business combinations. View source version on businesswire.com: https://www.businesswire.com/news/home/20230831904764/en/Contacts Investor Relations Contact Arco Platform Limited IR@arcoeducacao.com.br https://investor.arcoplatform.com/ 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 following Privacy Policy and Terms and Conditions.
Arco Reports Second Quarter 2023 Results By: Arco Platform Limited via Business Wire August 31, 2023 at 16:09 PM EDT Healthy cash generation trend continues in the 2023 cycle Financial & Management Solutions post strong growth with margin gains Arco Platform Limited, or Arco or the Company (Nasdaq: ARCE), today reported financial and operating results for the second quarter ended June 30, 2023. 2Q23 1H23 Consolidated Consolidated Net revenue Cash gross profit Net revenue Cash gross profit R$471.0M R$330.4M R$1,005.9M R$700.6M +14.3% YoY +5.8% YoY +19.4% YoY +7.5% YoY Adj. EBITDA Adj. net income Adj. EBITDA Adj. net income R$83.5M R$78.1M R$194.2M R$36.1M -24.6% YoY n/a -24.6% YoY 347.3% 2Q23 CTD23 Pedagogical business Pedagogical business Net revenue Net revenue R$395.7M R$1,532.6M -4.0% YoY +18.0% YoY Adj. EBITDA Adj. EBITDA R$85.3M R$556.7M -22.9% YoY +16.3% YoY Consolidated 2Q23 and 1H23 figures include full results of isaac, our most recent acquisition, that is reported within financial & management segment. Therefore, for an accurate comparison year over year we recommend investors to reach pedagogical business figures (core & supplemental solutions). Note: Please see adjusted EBITDA reconciliation and adjusted Net Income reconciliation on page 15. 2Q23 & 1H23 Highlights Net revenue for the second quarter was R$471.0 million, a 14.3% YoY increase, with Core solutions totaling R$371.9 million (+1.2% YoY), Supplemental solutions totaling R$23.8 million (-46.9% YoY due to a different distribution of the ACV recognition per quarter relative to last year) and financial & management solutions (F&M) posting a significant 104.3% YoY growth (versus 2Q22 pro-forma figures, prior to isaac’s acquisition by Arco) with R$ 75.3 million. Net revenue for pedagogical business (Core and Supplemental solutions) decreased 4.0% YoY in the second quarter due to deliveries’ seasonality (20.5% ACV recognition in 2Q23 vs. 26.4% in 2Q22) and part of June deliveries deferred to July, impacting 2Q23 ACV recognition in approximately R$ 36 million. Cycle-to-date figures (October through June) reaffirm the solid ACV growth expected for the 2023 cycle, with Core totaling R$1,210.9 million (+17.0% YoY) and Supplemental totaling R$331.6 million (+23.6% YoY). In June 2023, Arco reached 79.4% of its 2023 ACV recognized cycle-to-date vs. 83.2% in June 2022. We recommend that investors analyze our P&L performance on a cycle-to-date basis, for a more accurate assessment of the business underlying profitability trends. Cash gross margin (gross margin excluding depreciation and amortization) on a consolidated basis was 70.2% in 2Q23 (versus 75.8% in 2Q22) and 69.7%, in 1H23 (versus 77.4% in 1H22). Pedagogical business cash gross margin was 74.9% in 2Q23 (versus 75.8% in 2Q22) and 74.7% in CTD23 (versus 79.3% in CTD22). 1H23 printing costs were affected by the previously discussed price increases in the paper supply chain in the end of 2022 (consequence of pulp and paper commodity prices hike), as printing contracts are negotiated in advance of the collections. We continue to roll out cost reduction initiatives, such as the centralization of our supply operations to capture scale gains, which we expected to offset and outpace such recent and punctual external cost pressures and expect positive outcomes on 2H23 and, specially, in the 2024 cycle. In 2Q23, consolidated selling expenses excluding depreciation and amortization totaled R$177.3 million (+20.3% YoY). For 1H23, consolidated selling expenses excluding depreciation and amortization totaled R$338.6 (+18.7 YoY). Pedagogical business posted R$160.0 million in selling expenses in 2Q23 (+8.6% YoY). Cycle-to-date selling expenses for the pedagogical business reached R$465.9 million, up 15.9% YoY and representing 30.4% of revenues in the cycle, vs 31.0% in the same period 2022. General and administrative expenses (G&A) figures excluding depreciation and amortization totaled R$115.7 million in 2Q23 (+75.4% YoY), an increase driven by the consolidation of isaac structure. For the first six months of 2023, G&A expenses excluding depreciation and amortization were R$267.1 (+92.7% YoY) mostly related to isaac operations (teams & tech). Pedagogical business G&A expenses excluding depreciation and amortization reached R$92.1 million (+39.6% YoY versus 2Q22). Cycle-to-date G&A for the pedagogical business increased 17.7% YoY, representing 16.0% of revenues in the 2023 cycle, vs 16.1% in the same period 2022. Consolidated adjusted EBITDA was R$83.5 million in 2Q23 (-24.6% YoY), with an adjusted EBITDA margin of 17.7%. In 1H23, consolidated adjusted EBITDA was R$194.2 (-24.6% YoY), with an adjusted EBITDA margin of 19.3% (vs. 30.6% for the same period in 2022). Pedagogical business delivered an adjusted EBITDA of R$85.3 million (-22.9% YoY) with an adjusted EBITDA margin of 21.6% versus 26.9% in 2Q23, pressured by the lower revenue recognition seasonality. In the 2023 cycle-to-date, adjusted EBITDA margin was 36.3% for the pedagogical business versus 36.8% CTD 22. As previously mentioned, atypical deliveries deferring to July not only impacted revenue recognition but also Adjusted EBITDA cycle to date. For a better comparable analysis cycle to date, we have included July results. In the period between October and July, 2023 cycle posted a 23% adjusted EBITDA growth, delivering 36.3% Adjusted EBITDA margin, versus 34.8% margin in the 2022 cycle until July. We reiterate our 2023 guidance for EBITDA margin between 36.5% and 38.5%. F&M vertical posted an adjusted EBITDA of R$(1.8) million in 2Q23, versus a pro-forma R$(32.5) million in 2Q22 (prior to the acquisition by Arco), representing an EBITDA margin improvement of 85.8 p.p., from (88.3)% in 2Q22 to (2.4%) in 2Q23. In 1H23, F&M posted an Adjusted EBITDA margin of (12.2)% versus a pro forma (92.4)% margin in the first half of 2022. Consolidated adjusted net income (loss) in 2Q23 was R$78.1 million, with an adjusted net margin of 16.6% (versus -5.6% in 2Q22). For 1H23, consolidated adjusted net income totalized R$36.1 million, with an adjusted net margin of 3.6 % (versus 1.0% in 1H22). Consolidated cash from operations in the 1H23 reached R$365.5 million (up from R$294.3 million in 1H22). For the first half of the year, free cash flow to firm (managerial) was R$252.7 million, a R$96.1 million improvement compared to the R$156.6 million free cash flow to firm of 1H22. After interest payment, Arco generated R$ 47.7 million of free cash flow (representing 4.7% of net revenues) in the first half of 2023 (vs. R$85.4 million in 1H22, representing 10.1% of net revenues). Free cash flow to firm (managerial) Consolidated 1H23 1H22 % of net revenue 1H23 % of net revenue 1H22 YoY (% of net revenues) Adjusted EBITDA 194.2 257.3 19.3 % 30.6 % -11.3 p.p (+/-) Non-cash adjustments 60.1 (15.6 ) 6.0 % -1.9 % +7.8 p.p (+/-) Working capital 111.2 52.6 11.1 % 6.2 % +4.8 p.p (-) Income taxes paid (33.4 ) (47.5 ) -3.3 % -5.6 % +2.3p.p (-) CAPEX¹ (79.4 ) (90.2 ) -7.9 % -10.7 % +2.8p.p Free cash flow to firm (managerial) 252.7 156.6 25.1 % 18.6 % +6.5p.p 1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition). Pedagogical business free cash flow to firm keeps the pace from previous quarter, delivering significant improvement year over year. Free cash flow to firm (managerial) cycle-to-date was R$205.2 million, R$285.9.0 million above the R$(80.7) million free cash flow to firm of CTD 2022, showing important improvements across cash flow drivers, including working capital, capex and taxes. Free cash flow to firm (managerial) Pedagogical CTD23 CTD22 % of net revenue CTD23 % of net revenue CTD22 YoY (% of net revenues) Adjusted EBITDA 556.7 478.5 36.3 % 36.8 % (0.5) p.p. (+/-) Non-cash adjustments 71.0 (3.6 ) 4.6 % -0.3 % +4.9 p.p. (+/-) Working capital (283.2 ) (318.9 ) -18.5 % -24.6 % +6.1 p.p. (-) Income taxes paid (36.0 ) (49.4 ) -2.3 % -3.8 % +1.5 p.p (-) CAPEX¹ (103.3 ) (187.4 ) -6.7 % -14.4 % +7.7 p.p. Free cash flow to firm (managerial) 205.2 (80.7 ) 13.4 % -6.2 % +19.6 p.p. 1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition) To obtain better price conditions for the 2024 cycle, we anticipated the paper acquisition in 2Q23 versus previous years (R$58M as of June), increasing inventory levels earlier in the cycle. To maintain comparability between quarters, we have disclosed a pro-forma days of inventory, adjusted by the paper acquisition. Pedagogical solutions days of sales outstanding (DSO) in 2Q23 was 142 days vs 141 days in the 2Q22. Delinquency figures for pedagogical business continue posting YoY improvement and ended 2Q23 at 4.6% from 5.6% in 2Q22 and 5.3% in 1Q23, driven by our collection initiatives. Provision for expected credit losses Pedagogical business (R$M) 2Q23 2Q22 YoY 1Q23 QoQ Allowance for doubtful accounts 2.1 0.4 425.0 % 5.5 -61.8 % % of net revenue 0.4 % 0.1 % 0.3 p.p. 1.2 % -0.8 p.p. Days of sales outstanding June. 30, 2023 June. 30, 2022 YoY June.30 2023 (pedagogical) June 30, 2022 YoY Trade receivables (R$M) 983.1 687.6 43.0 % 794.4 687.6 15.5 % (-) Allowance for doubtful accounts (151.7 ) (79.7 ) 90.2 % (91.8 ) (79.7 ) 15.1 % Trade receivables, net (R$M) 831.4 607.8 36.8 % 702.6 607.8 15.6 % Net revenue LTM pro-forma¹ 1,939.1 1,568.9 23.6 % 1,801.3 1,568.9 14.8 % Adjusted DSO 156 141 10.6 % 142 141 0.7 % 1) Calculated as net revenues for the last twelve months (for 2022 added to the pro forma revenues from businesses acquired in the period to accurately reflect the Company’s operations). CAPEX in 2Q23 was R$42.4 million, or 9.0% of net revenue (versus 10.5% of net revenue in 2Q22, when excluding R$ 8.7 million from PGS and Mentes acquisition). Pedagogical business CAPEX was R$ 30.1 million, or 7.6% of net revenue (versus 10.5% of net revenue in 2Q22). In the 2023 cycle to date, CAPEX reached 6.7% of revenues vs 14.4% in the 2022 cycle so far and has contributed to significant expansion on the Adj. EBITDA minus CAPEX metric that reached 29.6% cycle to date in June, 2023, versus 22.4% cycle to date 2022. CAPEX (R$M) - Consolidated 2Q23 2Q22 YoY 1Q23 QoQ Acquisition of intangible assets¹ 39.2 41.5 -6 % 35.4 11 % Educational platform - content development (0.3 ) 4.5 -126 % 0.3 -485 % Educational platform - platforms & tech 14.4 17.9 -20 % 17.6 -18 % Software 21.7 16.5 32 % 15.7 38 % Copyrights and others 3.3 2.6 61 % 1.8 133 % Acquisition of PP&E 3.2 1.7 89 % 1.6 101 % TOTAL¹ 42.4 43.2 -2 % 37.0 15 % 1) For 2022 excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition). Arco’s corporate restructuring is ongoing and progressing as planned. Future incorporation processes include Escola da Inteligência (2023), Pleno (2023) and SAE Digital (2024). As we keep incorporating other businesses into CBE, we expect to capture additional tax benefits and therefore further reduce our effective tax rate, currently at 8.4% in 1H23 (versus 10.3% in 1H22). Intangible assets - net balances (R$M) June 30, 2023 June 30, 2022 YoY Mar. 31, 2023 QoQ Business Combination 3,523.4 2,949.9 19.4 % 3,522.4 0.0 % Trademarks 476.5 488.8 -2.5 % 486.7 -2.1 % Customer relationships 226.4 255.8 -11.5 % 236.6 -4.2 % Educational system 188.3 224.6 -16.2 % 198.0 -4.9 % Softwares 3.5 8.6 -59.3 % 14.3 -75.5 % Educational platform 5.4 4.4 22.7 % 5.1 5.9 % Others¹ 13.7 16.8 -18.5 % 17.1 19.9 % Goodwill 2,609.6 1,950.9 33.8 % 2,564,9 1.7 % Operational 340.1 288.1 18.0 % 329.6 3.2 % Educational platform² 166.9 200.1 -16.6 % 179.4 -7.0 % Softwares 143.5 77.1 86.1 % 124.2 15.5 % Copyrights 27.3 10.8 152.8 % 26.0 5.0 % Customer relationships - 0.1 -100.0 % - n/a Others¹ 2.4 - n/a - n/a TOTAL 3,863.5 3,253.9 19.3 % 3,852.0 0.3 % 1) Non-compete agreements and rights on contracts. 2) Includes content development in progress. Amortization of intangible assets (R$M) 2Q23 2Q22 YoY 1Q23 QoQ Business Combination (110.0 ) (73.5 ) 49.7 % (80.5 ) 36.7 % Trademarks (16.8 ) (8.0 ) 110.0 % (7.9 ) 112.7.% Customer relationships (19.3 ) (9.4 ) 105.3 % (10.8 ) 78.7 % Educational system (17.6 ) (9.4 ) 87.2 % (8.8 ) 100.0 % Softwares (2.6 ) (0.7 ) 271.4 % (1.2 ) 116.0 % Educational platform (0.5 ) (0.2 ) 150.0 % (0.2 ) 150.0 % Others¹ (3.1 ) (1.5 ) 106.7 % (1.5 ) 106.7 % Goodwill (50.1 ) (44.3 ) -100.0 % (50.1 ) -0.1 % Operational (73.1 ) (29.1 ) 151..2% (35.7 ) 104.7 % Educational platform² (50.1 ) (21.7 ) 131.0 % (27.4 ) 82.9 % Softwares (17.8 ) (5.4 ) 229.7 % (6.2 ) 187.1 % Copyrights (4.3 ) (1.8 ) 140.9 % (2.1 ) 106.5 % Customer relationships - (0.2 ) -85.5 % - n/a Others¹ 0.8 - n/a - n/a TOTAL (183.1 ) (102.5 ) 78.7 % (116.2 ) 57.6 % 1) Non-compete agreements and rights on contracts. 2) Includes content development in progress. Amortization of intangible assets (R$M) Impacts P&L Originates tax benefit Amortization with tax benefit in 2Q23² Amortization Tax benefit Impact on net income Business Combination (103.6 ) 19.9 (83.7 ) Trademarks Yes Yes² (8.9 ) 0.8 (8.1 ) Customer relationships Yes Yes² (9.4 ) 1.0 (8.4 ) Educational system Yes Yes² (8.9 ) 0.9 (7.9 ) Educational platform Yes Yes² (25.1 ) - (25.1 ) Others¹ Yes Yes² (1.2 ) 0.1 (1.1 ) Goodwill No Yes² (50.1 ) 17.1 (33.1 ) Operational Yes Yes (73.1 ) 24.8 (48.2 ) TOTAL (176.7 ) 44.7 (131.9 ) 1) Non-compete agreements and rights on contracts. 2) Amortizations are tax deductible only after the incorporation of the acquired business. Amortization of intangible assets from business combination that generate tax benefit – breakdown by type (R$M) Businesses with current tax benefit Undefined² 2023 2024 2025 2026+ Trademarks 27 27 27 318 65 Customer relationships 25 25 25 59 111 Educational system 27 27 27 106 32 Software license - - - - 10 Rights on contracts 1 1 1 2 1 Others 2 2 1 1 8 Goodwill 237 231 227 761 343 Total 319 313 308 1.247 571 Maximum tax benefit 108 106 105 424 194 Amortization of intangible assets from business combination that generate tax benefit – breakdown by solutions (R$M) Businesses with current tax benefit Undefined² 2023 2024 2025 2026+ Geekie 42 42 42 279 - NAVE 9 9 9 11 - P2D 89 89 89 364 - Positivo, Conquista, PES English 170 170 168 593 - Other Companies 9 3 - - - Acquired companies not yet incorporated N/A N/A N/A N/A 571 Total 319 313 308 1.247 571 Maximum tax benefit 108 106 105 424 194 Arco’s cash and cash equivalents plus financial investments position as of June 30th, 2023 was R$549.9 million, while financial debt¹ and accounts payable to selling shareholders were R$2,451.9 million, resulting in a net debt of R$1,902.0 million. 1) Excludes Convertible notes: considers the conversion into equity of the convertible senior notes with no future disbursement of principal (US$150 M) issued on Nov 30, 2021. These notes mature in 7 years, on Nov 15, 2028, and bear interest at 8% per year fixed in Brazilian reais (R$66 M per year). 2) Cash position refers to cash and cash equivalents plus financial investments (short and long term) plus the New Debentures and FIDIC (issued in 3Q23). 3) Amount subject to an arbitration process. Please reference the Financial Statements as of June 30th, 2023, for additional details.. In July, Arco concluded the issuance of 550,000 non-convertible debentures, each at a par value of R$1,000 (the “Debentures”), totaling R$550 million (approximately US$115 million), for public distribution in Brazil with restricted placement efforts to institutional investors (the “Offering”). The Offering is part of Arco’s balance sheet management strategy to strengthen its cash position, and to extend its debt maturity profile. The Debentures mature on July 12, 2028, with the principal to be amortized in three equal instalments payable on July 12, 2026, July 12, 2027, and July 12, 2028. The Debentures bear interest at 100% of the CDI interest rate (the average of interbank overnight rates in Brazil, based on 252 business days) plus 2.60% per annum, payable semi-annually on January 12 and July 12, and are guaranteed by Arco Educação S.A. In August, isaac announced the first K-12 dedicated FIDC (Receivables-backed investment fund). The raised amount totaled R$112 million with amortization in 2025. This allows isaac to raise capital from third parties to fund its revenue guarantee product working capital. The fundraising was oversubscribed, despite the lack of track-record, which we expect to reduce cost of capital significantly as the operation matures. In August 10, Arco announced that entered into agreement to go private. Please refer to press-release from August 10 and 6K filled on August 11 for more details (available at https://investor.arcoplatform.com/). Conference Call Information Arco will discuss its first quarter 2023 results today, August 31, 2023, via a conference call at 5 p.m. Eastern Time (6 p.m. Brasilia Time). To access the call, please dial: +1 (412) 717-9627, +1 (844) 204-8942 or +55 (11) 4090-1621. For enhanced audio connection investors may connect through Web Phone (access code: 7636515). An audio replay of the call will be available through September 6th, 2023, by dialing +55 (11) 4118-5151 and entering access code 219191#. A live and archived Webcast of the call will be available on the Investor Relations section of the Company’s website at https://investor.arcoplatform.com/. About Arco Platform Limited (Nasdaq: ARCE) Arco has empowered millions of students to rewrite their futures through education. Our data-driven learning methodology, proprietary adaptable curriculum, interactive hybrid content, and high-quality pedagogical services allow students to personalize their learning experience while enabling schools to thrive. Forward-Looking Statements This press release contains forward-looking statements as pertains to Arco Platform Limited (the “Company”) within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the Company’s expectations or predictions of future financial or business performance conditions. The achievement or success of the matters covered by statements herein involves substantial known and unknown risks, uncertainties, and assumptions, including with respect to the COVID-19 pandemic. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward looking statements are made based on the Company’s current expectations and projections relating to its financial conditions, result of operations, plans, objectives, future performance and business, and these statements are not guarantees of future performance. Statements which herein address activities, events, conditions or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “evaluate,” “expect,” “explore,” “forecast,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “probable,” “project,” “seek,” “should,” “view,” or “will,” or the negative thereof or other variations thereon or comparable terminology. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain customers; our ability to increase the price of our solutions; our ability to expand our sales and marketing capabilities; general market, political, economic, and business conditions in Brazil or abroad; and our financial targets which include revenue, share count and other IFRS measures, as well as non-GAAP financial measures including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Taxable Income Reconciliation and Managerial Free Cash Flow. Forward-looking statements represent the Company management’s beliefs and assumptions only as of the date such statements are made, and the Company undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. Further information on these and other factors that could affect the Company’s financial results is included in filings the Company makes with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in the Company’s most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of the Company’s website at: https://investor.arcoplatform.com/ Key Business Metrics - Pedagogical ACV Bookings: we define ACV Bookings as the revenue we would contractually expect to recognize from a partner school in each school year pursuant to the terms of our contract with such partner school, assuming no further additions or reductions in the number of enrolled students that will access our content at such partner school in such school year (we define “school year” for purposes of calculation of ACV Bookings as the twelve-month period starting in October of the previous year to September of the mentioned current year). We calculate ACV Bookings by multiplying the number of enrolled students at each partner school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related partner school. Key Business Metrics – Financial & Management (“revenue guarantee” solution) Contracted schools are the primary operating metric and represent the total number of schools with active contracts with isaac. Schools sign contracts for 1 year (or longer) with isaac to guarantee tuition from all of the enrolled students. After signing and onboarding a partner school, services can be initiated at any month of the year. Total payment value (TPV) indicates the full amount to be transacted by isaac to contracted schools. It is calculated by the total tuition fee owed by parents to their schools. Take rate is the primary revenue driver and is a percentage of TPV agreed upon contract signing. It is priced upon school sign-up based on school historical delinquency rate, risk profile and operating costs. It may be renegotiated or adjusted based on the contract’s performance. Annual recurring revenue (ARR) is the contracted annualized revenue for a given month. Annual contracts and recurring nature make ARR a good proxy for growth, given isaac’s high growth profile, mitigating seasonal and onboarding effects. Non-GAAP Financial Measures To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board—IASB, we use Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Managerial Free Cash Flow and Reconciliation of Taxable Income and which are non-GAAP financial measures. We calculate Adjusted EBITDA as profit (loss) for the year (or period) plus/minus income taxes, plus/minus finance result, plus depreciation and amortization, plus/minus share of (profit) loss of equity-accounted investees, plus share-based compensation plan and restricted stock units, plus provision for payroll taxes (restricted stock units), plus/minus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee) and plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses). We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by Net Revenue. We calculate Adjusted Net Income (Loss) as profit (loss) for the year (or period), plus share-based compensation plan, restricted stock units and related payroll taxes (restricted stock units), plus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee), plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses), plus amortization of intangible assets from business combinations (which refers to the amortization of the following intangible assets from business combinations: (i) trademarks, (ii) customer relationships, (iii) educational system, (iv) software resulting from acquisitions, (v) educational platform, (vi) non-compete agreement and (vii) rights on contracts), plus/minus changes in accounts payable to selling shareholders (which refers to changes in fair value of contingent consideration and accounts payable to selling shareholders—finance costs), plus interest expenses, net (which refers to interest expenses related to accounts payable to selling shareholders from business combinations adjusted by fair value), plus/minus non-cash adjustments related to derivatives and convertible notes (which Refers to changes in fair value of derivative instruments from put option to convert senior notes) and plus/minus changes in current and deferred tax recognized in statements of income applied to all adjustments to net income (loss), which refers to tax effects of changes in deferred tax assets and liabilities recognized in profit or loss corresponding to financial instruments from acquisition of interests, tax benefit from tax deductible goodwill, share-based compensation and amortization of intangible assets). We calculate Managerial Free Cash Flow as Net Cash Flows from Operating activities, less acquisition of property and equipment, less acquisition of intangible assets, adjusted by M&A-related payments that may be classified as CAPEX or as payment of contingent consideration. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by operating activities and cash used for investments in property and equipment required to maintain and grow our business. We calculate Taxable Income Reconciliation as profit (loss) for the year (or period) adjusted for permanent and temporary additions and exclusions (for example, adjustments to provisions and amortizations in the period) and for all tax benefits that Arco is entitled to (for example, goodwill). The effective tax rate will be the current taxes for the period divided by the taxable income. In Brazil, taxes are charged based on the taxable income, not the accounting income, which means companies can have an accounting loss and a taxable profit. Additionally, Arco owns several companies and taxes are calculated individually. We understand that, although Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin and Managerial Free Cash Flow and Taxable Income Reconciliation are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Managerial Free Cash Flow and Taxable Income Reconciliation may be different from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies. Arco Platform Limited Interim condensed consolidated statements of financial position June 30, December 31, (In thousands of Brazilian reais) 2023 2022 Assets (unaudited) Current assets Cash and cash equivalents 400,326 216,360 Financial investments 117,131 391,785 Trade receivables 831,428 856,887 Inventories 283,723 254,060 Recoverable taxes 71,173 67,166 Related parties - 3,956 Other assets 136,376 82,515 Total current assets 1,840,157 1,872,729 Non-current assets Financial investments 32,441 30,861 Recoverable taxes 9,189 11,108 Deferred income tax 484,919 337,267 Other assets 75,315 78,038 Investments and interests in other entities 22,820 111,631 Property and equipment 53,362 59,031 Right-of-use assets 60,152 68,696 Intangible assets 3,863,557 3,184,047 Total non-current assets 4,601,755 3,880,679 Total assets 6,441,912 5,753,408 Liabilities Current liabilities Trade payables 236,346 182,748 Labor and social obligations 138,718 89,044 Lease liabilities 33,584 34,329 Loans and financing 99,809 102,873 Derivative financial instruments 6,946 3,693 Taxes and contributions payable 10,393 9,488 Income taxes payable 11,946 28,576 Advances from customers 111,768 16,079 Accounts payable to selling shareholders 808,331 1,060,746 Other liabilities 6,989 6,013 Total current liabilities 1,464,830 1,533,589 Non-current liabilities Labor and social obligations 4,652 1,451 Lease liabilities 35,836 42,576 Loans and financing 1,788,802 1,833,956 Derivative financial instruments 63,590 110,154 Provision for legal proceedings 2,369 3,174 Accounts payable to selling shareholders 349,696 330,457 Other liabilities 217 621 Total non-current liabilities 2,245,162 2,322,389 Equity Share capital 14 11 Capital reserve 2,763,402 2,009,799 Treasury shares - (8,205 ) Share-based compensation reserve 151,101 95,008 Accumulated losses (182,597 ) (199,183 ) Total equity 2,731,920 1,897,430 Total liabilities and equity 6,441,912 5,753,408 Arco Platform Limited Interim condensed consolidated statements of income Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais, except earnings per share) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Revenue 470,962 412,137 1,005,868 842,174 Cost of sales (178,973 ) (133,054 ) (394,707 ) (249,632 ) Gross profit 291,989 279,083 611,161 592,542 Operating expenses: Selling expenses (206,332 ) (174,439 ) (397,503 ) (338,792 ) General and administrative expenses (129,029 ) (80,037 ) (292,711 ) (166,137 ) Other (expense) income, net 3,766 1,676 159,953 19,070 Operating (loss) profit (39,606 ) 26,283 80,900 106,683 Finance income 78,221 214,382 181,152 373,615 Finance costs (147,622 ) (238,485 ) (309,524 ) (363,586 ) Finance result (69,401 ) (24,103 ) (128,372 ) 10,029 Share of loss of equity-accounted investees (591 ) (14,294 ) (1,443 ) (19,936 ) (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 Income taxes - income (expense) Current 416 8,038 (14,669 ) (13,809 ) Deferred 35,146 (9,265 ) 80,170 6,351 Total income taxes – income (expense) 35,562 (1,227 ) 65,501 (7,458 ) Net (loss) profit for the period (74,036 ) (13,341 ) 16,586 89,318 Basic (loss) earnings per share – in Brazilian reais Class A (1.12 ) (0.24 ) 0.25 1.59 Class B (1.12 ) (0.24 ) 0.25 1.59 Diluted (loss) earnings per share – in Brazilian reais Class A (1.19 ) (0.24 ) (0.91 ) (1.45 ) Class B (1.12 ) (0.24 ) 0.25 1.59 Weighted-average shares used to compute net (loss) profit per share: Basic 66,242 55,917 66,012 56,008 Diluted 71,888 61,089 71,678 61,680 Arco Platform Limited Interim condensed consolidated statements of cash flows Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Operating activities (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 Adjustments to reconcile (loss) profit before income taxes to cash from operations Depreciation and amortization 80,779 74,302 173,955 140,083 Inventory allowances 14,521 10,940 23,885 13,339 Provision (reversal) for expected credit losses 36,351 (372 ) 66,428 (6,603 ) Loss (profit) on sale/disposal of property and equipment and intangible 502 (114 ) 1,044 (192 ) Fair value change in derivative financial instruments 2,920 (84,320 ) (40,874 ) (95,973 ) Fair value adjustment in accounts payable to selling shareholders 8,695 (33,348 ) 26,296 (26,320 ) Share of loss of equity-accounted investees 591 14,294 1,443 19,936 Share-based compensation plan 20,306 2,851 41,130 9,046 Accrued interest on loans and financing 67,262 56,774 137,124 105,544 Interest accretion on accounts payable to selling shareholders 39,700 45,744 82,522 89,674 Interest from financial investments (2,076 ) (17,793 ) (3,406 ) (38,353 ) Interest on lease liabilities 2,309 1,126 5,233 2,287 (Reversal) provision for legal proceedings 22 11 (821 ) 106 Provision for payroll taxes (restricted stock units) 5,560 177 2,427 (3,083 ) Foreign exchange effects, net (32,310 ) 61,644 (48,501 ) (43,662 ) Fair value of previously held interest in associate (13,863 ) - (170,277 ) - Gain on changes of interest of investment - (1,345 ) - (17,758 ) Loss on sale of investment 7,439 - 7,439 - Other financial expense (income), net (536 ) (2,205 ) (1,760 ) (3,128 ) 128,574 116,252 254,372 241,719 Changes in assets and liabilities Trade receivables 148,292 202,582 60,511 (4,344 ) Inventories (75,779 ) (29,786 ) (60,460 ) (27,671 ) Recoverable taxes 1,812 5,266 8,153 8,448 Other assets (10,508 ) (27,067 ) (39,756 ) (35,077 ) Trade payables 18,296 22,182 42,909 51,637 Labor and social obligations 1,683 11,630 25,265 25,745 Taxes and contributions payable (8,938 ) 228 (1,584 ) (978 ) Advances from customers (128,437 ) (109,529 ) 78,783 25,641 Other liabilities 14,720 (196 ) (2,654 ) 9,228 Cash from operations 89,715 191,562 365,539 294,348 Income taxes paid (2,222 ) (4,792 ) (33,387 ) (47,474 ) Interest paid on lease liabilities (1,859 ) (1,039 ) (4,223 ) (2,346 ) Interest paid on accounts payable to selling shareholders (73,341 ) (36,536 ) (73,568 ) (36,914 ) Interest paid on loans and financing (16,646 ) (16,412 ) (127,239 ) (31,992 ) Payments for contingent consideration (19,620 ) (70,541 ) (37,221 ) (70,541 ) Payment for stock options - (75,578 ) - (75,578 ) Net cash flows (used in) from operating activities (23,973 ) (13,336 ) 89,901 29,503 Investing activities Acquisition of property and equipment (3,174 ) (1,726 ) (4,818 ) (8,398 ) Payment of investments and interests in other entities - - (20 ) (18 ) Cash attributed from acquisition of subsidiaries - - 164,252 - Sale of interest in subsidiary, net of cash sold 452 - 452 - Acquisition of intangible assets (39,200 ) (50,241 ) (74,596 ) (96,053 ) Purchase of financial investments (74,674 ) (362,091 ) (184,466 ) (529,891 ) Redemption of financial investments 69,334 729,613 451,639 1,152,356 Interest received from financial investments 1,641 14,666 9,307 18,428 Loans to related parties - (4,812 ) - (4,812 ) Net cash flows (used in) from investing activities (45,621 ) 325,409 361,750 531,612 Financing activities Purchase of treasury shares - (16,893 ) - (51,616 ) Payment of lease liabilities (8,896 ) (5,712 ) (18,900 ) (12,005 ) Payment of accounts payable to selling shareholders (209,316 ) (119,293 ) (236,474 ) (121,270 ) Loans and financing payments (5,899 ) (5,469 ) (11,854 ) (211,329 ) Net cash flows used in financing activities (224,111 ) (147,367 ) (267,228 ) (396,220 ) Foreign exchange effects on cash and cash equivalents 123 1,743 (457 ) (285 ) (Decrease) increase in cash and cash equivalents (293,582 ) 166,449 183,966 164,610 Cash and cash equivalents At the beginning of the period 693,908 209,304 216,360 211,143 At the end of the period 400,326 375,753 400,326 375,753 (Decrease) increase in cash and cash equivalents (293,582 ) 166,449 183,966 164,610 Arco Platform Limited Reconciliation of Non-GAAP Measures Reconciliation of Adjusted EBITDA Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Net (loss) profit for the period (74,036 ) (13,341 ) 16,586 89,318 (+/-) Income taxes (35,562 ) 1,227 (65,501 ) 7,458 (+/-) Finance result 69,401 24,103 128,372 (10,029 ) (+) Depreciation and amortization 80,779 74,302 173,955 140,083 (+) Share of loss of equity-accounted investees 591 14,294 1,443 19,936 EBITDA 41,173 100,585 254,855 246,766 (+) Share-based compensation plan 22,944 3,726 59,924 19,149 (+) Share-based compensation plan and restricted stock units 20,306 1,810 41,130 9,830 (+) Provision for payroll taxes (restricted stock units) 2,638 1,916 18,794 9,319 (+) M&A expenses 14,307 7,714 17,396 9,186 (-) Other changes to equity accounted investees (13,863 ) (1,345 ) (170,277 ) (17,758 ) (+) Non-recurring expenses 18,907 - 32,255 - Adjusted EBITDA 83,468 110,680 194,153 257,343 Revenue 470,962 412,137 1,005,868 842,174 EBITDA Margin 8.7 % 24.4 % 25.3 % 29.3 % Adjusted EBITDA Margin 17.7 % 26.9 % 19.3 % 30.6 % Reconciliation of Adjusted Net Income (Loss) Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Net profit (loss) for the period (74,036 ) (13,341 ) 16,586 89,318 (+) Share-based compensation plan 22,944 3,726 59,924 19,149 (+) Share-based compensation plan and restricted stock units 20,306 1,810 41,130 9,830 (+) Provision for payroll taxes (restricted stock units) 2,638 1,916 18,794 9,319 (+) M&A expenses 14,307 7,714 17,396 9,186 (-) Other changes to equity accounted investees (13,863 ) (1,345 ) (170,277 ) (17,758 ) (+) Non-recurring expenses 18,907 - 32,255 - (+/-) Adjustments related to business combination 43,187 8,134 100,182 58,037 (+) Amortization of intangible assets from business combinations 29,554 29,142 59,917 57,599 (+/-) Changes in accounts payable to selling shareholders 8,695 (33,348 ) 26,296 (26,320 ) (+) Interest expenses, net (adjusted by fair value) 4,938 12,340 13,969 26,758 (+/-) Non-cash adjustments related to derivative instruments and convertible notes (24,244 ) (19,571 ) (79,227 ) (125,220 ) (+/-) Tax effects 90,933 (8,500 ) 59,271 (24,640 ) Adjusted Net Income (Loss) 78,135 (23,183 ) 36,110 8,072 Net Revenue 470,962 412,137 1,005,868 842,174 Adjusted Net Income Margin 16.6 % -5.6 % 3.6 % 1.0 % Weighted average shares 66,242 55,917 66,012 56,008 Adjusted EPS 1.18 (0.41 ) 0.55 0.14 Reconciliation of Free Cash Flow Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) (Loss) profit before income taxes (109,598) (12,114) (48,915) 96,776 (+/-) Non-cash adjustments to reconcile Adj, EBITDA to cash from operations 238,172 128,366 303,287 144,943 (+/-) Working capital (Changes in assets and liabilities) (38,859) 75,310 111,167 52,629 Cash from operations 89,715 191,562 365,539 294,348 (-) Income tax paid (2,222) (4,792) (33,387) (47,474) (-) CAPEX (42,374) (51,967) (79,414) (104,451) Free cash flow to firm 45,119 134,803 252,738 142,423 (-) Interest paid on loans and financings & lease liabilities (18,505) (17,451) (131,462) (34,338) (-) Interest paid on accounts payable to selling shareholders (73,341) (36,536) (73,568) (36,914) (-) Payments for contingent consideration2 (19,620) (70,541) (37,221) (70,541) (-) Payments of stock options3 - (75,578) - (75,578) Free cash flow (66,347) (65,303) 10,487 (74,948) (-) M&A classified as payments for contingent consideration2 19,620 70,541 37,221 70,541 (-) M&A classified as payments of stock options3 - 75,578 - 75,578 (-) M&A classified as intangible assets acquisition (CAPEX1) - 8,701 - 14,208 Free cash flow (managerial) (46,727) 89,517 47,708 85,379 1) For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22 2) Related to M&A payment (difference between amount in the PPA and the final transaction amount calculated by the earn-out multiple related to the acquisition of subsidiaries). 3) Related to M&A payment (Geekie employees’ SOP). Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Free cash flow to firm 45,119 134,803 252,738 142,423 (+) M&A classified as CAPEX¹ - 8,701 - 14,208 Free cash flow to firm (managerial) 45,119 143,504 252,738 156,631 1) For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22. Reconciliation of Taxable Income Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 (+) Share-based compensation plan, RSU and provision for payroll taxes¹ 18,778 (16,582 ) 43,907 (18,814 ) (+) Amortization of intangible assets from business combinations before incorporation¹ 4,087 6,094 8,268 13,846 (+/-) Changes in accounts payable to selling shareholders¹ (49,413 ) (6,269 ) (58,639 ) 23,604 (+/-) Share of loss of equity‑accounted investees 591 14,294 1,443 19,936 (+) Net income from Arco Platform (Cayman) (14,102 ) 5,007 (191,544 ) (104,508 ) (+) Fiscal loss without deferred 12,257 6,695 14,187 11,846 (+/-) Provisions booked in the period 33,923 12,834 137,279 44,119 (+) Tax loss carryforward 195,478 7,344 265,365 37,023 (+) Others 2,840 5,092 3,368 10,172 Taxable income 94,841 22,395 174,719 134,000 Current income tax under actual profit method (32,245 ) (7,614 ) (59,404 ) (45,560 ) % Tax rate under actual profit method 34.0 % 34.0 % 34.0 % 34.0 % Effective current income tax (32,245 ) (7,614 ) (59,404 ) (45,560 ) % Effective tax rate 34.0 % 34.0 % 34.0 % 34.0 % (+) Recognition of tax-deductible amortization of goodwill and added value² 20,694 15,546 41,387 26,868 (+/-) Other additions (exclusions) 11,967 106 3,348 4,883 Effective current income tax accounted for goodwill benefit 416 8,038 (14,669 ) (13,809 ) % Effective tax rate accounting for goodwill benefit -0.4 % -35.9 % 8.4 % 10.3 % 1) Temporary differences between the carrying amount of an asset or liability in the balance sheet and its tax base that will yield amounts that can be deducted in the future when determining taxable profit or loss. 2) Added value refers to the fair value of intangible assets from business combinations. View source version on businesswire.com: https://www.businesswire.com/news/home/20230831904764/en/Contacts Investor Relations Contact Arco Platform Limited IR@arcoeducacao.com.br https://investor.arcoplatform.com/
Healthy cash generation trend continues in the 2023 cycle Financial & Management Solutions post strong growth with margin gains
Arco Platform Limited, or Arco or the Company (Nasdaq: ARCE), today reported financial and operating results for the second quarter ended June 30, 2023. 2Q23 1H23 Consolidated Consolidated Net revenue Cash gross profit Net revenue Cash gross profit R$471.0M R$330.4M R$1,005.9M R$700.6M +14.3% YoY +5.8% YoY +19.4% YoY +7.5% YoY Adj. EBITDA Adj. net income Adj. EBITDA Adj. net income R$83.5M R$78.1M R$194.2M R$36.1M -24.6% YoY n/a -24.6% YoY 347.3% 2Q23 CTD23 Pedagogical business Pedagogical business Net revenue Net revenue R$395.7M R$1,532.6M -4.0% YoY +18.0% YoY Adj. EBITDA Adj. EBITDA R$85.3M R$556.7M -22.9% YoY +16.3% YoY Consolidated 2Q23 and 1H23 figures include full results of isaac, our most recent acquisition, that is reported within financial & management segment. Therefore, for an accurate comparison year over year we recommend investors to reach pedagogical business figures (core & supplemental solutions). Note: Please see adjusted EBITDA reconciliation and adjusted Net Income reconciliation on page 15. 2Q23 & 1H23 Highlights Net revenue for the second quarter was R$471.0 million, a 14.3% YoY increase, with Core solutions totaling R$371.9 million (+1.2% YoY), Supplemental solutions totaling R$23.8 million (-46.9% YoY due to a different distribution of the ACV recognition per quarter relative to last year) and financial & management solutions (F&M) posting a significant 104.3% YoY growth (versus 2Q22 pro-forma figures, prior to isaac’s acquisition by Arco) with R$ 75.3 million. Net revenue for pedagogical business (Core and Supplemental solutions) decreased 4.0% YoY in the second quarter due to deliveries’ seasonality (20.5% ACV recognition in 2Q23 vs. 26.4% in 2Q22) and part of June deliveries deferred to July, impacting 2Q23 ACV recognition in approximately R$ 36 million. Cycle-to-date figures (October through June) reaffirm the solid ACV growth expected for the 2023 cycle, with Core totaling R$1,210.9 million (+17.0% YoY) and Supplemental totaling R$331.6 million (+23.6% YoY). In June 2023, Arco reached 79.4% of its 2023 ACV recognized cycle-to-date vs. 83.2% in June 2022. We recommend that investors analyze our P&L performance on a cycle-to-date basis, for a more accurate assessment of the business underlying profitability trends. Cash gross margin (gross margin excluding depreciation and amortization) on a consolidated basis was 70.2% in 2Q23 (versus 75.8% in 2Q22) and 69.7%, in 1H23 (versus 77.4% in 1H22). Pedagogical business cash gross margin was 74.9% in 2Q23 (versus 75.8% in 2Q22) and 74.7% in CTD23 (versus 79.3% in CTD22). 1H23 printing costs were affected by the previously discussed price increases in the paper supply chain in the end of 2022 (consequence of pulp and paper commodity prices hike), as printing contracts are negotiated in advance of the collections. We continue to roll out cost reduction initiatives, such as the centralization of our supply operations to capture scale gains, which we expected to offset and outpace such recent and punctual external cost pressures and expect positive outcomes on 2H23 and, specially, in the 2024 cycle. In 2Q23, consolidated selling expenses excluding depreciation and amortization totaled R$177.3 million (+20.3% YoY). For 1H23, consolidated selling expenses excluding depreciation and amortization totaled R$338.6 (+18.7 YoY). Pedagogical business posted R$160.0 million in selling expenses in 2Q23 (+8.6% YoY). Cycle-to-date selling expenses for the pedagogical business reached R$465.9 million, up 15.9% YoY and representing 30.4% of revenues in the cycle, vs 31.0% in the same period 2022. General and administrative expenses (G&A) figures excluding depreciation and amortization totaled R$115.7 million in 2Q23 (+75.4% YoY), an increase driven by the consolidation of isaac structure. For the first six months of 2023, G&A expenses excluding depreciation and amortization were R$267.1 (+92.7% YoY) mostly related to isaac operations (teams & tech). Pedagogical business G&A expenses excluding depreciation and amortization reached R$92.1 million (+39.6% YoY versus 2Q22). Cycle-to-date G&A for the pedagogical business increased 17.7% YoY, representing 16.0% of revenues in the 2023 cycle, vs 16.1% in the same period 2022. Consolidated adjusted EBITDA was R$83.5 million in 2Q23 (-24.6% YoY), with an adjusted EBITDA margin of 17.7%. In 1H23, consolidated adjusted EBITDA was R$194.2 (-24.6% YoY), with an adjusted EBITDA margin of 19.3% (vs. 30.6% for the same period in 2022). Pedagogical business delivered an adjusted EBITDA of R$85.3 million (-22.9% YoY) with an adjusted EBITDA margin of 21.6% versus 26.9% in 2Q23, pressured by the lower revenue recognition seasonality. In the 2023 cycle-to-date, adjusted EBITDA margin was 36.3% for the pedagogical business versus 36.8% CTD 22. As previously mentioned, atypical deliveries deferring to July not only impacted revenue recognition but also Adjusted EBITDA cycle to date. For a better comparable analysis cycle to date, we have included July results. In the period between October and July, 2023 cycle posted a 23% adjusted EBITDA growth, delivering 36.3% Adjusted EBITDA margin, versus 34.8% margin in the 2022 cycle until July. We reiterate our 2023 guidance for EBITDA margin between 36.5% and 38.5%. F&M vertical posted an adjusted EBITDA of R$(1.8) million in 2Q23, versus a pro-forma R$(32.5) million in 2Q22 (prior to the acquisition by Arco), representing an EBITDA margin improvement of 85.8 p.p., from (88.3)% in 2Q22 to (2.4%) in 2Q23. In 1H23, F&M posted an Adjusted EBITDA margin of (12.2)% versus a pro forma (92.4)% margin in the first half of 2022. Consolidated adjusted net income (loss) in 2Q23 was R$78.1 million, with an adjusted net margin of 16.6% (versus -5.6% in 2Q22). For 1H23, consolidated adjusted net income totalized R$36.1 million, with an adjusted net margin of 3.6 % (versus 1.0% in 1H22). Consolidated cash from operations in the 1H23 reached R$365.5 million (up from R$294.3 million in 1H22). For the first half of the year, free cash flow to firm (managerial) was R$252.7 million, a R$96.1 million improvement compared to the R$156.6 million free cash flow to firm of 1H22. After interest payment, Arco generated R$ 47.7 million of free cash flow (representing 4.7% of net revenues) in the first half of 2023 (vs. R$85.4 million in 1H22, representing 10.1% of net revenues). Free cash flow to firm (managerial) Consolidated 1H23 1H22 % of net revenue 1H23 % of net revenue 1H22 YoY (% of net revenues) Adjusted EBITDA 194.2 257.3 19.3 % 30.6 % -11.3 p.p (+/-) Non-cash adjustments 60.1 (15.6 ) 6.0 % -1.9 % +7.8 p.p (+/-) Working capital 111.2 52.6 11.1 % 6.2 % +4.8 p.p (-) Income taxes paid (33.4 ) (47.5 ) -3.3 % -5.6 % +2.3p.p (-) CAPEX¹ (79.4 ) (90.2 ) -7.9 % -10.7 % +2.8p.p Free cash flow to firm (managerial) 252.7 156.6 25.1 % 18.6 % +6.5p.p 1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition). Pedagogical business free cash flow to firm keeps the pace from previous quarter, delivering significant improvement year over year. Free cash flow to firm (managerial) cycle-to-date was R$205.2 million, R$285.9.0 million above the R$(80.7) million free cash flow to firm of CTD 2022, showing important improvements across cash flow drivers, including working capital, capex and taxes. Free cash flow to firm (managerial) Pedagogical CTD23 CTD22 % of net revenue CTD23 % of net revenue CTD22 YoY (% of net revenues) Adjusted EBITDA 556.7 478.5 36.3 % 36.8 % (0.5) p.p. (+/-) Non-cash adjustments 71.0 (3.6 ) 4.6 % -0.3 % +4.9 p.p. (+/-) Working capital (283.2 ) (318.9 ) -18.5 % -24.6 % +6.1 p.p. (-) Income taxes paid (36.0 ) (49.4 ) -2.3 % -3.8 % +1.5 p.p (-) CAPEX¹ (103.3 ) (187.4 ) -6.7 % -14.4 % +7.7 p.p. Free cash flow to firm (managerial) 205.2 (80.7 ) 13.4 % -6.2 % +19.6 p.p. 1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition) To obtain better price conditions for the 2024 cycle, we anticipated the paper acquisition in 2Q23 versus previous years (R$58M as of June), increasing inventory levels earlier in the cycle. To maintain comparability between quarters, we have disclosed a pro-forma days of inventory, adjusted by the paper acquisition. Pedagogical solutions days of sales outstanding (DSO) in 2Q23 was 142 days vs 141 days in the 2Q22. Delinquency figures for pedagogical business continue posting YoY improvement and ended 2Q23 at 4.6% from 5.6% in 2Q22 and 5.3% in 1Q23, driven by our collection initiatives. Provision for expected credit losses Pedagogical business (R$M) 2Q23 2Q22 YoY 1Q23 QoQ Allowance for doubtful accounts 2.1 0.4 425.0 % 5.5 -61.8 % % of net revenue 0.4 % 0.1 % 0.3 p.p. 1.2 % -0.8 p.p. Days of sales outstanding June. 30, 2023 June. 30, 2022 YoY June.30 2023 (pedagogical) June 30, 2022 YoY Trade receivables (R$M) 983.1 687.6 43.0 % 794.4 687.6 15.5 % (-) Allowance for doubtful accounts (151.7 ) (79.7 ) 90.2 % (91.8 ) (79.7 ) 15.1 % Trade receivables, net (R$M) 831.4 607.8 36.8 % 702.6 607.8 15.6 % Net revenue LTM pro-forma¹ 1,939.1 1,568.9 23.6 % 1,801.3 1,568.9 14.8 % Adjusted DSO 156 141 10.6 % 142 141 0.7 % 1) Calculated as net revenues for the last twelve months (for 2022 added to the pro forma revenues from businesses acquired in the period to accurately reflect the Company’s operations). CAPEX in 2Q23 was R$42.4 million, or 9.0% of net revenue (versus 10.5% of net revenue in 2Q22, when excluding R$ 8.7 million from PGS and Mentes acquisition). Pedagogical business CAPEX was R$ 30.1 million, or 7.6% of net revenue (versus 10.5% of net revenue in 2Q22). In the 2023 cycle to date, CAPEX reached 6.7% of revenues vs 14.4% in the 2022 cycle so far and has contributed to significant expansion on the Adj. EBITDA minus CAPEX metric that reached 29.6% cycle to date in June, 2023, versus 22.4% cycle to date 2022. CAPEX (R$M) - Consolidated 2Q23 2Q22 YoY 1Q23 QoQ Acquisition of intangible assets¹ 39.2 41.5 -6 % 35.4 11 % Educational platform - content development (0.3 ) 4.5 -126 % 0.3 -485 % Educational platform - platforms & tech 14.4 17.9 -20 % 17.6 -18 % Software 21.7 16.5 32 % 15.7 38 % Copyrights and others 3.3 2.6 61 % 1.8 133 % Acquisition of PP&E 3.2 1.7 89 % 1.6 101 % TOTAL¹ 42.4 43.2 -2 % 37.0 15 % 1) For 2022 excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition). Arco’s corporate restructuring is ongoing and progressing as planned. Future incorporation processes include Escola da Inteligência (2023), Pleno (2023) and SAE Digital (2024). As we keep incorporating other businesses into CBE, we expect to capture additional tax benefits and therefore further reduce our effective tax rate, currently at 8.4% in 1H23 (versus 10.3% in 1H22). Intangible assets - net balances (R$M) June 30, 2023 June 30, 2022 YoY Mar. 31, 2023 QoQ Business Combination 3,523.4 2,949.9 19.4 % 3,522.4 0.0 % Trademarks 476.5 488.8 -2.5 % 486.7 -2.1 % Customer relationships 226.4 255.8 -11.5 % 236.6 -4.2 % Educational system 188.3 224.6 -16.2 % 198.0 -4.9 % Softwares 3.5 8.6 -59.3 % 14.3 -75.5 % Educational platform 5.4 4.4 22.7 % 5.1 5.9 % Others¹ 13.7 16.8 -18.5 % 17.1 19.9 % Goodwill 2,609.6 1,950.9 33.8 % 2,564,9 1.7 % Operational 340.1 288.1 18.0 % 329.6 3.2 % Educational platform² 166.9 200.1 -16.6 % 179.4 -7.0 % Softwares 143.5 77.1 86.1 % 124.2 15.5 % Copyrights 27.3 10.8 152.8 % 26.0 5.0 % Customer relationships - 0.1 -100.0 % - n/a Others¹ 2.4 - n/a - n/a TOTAL 3,863.5 3,253.9 19.3 % 3,852.0 0.3 % 1) Non-compete agreements and rights on contracts. 2) Includes content development in progress. Amortization of intangible assets (R$M) 2Q23 2Q22 YoY 1Q23 QoQ Business Combination (110.0 ) (73.5 ) 49.7 % (80.5 ) 36.7 % Trademarks (16.8 ) (8.0 ) 110.0 % (7.9 ) 112.7.% Customer relationships (19.3 ) (9.4 ) 105.3 % (10.8 ) 78.7 % Educational system (17.6 ) (9.4 ) 87.2 % (8.8 ) 100.0 % Softwares (2.6 ) (0.7 ) 271.4 % (1.2 ) 116.0 % Educational platform (0.5 ) (0.2 ) 150.0 % (0.2 ) 150.0 % Others¹ (3.1 ) (1.5 ) 106.7 % (1.5 ) 106.7 % Goodwill (50.1 ) (44.3 ) -100.0 % (50.1 ) -0.1 % Operational (73.1 ) (29.1 ) 151..2% (35.7 ) 104.7 % Educational platform² (50.1 ) (21.7 ) 131.0 % (27.4 ) 82.9 % Softwares (17.8 ) (5.4 ) 229.7 % (6.2 ) 187.1 % Copyrights (4.3 ) (1.8 ) 140.9 % (2.1 ) 106.5 % Customer relationships - (0.2 ) -85.5 % - n/a Others¹ 0.8 - n/a - n/a TOTAL (183.1 ) (102.5 ) 78.7 % (116.2 ) 57.6 % 1) Non-compete agreements and rights on contracts. 2) Includes content development in progress. Amortization of intangible assets (R$M) Impacts P&L Originates tax benefit Amortization with tax benefit in 2Q23² Amortization Tax benefit Impact on net income Business Combination (103.6 ) 19.9 (83.7 ) Trademarks Yes Yes² (8.9 ) 0.8 (8.1 ) Customer relationships Yes Yes² (9.4 ) 1.0 (8.4 ) Educational system Yes Yes² (8.9 ) 0.9 (7.9 ) Educational platform Yes Yes² (25.1 ) - (25.1 ) Others¹ Yes Yes² (1.2 ) 0.1 (1.1 ) Goodwill No Yes² (50.1 ) 17.1 (33.1 ) Operational Yes Yes (73.1 ) 24.8 (48.2 ) TOTAL (176.7 ) 44.7 (131.9 ) 1) Non-compete agreements and rights on contracts. 2) Amortizations are tax deductible only after the incorporation of the acquired business. Amortization of intangible assets from business combination that generate tax benefit – breakdown by type (R$M) Businesses with current tax benefit Undefined² 2023 2024 2025 2026+ Trademarks 27 27 27 318 65 Customer relationships 25 25 25 59 111 Educational system 27 27 27 106 32 Software license - - - - 10 Rights on contracts 1 1 1 2 1 Others 2 2 1 1 8 Goodwill 237 231 227 761 343 Total 319 313 308 1.247 571 Maximum tax benefit 108 106 105 424 194 Amortization of intangible assets from business combination that generate tax benefit – breakdown by solutions (R$M) Businesses with current tax benefit Undefined² 2023 2024 2025 2026+ Geekie 42 42 42 279 - NAVE 9 9 9 11 - P2D 89 89 89 364 - Positivo, Conquista, PES English 170 170 168 593 - Other Companies 9 3 - - - Acquired companies not yet incorporated N/A N/A N/A N/A 571 Total 319 313 308 1.247 571 Maximum tax benefit 108 106 105 424 194 Arco’s cash and cash equivalents plus financial investments position as of June 30th, 2023 was R$549.9 million, while financial debt¹ and accounts payable to selling shareholders were R$2,451.9 million, resulting in a net debt of R$1,902.0 million. 1) Excludes Convertible notes: considers the conversion into equity of the convertible senior notes with no future disbursement of principal (US$150 M) issued on Nov 30, 2021. These notes mature in 7 years, on Nov 15, 2028, and bear interest at 8% per year fixed in Brazilian reais (R$66 M per year). 2) Cash position refers to cash and cash equivalents plus financial investments (short and long term) plus the New Debentures and FIDIC (issued in 3Q23). 3) Amount subject to an arbitration process. Please reference the Financial Statements as of June 30th, 2023, for additional details.. In July, Arco concluded the issuance of 550,000 non-convertible debentures, each at a par value of R$1,000 (the “Debentures”), totaling R$550 million (approximately US$115 million), for public distribution in Brazil with restricted placement efforts to institutional investors (the “Offering”). The Offering is part of Arco’s balance sheet management strategy to strengthen its cash position, and to extend its debt maturity profile. The Debentures mature on July 12, 2028, with the principal to be amortized in three equal instalments payable on July 12, 2026, July 12, 2027, and July 12, 2028. The Debentures bear interest at 100% of the CDI interest rate (the average of interbank overnight rates in Brazil, based on 252 business days) plus 2.60% per annum, payable semi-annually on January 12 and July 12, and are guaranteed by Arco Educação S.A. In August, isaac announced the first K-12 dedicated FIDC (Receivables-backed investment fund). The raised amount totaled R$112 million with amortization in 2025. This allows isaac to raise capital from third parties to fund its revenue guarantee product working capital. The fundraising was oversubscribed, despite the lack of track-record, which we expect to reduce cost of capital significantly as the operation matures. In August 10, Arco announced that entered into agreement to go private. Please refer to press-release from August 10 and 6K filled on August 11 for more details (available at https://investor.arcoplatform.com/). Conference Call Information Arco will discuss its first quarter 2023 results today, August 31, 2023, via a conference call at 5 p.m. Eastern Time (6 p.m. Brasilia Time). To access the call, please dial: +1 (412) 717-9627, +1 (844) 204-8942 or +55 (11) 4090-1621. For enhanced audio connection investors may connect through Web Phone (access code: 7636515). An audio replay of the call will be available through September 6th, 2023, by dialing +55 (11) 4118-5151 and entering access code 219191#. A live and archived Webcast of the call will be available on the Investor Relations section of the Company’s website at https://investor.arcoplatform.com/. About Arco Platform Limited (Nasdaq: ARCE) Arco has empowered millions of students to rewrite their futures through education. Our data-driven learning methodology, proprietary adaptable curriculum, interactive hybrid content, and high-quality pedagogical services allow students to personalize their learning experience while enabling schools to thrive. Forward-Looking Statements This press release contains forward-looking statements as pertains to Arco Platform Limited (the “Company”) within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the Company’s expectations or predictions of future financial or business performance conditions. The achievement or success of the matters covered by statements herein involves substantial known and unknown risks, uncertainties, and assumptions, including with respect to the COVID-19 pandemic. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward looking statements are made based on the Company’s current expectations and projections relating to its financial conditions, result of operations, plans, objectives, future performance and business, and these statements are not guarantees of future performance. Statements which herein address activities, events, conditions or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “evaluate,” “expect,” “explore,” “forecast,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “probable,” “project,” “seek,” “should,” “view,” or “will,” or the negative thereof or other variations thereon or comparable terminology. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain customers; our ability to increase the price of our solutions; our ability to expand our sales and marketing capabilities; general market, political, economic, and business conditions in Brazil or abroad; and our financial targets which include revenue, share count and other IFRS measures, as well as non-GAAP financial measures including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Taxable Income Reconciliation and Managerial Free Cash Flow. Forward-looking statements represent the Company management’s beliefs and assumptions only as of the date such statements are made, and the Company undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law. Further information on these and other factors that could affect the Company’s financial results is included in filings the Company makes with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in the Company’s most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of the Company’s website at: https://investor.arcoplatform.com/ Key Business Metrics - Pedagogical ACV Bookings: we define ACV Bookings as the revenue we would contractually expect to recognize from a partner school in each school year pursuant to the terms of our contract with such partner school, assuming no further additions or reductions in the number of enrolled students that will access our content at such partner school in such school year (we define “school year” for purposes of calculation of ACV Bookings as the twelve-month period starting in October of the previous year to September of the mentioned current year). We calculate ACV Bookings by multiplying the number of enrolled students at each partner school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related partner school. Key Business Metrics – Financial & Management (“revenue guarantee” solution) Contracted schools are the primary operating metric and represent the total number of schools with active contracts with isaac. Schools sign contracts for 1 year (or longer) with isaac to guarantee tuition from all of the enrolled students. After signing and onboarding a partner school, services can be initiated at any month of the year. Total payment value (TPV) indicates the full amount to be transacted by isaac to contracted schools. It is calculated by the total tuition fee owed by parents to their schools. Take rate is the primary revenue driver and is a percentage of TPV agreed upon contract signing. It is priced upon school sign-up based on school historical delinquency rate, risk profile and operating costs. It may be renegotiated or adjusted based on the contract’s performance. Annual recurring revenue (ARR) is the contracted annualized revenue for a given month. Annual contracts and recurring nature make ARR a good proxy for growth, given isaac’s high growth profile, mitigating seasonal and onboarding effects. Non-GAAP Financial Measures To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board—IASB, we use Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Managerial Free Cash Flow and Reconciliation of Taxable Income and which are non-GAAP financial measures. We calculate Adjusted EBITDA as profit (loss) for the year (or period) plus/minus income taxes, plus/minus finance result, plus depreciation and amortization, plus/minus share of (profit) loss of equity-accounted investees, plus share-based compensation plan and restricted stock units, plus provision for payroll taxes (restricted stock units), plus/minus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee) and plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses). We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by Net Revenue. We calculate Adjusted Net Income (Loss) as profit (loss) for the year (or period), plus share-based compensation plan, restricted stock units and related payroll taxes (restricted stock units), plus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee), plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses), plus amortization of intangible assets from business combinations (which refers to the amortization of the following intangible assets from business combinations: (i) trademarks, (ii) customer relationships, (iii) educational system, (iv) software resulting from acquisitions, (v) educational platform, (vi) non-compete agreement and (vii) rights on contracts), plus/minus changes in accounts payable to selling shareholders (which refers to changes in fair value of contingent consideration and accounts payable to selling shareholders—finance costs), plus interest expenses, net (which refers to interest expenses related to accounts payable to selling shareholders from business combinations adjusted by fair value), plus/minus non-cash adjustments related to derivatives and convertible notes (which Refers to changes in fair value of derivative instruments from put option to convert senior notes) and plus/minus changes in current and deferred tax recognized in statements of income applied to all adjustments to net income (loss), which refers to tax effects of changes in deferred tax assets and liabilities recognized in profit or loss corresponding to financial instruments from acquisition of interests, tax benefit from tax deductible goodwill, share-based compensation and amortization of intangible assets). We calculate Managerial Free Cash Flow as Net Cash Flows from Operating activities, less acquisition of property and equipment, less acquisition of intangible assets, adjusted by M&A-related payments that may be classified as CAPEX or as payment of contingent consideration. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by operating activities and cash used for investments in property and equipment required to maintain and grow our business. We calculate Taxable Income Reconciliation as profit (loss) for the year (or period) adjusted for permanent and temporary additions and exclusions (for example, adjustments to provisions and amortizations in the period) and for all tax benefits that Arco is entitled to (for example, goodwill). The effective tax rate will be the current taxes for the period divided by the taxable income. In Brazil, taxes are charged based on the taxable income, not the accounting income, which means companies can have an accounting loss and a taxable profit. Additionally, Arco owns several companies and taxes are calculated individually. We understand that, although Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin and Managerial Free Cash Flow and Taxable Income Reconciliation are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Managerial Free Cash Flow and Taxable Income Reconciliation may be different from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies. Arco Platform Limited Interim condensed consolidated statements of financial position June 30, December 31, (In thousands of Brazilian reais) 2023 2022 Assets (unaudited) Current assets Cash and cash equivalents 400,326 216,360 Financial investments 117,131 391,785 Trade receivables 831,428 856,887 Inventories 283,723 254,060 Recoverable taxes 71,173 67,166 Related parties - 3,956 Other assets 136,376 82,515 Total current assets 1,840,157 1,872,729 Non-current assets Financial investments 32,441 30,861 Recoverable taxes 9,189 11,108 Deferred income tax 484,919 337,267 Other assets 75,315 78,038 Investments and interests in other entities 22,820 111,631 Property and equipment 53,362 59,031 Right-of-use assets 60,152 68,696 Intangible assets 3,863,557 3,184,047 Total non-current assets 4,601,755 3,880,679 Total assets 6,441,912 5,753,408 Liabilities Current liabilities Trade payables 236,346 182,748 Labor and social obligations 138,718 89,044 Lease liabilities 33,584 34,329 Loans and financing 99,809 102,873 Derivative financial instruments 6,946 3,693 Taxes and contributions payable 10,393 9,488 Income taxes payable 11,946 28,576 Advances from customers 111,768 16,079 Accounts payable to selling shareholders 808,331 1,060,746 Other liabilities 6,989 6,013 Total current liabilities 1,464,830 1,533,589 Non-current liabilities Labor and social obligations 4,652 1,451 Lease liabilities 35,836 42,576 Loans and financing 1,788,802 1,833,956 Derivative financial instruments 63,590 110,154 Provision for legal proceedings 2,369 3,174 Accounts payable to selling shareholders 349,696 330,457 Other liabilities 217 621 Total non-current liabilities 2,245,162 2,322,389 Equity Share capital 14 11 Capital reserve 2,763,402 2,009,799 Treasury shares - (8,205 ) Share-based compensation reserve 151,101 95,008 Accumulated losses (182,597 ) (199,183 ) Total equity 2,731,920 1,897,430 Total liabilities and equity 6,441,912 5,753,408 Arco Platform Limited Interim condensed consolidated statements of income Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais, except earnings per share) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Revenue 470,962 412,137 1,005,868 842,174 Cost of sales (178,973 ) (133,054 ) (394,707 ) (249,632 ) Gross profit 291,989 279,083 611,161 592,542 Operating expenses: Selling expenses (206,332 ) (174,439 ) (397,503 ) (338,792 ) General and administrative expenses (129,029 ) (80,037 ) (292,711 ) (166,137 ) Other (expense) income, net 3,766 1,676 159,953 19,070 Operating (loss) profit (39,606 ) 26,283 80,900 106,683 Finance income 78,221 214,382 181,152 373,615 Finance costs (147,622 ) (238,485 ) (309,524 ) (363,586 ) Finance result (69,401 ) (24,103 ) (128,372 ) 10,029 Share of loss of equity-accounted investees (591 ) (14,294 ) (1,443 ) (19,936 ) (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 Income taxes - income (expense) Current 416 8,038 (14,669 ) (13,809 ) Deferred 35,146 (9,265 ) 80,170 6,351 Total income taxes – income (expense) 35,562 (1,227 ) 65,501 (7,458 ) Net (loss) profit for the period (74,036 ) (13,341 ) 16,586 89,318 Basic (loss) earnings per share – in Brazilian reais Class A (1.12 ) (0.24 ) 0.25 1.59 Class B (1.12 ) (0.24 ) 0.25 1.59 Diluted (loss) earnings per share – in Brazilian reais Class A (1.19 ) (0.24 ) (0.91 ) (1.45 ) Class B (1.12 ) (0.24 ) 0.25 1.59 Weighted-average shares used to compute net (loss) profit per share: Basic 66,242 55,917 66,012 56,008 Diluted 71,888 61,089 71,678 61,680 Arco Platform Limited Interim condensed consolidated statements of cash flows Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Operating activities (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 Adjustments to reconcile (loss) profit before income taxes to cash from operations Depreciation and amortization 80,779 74,302 173,955 140,083 Inventory allowances 14,521 10,940 23,885 13,339 Provision (reversal) for expected credit losses 36,351 (372 ) 66,428 (6,603 ) Loss (profit) on sale/disposal of property and equipment and intangible 502 (114 ) 1,044 (192 ) Fair value change in derivative financial instruments 2,920 (84,320 ) (40,874 ) (95,973 ) Fair value adjustment in accounts payable to selling shareholders 8,695 (33,348 ) 26,296 (26,320 ) Share of loss of equity-accounted investees 591 14,294 1,443 19,936 Share-based compensation plan 20,306 2,851 41,130 9,046 Accrued interest on loans and financing 67,262 56,774 137,124 105,544 Interest accretion on accounts payable to selling shareholders 39,700 45,744 82,522 89,674 Interest from financial investments (2,076 ) (17,793 ) (3,406 ) (38,353 ) Interest on lease liabilities 2,309 1,126 5,233 2,287 (Reversal) provision for legal proceedings 22 11 (821 ) 106 Provision for payroll taxes (restricted stock units) 5,560 177 2,427 (3,083 ) Foreign exchange effects, net (32,310 ) 61,644 (48,501 ) (43,662 ) Fair value of previously held interest in associate (13,863 ) - (170,277 ) - Gain on changes of interest of investment - (1,345 ) - (17,758 ) Loss on sale of investment 7,439 - 7,439 - Other financial expense (income), net (536 ) (2,205 ) (1,760 ) (3,128 ) 128,574 116,252 254,372 241,719 Changes in assets and liabilities Trade receivables 148,292 202,582 60,511 (4,344 ) Inventories (75,779 ) (29,786 ) (60,460 ) (27,671 ) Recoverable taxes 1,812 5,266 8,153 8,448 Other assets (10,508 ) (27,067 ) (39,756 ) (35,077 ) Trade payables 18,296 22,182 42,909 51,637 Labor and social obligations 1,683 11,630 25,265 25,745 Taxes and contributions payable (8,938 ) 228 (1,584 ) (978 ) Advances from customers (128,437 ) (109,529 ) 78,783 25,641 Other liabilities 14,720 (196 ) (2,654 ) 9,228 Cash from operations 89,715 191,562 365,539 294,348 Income taxes paid (2,222 ) (4,792 ) (33,387 ) (47,474 ) Interest paid on lease liabilities (1,859 ) (1,039 ) (4,223 ) (2,346 ) Interest paid on accounts payable to selling shareholders (73,341 ) (36,536 ) (73,568 ) (36,914 ) Interest paid on loans and financing (16,646 ) (16,412 ) (127,239 ) (31,992 ) Payments for contingent consideration (19,620 ) (70,541 ) (37,221 ) (70,541 ) Payment for stock options - (75,578 ) - (75,578 ) Net cash flows (used in) from operating activities (23,973 ) (13,336 ) 89,901 29,503 Investing activities Acquisition of property and equipment (3,174 ) (1,726 ) (4,818 ) (8,398 ) Payment of investments and interests in other entities - - (20 ) (18 ) Cash attributed from acquisition of subsidiaries - - 164,252 - Sale of interest in subsidiary, net of cash sold 452 - 452 - Acquisition of intangible assets (39,200 ) (50,241 ) (74,596 ) (96,053 ) Purchase of financial investments (74,674 ) (362,091 ) (184,466 ) (529,891 ) Redemption of financial investments 69,334 729,613 451,639 1,152,356 Interest received from financial investments 1,641 14,666 9,307 18,428 Loans to related parties - (4,812 ) - (4,812 ) Net cash flows (used in) from investing activities (45,621 ) 325,409 361,750 531,612 Financing activities Purchase of treasury shares - (16,893 ) - (51,616 ) Payment of lease liabilities (8,896 ) (5,712 ) (18,900 ) (12,005 ) Payment of accounts payable to selling shareholders (209,316 ) (119,293 ) (236,474 ) (121,270 ) Loans and financing payments (5,899 ) (5,469 ) (11,854 ) (211,329 ) Net cash flows used in financing activities (224,111 ) (147,367 ) (267,228 ) (396,220 ) Foreign exchange effects on cash and cash equivalents 123 1,743 (457 ) (285 ) (Decrease) increase in cash and cash equivalents (293,582 ) 166,449 183,966 164,610 Cash and cash equivalents At the beginning of the period 693,908 209,304 216,360 211,143 At the end of the period 400,326 375,753 400,326 375,753 (Decrease) increase in cash and cash equivalents (293,582 ) 166,449 183,966 164,610 Arco Platform Limited Reconciliation of Non-GAAP Measures Reconciliation of Adjusted EBITDA Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Net (loss) profit for the period (74,036 ) (13,341 ) 16,586 89,318 (+/-) Income taxes (35,562 ) 1,227 (65,501 ) 7,458 (+/-) Finance result 69,401 24,103 128,372 (10,029 ) (+) Depreciation and amortization 80,779 74,302 173,955 140,083 (+) Share of loss of equity-accounted investees 591 14,294 1,443 19,936 EBITDA 41,173 100,585 254,855 246,766 (+) Share-based compensation plan 22,944 3,726 59,924 19,149 (+) Share-based compensation plan and restricted stock units 20,306 1,810 41,130 9,830 (+) Provision for payroll taxes (restricted stock units) 2,638 1,916 18,794 9,319 (+) M&A expenses 14,307 7,714 17,396 9,186 (-) Other changes to equity accounted investees (13,863 ) (1,345 ) (170,277 ) (17,758 ) (+) Non-recurring expenses 18,907 - 32,255 - Adjusted EBITDA 83,468 110,680 194,153 257,343 Revenue 470,962 412,137 1,005,868 842,174 EBITDA Margin 8.7 % 24.4 % 25.3 % 29.3 % Adjusted EBITDA Margin 17.7 % 26.9 % 19.3 % 30.6 % Reconciliation of Adjusted Net Income (Loss) Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Net profit (loss) for the period (74,036 ) (13,341 ) 16,586 89,318 (+) Share-based compensation plan 22,944 3,726 59,924 19,149 (+) Share-based compensation plan and restricted stock units 20,306 1,810 41,130 9,830 (+) Provision for payroll taxes (restricted stock units) 2,638 1,916 18,794 9,319 (+) M&A expenses 14,307 7,714 17,396 9,186 (-) Other changes to equity accounted investees (13,863 ) (1,345 ) (170,277 ) (17,758 ) (+) Non-recurring expenses 18,907 - 32,255 - (+/-) Adjustments related to business combination 43,187 8,134 100,182 58,037 (+) Amortization of intangible assets from business combinations 29,554 29,142 59,917 57,599 (+/-) Changes in accounts payable to selling shareholders 8,695 (33,348 ) 26,296 (26,320 ) (+) Interest expenses, net (adjusted by fair value) 4,938 12,340 13,969 26,758 (+/-) Non-cash adjustments related to derivative instruments and convertible notes (24,244 ) (19,571 ) (79,227 ) (125,220 ) (+/-) Tax effects 90,933 (8,500 ) 59,271 (24,640 ) Adjusted Net Income (Loss) 78,135 (23,183 ) 36,110 8,072 Net Revenue 470,962 412,137 1,005,868 842,174 Adjusted Net Income Margin 16.6 % -5.6 % 3.6 % 1.0 % Weighted average shares 66,242 55,917 66,012 56,008 Adjusted EPS 1.18 (0.41 ) 0.55 0.14 Reconciliation of Free Cash Flow Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) (Loss) profit before income taxes (109,598) (12,114) (48,915) 96,776 (+/-) Non-cash adjustments to reconcile Adj, EBITDA to cash from operations 238,172 128,366 303,287 144,943 (+/-) Working capital (Changes in assets and liabilities) (38,859) 75,310 111,167 52,629 Cash from operations 89,715 191,562 365,539 294,348 (-) Income tax paid (2,222) (4,792) (33,387) (47,474) (-) CAPEX (42,374) (51,967) (79,414) (104,451) Free cash flow to firm 45,119 134,803 252,738 142,423 (-) Interest paid on loans and financings & lease liabilities (18,505) (17,451) (131,462) (34,338) (-) Interest paid on accounts payable to selling shareholders (73,341) (36,536) (73,568) (36,914) (-) Payments for contingent consideration2 (19,620) (70,541) (37,221) (70,541) (-) Payments of stock options3 - (75,578) - (75,578) Free cash flow (66,347) (65,303) 10,487 (74,948) (-) M&A classified as payments for contingent consideration2 19,620 70,541 37,221 70,541 (-) M&A classified as payments of stock options3 - 75,578 - 75,578 (-) M&A classified as intangible assets acquisition (CAPEX1) - 8,701 - 14,208 Free cash flow (managerial) (46,727) 89,517 47,708 85,379 1) For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22 2) Related to M&A payment (difference between amount in the PPA and the final transaction amount calculated by the earn-out multiple related to the acquisition of subsidiaries). 3) Related to M&A payment (Geekie employees’ SOP). Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) Free cash flow to firm 45,119 134,803 252,738 142,423 (+) M&A classified as CAPEX¹ - 8,701 - 14,208 Free cash flow to firm (managerial) 45,119 143,504 252,738 156,631 1) For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22. Reconciliation of Taxable Income Three-month period ended June 30, Six-month period ended June 30, (In thousands of Brazilian reais) 2023 2022 2023 2022 (unaudited) (unaudited) (unaudited) (unaudited) (Loss) profit before income taxes (109,598 ) (12,114 ) (48,915 ) 96,776 (+) Share-based compensation plan, RSU and provision for payroll taxes¹ 18,778 (16,582 ) 43,907 (18,814 ) (+) Amortization of intangible assets from business combinations before incorporation¹ 4,087 6,094 8,268 13,846 (+/-) Changes in accounts payable to selling shareholders¹ (49,413 ) (6,269 ) (58,639 ) 23,604 (+/-) Share of loss of equity‑accounted investees 591 14,294 1,443 19,936 (+) Net income from Arco Platform (Cayman) (14,102 ) 5,007 (191,544 ) (104,508 ) (+) Fiscal loss without deferred 12,257 6,695 14,187 11,846 (+/-) Provisions booked in the period 33,923 12,834 137,279 44,119 (+) Tax loss carryforward 195,478 7,344 265,365 37,023 (+) Others 2,840 5,092 3,368 10,172 Taxable income 94,841 22,395 174,719 134,000 Current income tax under actual profit method (32,245 ) (7,614 ) (59,404 ) (45,560 ) % Tax rate under actual profit method 34.0 % 34.0 % 34.0 % 34.0 % Effective current income tax (32,245 ) (7,614 ) (59,404 ) (45,560 ) % Effective tax rate 34.0 % 34.0 % 34.0 % 34.0 % (+) Recognition of tax-deductible amortization of goodwill and added value² 20,694 15,546 41,387 26,868 (+/-) Other additions (exclusions) 11,967 106 3,348 4,883 Effective current income tax accounted for goodwill benefit 416 8,038 (14,669 ) (13,809 ) % Effective tax rate accounting for goodwill benefit -0.4 % -35.9 % 8.4 % 10.3 % 1) Temporary differences between the carrying amount of an asset or liability in the balance sheet and its tax base that will yield amounts that can be deducted in the future when determining taxable profit or loss. 2) Added value refers to the fair value of intangible assets from business combinations. View source version on businesswire.com: https://www.businesswire.com/news/home/20230831904764/en/
Investor Relations Contact Arco Platform Limited IR@arcoeducacao.com.br https://investor.arcoplatform.com/