Usio Announces Record First Quarter 2023 Financial Results

Revenue of $21.4 million, up 18%; 11th Consecutive Quarter of Revenue Growth

Second Consecutive Quarter of More than $1 Million of Adjusted EBITDA1

Record Gross Profits

Usio, Inc: (Nasdaq:USIO), a leading FinTech company that operates a full stack of integrated, cloud-based electronic payment and embedded financial solutions, today announced financial results for the first quarter, which ended March 31, 2023.

Louis Hoch, President and Chief Executive Officer of Usio, said, “I am extremely pleased to report that we have started the new year with the highest revenue quarter in the history of the Company, with revenue up 18% in the quarter as compared to the same quarter in 2022. More importantly, this growth led to record gross profits, over $1 million in adjusted EBITDA1 for the second consecutive quarter, over $1 million in adjusted operating cash flow1 as well as positive net income and earnings per share. Momentum has been building, and I believe this will enable us to not only achieve our financial objectives for the year, but open new growth markets and establish new relationships that will set the stage for success over the long-term.”

First quarter results were led by a 74% increase in Prepaid revenues, on pace to almost double in 2023 compared to 2022 as we anticipate generating approximately $10-12 million of revenue in 2023 from spoilage fees from expired card programs. In addition, Prepaid remains a leader in guaranteed income programs, is expanding its footprint in corporate expense and healthcare markets and has established a relationship with Movie Pass in an exciting new opportunity to grow with a dynamic company. Revenues in Output Solutions were up 26%, all organic, and the fastest quarter of revenue growth since the business was acquired. Output Solutions continues to add new clients, expand with existing clients and benefit from new business opportunities with other Usio clients, especially clients in need of efficient and effective disbursement solutions. Card revenues continue to grow, led by a 27% increase in our flagship PayFac business, where transactions in the quarter were up 30% as compared to the first quarter of 2022. Card’s new integration with Suite Engine is an exciting new opportunity to expand into their primarily larger enterprise customers who can now access our payments technology directly from Microsoft's Dynamics 365 Business Central system. The ACH business is ramping up after experiencing disruption to what was otherwise strong momentum in 2022. Excepting Voyager volume, ACH volumes would have been up in the quarter, and it is expected that ACH revenues, which carry our highest margins, will grow in the second half of this year.

Gross profits for the first three months of fiscal 2023 were a quarterly record $4.9 million and gross margins expanded over 3.7% from the first quarter of 2022. Margins were driven by a favorable sales mix, including higher margin residual revenues in Prepaid as well as efficiency and productivity enhancements across the company. Selling, general and administrative expenses in the quarter were up just 2% from a year ago while revenues were up 18%, reflecting the Company’s disciplined cost control efforts. GAAP profitability in the quarter increased significantly compared to a year ago, with positive net income of $14,833 compared to a net loss of over $1.6 million in the first quarter of fiscal 2022. Adjusted EBITDA1 was $1.0 million, a $1.3 million improvement from the negative $0.3 million in Adjusted EBITDA1 a year ago, and the second consecutive quarter in which the Company has reported over $1 million in quarterly Adjusted EBITDA1. The Company’s financial position also continued to improve, with $1.1 million in cash added to the balance sheet over the first three months of the year.

Mr. Hoch continued, "In addition to our outstanding results, in the first quarter we made significant progress building out our franchise with potentially transformative new opportunities and programs. Output Solutions is ramping up their large L.A. County program, the success of which is attracting interest from similar entities around the country. This communication, disbursement and payment processing program is an example of how we can weave our various businesses together to provide a comprehensive solution in one place. Card just announced an agreement with Suite Engine, which will integrate our proprietary PayFac technology into their Microsoft CRM solution that is being used by numerous Fortune 500 and similar large enterprises. Fortunately, we operate primarily in recession resistant markets and our sales pipeline remains very strong - factors which strengthen our confidence in achieving our financial objectives for the year. The team has worked hard to achieve the progress to date, and we look forward to building on that momentum to drive value for our shareholders."

Quarterly Processing and Transaction Volumes

Total payment transactions processed in the first quarter of 2023 were 8.6 million, a decrease of 18% over the same quarter of last year. Total payment dollars processed through all payment channels in the first quarter of 2023 were $1.23 billion, down compared to last year’s first quarter, mainly attributable to our exit from the crypto currency market.

In our Card segment, dollars processed were up 8% and transactions processed were up 24% from a year ago. Prepaid Card Load Volume was down 19%, transactions processed were down 46% and purchase dollars processed were down 10% from the same quarter a year ago, as government assistance programs for the COVID-19 pandemic have begun to wind down from their record high's a year ago. ACH electronic check transaction volume was down 25%, electronic check dollars processed were down 54% and return check transactions processed were down by 8% compared to a year ago.

First Quarter 2023 Revenue Detail

Revenues for the quarter ended March 31, 2023 increased 18% to $21.4 million, reflecting growth in the Prepaid, Usio Output Solutions, and Credit Card lines of business.

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

$ Change

 

 

% Change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACH and complementary service revenue

 

$

3,340,722

 

 

$

3,843,316

 

 

$

(502,594

)

 

 

(13

)%

Credit card revenue

 

 

7,339,898

 

 

 

6,768,222

 

 

 

571,676

 

 

 

8

%

Prepaid card services revenue

 

 

4,807,404

 

 

 

2,768,447

 

 

 

2,038,957

 

 

 

74

%

Output solutions revenue

 

 

5,958,220

 

 

 

4,731,358

 

 

 

1,226,862

 

 

 

26

%

Total Revenue

 

$

21,446,244

 

 

$

18,111,343

 

 

$

3,334,901

 

 

 

18

%

Gross profits for the quarter were $4.9 million while gross margins were 22.9%, up over 3.7% from the same period a year ago. This rise in gross profits reflects an increase in margins in our prepaid business from residual revenues and in Output Solutions as a result of revenue growth.

Other selling, general and administrative expenses were $3.9 million for the quarter ended March 31, 2023, up just 2% compared to the prior year period despite an 18% increase in revenues reflecting a focus on expense control.

We reported an operating income of $5,993 for the quarter and Adjusted EBITDA1 of $1.0 million in the quarter, an improvement of $1.3 million from an Adjusted EBITDA1 loss of $0.3 million a year ago. Net income for the quarter was $14,833, or $0.00 per share, compared to a net loss of $1.6 million, or ($0.08) per share, for the same period in the prior year. Operating income, Adjusted EBITDA1, net income and earnings per share in the quarter all improved from the same quarter a year ago due to increased revenues, record gross profits and disciplined expense control.

Adjusted Operating Cash Flows1 (excluding merchant reserve funds, prepaid card load assets, customer deposits and net operating lease assets and obligations) was $1.3 million for the three months ended March 31, 2023. Cash flows used by operating activities was $0.2 million for the three months ended March 31, 2023, compared to cash flows used by operating activities of $7.2 million in the same period a year ago.

We continue to be in solid financial condition with $6.8 million in cash and cash equivalents on March 31, 2023 reflecting a $1.1 million improvement in cash balances as of March 31, 2023.

1 Please see reconciliation of GAAP to Non-GAAP Financial Measures

Conference Call and Webcast

Usio, Inc.'s management will host a conference call on Wednesday, May 3, 2023 at 4:30 pm Eastern time to review financial results and provide a business update. To listen to the conference call, interested parties within the U.S. should call +1-844-883-3890. International callers should call + 1-412-317-9246. All callers should ask for the Usio conference call. The conference call will also be available through a live webcast, which can be accessed via the company’s website at www.usio.com/investors.

A replay of the call will be available approximately one hour after the end of the call through May 17, 2023. The replay can be accessed via the Company’s website or by dialing +1-877-344-7529 (U.S.) or 1-412-317-0088 (international). The replay conference playback code is 4947465.

About Usio, Inc.

Usio, Inc. (Nasdaq: USIO), is a leading Fintech that operates a full stack of proprietary, cloud-based integrated payment and embedded financial solutions in a single ecosystem to a wide range of merchants, billers, banks, service bureaus and card issuers. The Company operates credit/debit and ACH payment processing platforms, as well as a turn-key card issuing platform to deliver convenient, world-class payment solutions and services to their clients. The company, through its Usio Output Solutions division offers services relating to electronic bill presentment, document composition, document decomposition and printing and mailing services. The strength of the Company lies in its ability to provide tailored solutions for card issuance, payment acceptance, and bill payments as well as its unique technology in the prepaid sector. Usio is headquartered in San Antonio, Texas, and has a development office in Austin, Texas.

Websites: www.usio.com, www.payfacinabox.com, www.akimbocard.com and www.usiooutput.com. Find us on Facebook® and Twitter.

About Non-GAAP Financial Measures

This press release includes non-GAAP financial measures, as defined in Regulation G of the Securities and Exchange Act of 1934, as amended of EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flows. The Company reports its financial results in compliance with GAAP, but believes that also discussing non-GAAP financial measures provides investors with financial measures it uses in the management of its business. The Company defines EBITDA as operating income (loss), before interest, taxes, depreciation and amortization of intangibles. The Company defines adjusted EBITDA as EBITDA, as defined above, plus non-cash stock option costs and certain non-recurring items, such as costs related to acquisitions. The Company defines adjusted EBITDA margins as the adjusted EBITDA, as defined above, divided by total revenues. The Company defines adjusted operating cash flow as net cash provided (used) by operating activities, less changes in prepaid card load obligations, customer deposits, merchant reserves and net operating lease assets and obligations. These adjustments to net cash provided (used) by operating activities are not inclusive of any regular expense items, and only include changes in our assets and liabilities accounts on our consolidated balance sheet. These measures may not be comparable to similarly titled measures reported by other companies. Management uses EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flows as indicators of the Company's operating performance and ability to fund acquisitions, capital expenditures and other investments and, in the absence of refinancing options, to repay debt obligations.

Management believes EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flows are helpful to investors in evaluating the Company's operating performance because non-cash costs and other items that management believes are not indicative of its results of operations are excluded.

EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flow should be considered in addition to, not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. They are not measurements of our financial performance under GAAP and should not be considered as alternatives to revenue, net income, or cash provided (used) by operating activities, as applicable, or any other performance measures derived in accordance with GAAP and may not be comparable to other similarly titled measures of other businesses. EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flow have limitations as analytical tools and you should not consider these Non-GAAP measures in isolation or as a substitute for analysis of our operating results as reported under GAAP.

1 See reconciliation of non-GAAP financial measures below

FORWARD-LOOKING STATEMENTS DISCLAIMER

Except for the historical information contained herein, the matters discussed in this release include forward-looking statements which are covered by safe harbors. Those statements include, but may not be limited to, all statements regarding management's intent, belief and expectations, such as statements concerning our future and our operating and growth strategy. These forward-looking statements are identified by the use of words such as "believe," "should," "intend," "look forward," "anticipate," "schedule,” and "expect" among others. Forward-looking statements in this press release are subject to certain risks and uncertainties inherent in the Company's business that could cause actual results to vary, including such risks related to an economic downturn, the realization of opportunities from the IMS acquisition, the management of the Company's growth, the loss of key resellers, the relationships with the Automated Clearinghouse network, bank sponsors, third-party card processing providers and merchants, the security of our software, hardware and information, the volatility of the stock price, the need to obtain additional financing, risks associated with new legislation, and compliance with complex federal, state and local laws and regulations, and other risks detailed from time to time in the Company's filings with the Securities and Exchange Commission including its annual report on Form 10-K for the fiscal year ended December 31, 2022. One or more of these factors have affected, and in the future, could affect the Company’s businesses and financial results in the future and could cause actual results to differ materially from plans and projections. The Company believes that the assumptions underlying the forward-looking statements included in this release will prove to be accurate. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the objectives and plans will be achieved. All forward-looking statements made in this release are based on information presently available to management. The Company assumes no obligation to update any forward-looking statements, except as required by law.

USIO, INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

March 31, 2023

 

 

December 31,

2022

 

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

6,763,813

 

 

$

5,709,117

 

Accounts receivable, net

 

 

5,218,249

 

 

 

4,371,640

 

Settlement processing assets

 

 

42,586,985

 

 

 

49,737,068

 

Prepaid card load assets

 

 

18,812,954

 

 

 

20,170,761

 

Customer deposits

 

 

1,575,075

 

 

 

1,554,122

 

Inventory

 

 

494,457

 

 

 

507,355

 

Prepaid expenses and other

 

 

461,005

 

 

 

450,389

 

Current assets before merchant reserves

 

 

75,912,538

 

 

 

82,500,452

 

Merchant reserves

 

 

4,744,615

 

 

 

4,909,501

 

Total current assets

 

 

80,657,153

 

 

 

87,409,953

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

3,139,932

 

 

 

3,222,816

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

Intangibles, net

 

 

2,407,393

 

 

 

2,625,360

 

Deferred tax asset, net

 

 

1,504,000

 

 

 

1,504,000

 

Operating lease right-of-use assets

 

 

2,826,942

 

 

 

2,795,483

 

Other assets

 

 

355,358

 

 

 

355,357

 

Total other assets

 

 

7,093,693

 

 

 

7,280,200

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

90,890,778

 

 

$

97,912,969

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

851,824

 

 

$

858,622

 

Accrued expenses

 

 

4,856,157

 

 

 

3,721,108

 

Operating lease liabilities, current portion

 

 

537,034

 

 

 

617,319

 

Equipment loan, current portion

 

 

57,380

 

 

 

56,429

 

Settlement processing obligations

 

 

42,586,985

 

 

 

49,737,068

 

Prepaid card load obligations

 

 

18,812,954

 

 

 

20,170,761

 

Customer deposits

 

 

1,575,075

 

 

 

1,554,122

 

Current liabilities before merchant reserve obligations

 

 

69,277,409

 

 

 

76,715,429

 

Merchant reserve obligations

 

 

4,744,615

 

 

 

4,909,501

 

Total current liabilities

 

 

74,022,024

 

 

 

81,624,930

 

 

 

 

 

 

 

 

 

 

Non-current liabilities:

 

 

 

 

 

 

 

 

Equipment loan, non-current portion

 

 

-

 

 

 

14,994

 

Operating lease liabilities, non-current portion

 

 

2,423,780

 

 

 

2,338,947

 

Total liabilities

 

 

76,445,804

 

 

 

83,978,871

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value, 10,000,000 shares authorized; -0- shares outstanding at March 31, 2023 (unaudited) and December 31, 2022, respectively

 

 

 

 

 

 

Common stock, $0.001 par value, 200,000,000 shares authorized; 28,466,150 and 27,044,900 issued, and 26,514,903 and 25,097,963 outstanding at March 31, 2023 (unaudited) and December 31, 2022, respectively

 

 

196,892

 

 

 

195,471

 

Additional paid-in capital

 

 

96,687,132

 

 

 

94,048,603

 

Treasury stock, at cost; 1,951,247 and 1,946,937 shares at March 31, 2023 (unaudited) and December 31, 2022, respectively

 

 

(3,757,556

)

 

 

(3,749,027

)

Deferred compensation

 

 

(7,833,278

)

 

 

(5,697,900

)

Accumulated deficit

 

 

(70,848,216

)

 

 

(70,863,049

)

Total stockholders' equity

 

 

14,444,974

 

 

 

13,934,098

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

90,890,778

 

 

$

97,912,969

 

USIO, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

21,446,244

 

 

$

18,111,343

 

Cost of services

 

 

16,544,429

 

 

 

14,602,214

 

Gross profit

 

 

4,901,815

 

 

 

3,509,129

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative:

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

504,574

 

 

 

550,682

 

Other SG&A expenses

 

 

3,873,219

 

 

 

3,795,146

 

Depreciation and amortization

 

 

518,029

 

 

 

714,935

 

Total selling, general and administrative expenses

 

 

4,895,822

 

 

 

5,060,763

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

5,993

 

 

 

(1,551,634

)

 

 

 

 

 

 

 

 

 

Other income and (expense):

 

 

 

 

 

 

 

 

Interest income

 

 

92,928

 

 

 

581

 

Interest expense

 

 

(662

)

 

 

(1,217

)

Other income and (expense), net

 

 

92,266

 

 

 

(636

)

 

 

 

 

 

 

 

 

 

Income (Loss) before income taxes

 

 

98,259

 

 

 

(1,552,270

)

Income tax expense

 

 

83,426

 

 

 

70,000

 

 

 

 

 

 

 

 

 

 

Net income (Loss)

 

$

14,833

 

 

$

(1,622,270

)

 

 

 

 

 

 

 

 

 

Income (Loss) Per Share

 

 

 

 

 

 

 

 

Basic income (loss) per common share:

 

$

0.00

 

 

$

(0.08

)

Diluted income (loss) per common share:

 

$

0.00

 

 

$

(0.08

)

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

Basic

 

 

20,122,972

 

 

 

20,280,575

 

Diluted

 

 

26,508,872

 

 

 

20,280,575

 

USIO, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

Operating Activities

 

 

 

 

 

 

 

 

Net income (loss)

 

$

14,833

 

 

$

(1,622,270

)

Adjustments to reconcile net income (loss) to net cash (used) by operating activities:

 

 

 

 

 

 

 

 

Depreciation

 

 

300,061

 

 

 

246,968

 

Amortization

 

 

217,968

 

 

 

467,967

 

Stock-based compensation

 

 

504,574

 

 

 

550,682

 

Amortization of warrant costs

 

 

 

 

 

8,985

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(846,609

)

 

 

802,999

 

Prepaid expenses and other

 

 

(10,616

)

 

 

(254,507

)

Operating lease right-of-use assets

 

 

(31,459

)

 

 

118,719

 

Other assets

 

 

(1

)

 

 

4,247

 

Inventory

 

 

12,898

 

 

 

 

Accounts payable and accrued expenses

 

 

1,128,251

 

 

 

299,720

 

Operating lease liabilities

 

 

4,548

 

 

 

(122,594

)

Prepaid card load obligations

 

 

(1,357,807

)

 

 

(7,743,913

)

Merchant reserves

 

 

(164,886

)

 

 

5,000

 

Customer deposits

 

 

20,953

 

 

 

27,272

 

Deferred revenue

 

 

 

 

 

(13,235

)

Net cash (used) by operating activities

 

 

(207,292

)

 

 

(7,223,960

)

 

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(217,735

)

 

 

(72,069

)

Net cash (used) by investing activities

 

 

(217,735

)

 

 

(72,069

)

 

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

 

 

 

Payments on equipment loan

 

 

(13,488

)

 

 

(13,488

)

Purchases of treasury stock

 

 

(8,529

)

 

 

(66,494

)

Net cash (used) by financing activities

 

 

(22,017

)

 

 

(79,982

)

 

 

 

 

 

 

 

 

 

Change in cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves

 

 

(447,044

)

 

 

(7,376,011

)

Cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves, beginning of period

 

 

32,343,501

 

 

 

51,591,560

 

 

 

 

 

 

 

 

 

 

Cash, Cash Equivalents, Prepaid Card Loads, Customer Deposits and Merchant Reserves, End of Period

 

$

31,896,457

 

 

$

44,215,549

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

Interest

 

$

662

 

 

$

1,217

 

Income taxes

 

 

13,426

 

 

 

 

Non-cash transactions:

 

 

 

 

 

 

 

 

Issuance of deferred stock compensation

 

 

2,444,054

 

 

 

12,330

 

USIO, INC.

STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

(UNAUDITED)

 

 

 

Common Stock

 

 

Additional

Paid- In

 

 

Treasury

 

 

Deferred

 

 

Accumulated

 

 

Total

Stockholders'

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

Stock

 

 

Compensation

 

 

Deficit

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2022

 

 

27,044,900

 

 

$

195,471

 

 

$

94,048,603

 

 

$

(3,749,027

)

 

$

(5,697,900

)

 

$

(70,863,049

)

 

$

13,934,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

1,421,250

 

 

 

1,421

 

 

 

2,638,529

 

 

 

 

 

 

(2,444,054

)

 

 

 

 

 

195,896

 

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

308,676

 

 

 

 

 

 

308,676

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(8,529

)

 

 

 

 

 

 

 

 

(8,529

)

Net income for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,833

 

 

 

14,833

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2023

 

 

28,466,150

 

 

$

196,892

 

 

$

96,687,132

 

 

$

(3,757,556

)

 

$

(7,833,278

)

 

$

(70,848,216

)

 

$

14,444,974

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2021

 

 

26,807,145

 

 

$

195,235

 

 

$

93,100,129

 

 

$

(2,404,458

)

 

$

(6,842,195

)

 

$

(65,379,805

)

 

$

18,668,906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock under equity incentive plan

 

 

61,600

 

 

 

62

 

 

 

267,856

 

 

 

 

 

 

(12,330

)

 

 

 

 

 

255,588

 

Warrant compensation costs

 

 

 

 

 

 

 

 

8,985

 

 

 

 

 

 

 

 

 

 

 

 

8,985

 

Deferred compensation amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

295,092

 

 

 

 

 

 

295,092

 

Purchase of treasury stock costs

 

 

 

 

 

 

 

 

 

 

 

(66,494

)

 

 

 

 

 

 

 

 

(66,494

)

Net (loss) for the period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,622,270

)

 

 

(1,622,270

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2022

 

 

26,868,745

 

 

$

195,297

 

 

$

93,376,970

 

 

$

(2,470,952

)

 

$

(6,559,433

)

 

$

(67,002,075

)

 

$

17,539,807

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(UNAUDITED)

 

 

 

Three Months Ended March 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

Reconciliation from Operating income (Loss) to Adjusted EBITDA:

 

 

 

 

 

 

 

 

Operating income (Loss)

 

$

5,993

 

 

$

(1,551,634

)

Depreciation and amortization

 

 

518,029

 

 

 

714,935

 

EBITDA

 

 

524,022

 

 

 

(836,699

)

Non-cash stock-based compensation expense, net

 

 

504,574

 

 

 

550,682

 

Adjusted EBITDA

 

$

1,028,596

 

 

$

(286,017

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Adjusted EBITDA margins:

 

 

 

 

 

 

 

 

Revenues

 

$

21,446,244

 

 

$

18,111,343

 

Adjusted EBITDA

 

 

1,028,596

 

 

 

(286,017

)

Adjusted EBITDA margins

 

 

4.8

%

 

 

(1.6

)%

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(UNAUDITED)

 

 

 

March 31, 2023

 

 

March 31, 2022

 

 

 

 

 

 

 

 

 

 

Reconciliation from net cash (used) by operating activities to Non-GAAP Adjusted Operating Cash Flow (used):

 

 

 

 

 

 

 

 

Net cash (used) by operating activities

 

$

(207,292

)

 

$

(7,223,960

)

Operating cash flow (used) adjustments:

 

 

 

 

 

 

 

 

Prepaid card load obligations

 

 

1,357,807

 

 

 

7,743,913

 

Customer deposits

 

 

(20,953

)

 

 

(27,272

)

Merchant reserves

 

 

164,886

 

 

 

(5,000

)

Operating lease right-of-use assets

 

 

31,459

 

 

 

(118,719

)

Operating lease liabilities

 

 

(4,548

)

 

 

122,594

 

Total adjustments to net cash (used) by operating activities

 

$

1,528,651

 

 

$

7,715,516

 

Adjusted operating cash flows (used)

 

$

1,321,359

 

 

$

491,556

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.