ATLANTA--(BUSINESS WIRE)--Aug. 10, 2020-- Repay Holdings Corporation (NASDAQ: RPAY) (“REPAY” or the “Company”), a leading provider of vertically-integrated payment solutions, today reported financial results for its second quarter of 2020.
“As the world continues to evolve throughout this pandemic, the value proposition of our business has become even more evident as digital payment solutions have proven increasingly necessary. This is reflected in our second quarter results, which show growth in card payment volume and gross profit of 63% and 63%, respectively, compared to the second quarter of 2019. We also reported organic gross profit growth of 21%, compared to the second quarter of 2019,” said John Morris, CEO of REPAY. “This pandemic has augmented the unprecedented demand for comprehensive, technology-first B2B automation and payment solutions. We are thrilled to have recently completed the acquisition of cPayPlus to further address these highly attractive and unique market opportunities.”
Three Months Ended June 30, 2020 Highlights
- Card payment volume was $3.6 billion, an increase of 63% over the second quarter of 2019
- Total revenue was $36.5 million, a 68% increase over the second quarter of 2019
- Gross profit was $27.8 million, an increase of 63% over the second quarter of 2019
- Pro forma net income1 was ($8.4) million, as compared to net income of $4.2 million in the second quarter 2019
- Adjusted EBITDA was $16.2 million, an increase of 55% over the second quarter of 2019
- Adjusted Net Income was $9.9 million, an increase of 27% over the second quarter of 2019
- Adjusted Net Income per share was $0.14
Gross profit represents total revenue less cost of services. Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share and organic gross profit growth are non-GAAP financial measures. See “Non-GAAP Financial Measures” and the reconciliations of Adjusted EBITDA and Adjusted Net Income to their most comparable GAAP measures provided below for additional information.
____________________________________________________
|
1 |
Please refer to “Basis of Presentation” below for an explanation of the presentation of this information. |
Business Combination
The Company was formed upon closing of the merger (the “Business Combination”) of Hawk Parent Holdings LLC (together with REPAY Holdings, LLC and its other subsidiaries, “Hawk Parent”) with a subsidiary of Thunder Bridge Acquisition, Ltd. (“Thunder Bridge”), a special purpose acquisition company, on July 11, 2019 (the “Closing Date”). On the closing of the Business Combination, Thunder Bridge changed its name to Repay Holdings Corporation.
Basis of Presentation
As a result of the Business Combination, the Company was identified as the acquirer for accounting purposes, and Hawk Parent, which owned the business conducted prior to the closing of the Business Combination, is the acquiree and accounting “Predecessor.” The Company is the “Successor” for periods after the Closing Date, which includes consolidation of the Hawk Parent business subsequent to the Closing Date. The Company’s financial statement presentation reflects the Hawk Parent business as the “Predecessor” for any periods ended prior to the Closing Date. The acquisition was accounted for as a business combination using the acquisition method of accounting, and the Successor financial statements reflect a new basis of accounting that is based on the fair value of net assets acquired. As a result of the application of the acquisition method of accounting as of the effective time of the Business Combination, the financial statements for the Predecessor period and for the Successor period are presented on different bases. When information is noted as being “pro forma” in this press release, it means that the financial statements were adjusted to remove the effects of purchase accounting adjustments related to the Business Combination. The historical financial information of Thunder Bridge prior to the Business Combination has not been reflected in the Predecessor period financial statements.
Subsequent Events
On July 23, 2020, REPAY announced the acquisition of cPayPlus for up to $16.0 million, of which $8.0 million was paid at closing. The acquisition was financed with cash on hand and did not materially impact REPAY’s net leverage.
On July 27, 2020, REPAY completed the redemption of all of its outstanding warrants to purchase shares of the Company’s Class A common stock. A substantial majority of the warrants were exercised for cash prior to the redemption date. The Company’s updated liquidity position and share count information resulting from the warrant redemption and warrant exercises is shown in a supplemental information deck which can be found on the Investor Relations section of the company’s website: https://investors.repay.com/investor-relations.
2020 Outlook
REPAY expects the below financial results for full year 2020, which reflects expected contributions from cPayPlus and replaces previously provided guidance.
|
|
Full Year 2020 Outlook |
|
|
|
Updated Guidance |
|
|
Card Payment Volume |
$14.5 – 15.0 billion |
|
|
Total Revenue |
$145.0 – 155.0 million |
|
|
Gross Profit |
$110.0 – 115.0 million |
|
|
Adjusted EBITDA |
$62.0 – 66.0 million |
This range assumes no further unforeseen COVID-related impacts, which could create substantial economic duress in the second half of the year. REPAY does not provide quantitative reconciliation of forward-looking, non-GAAP financial measures such as forecasted 2020 Adjusted EBITDA 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 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 second quarter 2020 financial results today 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 13707222. The replay will be available at https://investors.repay.com/investor-relations.
Non-GAAP Financial Measures
This communication includes certain non-GAAP financial measures that REPAY’s management uses to evaluate its operating business, measure its 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 non-cash and non-recurring charges, such as non-cash change in fair value of contingent consideration, non-cash change in fair value of assets and liabilities, share-based compensation charges, transaction expenses, management fees, legacy commission related charges, employee recruiting costs, other taxes, strategic initiative related 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 non-cash and non-recurring charges, such as non-cash change in fair value of contingent consideration, non-cash change in fair value of assets and liabilities, share-based compensation expense, transaction expenses, management fees, legacy commission related charges, employee recruiting costs, strategic initiative related costs and other non-recurring charges, 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 we exclude amortization from acquisition-related intangibles from our 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 as-converted basis) for the three and six months ended June 30, 2020 (excluding shares subject to forfeiture). Organic gross profit growth is a non-GAAP financial measure that represents the year-on-year gross profit growth that excludes gross profit attributed to acquisitions made in 2019 and 2020. REPAY believes that Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share and organic gross profit growth provide useful information to investors and others in understanding and evaluating its operating results in the same manner as management. However, Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share and organic gross profit growth are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income, operating profit, 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 Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share, organic gross profit growth 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 Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share and organic gross profit growth alongside other financial performance measures, including net income 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,” “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 2020 outlook, the effects of the COVID-19 pandemic, expected demand on REPAY’s product offering, including further implementation of electronic payment options and statements regarding REPAY’s market and growth opportunities. 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 our 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, 2019 and Quarterly Report on Form 10-Q for the quarter ended June 30, 2020, 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 and consumer and commercial spending; the impacts of the ongoing COVID-19 coronavirus pandemic and the actions taken to control or mitigate its spread (which impacts are highly uncertain and cannot be reasonably estimated or predicted at this time); a delay or failure to integrate and realize the benefits of the Company’s recent acquisitions; 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; 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 develop and 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 merchants, while enhancing the overall experience for consumers and businesses.
|
Consolidated Statement of Operations |
|||||||||
|
(Unaudited) |
|||||||||
|
|
|
Successor |
|
|
|
Predecessor |
|
|
|
|
(in $ thousands) |
|
Three Months |
|
Six Months |
|
Three Months |
|
Six Months |
|
|
Revenue |
|
$36,501 |
|
$75,963 |
|
$21,686 |
|
$44,709 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
Other costs of services |
|
$8,727 |
|
$19,498 |
|
$4,629 |
|
$9,748 |
|
|
Selling, general and administrative |
|
19,018 |
|
37,184 |
|
8,456 |
|
17,132 |
|
|
Depreciation and amortization |
|
14,706 |
|
28,610 |
|
2,975 |
|
5,890 |
|
|
Change in fair value of contingent consideration |
|
740 |
|
740 |
|
- |
|
- |
|
|
Total operating expenses |
|
$43,191 |
|
$86,032 |
|
$16,060 |
|
$32,770 |
|
|
Income (loss) from operations |
|
$(6,690) |
|
$(10,069) |
|
$5,626 |
|
$11,939 |
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(3,704) |
|
(7,222) |
|
(1,470) |
|
(2,919) |
|
|
Change in fair value of tax receivable liability |
|
(10,038) |
|
(10,580) |
|
- |
|
- |
|
|
Other income |
|
5 |
|
44 |
|
0 |
|
0 |
|
|
Total other (expenses) income |
|
(13,737) |
|
(17,758) |
|
(1,470) |
|
(2,919) |
|
|
Income (loss) before income tax expense |
|
(20,428) |
|
(27,827) |
|
4,156 |
|
9,020 |
|
|
Income tax benefit |
|
3,897 |
|
5,012 |
|
- |
|
- |
|
|
Net income (loss) |
|
$(16,531) |
|
$(22,815) |
|
$4,156 |
|
$9,020 |
|
|
Net income (loss) attributable to non-controlling interest |
|
(3,903) |
|
(6,755) |
|
- |
|
- |
|
|
Net income (loss) attributable to the Company |
|
$(12,628) |
|
$(16,060) |
|
$4,156 |
|
$9,020 |
|
|
Weighted-average shares of Class A common stock outstanding - basic and diluted |
|
41,775,128 |
|
39,699,841 |
|
|
|
|
|
|
Loss per Class A share - basic and diluted |
|
($0.30) |
|
($0.40) |
|
|
|
|
|
|
Consolidated Balance Sheets |
||||
|
|
June 30, 2020 |
|
|
December 31, |
|
Assets |
|
|
|
|
|
Cash and cash equivalents |
$165,914 |
|
|
$24,618 |
|
Accounts receivable |
14,231 |
|
|
14,068 |
|
Related party receivable |
- |
|
|
563 |
|
Prepaid expenses and other |
4,635 |
|
|
4,633 |
|
Total current assets |
184,780 |
|
|
43,882 |
|
|
|
|
|
|
|
Property, plant and equipment, net |
1,789 |
|
|
1,611 |
|
Restricted cash |
13,795 |
|
|
13,283 |
|
Customer relationships, net of amortization |
258,135 |
|
|
247,589 |
|
Software, net of amortization |
59,587 |
|
|
61,219 |
|
Other intangible assets, net of amortization |
24,109 |
|
|
24,242 |
|
Goodwill |
412,168 |
|
|
389,661 |
|
Deferred tax assets |
25,767 |
|
|
- |
|
Other assets |
- |
|
|
555 |
|
Total noncurrent assets |
795,350 |
|
|
738,160 |
|
Total assets |
$980,130 |
|
|
$782,042 |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
Accounts payable |
$10,225 |
|
|
$9,586 |
|
Related party payable |
18,224 |
|
|
14,571 |
|
Accrued expenses |
15,881 |
|
|
15,966 |
|
Current maturities of long-term debt |
7,176 |
|
|
5,500 |
|
Current tax receivable agreement |
7,827 |
|
|
6,336 |
|
Total current liabilities |
59,333 |
|
|
51,959 |
|
|
|
|
|
|
|
Long-term debt, net of current maturities |
252,529 |
|
|
197,943 |
|
Line of credit |
- |
|
|
10,000 |
|
Tax receivable agreement |
99,752 |
|
|
60,840 |
|
Deferred tax liability |
- |
|
|
768 |
|
Other liabilities |
10,878 |
|
|
17 |
|
Total noncurrent liabilities |
363,159 |
|
|
269,568 |
|
Total liabilities |
$422,492 |
|
|
$321,527 |
|
|
|
|
|
|
|
Commitment and contingencies (Note 12) |
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
|
Class A common stock, $0.0001 par value; 2,000,000,000 shares authorized and 52,018,330 issued and outstanding as of June 30, 2020 |
5 |
|
|
4 |
|
Class V common stock, $0.0001 par value; 1,000 shares authorized and 100 shares issued and outstanding as of June 30, 2020 |
- |
|
|
- |
|
Additional paid-in capital |
474,608 |
|
|
307,914 |
|
Accumulated other comprehensive (loss) income |
(6,882) |
|
|
313 |
|
Accumulated deficit |
(69,938) |
|
|
(53,878) |
|
Total stockholders' equity |
$397,793 |
|
|
$254,353 |
|
|
|
|
|
|
|
Equity attributable to non-controlling interests |
159,845 |
|
|
206,162 |
|
|
|
|
|
|
|
Total liabilities and stockholders' equity and members' equity |
$980,130 |
|
|
$782,042 |
Key Operating and Non-GAAP Financial Data
We believe that adjusting the key operating and non-GAAP measures for comparability between the Predecessor, Successor and Pro Forma periods is useful to the user of our financial statements.
The unaudited non-GAAP pro forma results of operations data for the three and six months ended June 30, 2020 and 2019 included in the discussion below are based on our historical financial statements, adjusted to remove the effects of purchase accounting adjustments related to the Business Combination. The pro forma results included herein have not been prepared in accordance with Article 11 of Regulation S-X.
Unless otherwise stated, all results compare second quarter and six-month 2020 results to second quarter and six-month 2019 results from continuing operations for the period ended June 30, respectively.
The following tables and related notes reconcile these non-GAAP measures and the pro forma measures to GAAP information for the three month and six month periods ended June 30, 2020 and 2019:
|
|
Three months ended June 30, |
|
Six months ended June 30, |
||||||||
|
(in $ thousands) |
2020 |
|
2019 |
|
% Change |
|
2020 |
|
2019 |
|
% Change |
|
Card payment volume |
3,612,752 |
|
2,216,671 |
|
63% |
|
7,473,852 |
|
4,656,018 |
|
61% |
|
Gross profit1 |
27,774 |
|
17,057 |
|
63% |
|
56,465 |
|
34,961 |
|
62% |
|
Adjusted EBITDA2 |
16,221 |
|
10,446 |
|
55% |
|
33,571 |
|
21,783 |
|
54% |
|
(1) |
Gross profit represents total revenue less other costs of services. |
|
|
(2) |
Adjusted EBITDA is a non-GAAP financial measure that represents net income adjusted for interest expense, depreciation and amortization and certain other non-cash charges and non-recurring items. See “Non-GAAP Financial Measures” above and the reconciliation of Adjusted EBITDA to its most comparable GAAP measure below. |
|
Reconciliations of GAAP Net Income to Non-GAAP Adjusted EBITDA |
||||||||
|
For the Three Months Ended June 30, 2020 and 2019 |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
Successor |
|
|
|
|
|
Predecessor |
|
(in $ thousands) |
|
Three Months |
|
Adjustments(n) |
|
Pro Forma |
|
Three months |
|
Revenue |
|
$36,501 |
|
|
|
$36,501 |
|
$21,686 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Other costs of services |
|
$8,727 |
|
|
|
$8,727 |
|
$4,629 |
|
Selling, general and administrative |
|
19,018 |
|
|
|
19,018 |
|
8,456 |
|
Depreciation and amortization |
|
14,706 |
|
(8,159) |
|
6,547 |
|
2,975 |
|
Change in fair value of contingent consideration |
|
740 |
|
|
|
740 |
|
— |
|
Total operating expenses |
|
$43,191 |
|
|
|
$35,032 |
|
$16,060 |
|
Income (loss) from operations |
|
$(6,690) |
|
|
|
$1,468 |
|
$5,626 |
|
Other expenses |
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(3,704) |
|
|
|
(3,704) |
|
(1,470) |
|
Change in fair value of tax receivable liability |
|
(10,038) |
|
|
|
(10,038) |
|
- |
|
Other income |
|
5 |
|
|
|
5 |
|
0 |
|
Total other (expenses) income |
|
(13,737) |
|
|
|
(13,737) |
|
(1,470) |
|
Income (loss) before income tax expense |
|
(20,428) |
|
|
|
(12,269) |
|
4,156 |
|
Income tax benefit |
|
3,897 |
|
|
|
3,897 |
|
- |
|
Net income (loss) |
|
$(16,531) |
|
|
|
$(8,373) |
|
$4,156 |
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
3,704 |
|
1,470 |
|
Depreciation and amortization(a) |
|
|
|
|
|
6,547 |
|
2,975 |
|
Income tax (benefit) |
|
|
|
|
|
(3,897) |
|
- |
|
EBITDA |
|
|
|
|
|
$(2,018) |
|
$8,601 |
|
|
|
|
|
|
|
|
|
|
|
Non-cash change in fair value of contingent consideration(b) |
|
|
|
|
|
740 |
|
— |
|
Non-cash change in fair value of assets and liabilities(c) |
|
|
|
|
|
10,038 |
|
— |
|
Share-based compensation expense(d) |
|
|
|
|
|
5,475 |
|
124 |
|
Transaction expenses(e) |
|
|
|
|
|
1,575 |
|
810 |
|
Management Fees(f) |
|
|
|
|
|
— |
|
100 |
|
Legacy commission related charges(g) |
|
|
|
|
|
— |
|
550 |
|
Employee recruiting costs(h) |
|
|
|
|
|
56 |
|
— |
|
Other taxes(i) |
|
|
|
|
|
39 |
|
168 |
|
Strategic initiative costs(j) |
|
|
|
|
|
112 |
|
93 |
|
Other non-recurring charges(k) |
|
|
|
|
|
202 |
|
— |
|
Adjusted EBITDA |
|
|
|
|
|
$16,221 |
|
$10,446 |
|
Reconciliations of GAAP Net Income to Non-GAAP Adjusted EBITDA |
||||||||
|
For the Six Months Ended June 30, 2020 and 2019 |
||||||||
|
(Unaudited) |
||||||||
|
|
|
Successor |
|
|
|
|
|
Predecessor |
|
(in $ thousands) |
|
Six Months |
|
Adjustments(n) |
|
Pro Forma |
|
Six months |
|
Revenue |
|
$75,963 |
|
|
|
$75,963 |
|
$44,709 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Other costs of services |
|
$19,498 |
|
|
|
$19,498 |
|
$9,748 |
|
Selling, general and administrative |
|
37,184 |
|
|
|
37,184 |
|
17,132 |
|
Depreciation and amortization |
|
28,610 |
|
(16,317) |
|
12,293 |
|
5,890 |
|
Change in fair value of contingent consideration |
|
740 |
|
|
|
740 |
|
— |
|
Total operating expenses |
|
$86,032 |
|
|
|
$69,715 |
|
$32,770 |
|
Income (loss) from operations |
|
$(10,069) |
|
|
|
$6,248 |
|
$11,939 |
|
Other expenses |
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(7,222) |
|
|
|
(7,222) |
|
(2,919) |
|
Change in fair value of tax receivable liability |
|
(10,580) |
|
|
|
(10,580) |
|
- |
|
Other income |
|
44 |
|
|
|
44 |
|
0 |
|
Total other (expenses) income |
|
(17,758) |
|
|
|
(17,758) |
|
(2,919) |
|
Income (loss) before income tax expense |
|
(27,827) |
|
|
|
(11,510) |
|
9,020 |
|
Income tax benefit |
|
5,012 |
|
|
|
5,012 |
|
- |
|
Net income (loss) |
|
$(22,815) |
|
|
|
$(6,498) |
|
$9,020 |
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
7,222 |
|
2,919 |
|
Depreciation and amortization(a) |
|
|
|
|
|
12,293 |
|
5,890 |
|
Income tax (benefit) |
|
|
|
|
|
(5,012) |
|
- |
|
EBITDA |
|
|
|
|
|
$8,005 |
|
$17,828 |
|
|
|
|
|
|
|
|
|
|
|
Non-cash change in fair value of contingent consideration(b) |
|
|
|
|
|
740 |
|
— |
|
Non-cash change in fair value of assets and liabilities(c) |
|
|
|
|
|
10,580 |
|
— |
|
Share-based compensation expense(d) |
|
|
|
|
|
8,998 |
|
251 |
|
Transaction expenses(e) |
|
|
|
|
|
4,444 |
|
2,496 |
|
Management Fees(f) |
|
|
|
|
|
— |
|
200 |
|
Legacy commission related charges(g) |
|
|
|
|
|
— |
|
550 |
|
Employee recruiting costs(h) |
|
|
|
|
|
56 |
|
15 |
|
Other taxes(i) |
|
|
|
|
|
226 |
|
227 |
|
Strategic initiative costs(j) |
|
|
|
|
|
190 |
|
216 |
|
Other non-recurring charges(k) |
|
|
|
|
|
332 |
|
— |
|
Adjusted EBITDA |
|
|
|
|
|
$33,571 |
|
$21,783 |
|
Reconciliations of GAAP Net Income to Non-GAAP Adjusted Net Income |
||||||||
|
For the Three Months Ended June 30, 2020 and 2019 |
||||||||
|
(Unaudited) |
||||||||
|
|
|
Successor |
|
|
|
|
|
Predecessor |
|
(in $ thousands) |
|
Three Months |
|
Adjustments(n) |
|
Pro Forma |
|
Three months |
|
Revenue |
|
$36,501 |
|
|
|
$36,501 |
|
$21,686 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Other costs of services |
|
$8,727 |
|
|
|
$8,727 |
|
$4,629 |
|
Selling, general and administrative |
|
19,018 |
|
|
|
19,018 |
|
8,456 |
|
Depreciation and amortization |
|
14,706 |
|
(8,159) |
|
6,547 |
|
2,975 |
|
Change in fair value of contingent consideration |
|
740 |
|
|
|
740 |
|
— |
|
Total operating expenses |
|
$43,191 |
|
|
|
$35,032 |
|
$16,060 |
|
Income (loss) from operations |
|
$(6,690) |
|
|
|
$1,468 |
|
$5,626 |
|
Other expenses |
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(3,704) |
|
|
|
(3,704) |
|
(1,470) |
|
Change in fair value of tax receivable liability |
|
(10,038) |
|
|
|
(10,038) |
|
- |
|
Other income |
|
5 |
|
|
|
5 |
|
0 |
|
Total other (expenses) income |
|
(13,737) |
|
|
|
(13,738) |
|
(1,470) |
|
Income (loss) before income tax expense |
|
(20,428) |
|
|
|
(12,270) |
|
4,156 |
|
Income tax benefit |
|
3,897 |
|
|
|
3,897 |
|
- |
|
Net income (loss) |
|
$(16,531) |
|
|
|
$(8,373) |
|
$4,156 |
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
Amortization of Acquisition-Related Intangibles(l) |
|
|
|
|
|
4,545 |
|
1,980 |
|
Non-cash change in fair value of contingent consideration(b) |
|
|
|
|
|
740 |
|
— |
|
Non-cash change in fair value of assets and liabilities(c) |
|
|
|
|
|
10,038 |
|
- |
|
Share-based compensation expense(d) |
|
|
|
|
|
5,475 |
|
124 |
|
Transaction expenses(e) |
|
|
|
|
|
1,575 |
|
810 |
|
Management Fees(f) |
|
|
|
|
|
— |
|
100 |
|
Legacy commission related charges(g) |
|
|
|
|
|
— |
|
550 |
|
Employee recruiting costs(h) |
|
|
|
|
|
56 |
|
— |
|
Strategic initiative costs(j) |
|
|
|
|
|
112 |
|
93 |
|
Other non-recurring charges(k) |
|
|
|
|
|
202 |
|
— |
|
Pro forma taxes at effective rate(o) |
|
|
|
|
|
(4,427) |
|
— |
|
Adjusted Net Income |
|
|
|
|
|
$9,944 |
|
$7,812 |
|
|
|
|
|
|
|
|
|
|
|
Shares of Class A common stock outstanding (on an as-converted basis)(m) |
|
|
|
|
|
69,623,608 |
|
|
|
Adjusted Net income per share |
|
|
|
|
|
$0.14 |
|
|
|
Reconciliations of GAAP Net Income to Non-GAAP Adjusted Net Income |
||||||||
|
For the Six Months Ended June 30, 2020 and 2019 |
||||||||
|
(Unaudited) |
||||||||
|
|
|
Successor |
|
|
|
|
|
Predecessor |
|
(in $ thousands) |
|
Six Months |
|
Adjustments(n) |
|
Pro Forma |
|
Six months |
|
Revenue |
|
$75,963 |
|
|
|
$75,963 |
|
$44,709 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Other costs of services |
|
$19,498 |
|
|
|
$19,498 |
|
$9,748 |
|
Selling, general and administrative |
|
37,184 |
|
|
|
37,184 |
|
17,132 |
|
Depreciation and amortization |
|
28,610 |
|
(16,317) |
|
12,293 |
|
5,890 |
|
Change in fair value of contingent consideration |
|
740 |
|
|
|
740 |
|
— |
|
Total operating expenses |
|
$86,032 |
|
|
|
$69,715 |
|
$32,770 |
|
Income (loss) from operations |
|
$(10,069) |
|
|
|
$6,248 |
|
$11,939 |
|
Other expenses |
|
|
|
|
|
|
|
|
|
Interest expenses |
|
(7,222) |
|
|
|
(7,222) |
|
(2,919) |
|
Change in fair value of tax receivable liability |
|
(10,580) |
|
|
|
(10,580) |
|
- |
|
Other income |
|
44 |
|
|
|
44 |
|
0 |
|
Total other (expenses) income |
|
(17,758) |
|
|
|
(17,758) |
|
(2,919) |
|
Income (loss) before income tax expense |
|
(27,827) |
|
|
|
(11,510) |
|
9,020 |
|
Income tax benefit |
|
5,012 |
|
|
|
5,012 |
|
- |
|
Net income (loss) |
|
$(22,815) |
|
|
|
$(6,498) |
|
$9,020 |
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
Amortization of Acquisition-Related Intangibles(l) |
|
|
|
|
|
8,659 |
|
3,959 |
|
Non-cash change in fair value of contingent consideration(b) |
|
|
|
|
|
740 |
|
— |
|
Non-cash change in fair value of assets and liabilities(c) |
|
|
|
|
|
10,580 |
|
— |
|
Share-based compensation expense(d) |
|
|
|
|
|
8,998 |
|
251 |
|
Transaction expenses(e) |
|
|
|
|
|
4,444 |
|
2,496 |
|
Management Fees(f) |
|
|
|
|
|
— |
|
200 |
|
Legacy commission related charges(g) |
|
|
|
|
|
— |
|
550 |
|
Employee recruiting costs(h) |
|
|
|
|
|
56 |
|
15 |
|
Strategic initiative costs(j) |
|
|
|
|
|
190 |
|
216 |
|
Other non-recurring charges(k) |
|
|
|
|
|
332 |
|
— |
|
Pro forma taxes at effective rate(o) |
|
|
|
|
|
(6,124) |
|
— |
|
Adjusted Net Income |
|
|
|
|
|
$21,377 |
|
$16,707 |
|
|
|
|
|
|
|
|
|
|
|
Shares of Class A common stock outstanding (on an as-converted basis)(m) |
|
|
|
|
|
68,405,601 |
|
|
|
Adjusted Net income per share |
|
|
|
|
|
$0.31 |
|
|
|
(a) |
See footnote (l) for details on our amortization and depreciation expenses. |
||
|
(b) |
Reflects the changes in management’s estimates of future cash consideration to be paid in connection with prior acquisitions from the amount estimated as of the most recent balance sheet date. |
||
|
(c) |
Reflects the changes in management’s estimates of the fair value of the liability relating to the Tax Receivable Agreement. |
||
|
(d) |
Represents compensation expense associated with Hawk Parent’s equity compensation plans of $5,475,449 and $8,998,180 in the three and six months ended June 30, 2020, respectively, as a result of new grants made in the Successor period, and $123,588 and $250,782 in the three and six months ended June 30, 2019, respectively. |
||
|
(e) |
Primarily consists of (i) during the three and six months ended June 30, 2020, professional service fees and other costs incurred in connection with the acquisition of cPayPlus which closed subsequent to the period, and additional transaction expenses incurred in connection with the Business Combination and the acquisitions of TriSource Solutions, APS Payments, and Ventanex, which closed in prior periods, as well as professional service expenses related to the follow-on offering and (ii) during the three months ended June 30, 2019, professional service fees and other costs incurred in connection with the Business Combination, and during the six months ended June 30, 2019, the aforementioned expenses associated with the Business Combination, as well as transaction related expenses in connection with the acquisitions of PaidSuite, Inc. and PaidMD, LLC (together, “PaidSuite”) and Paymaxx Pro, LLC (“Paymaxx”), which transactions closed in 2017. |
||
|
(f) |
Reflects management fees paid to Corsair Investments, L.P. pursuant to the management agreement, which terminated upon the completion of the Business Combination. |
||
|
(g) |
Represents payments made to certain employees in connection with significant restructuring of their commission structures. These payments represented commission structure changes which are not in the ordinary course of business. |
||
|
(h) |
Represents payments made to third-party recruiters in connection with a significant expansion of our personnel, which REPAY expects will become more moderate in subsequent periods. |
||
|
(i) |
Reflects franchise taxes and other non-income based taxes. |
||
|
(j) |
Reflects consulting fees related to our processing services and other operational improvements that were not in the ordinary course during the three and six months ended June 30, 2020 and 2019, and additionally one-time expenses related to the creation of a new entity in connection with equity arrangements for the members of Hawk Parent in connection with the Business Combination in the three and six months ended June 30, 2019. |
||
|
(k) |
For the three and six months ended June 30, 2020, reflects expenses incurred related to one-time accounting system and compensation plan implementation related to becoming a public company, as well as extraordinary refunds to customers and other payments related to COVID-19. |
||
|
(l) |
For the three and six months ended June 30, 2020 reflects (i) amortization of the customer relationships intangibles acquired through Hawk Parent’s acquisitions of PaidSuite and Paymaxx during the year ended December 31, 2017 and the recapitalization transaction in 2016, through which Hawk Parent was formed in connection with the acquisition of a majority interest in REPAY Holdings, LLC by certain investment funds sponsored by, or affiliated with, Corsair Capital LLC., (ii) customer relationships, non-compete agreement, software, and channel relationship intangibles acquired through the Business Combination, and (iii) customer relationships, non compete agreement, and software intangibles acquired through REPAY Holdings, LLC’s acquisitions of TriSource Solutions, APS Payments, and Ventanex. For the three and six months ended June 30, 2019, reflects amortization of customer relationships intangibles acquired through Hawk Parent’s acquisitions and the recapitalization transaction in 2016 described previously. This adjustment excludes the amortization of other intangible assets which were acquired in the regular course of business, such as capitalized internally developed software and purchased software. See additional information below for an analysis of our amortization expenses: |
|
|
Three |
|
Six |
|
|
Three |
|
Six |
|
|
|
|
2020 |
|
|
2019 |
||||
|
(in $ thousands) |
|
(Successor) |
|
|
(Predecessor) |
||||
|
Acquisition-related intangibles |
|
$4,545 |
|
$8,659 |
|
|
$1,980 |
|
$3,959 |
|
Software |
|
1,727 |
|
3,106 |
|
|
844 |
|
1,634 |
|
Reseller buyouts |
|
15 |
|
29 |
|
|
15 |
|
29 |
|
Amortization |
|
$6,287 |
|
$11,794 |
|
|
$2,838 |
|
$5,623 |
|
Depreciation |
|
260 |
|
499 |
|
|
137 |
|
267 |
|
Total Depreciation and amortization1 |
|
$6,547 |
|
$12,293 |
|
|
$2,975 |
|
$5,890 |
|
(1) |
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 (see corresponding adjustments in the reconciliation of net income to Adjusted Net Income presented above). 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 our 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. Amortization of intangibles that relate to past acquisitions will recur in future periods until such intangibles have been fully amortized. Any future acquisitions may result in the amortization of additional intangibles. |
|
(m) |
Represents the weighted average number of shares of Class A common stock outstanding (on as-converted basis) for the three or six months ended June 30, 2020 (excluding shares that were subject to forfeiture). |
|
(n) |
Adjustment for incremental depreciation and amortization recorded due to fair-value adjustments under ASC 805 in the Successor period. |
|
(o) |
Represents pro forma income tax adjustment effect associated with items adjusted above. As Hawk Parent, as the accounting Predecessor, was not subject to income taxes, the tax effect above was calculated on the adjustments related to the Successor period only. |
|
Reconciliation of Organic Gross Profit Growth |
|
|
Three months |
|
|
|
|
|
Total gross profit growth |
63% |
|
less: growth from acquisitions |
42% |
|
|
|
|
Organic gross profit growth |
21% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20200810005739/en/
Investor Relations Contact for REPAY:
[email protected]
Media Relations Contact for REPAY:
Kristen Hoyman
(404) 637-1665
[email protected]
Source: Repay Holdings Corporation