ATLANTA--(BUSINESS WIRE)--Nov 12, 2024--
Repay Holdings Corporation (NASDAQ: RPAY) (“REPAY” or the “Company”), a leading provider of vertically-integrated payment solutions, today reported financial results for its third quarter ended September 30, 2024.
Third Quarter 2024 Financial Highlights | ||||||||||||||||||||||
(in $ millions) |
| Q3 2023 |
| Q4 2023 |
| Q1 2024 |
| Q2 2024 |
| Q3 2024 |
| YoY Change | ||||||||||
Revenue |
| $ | 74.3 |
|
| $ | 76.0 |
|
| $ | 80.7 |
|
| $ | 74.9 |
|
| $ | 79.1 |
| 6% | |
Gross profit (1) |
|
| 56.7 |
|
|
| 58.7 |
|
|
| 61.5 |
|
|
| 58.6 |
|
|
| 61.6 |
| 9% | |
Net (loss) income |
|
| (6.5 | ) |
|
| (77.7 | ) |
|
| (5.4 | ) |
|
| (4.2 | ) |
|
| 3.2 |
| - | |
Adjusted EBITDA (2) |
|
| 31.9 |
|
|
| 33.5 |
|
|
| 35.5 |
|
|
| 33.7 |
|
|
| 35.1 |
| 10% | |
Net cash provided by operating activities |
|
| 28.0 |
|
|
| 34.9 |
|
|
| 24.8 |
|
|
| 31.0 |
|
|
| 60.1 |
| 115% | |
Free Cash Flow (2) |
|
| 13.9 |
|
|
| 21.8 |
|
|
| 13.7 |
|
|
| 19.3 |
|
|
| 48.8 |
| 250% |
(1) | Gross profit represents revenue less costs of services (exclusive of depreciation and amortization). |
(2) | Adjusted EBITDA and Free Cash Flow are non-GAAP financial measures. See “Non-GAAP Financial Measures” and the reconciliation of Adjusted EBITDA and Free Cash Flow to their most comparable GAAP measure provided below for additional information. |
“Q3 represented another quarter of profitable growth and accelerating Free Cash Flow conversion at REPAY,” said John Morris, CEO of REPAY. “We continue to see growth across many areas of our business and remain focused on executing our strategy to capture embedded payment flows from clients within our verticals. We believe this approach, along with new software partnerships and further enhancing our payment technology platform, will continue to help us drive sustainable growth, strong cash generation, and value for our shareholders. REPAY remains committed to efficiently allocating capital, which may include organic investments, strategic M&A, and opportunistically repurchasing shares.”
Third Quarter 2024 Business Highlights
The Company's achievements in the quarter, including those highlighted below, reinforce management's belief in the ability of the Company to drive durable and sustained growth across REPAY's diversified business model.
- 9% year-over-year gross profit growth in Q3
- Consumer Payments gross profit growth of approximately 2% year-over-year and 6% year-to-date
- Business Payments gross profit growth of approximately 67% year-over-year and 33% year-to-date
- Accelerated AP supplier network to over 330,000, an increase of approximately 42% year-over-year
- Added three new integrated software partners to bring the total to 276 software relationships as of the end of the third quarter
- Instant funding volumes increased by approximately 24% year-over-year
- Added 13 new credit unions bringing total credit union clients to 313
1 | Organic gross profit growth is a non-GAAP financial measure. See “Non-GAAP Financial Measures” and the reconciliation to its most comparable GAAP measure provided below for additional information. |
Segments
The Company reports its financial results based on two reportable segments.
Consumer Payments – The Consumer Payments segment provides payment processing solutions (including debit and credit card processing, Automated Clearing House (“ACH”) processing and other electronic payment acceptance solutions, as well as REPAY’s loan disbursement product) that enable REPAY’S clients to collect payments from and disburse funds to consumers and includes its clearing and settlement solutions (“RCS”). RCS is REPAY’s proprietary clearing and settlement platform through which it markets customizable payment processing programs to other ISOs and payment facilitators. The strategic vertical markets served by the Consumer Payments segment primarily include personal loans, automotive loans, receivables management, credit unions, mortgage servicing, consumer healthcare and diversified retail.
Business Payments – The Business Payments segment provides payment processing solutions (including accounts payable automation, debit and credit card processing, virtual credit card processing, ACH processing and other electronic payment acceptance solutions) that enable REPAY’s clients to collect payments from or send payments to other businesses. The strategic vertical markets served within the Business Payments segment primarily include retail automotive, education, field services, governments and municipalities, healthcare, media, homeowner association management and hospitality.
Segment Revenue, Gross Profit, and Gross Profit Margin | ||||||||||||||||||||
|
| Three Months Ended September 30, |
|
|
| Nine Months Ended September 30, |
|
| ||||||||||||
($ in thousands) |
| 2024 |
| 2023 |
| % Change |
| 2024 |
| 2023 |
| % Change | ||||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Consumer Payments |
| $ | 69,189 |
|
| $ | 68,720 |
|
| 1% |
| $ | 214,617 |
|
| $ | 204,622 |
|
| 5% |
Business Payments |
|
| 15,297 |
|
|
| 9,704 |
|
| 58% |
|
| 35,566 |
|
|
| 28,170 |
|
| 26% |
Elimination of intersegment revenues |
|
| (5,341 | ) |
|
| (4,104 | ) |
|
|
|
| (15,412 | ) |
|
| (12,152 | ) |
|
|
Total revenue |
| $ | 79,145 |
|
| $ | 74,320 |
|
| 6% |
| $ | 234,771 |
|
| $ | 220,640 |
|
| 6% |
Gross profit (1) |
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Consumer Payments |
| $ | 54,889 |
|
| $ | 53,599 |
|
| 2% |
| $ | 170,026 |
|
| $ | 159,929 |
|
| 6% |
Business Payments |
|
| 12,013 |
|
|
| 7,188 |
|
| 67% |
|
| 27,077 |
|
|
| 20,421 |
|
| 33% |
Elimination of intersegment revenues |
|
| (5,341 | ) |
|
| (4,104 | ) |
|
|
|
| (15,412 | ) |
|
| (12,152 | ) |
|
|
Total gross profit |
| $ | 61,561 |
|
| $ | 56,683 |
|
| 9% |
| $ | 181,691 |
|
| $ | 168,198 |
|
| 8% |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Total gross profit margin (2) |
| 78 | % |
| 76 | % |
|
|
| 77 | % |
| 76 | % |
|
|
(1) | Gross profit represents revenue less costs of services (exclusive of depreciation and amortization). |
(2) | Gross profit margin represents total gross profit / total revenue. |
2024 Outlook Update
“REPAY’s solid year-to-date results gives us the confidence in double-digit Adjusted EBITDA growth and accelerating Free Cash Flow Conversion,” said Tim Murphy, CFO of REPAY. “We are updating our reported Free Cash Flow Conversion target from approximately 60% to approximately 65% as we benefited from a one-time net working capital impact during the year. Our focus in 2024 remains on profitable growth and reducing overall capex spending to achieve our targeted Free Cash Flow Conversion.”
REPAY updated its outlook for full year 2024, as shown below.
| Full Year 2024 Outlook |
Revenue | $314 - 320 million |
Gross Profit | $245 - 250 million |
Adjusted EBITDA | $139 - 142 million |
Free Cash Flow Conversion (1) | ~ 65% |
(1) | Free Cash Flow Conversion represents Free Cash Flow / Adjusted EBITDA. Free Cash Flow and Adjusted EBITDA are non-GAAP financial measures. See “Non-GAAP Financial Measures” and the reconciliation of Free Cash Flow and Adjusted EBITDA to their most comparable GAAP measure provided below for additional information. |
REPAY does not provide quantitative reconciliation of forward-looking, non-GAAP financial measures, such as forecasted 2024 Adjusted EBITDA and Free Cash Flow Conversion, to the most directly comparable GAAP financial measure, because it is difficult to reliably predict or estimate the relevant components without unreasonable effort due to future uncertainties that may potentially have a significant impact on such calculations, and providing them may imply a degree of precision that would be confusing or potentially misleading.
Conference Call
REPAY will host a conference call to discuss third quarter 2024 financial results today, November 12, 2024 at 5:00 pm ET. Hosting the call will be John Morris, CEO, and Tim Murphy, CFO. The call will be webcast live from REPAY’s investor relations website at https://investors.repay.com/investor-relations. The conference call can also be accessed live over the phone by dialing (877) 407-3982, or for international callers (201) 493-6780. A replay will be available one hour after the call and can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers; the conference ID is 13748834. The replay will be available at https://investors.repay.com/investor-relations.
Non-GAAP Financial Measures
This report includes certain non-GAAP financial measures that management uses to evaluate the Company’s operating business, measure performance, and make strategic decisions. Adjusted EBITDA is a non-GAAP financial measure that represents net income prior to interest expense, tax expense, depreciation and amortization, as adjusted to add back certain charges deemed to not be part of normal operating expenses, non-cash charges and/or non-recurring charges, such as gain on debt extinguishment, loss on business disposition, non-cash impairment loss, non-cash change in fair value of assets and liabilities, share-based compensation charges, transaction expenses, restructuring and other strategic initiative costs and other non-recurring charges. Adjusted Net Income is a non-GAAP financial measure that represents net income prior to amortization of acquisition-related intangibles, as adjusted to add back certain charges deemed to not be part of normal operating expenses, gain on debt extinguishment, loss on business disposition, non-cash impairment loss, non-cash charges and/or non-recurring charges, such as loss on business disposition, non-cash change in fair value of assets and liabilities, share-based compensation expense, transaction expenses, restructuring and other strategic initiative costs, other non-recurring charges, non-cash interest expense and net of tax effect associated with these adjustments. Adjusted Net Income is adjusted to exclude amortization of all acquisition-related intangibles as such amounts are inconsistent in amount and frequency and are significantly impacted by the timing and/or size of acquisitions. Management believes that the adjustment of acquisition-related intangible amortization supplements GAAP financial measures because it allows for greater comparability of operating performance. Although REPAY excludes amortization from acquisition-related intangibles from its non-GAAP expenses, management believes that it is important for investors to understand that such intangibles were recorded as part of purchase accounting and contribute to revenue generation. Adjusted Net Income per share is a non-GAAP financial measure that represents Adjusted Net Income divided by the weighted average number of shares of Class A common stock outstanding (on an as-converted basis assuming conversion of the outstanding units exchangeable for shares of Class A common stock) for the three and nine months ended September 30, 2024 and 2023 (excluding shares subject to forfeiture). Organic gross profit growth is a non-GAAP financial measure that represents year-on-year gross profit growth that excludes incremental gross profit attributable to acquisitions and divestitures made in the applicable prior period or any subsequent period. Free Cash Flow is a non-GAAP financial measure that represents net cash flow provided by operating activities less total capital expenditures. Free Cash Flow Conversion represents Free Cash Flow divided by Adjusted EBITDA. REPAY believes that Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share, organic gross profit growth, Free Cash Flow and Free Cash Flow Conversion provide useful information to investors and others in understanding and evaluating its operating results in the same manner as management. However, these non-GAAP financial measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income, operating profit, net cash provided by operating activities, or any other operating performance measure calculated in accordance with GAAP. Using these non-GAAP financial measures to analyze REPAY’s business has material limitations because the calculations are based on the subjective determination of management regarding the nature and classification of events and circumstances that investors may find significant. In addition, although other companies in REPAY’s industry may report measures titled as the same or similar measures, such non-GAAP financial measures may be calculated differently from how REPAY calculates its non-GAAP financial measures, which reduces their overall usefulness as comparative measures. Because of these limitations, you should consider REPAY’s non-GAAP financial measures alongside other financial performance measures, including net income, net cash provided by operating activities and REPAY’s other financial results presented in accordance with GAAP.
Forward-Looking Statements
This communication contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about future financial and operating results, REPAY’s plans, objectives, expectations and intentions with respect to future operations, products and services; and other statements identified by words such as “guidance,” “will likely result,” “are expected to,” “will continue,” “should,” “is anticipated,” “estimated,” “believe,” “intend,” “plan,” “projection,” “outlook” or words of similar meaning. These forward-looking statements include, but are not limited to, REPAY’s 2024 outlook update and other financial guidance, statements regarding REPAY’s market and growth opportunities, REPAY’s business strategy and the plans and objectives of management for future operations and the allocation of capital. Such forward-looking statements are based upon the current beliefs and expectations of REPAY’s management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond REPAY’s control.
In addition to factors disclosed in REPAY’s reports filed with the U.S. Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2023 and subsequent Form 10-Qs, and those identified elsewhere in this communication, the following factors, among others, could cause actual results and the timing of events to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: exposure to economic conditions and political risk affecting the consumer loan market, the receivables management industry and consumer and commercial spending, including bank failures or other adverse events affecting financial institutions, inflationary pressures, general economic slowdown or recession; changes in the payment processing market in which REPAY competes, including with respect to its competitive landscape, technology evolution or regulatory changes; changes in the vertical markets that REPAY targets, including the regulatory environment applicable to REPAY’s clients; the ability to retain, develop and hire key personnel; risks relating to REPAY’s relationships within the payment ecosystem; risk that REPAY may not be able to execute its growth strategies, including identifying and executing acquisitions; risks relating to data security; changes in accounting policies applicable to REPAY; and the risk that REPAY may not be able to maintain effective internal controls.
Actual results, performance or achievements may differ materially, and potentially adversely, from any projections and forward-looking statements and the assumptions on which those forward-looking statements are based. There can be no assurance that the data contained herein is reflective of future performance to any degree. You are cautioned not to place undue reliance on forward-looking statements as a predictor of future performance. All information set forth herein speaks only as of the date hereof in the case of information about REPAY or the date of such information in the case of information from persons other than REPAY, and REPAY disclaims any intention or obligation to update any forward-looking statements as a result of developments occurring after the date of this communication. Forecasts and estimates regarding REPAY’s industry and end markets are based on sources it believes to be reliable, however there can be no assurance these forecasts and estimates will prove accurate in whole or in part. Pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results.
About REPAY
REPAY provides integrated payment processing solutions to verticals that have specific transaction processing needs. REPAY’s proprietary, integrated payment technology platform reduces the complexity of electronic payments for clients, while enhancing the overall experience for consumers and businesses.
Condensed Consolidated Statement of Operations (Unaudited) | ||||||||||||||||
|
| Three Months Ended September 30, |
| Nine Months ended September 30, | ||||||||||||
(in $ thousands, except per share data) |
| 2024 |
| 2023 |
| 2024 |
| 2023 | ||||||||
Revenue |
| $ | 79,145 |
|
| $ | 74,320 |
|
| $ | 234,771 |
|
| $ | 220,640 |
|
Operating expenses |
|
|
|
|
|
|
|
| ||||||||
Costs of services (exclusive of depreciation and amortization shown separately below) |
|
| 17,584 |
|
|
| 17,637 |
|
|
| 53,080 |
|
|
| 52,442 |
|
Selling, general and administrative |
|
| 36,707 |
|
|
| 35,279 |
|
|
| 108,963 |
|
|
| 111,974 |
|
Depreciation and amortization |
|
| 25,529 |
|
|
| 26,523 |
|
|
| 79,328 |
|
|
| 79,146 |
|
Loss on business disposition |
|
| — |
|
|
| — |
|
|
| — |
|
|
| 10,027 |
|
Total operating expenses |
|
| 79,820 |
|
|
| 79,439 |
|
|
| 241,371 |
|
|
| 253,589 |
|
Loss from operations |
|
| (675 | ) |
|
| (5,119 | ) |
|
| (6,600 | ) |
|
| (32,949 | ) |
Other income (expense) |
|
|
|
|
|
|
|
| ||||||||
Interest (expense) income, net |
|
| (1,310 | ) |
|
| (103 | ) |
|
| (376 | ) |
|
| (1,413 | ) |
Gain on extinguishment of debt |
|
| 13,136 |
|
|
| — |
|
|
| 13,136 |
|
|
| — |
|
Change in fair value of tax receivable liability |
|
| (6,479 | ) |
|
| (3,234 | ) |
|
| (12,758 | ) |
|
| (3,716 | ) |
Other income (loss), net |
|
| 67 |
|
|
| (26 | ) |
|
| 62 |
|
|
| (360 | ) |
Total other income (expense) |
|
| 5,414 |
|
|
| (3,363 | ) |
|
| 64 |
|
|
| (5,489 | ) |
Income (loss) before income tax expense |
|
| 4,739 |
|
|
| (8,482 | ) |
|
| (6,536 | ) |
|
| (38,438 | ) |
Income tax benefit (expense) |
|
| (1,524 | ) |
|
| 1,998 |
|
|
| 149 |
|
|
| (1,308 | ) |
Net income (loss) |
| $ | 3,215 |
|
| $ | (6,484 | ) |
| $ | (6,387 | ) |
| $ | (39,746 | ) |
Net loss attributable to non-controlling interest |
|
| (28 | ) |
|
| (316 | ) |
|
| (347 | ) |
|
| (2,543 | ) |
Net income (loss) attributable to the Company |
| $ | 3,243 |
|
| $ | (6,168 | ) |
| $ | (6,040 | ) |
| $ | (37,203 | ) |
|
|
|
|
|
|
|
|
| ||||||||
Weighted-average shares of Class A common stock outstanding - basic |
|
| 88,263,285 |
|
|
| 91,160,415 |
|
|
| 90,426,364 |
|
|
| 89,658,318 |
|
Weighted-average shares of Class A common stock outstanding - diluted |
|
| 103,129,907 |
|
|
| 91,160,415 |
|
|
| 90,426,364 |
|
|
| 89,658,318 |
|
|
|
|
|
|
|
|
|
| ||||||||
Income (loss) per Class A share - basic |
| $ | 0.04 |
|
| $ | (0.07 | ) |
| $ | (0.07 | ) |
| $ | (0.41 | ) |
Income (loss) per Class A share - diluted |
| $ | 0.03 |
|
| $ | (0.07 | ) |
| $ | (0.07 | ) |
| $ | (0.41 | ) |
Condensed Consolidated Balance Sheets | ||||||||
(in $ thousands) |
| September 30, 2024 (Unaudited) |
| December 31, 2023 | ||||
Assets |
|
|
|
| ||||
Cash and cash equivalents |
| $ | 168,715 |
|
| $ | 118,096 |
|
Accounts receivable |
|
| 41,124 |
|
|
| 36,017 |
|
Prepaid expenses and other |
|
| 14,930 |
|
|
| 15,209 |
|
Total current assets |
|
| 224,769 |
|
|
| 169,322 |
|
|
|
|
|
| ||||
Property, plant and equipment, net |
|
| 2,713 |
|
|
| 3,133 |
|
Restricted cash |
|
| 46,540 |
|
|
| 26,049 |
|
Intangible assets, net |
|
| 402,292 |
|
|
| 447,141 |
|
Goodwill |
|
| 716,793 |
|
|
| 716,793 |
|
Operating lease right-of-use assets, net |
|
| 11,564 |
|
|
| 8,023 |
|
Deferred tax assets |
|
| 157,097 |
|
|
| 146,872 |
|
Other assets |
|
| 2,500 |
|
|
| 2,500 |
|
Total noncurrent assets |
|
| 1,339,499 |
|
|
| 1,350,511 |
|
Total assets |
| $ | 1,564,268 |
|
| $ | 1,519,833 |
|
|
|
|
|
| ||||
Liabilities |
|
|
|
| ||||
Accounts payable |
| $ | 28,792 |
|
| $ | 22,030 |
|
Accrued expenses |
|
| 52,246 |
|
|
| 32,906 |
|
Current operating lease liabilities |
|
| 1,199 |
|
|
| 1,629 |
|
Current tax receivable agreement |
|
| — |
|
|
| 580 |
|
Other current liabilities |
|
| 1,026 |
|
|
| 318 |
|
Total current liabilities |
|
| 83,263 |
|
|
| 57,463 |
|
|
|
|
|
| ||||
Long-term debt |
|
| 496,214 |
|
|
| 434,166 |
|
Noncurrent operating lease liabilities |
|
| 10,958 |
|
|
| 7,247 |
|
Tax receivable agreement, net of current portion |
|
| 201,273 |
|
|
| 188,331 |
|
Other liabilities |
|
| 2,861 |
|
|
| 1,838 |
|
Total noncurrent liabilities |
|
| 711,306 |
|
|
| 631,582 |
|
Total liabilities |
| $ | 794,569 |
|
| $ | 689,045 |
|
|
|
|
|
| ||||
Commitments and contingencies |
|
|
|
| ||||
|
|
|
|
| ||||
Stockholders' equity |
|
|
|
| ||||
Class A common stock, $0.0001 par value; 2,000,000,000 shares authorized; 93,213,403 issued and 87,720,670 outstanding as of September 30, 2024; 92,220,494 issued and 90,803,984 outstanding as of December 31, 2023 |
|
| 9 |
|
|
| 9 |
|
Class V common stock, $0.0001 par value; 1,000 shares authorized and 100 shares issued and outstanding as of September 30, 2024 and December 31, 2023 |
|
| — |
|
|
| — |
|
Treasury stock, 5,492,733 and 1,416,510 shares as of September 30, 2024 and December 31, 2023, respectively |
|
| (53,782 | ) |
|
| (12,528 | ) |
Additional paid-in capital |
|
| 1,138,160 |
|
|
| 1,151,324 |
|
Accumulated deficit |
|
| (329,710 | ) |
|
| (323,670 | ) |
Total Repay stockholders' equity |
| $ | 754,677 |
|
| $ | 815,135 |
|
Non-controlling interests |
|
| 15,022 |
|
|
| 15,653 |
|
Total equity |
|
| 769,699 |
|
|
| 830,788 |
|
Total liabilities and equity |
| $ | 1,564,268 |
|
| $ | 1,519,833 |
|
Condensed Consolidated Statements of Cash Flows | ||||||||
|
| Nine Months Ended September 30, | ||||||
(in $ thousands) |
| 2024 |
| 2023 | ||||
Cash flows from operating activities |
|
|
|
| ||||
Net loss |
| $ | (6,387 | ) |
| $ | (39,746 | ) |
|
|
|
|
| ||||
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
| ||||
Depreciation and amortization |
|
| 79,328 |
|
|
| 79,146 |
|
Stock based compensation |
|
| 18,495 |
|
|
| 16,256 |
|
Amortization of debt issuance costs |
|
| 2,185 |
|
|
| 2,136 |
|
Loss on business disposition |
|
| — |
|
|
| 10,027 |
|
Gain on extinguishment of debt |
|
| (13,136 | ) |
|
| — |
|
Other loss |
|
| — |
|
|
| 273 |
|
Fair value change in tax receivable agreement liability |
|
| 12,758 |
|
|
| 3,716 |
|
Deferred tax expense |
|
| (149 | ) |
|
| 1,308 |
|
Change in accounts receivable |
|
| (5,107 | ) |
|
| (4,857 | ) |
Change in prepaid expenses and other |
|
| 279 |
|
|
| 4,161 |
|
Change in operating lease ROU assets |
|
| (3,541 | ) |
|
| 389 |
|
Change in accounts payable |
|
| 6,762 |
|
|
| (1,948 | ) |
Change in accrued expenses and other |
|
| 19,339 |
|
|
| (1,544 | ) |
Change in operating lease liabilities |
|
| 3,281 |
|
|
| (424 | ) |
Change in other liabilities |
|
| 1,731 |
|
|
| (142 | ) |
Net cash provided by operating activities |
|
| 115,838 |
|
|
| 68,751 |
|
|
|
|
|
| ||||
Cash flows from investing activities |
|
|
|
| ||||
Purchases of property and equipment |
|
| (782 | ) |
|
| (1,062 | ) |
Capitalized software development costs |
|
| (33,278 | ) |
|
| (36,678 | ) |
Proceeds from sale of business, net of cash retained |
|
| — |
|
|
| 40,273 |
|
Net cash provided by (used in) investing activities |
|
| (34,060 | ) |
|
| 2,533 |
|
|
|
|
|
| ||||
Cash flows from financing activities |
|
|
|
| ||||
Issuance of long-term debt |
|
| 287,500 |
|
|
| — |
|
Payments on long-term debt |
|
| (205,150 | ) |
|
| (20,000 | ) |
Payments of debt issuance costs |
|
| (9,350 | ) |
|
| — |
|
Payments for tax withholding related to shares vesting under Incentive Plan |
|
| (2,720 | ) |
|
| (1,510 | ) |
Treasury shares repurchased |
|
| (41,577 | ) |
|
| — |
|
Stock options exercised |
|
| 395 |
|
|
| — |
|
Distributions to Members |
|
| — |
|
|
| (947 | ) |
Purchase of capped calls related to issuance of convertible notes |
|
| (39,186 | ) |
|
| — |
|
Payment of Tax Receivable Agreement |
|
| (580 | ) |
|
| — |
|
Payment of contingent consideration liability up to acquisition-date fair value |
|
| — |
|
|
| (1,000 | ) |
Net cash used in financing activities |
|
| (10,668 | ) |
|
| (23,457 | ) |
|
|
|
|
| ||||
Increase in cash, cash equivalents and restricted cash |
|
| 71,110 |
|
|
| 47,827 |
|
Cash, cash equivalents and restricted cash at beginning of period |
| $ | 144,145 |
|
| $ | 93,563 |
|
Cash, cash equivalents and restricted cash at end of period |
| $ | 215,255 |
|
| $ | 141,390 |
|
|
|
|
|
| ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION |
|
|
|
| ||||
Cash paid during the year for: |
|
|
|
| ||||
Interest |
| $ | 643 |
|
| $ | 840 |
|
Income taxes |
| $ | 2,045 |
|
| $ | 1,201 |
|
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA | |||||||
| Three Months ended September 30, | ||||||
(in $ thousands) | 2024 |
| 2023 | ||||
Revenue | $ | 79,145 |
|
| $ | 74,320 |
|
Operating expenses |
|
|
| ||||
Costs of services (exclusive of depreciation and amortization shown separately below) | $ | 17,584 |
|
| $ | 17,637 |
|
Selling, general and administrative |
| 36,707 |
|
|
| 35,279 |
|
Depreciation and amortization |
| 25,529 |
|
|
| 26,523 |
|
Total operating expenses | $ | 79,820 |
|
| $ | 79,439 |
|
Loss from operations | $ | (675 | ) |
| $ | (5,119 | ) |
Other income (expense) |
|
|
| ||||
Interest (expense) income, net |
| (1,310 | ) |
|
| (103 | ) |
Gain on extinguishment of debt |
| 13,136 |
|
|
| — |
|
Change in fair value of tax receivable liability |
| (6,479 | ) |
|
| (3,234 | ) |
Other income (loss), net |
| 67 |
|
|
| (26 | ) |
Total other income (expense) |
| 5,414 |
|
|
| (3,363 | ) |
Income (loss) before income tax expense |
| 4,739 |
|
|
| (8,482 | ) |
Income tax benefit (expense) |
| (1,524 | ) |
|
| 1,998 |
|
Net income (loss) | $ | 3,215 |
|
| $ | (6,484 | ) |
|
|
|
| ||||
Add: |
|
|
| ||||
Interest expense (income), net |
| 1,310 |
|
|
| 103 |
|
Depreciation and amortization (a) |
| 25,529 |
|
|
| 26,523 |
|
Income tax benefit |
| 1,524 |
|
|
| (1,998 | ) |
EBITDA | $ | 31,578 |
|
| $ | 18,144 |
|
|
|
|
| ||||
Gain on extinguishment of debt (b) |
| (13,136 | ) |
|
| — |
|
Non-cash change in fair value of assets and liabilities (c) |
| 6,479 |
|
|
| 3,234 |
|
Share-based compensation expense (d) |
| 6,477 |
|
|
| 5,686 |
|
Transaction expenses (e) |
| 937 |
|
|
| 812 |
|
Restructuring and other strategic initiative costs (f) |
| 2,202 |
|
|
| 3,084 |
|
Other non-recurring charges (g) |
| 562 |
|
|
| 894 |
|
Adjusted EBITDA | $ | 35,099 |
|
| $ | 31,854 |
|
Quarterly Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA | |||||||||||
| Three Months ended | ||||||||||
(in $ thousands) | December 31, 2023 |
| March 31, 2024 |
| June 30, 2024 | ||||||
Net income (loss) | $ | (77,674 | ) |
| $ | (5,365 | ) |
| $ | (4,237 | ) |
|
|
|
|
|
| ||||||
Add: |
|
|
|
|
| ||||||
Interest expense (income), net |
| (365 | ) |
|
| (380 | ) |
|
| (554 | ) |
Depreciation and amortization (a) |
| 24,711 |
|
|
| 27,028 |
|
|
| 26,771 |
|
Income tax (benefit) expense |
| (3,423 | ) |
|
| 302 |
|
|
| (1,975 | ) |
EBITDA | $ | (56,751 | ) |
| $ | 21,585 |
|
| $ | 20,005 |
|
|
|
|
|
|
| ||||||
Non-cash impairment loss (i) |
| 75,750 |
|
|
| — |
|
|
| — |
|
Non-cash change in fair value of assets and liabilities (c) |
| 3,778 |
|
|
| 2,913 |
|
|
| 3,366 |
|
Share-based compensation expense (d) |
| 5,899 |
|
|
| 6,923 |
|
|
| 5,874 |
|
Transaction expenses (e) |
| 921 |
|
|
| 677 |
|
|
| 414 |
|
Restructuring and other strategic initiative costs (f) |
| 3,372 |
|
|
| 2,184 |
|
|
| 2,584 |
|
Other non-recurring charges (g) |
| 520 |
|
|
| 1,231 |
|
|
| 1,485 |
|
Adjusted EBITDA | $ | 33,489 |
|
| $ | 35,513 |
|
| $ | 33,728 |
|
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA | |||||||
| Nine Months ended September 30, | ||||||
(in $ thousands) | 2024 |
| 2023 | ||||
Revenue | $ | 234,771 |
|
| $ | 220,640 |
|
Operating expenses |
|
|
| ||||
Costs of services (exclusive of depreciation and amortization shown separately below) | $ | 53,080 |
|
| $ | 52,442 |
|
Selling, general and administrative |
| 108,963 |
|
|
| 111,974 |
|
Depreciation and amortization |
| 79,328 |
|
