|
|
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(I.R.S. Employer Identification No.)
|
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
Item 2.02. |
Results of Operations and Financial Condition.
|
Item 9.01. |
Financial Statements and Exhibits.
|
(d)
|
Exhibits
|
Exhibit No.
|
Description
|
Press release, dated November 9, 2022, issued by International Money Express, Inc.
|
|
104*
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
INTERNATIONAL MONEY EXPRESS, INC.
|
|||
Dated: November 9, 2022
|
By:
|
/s/ Ernesto Luciano
|
|
Name:
|
Ernesto Luciano
|
||
Title:
|
General Counsel and Chief Legal Officer
|
• |
Revenues of $140.8 million, up 16.6%.
|
• |
Net Income of $16.6 million, up 44.5%.
|
• |
Diluted EPS of $0.43 per share, up 48.3%.
|
• |
Adjusted Net Income of $20.7 million, up 32.3%.
|
• |
Adjusted Diluted EPS of $0.54 per share, up 35.0%.
|
• |
Adjusted EBITDA of $27.8 million, up 21.5%.
|
■ |
Revenue of $542 million to $551 million, an increase of 18% to 20%.
|
■ |
Net Income of $60 million to $61 million, an increase of 28% to 30%.
|
■ |
Adjusted Net Income of $68 million to $69 million, an increase of 19% to 20%.
|
■ |
Adjusted EBITDA of $104 million to $106 million, an increase of 20% to 22%.
|
(in thousands of dollars)
|
September 30,
2022
|
December 31,
2021
|
||||||
ASSETS
|
(Unaudited)
|
|||||||
Current assets:
|
||||||||
Cash
|
$
|
105,052
|
$
|
132,474
|
||||
Accounts receivable, net
|
100,061
|
67,317
|
||||||
Prepaid wires, net
|
104,114
|
56,766
|
||||||
Prepaid expenses and other current assets
|
8,906
|
6,988
|
||||||
Total current assets
|
318,133
|
263,545
|
||||||
Property and equipment, net
|
22,614
|
17,905
|
||||||
Goodwill
|
36,260
|
36,260
|
||||||
Intangible assets, net
|
12,599
|
15,392
|
||||||
Other assets
|
9,295
|
7,434
|
||||||
Total assets
|
$
|
398,901
|
$
|
340,536
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current portion of long-term debt, net
|
$
|
4,429
|
$
|
3,882
|
||||
Accounts payable
|
22,464
|
23,151
|
||||||
Wire transfers and money orders payable, net
|
74,444
|
56,066
|
||||||
Accrued and other liabilities
|
32,223
|
33,760
|
||||||
Total current liabilities
|
133,560
|
116,859
|
||||||
Long-term liabilities:
|
||||||||
Debt, net
|
118,753
|
79,211
|
||||||
Lease liabilities, net
|
1,525
|
-
|
||||||
Deferred tax liability, net
|
50
|
1,426
|
||||||
Total long-term liabilities
|
120,328
|
80,637
|
||||||
Stockholders' equity:
|
||||||||
Total stockholders' equity
|
145,013
|
143,040
|
||||||
Total liabilities and stockholders' equity
|
$
|
398,901
|
$
|
340,536
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
(in thousands of dollars, except for share data)
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Revenues:
|
||||||||||||||||
Wire transfer and money order fees, net
|
$
|
120,718
|
$
|
104,191
|
$
|
336,340
|
$
|
284,409
|
||||||||
Foreign exchange gain, net
|
18,851
|
15,643
|
52,719
|
45,347
|
||||||||||||
Other income
|
1,198
|
873
|
3,309
|
2,275
|
||||||||||||
Total revenues
|
140,767
|
120,707
|
392,368
|
332,031
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Service charges from agents and banks
|
93,658
|
81,416
|
262,717
|
222,654
|
||||||||||||
Salaries and benefits
|
13,853
|
10,859
|
36,911
|
30,909
|
||||||||||||
Other selling, general and administrative expenses
|
10,232
|
9,966
|
24,964
|
22,549
|
||||||||||||
Depreciation and amortization
|
2,278
|
2,362
|
6,712
|
7,041
|
||||||||||||
Total operating expenses
|
120,021
|
104,603
|
331,304
|
283,153
|
||||||||||||
Operating income
|
20,746
|
16,104
|
61,064
|
48,878
|
||||||||||||
Interest expense
|
1,466
|
968
|
3,530
|
3,562
|
||||||||||||
Income before income taxes
|
19,280
|
15,136
|
57,534
|
45,316
|
||||||||||||
Income tax provision
|
2,654
|
3,629
|
13,270
|
11,605
|
||||||||||||
Net income
|
$
|
16,626
|
$
|
11,507
|
$
|
44,264
|
$
|
33,711
|
||||||||
Earnings per common share:
|
||||||||||||||||
Basic
|
$
|
0.44
|
$
|
0.30
|
$
|
1.16
|
$
|
0.88
|
||||||||
Diluted
|
$
|
0.43
|
$
|
0.29
|
$
|
1.14
|
$
|
0.86
|
||||||||
Weighted-average common shares outstanding:
|
||||||||||||||||
Basic
|
37,390,632
|
38,647,931
|
37,999,709
|
38,441,767
|
||||||||||||
Diluted
|
38,425,868
|
39,336,051
|
38,907,283
|
39,071,622
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
(in thousands of dollars, except for per share data)
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net income
|
$
|
16,626
|
$
|
11,507
|
$
|
44,264
|
$
|
33,711
|
||||||||
Adjusted for:
|
||||||||||||||||
Share-based compensation (a)
|
2,625
|
1,112
|
5,558
|
3,382
|
||||||||||||
Loss on bank closure (b)
|
1,583
|
2,000
|
1,583
|
2,000
|
||||||||||||
Transaction costs (c)
|
258
|
-
|
474
|
-
|
||||||||||||
Other charges and expenses (d)
|
301
|
1,300
|
759
|
1,593
|
||||||||||||
Amortization of intangibles (e)
|
972
|
1,264
|
2,916
|
3,789
|
||||||||||||
Income tax benefit related to adjustments (f)
|
(1,632
|
)
|
(1,514
|
)
|
(3,200
|
)
|
(2,896
|
)
|
||||||||
Adjusted net income
|
$
|
20,733
|
$
|
15,669
|
$
|
52,354
|
$
|
41,579
|
||||||||
Adjusted earnings per common share
|
||||||||||||||||
Basic
|
$
|
0.55
|
$
|
0.41
|
$
|
1.38
|
$
|
1.08
|
||||||||
Diluted
|
$
|
0.54
|
$
|
0.40
|
$
|
1.35
|
$
|
1.06
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Basic Earnings per Share
|
$
|
0.44
|
$
|
0.30
|
$
|
1.16
|
$
|
0.88
|
||||||||
Adjusted for:
|
||||||||||||||||
Share-based compensation
|
0.07
|
0.03
|
0.15
|
0.09
|
||||||||||||
Loss on bank closure
|
0.04
|
0.05
|
0.04
|
0.05
|
||||||||||||
Transaction costs
|
0.01
|
-
|
0.01
|
-
|
||||||||||||
Other charges and expenses
|
0.01
|
0.03
|
0.02
|
0.04
|
||||||||||||
Amortization of intangibles
|
0.03
|
0.03
|
0.08
|
0.10
|
||||||||||||
Income tax benefit related to adjustments
|
(0.04
|
)
|
(0.04
|
)
|
(0.08
|
)
|
(0.08
|
)
|
||||||||
Non-GAAP Adjusted Basic Earnings per Share
|
$
|
0.55
|
$
|
0.41
|
$
|
1.38
|
$
|
1.08
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
GAAP Diluted Earnings per Share
|
$
|
0.43
|
$
|
0.29
|
$
|
1.14
|
$
|
0.86
|
||||||||
Adjusted for:
|
||||||||||||||||
Share-based compensation
|
0.07
|
0.03
|
0.14
|
0.09
|
||||||||||||
Loss on bank closure
|
0.04
|
0.05
|
0.04
|
0.05
|
||||||||||||
Transaction costs
|
0.01
|
-
|
0.01
|
-
|
||||||||||||
Other charges and expenses
|
0.01
|
0.03
|
0.02
|
0.04
|
||||||||||||
Amortization of intangibles
|
0.03
|
0.03
|
0.07
|
0.10
|
||||||||||||
Income tax benefit related to adjustments
|
(0.04
|
)
|
(0.04
|
)
|
(0.08
|
)
|
(0.07
|
)
|
||||||||
Non-GAAP Adjusted Diluted Earnings per Share
|
$
|
0.54
|
$
|
0.40
|
$
|
1.35
|
$
|
1.06
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
(in thousands of dollars)
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net income
|
$
|
16,626
|
$
|
11,507
|
$
|
44,264
|
$
|
33,711
|
||||||||
Adjusted for:
|
||||||||||||||||
Interest expense
|
1,466
|
968
|
3,530
|
3,562
|
||||||||||||
Income tax provision
|
2,654
|
3,629
|
13,270
|
11,605
|
||||||||||||
Depreciation and amortization
|
2,278
|
2,362
|
6,712
|
7,041
|
||||||||||||
EBITDA
|
23,024
|
18,466
|
67,776
|
55,919
|
||||||||||||
Share-based compensation (a)
|
2,625
|
1,112
|
5,558
|
3,382
|
||||||||||||
Loss on bank closure (b)
|
1,583
|
2,000
|
1,583
|
2,000
|
||||||||||||
Transaction costs (c)
|
258
|
-
|
474
|
-
|
||||||||||||
Other charges and expenses (d)
|
301
|
1,300
|
759
|
1,593
|
||||||||||||
Adjusted EBITDA
|
$
|
27,791
|
$
|
22,878
|
$
|
76,150
|
$
|
62,894
|
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2022
|
2021
|
2022
|
2021
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net Income Margin
|
11.8
|
%
|
9.5
|
%
|
11.3
|
%
|
10.2
|
%
|
||||||||
Adjusted for:
|
||||||||||||||||
Interest expense
|
1.0
|
%
|
0.8
|
%
|
0.9
|
%
|
1.1
|
%
|
||||||||
Income tax provision
|
1.9
|
%
|
3.0
|
%
|
3.4
|
%
|
3.5
|
%
|
||||||||
Depreciation and amortization
|
1.6
|
%
|
2.0
|
%
|
1.7
|
%
|
2.1
|
%
|
||||||||
EBITDA
|
16.4
|
%
|
15.3
|
%
|
17.3
|
%
|
16.8
|
%
|
||||||||
Share-based compensation
|
1.9
|
%
|
0.9
|
%
|
1.4
|
%
|
1.0
|
%
|
||||||||
Loss on bank closure
|
1.1
|
%
|
1.7
|
%
|
0.4
|
%
|
0.6
|
%
|
||||||||
Transaction costs
|
0.2
|
%
|
0.0
|
%
|
0.1
|
%
|
0.0
|
%
|
||||||||
Other charges and expenses
|
0.2
|
%
|
1.1
|
%
|
0.2
|
%
|
0.5
|
%
|
||||||||
Adjusted EBITDA Margin
|
19.7
|
%
|
19.0
|
%
|
19.4
|
%
|
18.9
|
%
|
Three months ended
September 30,
|
Nine months ended
September 30,
|
|||||||||||||||
(in thousands of dollars)
|
2022
|
2021
|
2022
|
2021
|
||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Net income for the period
|
$
|
16,626
|
$
|
11,507
|
$
|
44,264
|
$
|
33,711
|
||||||||
Depreciation and amortization
|
2,278
|
2,362
|
6,712
|
7,041
|
||||||||||||
Share-based compensation
|
2,625
|
1,112
|
5,558
|
3,382
|
||||||||||||
Provision for credit losses
|
525
|
342
|
2,022
|
1,009
|
||||||||||||
Cash used in investing activities
|
(2,513
|
)
|
(2,342
|
)
|
(9,380
|
)
|
(5,523
|
)
|
||||||||
Term loan pay downs
|
(1,094
|
)
|
(1,094
|
)
|
(3,281
|
)
|
(3,009
|
)
|
||||||||
Net free cash generated during the period
|
$
|
18,447
|
$
|
11,887
|
$
|
45,895
|
$
|
36,611
|