BM Technologies Reports Record Results for the Third Quarter 2021
BM Technologies reported a strong Q3 2021, with revenues up 20% to $22 million and net income rising to $8.8 million from $250,000 year-over-year. Core EBITDA increased 91% to $7 million, with an EBITDA margin of 32%. Serviced deposits soared 118% to $2 billion, and the company raised its 2021 EBITDA guidance to $26 million. Average new business serviced deposits rose significantly, and customer engagement improved, as evidenced by a 31% increase in revenue per active account. BMTX continues to invest in its banking-as-a-service model and recently formed new partnerships in higher education.
- Q3 2021 revenues increased 20% year-over-year to $22 million.
- Net income surged to $8.8 million from $250,000 in Q3 2020.
- Core EBITDA rose 91% to $7 million with a margin of 32%.
- Serviced deposits jumped 118% year-over-year to $2 billion.
- Customer acquisition cost remains below $10 per active account.
- Raised 2021 EBITDA guidance from $24 million to $26 million.
- Core operating expenses increased 1% to $17.976 million compared to last year.
- Decrease in interchange and card revenue by 24% year-over-year.
Q3 2021 Core EBITDA increased
2021 EBITDA Guidance Increased to
Ending Serviced Deposits increased
RADNOR, Pa., Nov. 15, 2021 (GLOBE NEWSWIRE) -- BM Technologies Inc. (NYSE American: BMTX) (“BM Technologies,” “BMTX,” “we,” or the “Company”) one of the largest digital banking platforms in the country, today reported record results for the three and nine months ended September 30, 2021.
THIRD QUARTER FINANCIAL HIGHLIGHTS
- Q3 2021 revenues increased
20% to$22.0 million from$18.3 million in Q3 2020. - Q3 2021 net income increased to
$8.8 million from$250,000 in Q3 2020. Q3 2021 net income includes a$6.0 million noncash gain on the revaluation of the private warrant liability. - Q3 2021 core earnings1 were
$2.8 million in Q3 2021, or$0.23 per diluted share, compared to earnings of$0.5 million , or$0.09 per diluted share in Q3 2020. - Q3 2021 core EBITDA increased
91% to$7.0 million from$3.7 million . Core EBITDA1 margin increased 200 basis points to32% . - The Company had a cash balance of
$20.4 million at September 30, 2021 and zero balance on its$10.0 million line of credit.
BUSINESS HIGHLIGHTS
- Average serviced deposits totaled
$1.7 billion in Q3 2021; a128% increase compared to Q3 2020. Average new business serviced deposits increased$0.9 billion over the last year to$1.2 billion from$0.2 billion in Q3 2020. - Debit card spend was
$773.0 million in Q3 2021, a4% increase compared to Q3 2020. New business debit spend increased44% compared to Q3 2020. - Un-annualized revenue per 90-day active account increased
31% year over year to$47 in Q3 2021. - Approximately 157 thousand new accounts opened in the third quarter 2021 bringing the year to date new account total to approximately 350 thousand new accounts opened.
- Higher Education Organic Deposits (deposits that are not part of a school disbursement and indicative of primary banking behavior) for the nine months ended September 30, 2021 increased
17% year over year to$1.7 billion . - Newly active accounts in the Higher Education business increased
11% year over year in the month of September, an indication of a year-over-year improvement in account openings during the fall peak season. - BMTX signed agreements with 12 new colleges and universities through October 31, providing over 71,000 additional students access to BankMobile Disbursements and the BankMobile Vibe checking account, and has signed three colleges and universities up for its new Vendor Pay offering.
- The Company recently executed an agreement with TutorGigs, which employs college students as tutors, providing students additional sources of income and driving customer engagement.
Luvleen Sidhu, BMTX’s Chair and Chief Executive Officer commented, "We are very pleased to report continued profitable growth in all areas of our business. At the end of the quarter, serviced deposits surpassed
_____________________
1 Core metrics are Non-GAAP measures which adjust revenues to exclude certain items; a reconciliation appears at the end of this release.
BUSINESS UPDATE
BMTX a financial technology company, is in the business of providing state of the art technologies to attract and serve millions of Americans and provide them access to superior banking experiences. It continues to invest in its low-cost acquisition model and proprietary API driven platform to offer a full suite of financial services products. The company operates in three verticals: 1) higher education and student banking, 2) Banking-as-a-service ("white label banking"), and 3) workplace banking.
Higher Education & Student Banking
In the month of September, newly active accounts in the Higher Education business increased
The Company recently executed an agreement with TutorGigs, which engages college students as tutors to provide tutoring services. This partnership is aligned with the Company's goals to support Higher Education customers by creating opportunities for them to generate supplemental income, which the company expects will benefit customer engagement and account usage. Additionally, BMTX signed agreements with 12 new colleges and universities through October 31, providing over 71,000 additional students access to BankMobile Disbursements and the BankMobile Vibe checking account, and has signed three colleges and universities up for its new Vendor Pay offering.
New Business (includes Banking-as-a-service/"white label banking" and Workplace Banking)
In our banking-as-a-service vertical, our API-first platform design allows our clients to consult and collaborate with BMTX as they create, implement, and execute their embedded finance vision. Our proprietary and flexible platform enables BMTX to go to market quickly, integrate with partners easily, and add features well ahead of our competition.
New Business average serviced deposits increased
2021 OUTLOOK
“We are investing heavily in our products and marketing and are confident in our ability to acquire more customers and retain them as “customers for life” by continuing to solve their most pressing pain points. Our New Businesses which include our Banking-as-a-Service and Workplace Banking verticals continue to experience growth. We are actively working our pipeline of prospective new banking-as-a-Service clients to offer a suite of financial services products through our proprietary API driven platform,” said Sidhu.
“As one of the largest digital banking platforms in the country with approximately 2 million account holders, we remain focused on expanding our profitable, high-growth business model. We look forward to working on our strategic merger with First Sound Bank and are excited about the prospects of future growth,” concluded Sidhu.
_____________________
2 CAC is calculated based on trailing twelve month (TTM) total Marketing and Client Operations expense, net of subscription fees paid to BMTX for higher education clients, divided by TTM newly active accounts.
FINANCIAL HIGHLIGHTS
Q3 | Q2 | Q1 | Q4 | Q3 | YTD | Q3 YOY Change | ||||||||||||||||||||||||
(dollars in thousands) | 2021 | 2021 | 2021 | 2020 | 2020 | 2021 | 2020 | $ | % | |||||||||||||||||||||
Interchange & card revenue | $ | 5,572 | $ | 7,186 | $ | 8,351 | $ | 6,232 | $ | 7,377 | $ | 21,109 | $ | 20,053 | $ | (1,805 | ) | (24 | ) | % | ||||||||||
Deposit servicing fees | 11,823 | 10,579 | 9,372 | 6,861 | 5,814 | 31,774 | 15,604 | 6,009 | 103 | % | ||||||||||||||||||||
Account fees | 2,628 | 2,641 | 2,686 | 2,791 | 2,789 | 7,955 | 8,517 | (161 | ) | (6 | ) | % | ||||||||||||||||||
University fees | 1,474 | 1,331 | 1,324 | 1,292 | 1,348 | 4,129 | 4,028 | 126 | 9 | % | ||||||||||||||||||||
Other | 477 | 1,156 | 2,650 | 154 | 1,010 | 4,283 | 1,326 | (533 | ) | (53 | ) | % | ||||||||||||||||||
Total GAAP oper. revenues | $ | 21,974 | $ | 22,893 | $ | 24,383 | $ | 17,330 | $ | 18,338 | $ | 69,250 | $ | 49,528 | $ | 3,636 | 20 | % | ||||||||||||
Core OpEx (Excl. Dep/Amor)3 | $ | 14,956 | $ | 17,722 | $ | 15,653 | $ | 15,795 | $ | 14,657 | $ | 48,331 | $ | 47,115 | $ | 299 | 2 | % | ||||||||||||
Merger expense | — | — | — | 287 | 377 | — | 452 | (377 | ) | (100 | ) | % | ||||||||||||||||||
Non-cash equity compensation | 74 | 10 | 3 | 98 | 93 | 87 | 370 | (19 | ) | (20 | ) | % | ||||||||||||||||||
Non-cash software write-down | — | — | — | 1,248 | — | — | — | — | — | % | ||||||||||||||||||||
Depreciation and amortization | 2,946 | 2,950 | 2,960 | 3,042 | 2,601 | 8,856 | 8,826 | 345 | 13 | % | ||||||||||||||||||||
Total GAAP oper. expenses | $ | 17,976 | $ | 20,682 | $ | 18,616 | $ | 20,470 | $ | 17,728 | $ | 57,274 | $ | 56,763 | $ | 248 | 1 | % | ||||||||||||
Core EBITDA3 | $ | 7,018 | $ | 5,171 | $ | 8,730 | $ | 1,535 | $ | 3,681 | $ | 20,919 | $ | 2,413 | $ | 3,337 | 91 | % | ||||||||||||
Core EBITDA Margin3 | 32 | % | 23 | % | 36 | % | 9 | % | 20 | % | 30 | % | 4 | % |
Q3 2021 total revenues increased
Total GAAP operating expenses increased
Core EBITDA3 totaled increased to
___________________
3 Core metrics are Non-GAAP measures which adjust revenues to exclude certain items; a reconciliation appears at the end of this release.
EARNINGS WEBCAST
The company will host a live webcast to discuss its third quarter results at 9:00 am ET on Monday, November 15, 2021. The webcast can be accessed via its investor relations site (ir.bmtxinc.com) by clicking on "Events & Presentations," then "Events Calendar," and following the link under "Upcoming Events;" or directly at Q3 2021 Earnings Webcast.
An updated version of BMT’s investor presentation will be posted on the Company’s Investor Relations website at ir.bmtxinc.com.
Contact Information
Investors:
Bob Ramsey, CFA
Chief Financial Officer
571-236-8851
rramsey@bmtx.com
Media Inquiries:
Julie Strickland
Rubenstein Public Relations, Inc.
212-805-3062
sklein@rubensteinpr.com
ABOUT BM TECHNOLOGIES, INC.
BM Technologies, Inc. (NYSE American: BMTX)—formerly known as BankMobile—is among the largest digital banking platforms in the U.S., providing access to checking and savings accounts, personal loans, credit cards, and financial wellness. It is focused on technology, innovation, easy-to-use products, and education with the mission of being “customer-obsessed” and creating “customers for life.” The BM Technologies (BMTX) digital banking platform employs a multi-partner distribution model, known as “Banking-as-a-Service” (BaaS), that enables the acquisition of customers at higher volumes and substantially lower expense than traditional banks, while providing significant benefits to its customers, partners and business. BM Technologies (BMTX) currently has approximately two million accounts and provides disbursement services at approximately 745 college and university campuses (covering one out of every three college students in the U.S.). BM Technologies, Inc. (BMTX) is a technology company and is not a bank, which means it provides banking services through its partner bank. More information can also be found at www.bmtx.com.
FORWARD LOOKING STATEMENTS
This release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainty. Words such as “anticipate,” “estimate,” “expect,” “intend,” “plan,” and “project” and other similar words and expressions are intended to signify forward-looking statements. Forward-looking statements are not guarantees of future results and conditions but rather are subject to various risks and uncertainties. Such statements are based on management’s current expectations and are subject to a number of risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. Investors are cautioned that there can be no assurance actual results or business conditions will not differ materially from those projected or suggested in such forward-looking statements as a result of various factors. These risks and uncertainties include, but are not limited to, general economic conditions, consumer adoption, technology and competition, the ability to enter into new partnerships, regulatory risks, risks associated with the higher education industry and financing, and the operations and performance of the Company’s partners, including white-label partners, and other factors described in the section entitled “Risk Factors” and in the Company’s periodic filings with the Securities and Exchange Commission (“SEC”). The Company’s SEC filings are available publicly on the SEC website at www.sec.gov. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise, unless required by law.
UNAUDITED FINANCIAL STATEMENTS
BM TECHNOLOGIES, INC.
CONSOLIDATED STATEMENTS OF INCOME (LOSS) - UNAUDITED
(amounts in thousands, except earnings per share)
Q3 | Q2 | Q1 | Q4 | Q3 | Nine Months Ended September 30, | ||||||||||||||||||||||
2021 | 2021 | 2021 | 2020 | 2020 | 2021 | 2020 | |||||||||||||||||||||
Operating revenues: | |||||||||||||||||||||||||||
Interchange and card revenue | $ | 5,572 | $ | 7,186 | $ | 8,351 | $ | 6,232 | $ | 7,377 | $ | 21,109 | $ | 20,053 | |||||||||||||
Servicing fees from partner bank | 11,823 | 10,579 | 9,372 | 6,861 | 5,814 | 31,774 | 15,604 | ||||||||||||||||||||
Account fees | 2,628 | 2,641 | 2,686 | 2,791 | 2,789 | 7,955 | 8,517 | ||||||||||||||||||||
University fees | 1,474 | 1,331 | 1,324 | 1,292 | 1,348 | 4,129 | 4,028 | ||||||||||||||||||||
Other | 477 | 1,156 | 2,650 | 154 | 1,010 | 4,283 | 1,326 | ||||||||||||||||||||
Total operating revenues | 21,974 | 22,893 | 24,383 | 17,330 | 18,338 | 69,250 | 49,528 | ||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||
Tech., communication, & processing | 4,596 | 8,924 | 8,652 | 6,818 | 6,637 | 22,172 | 20,586 | ||||||||||||||||||||
Salaries and employee benefits | 6,728 | 7,170 | 5,423 | 6,280 | 5,689 | 19,321 | 19,796 | ||||||||||||||||||||
Professional services | 3,496 | 2,126 | 1,737 | 2,018 | 2,159 | 7,359 | 7,286 | ||||||||||||||||||||
Provision for operating losses | 1,067 | 1,401 | 1,329 | 1,844 | 1,419 | 3,797 | 3,326 | ||||||||||||||||||||
Occupancy | 282 | 284 | 352 | 188 | 435 | 918 | 1,240 | ||||||||||||||||||||
Customer related supplies | 1,017 | 186 | 475 | 108 | 195 | 1,678 | 717 | ||||||||||||||||||||
Advertising and promotion | 176 | 125 | 191 | 248 | 266 | 492 | 693 | ||||||||||||||||||||
Merger related expenses | — | — | — | 287 | 377 | — | 452 | ||||||||||||||||||||
Other | 614 | 466 | 457 | 2,678 | 551 | 1,537 | 2,668 | ||||||||||||||||||||
Total operating expenses | 17,976 | 20,682 | 18,616 | 20,469 | 17,728 | 57,274 | 56,764 | ||||||||||||||||||||
Income (loss) from operations | 3,998 | 2,211 | 5,767 | (3,139 | ) | 610 | 11,976 | (7,236 | ) | ||||||||||||||||||
Non-operating expenses: | |||||||||||||||||||||||||||
(Loss) gain on fair value of private warrant liability | 6,042 | (3,056 | ) | 15,003 | — | — | 17,989 | — | |||||||||||||||||||
Interest expense | — | (42 | ) | 54 | 2,541 | (353 | ) | (96 | ) | (1,146 | ) | ||||||||||||||||
(Loss) income before income tax expense | 10,040 | (887 | ) | 20,716 | (3,388 | ) | 257 | 29,869 | (8,382 | ) | |||||||||||||||||
Income tax expense | 1,246 | 949 | 1,827 | 2 | 7 | 4,022 | 21 | ||||||||||||||||||||
Net (loss) income | $ | 8,794 | $ | (1,836 | ) | $ | 18,889 | $ | (3,390 | ) | $ | 250 | $ | 25,847 | $ | (8,403 | ) | ||||||||||
Basic shares outstanding | 11,900 | 11,900 | 11,900 | 6,123 | 6,123 | 11,534 | 6,123 | ||||||||||||||||||||
Diluted shares outstanding | 11,904 | 11,900 | 15,512 | 6,123 | 6,123 | 12,059 | 6,123 | ||||||||||||||||||||
Basic earnings (loss) per common share | $ | 0.74 | $ | (0.15 | ) | $ | 1.59 | $ | (0.55 | ) | $ | 0.04 | $ | 2.24 | $ | (1.37 | ) | ||||||||||
Diluted earnings (loss) per common share | $ | 0.74 | $ | (0.15 | ) | $ | 0.25 | $ | (0.55 | ) | $ | 0.04 | $ | 0.65 | $ | (1.37 | ) | ||||||||||
BM TECHNOLOGIES, INC.
CONSOLIDATED BALANCE SHEETS — UNAUDITED
(amounts in thousands)
September 30, | June 30, | March 31, | December 31, | September 30, | |||||||||||||||
2021 | 2021 | 2021 | 2020 | 2020 | |||||||||||||||
ASSETS | |||||||||||||||||||
Cash and cash equivalents | $ | 20,407 | $ | 19,589 | $ | 17,379 | $ | 2,989 | $ | 16,776 | |||||||||
Receivable from partner bank | — | — | — | — | 2,038 | ||||||||||||||
Accounts receivable, net | 4,498 | 8,257 | 5,616 | 7,384 | 8,382 | ||||||||||||||
Prepaid expenses and other assets | 2,046 | 1,786 | 5,032 | 2,348 | 353 | ||||||||||||||
Total current assets | 26,951 | 29,632 | 28,027 | 12,721 | 27,549 | ||||||||||||||
Premises and equipment, net | 305 | 349 | 345 | 401 | 436 | ||||||||||||||
Developed software, net | 31,691 | 34,155 | 36,952 | 39,657 | 45,351 | ||||||||||||||
Goodwill | 5,259 | 5,259 | 5,259 | 5,259 | 5,259 | ||||||||||||||
Other intangibles, net | 4,830 | 4,910 | 4,990 | 5,070 | 5,150 | ||||||||||||||
Other assets | 840 | 740 | 942 | 853 | 1,690 | ||||||||||||||
Total assets | $ | 69,876 | $ | 75,045 | $ | 76,515 | $ | 63,961 | $ | 85,435 | |||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||||||||||
Liabilities: | |||||||||||||||||||
Accounts payable and accrued liabilities | $ | 8,225 | $ | 13,617 | $ | 9,998 | $ | 7,346 | $ | 15,298 | |||||||||
Taxes payable | 863 | 1,317 | 1,793 | — | — | ||||||||||||||
Payable to partner bank | 6,914 | 7,117 | 9,000 | 5,105 | — | ||||||||||||||
Borrowings from partner bank | — | — | 5,427 | 21,000 | 40,000 | ||||||||||||||
Current portion of operating lease liabilities | 596 | 719 | 714 | 701 | 701 | ||||||||||||||
Deferred revenue, current | 4,306 | 4,763 | 3,134 | 2,588 | 2,449 | ||||||||||||||
Total current liabilities | 20,904 | 27,533 | 30,066 | 36,740 | 58,448 | ||||||||||||||
Non-current liabilities: | |||||||||||||||||||
Operating lease liabilities | — | 55 | 235 | 430 | 596 | ||||||||||||||
Deferred revenue, non-current | 223 | 1,512 | 1,490 | 2,101 | — | ||||||||||||||
Liability for private warrants | 12,850 | 18,893 | 15,836 | — | — | ||||||||||||||
Other liabilities | — | — | — | — | 120 | ||||||||||||||
Total liabilities | $ | 33,977 | $ | 47,993 | $ | 47,627 | $ | 39,271 | $ | 59,164 | |||||||||
Commitments and contingencies | |||||||||||||||||||
Shareholders’ equity: | |||||||||||||||||||
Preferred stock | — | — | — | — | — | ||||||||||||||
Common stock | 1 | 1 | 1 | 1 | 1 | ||||||||||||||
Additional paid-in capital | 49,379 | 49,326 | 49,326 | 64,017 | 62,208 | ||||||||||||||
Accumulated deficit | (13,481 | ) | (22,275 | ) | (20,439 | ) | (39,328 | ) | (35,938 | ) | |||||||||
Total shareholders’ equity | 35,899 | 27,052 | 28,888 | 24,690 | 26,271 | ||||||||||||||
Total liabilities and shareholders' equity | $ | 69,876 | $ | 75,045 | $ | 76,515 | $ | 63,961 | $ | 85,435 | |||||||||
NON-GAAP FINANCIAL RECONCILIATIONS - UNAUDITED
Certain financial measures used in this Press Release are not defined by U.S. generally accepted accounting principles (“GAAP”) and as such are considered non-GAAP financial measures. Core expenses and EBITDA exclude the effects of items we do not consider indicative of our core operating performance, including fair value mark to market income or expense associated with certain warrants. Management believes the use of core revenues, expenses, and EBITDA are appropriate to provide investors with an additional tool to evaluate the Company's ongoing business performance. Investors are cautioned that these non-GAAP financial measures may not be defined in the same manner by other companies and, as a result, may not be comparable to other similarly titled measures used by other companies. Also, these non-GAAP financial measures should not be construed as alternatives, or superior, to other measures determined in accordance with GAAP.
Reconciliation - GAAP Operating Expenses to Core Operating Expenses (in thousands):
Q3 | Q2 | Q1 | Q4 | Q3 | Nine Months Ended September 30, | ||||||||||||||||||||||||
2021 | 2021 | 2021 | 2020 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
GAAP total expenses | $ | 17,976 | $ | 20,682 | $ | 18,616 | $ | 20,470 | $ | 17,728 | $ | 57,274 | $ | 56,763 | |||||||||||||||
Merger expenses | — | — | — | (287 | ) | (377 | ) | — | (452 | ) | |||||||||||||||||||
Non-cash software write-down | — | — | — | (1,248 | ) | — | — | — | |||||||||||||||||||||
Non-cash equity compensation | (74 | ) | (10 | ) | (3 | ) | (98 | ) | (93 | ) | (87 | ) | (370 | ) | |||||||||||||||
Core Operating Expenses inc Dep and Amor | $ | 17,902 | $ | 20,672 | $ | 18,613 | $ | 18,837 | $ | 17,258 | $ | 57,187 | $ | 55,941 | |||||||||||||||
Less: Depreciation and amortization | 2,946 | 2,950 | 2,960 | 3,042 | 2,601 | 8,856 | 8,278 | ||||||||||||||||||||||
Core Operating Expenses ex. Dep and Amor | $ | 14,956 | $ | 17,722 | $ | 15,653 | $ | 15,795 | $ | 14,657 | $ | 48,331 | $ | 47,662 |
Reconciliation - GAAP Net Income (Loss) to Core Net Income (Loss) (in thousands)
Q3 | Q2 | Q1 | Q4 | Q3 | Nine Months Ended September 30, | ||||||||||||||||||||||||
2021 | 2021 | 2021 | 2020 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
GAAP net income (loss) | $ | 8,794 | $ | (1,836 | ) | $ | 18,889 | $ | (3,390 | ) | $ | 250 | $ | 25,847 | $ | (8,404 | ) | ||||||||||||
Add: loss (gain) on FV of private warrant liability | (6,042 | ) | 3,056 | (15,003 | ) | — | — | (17,989 | ) | — | |||||||||||||||||||
Add: non-cash loss on software write-down | — | — | — | 1,248 | — | — | — | ||||||||||||||||||||||
Add: merger expenses | — | — | — | 287 | 377 | — | 452 | ||||||||||||||||||||||
Less: tax (@ | — | — | — | (414 | ) | (102 | ) | — | (122 | ) | |||||||||||||||||||
Core net income (loss) | $ | 2,752 | $ | 1,220 | $ | 3,886 | $ | (2,269 | ) | $ | 525 | $ | 7,858 | $ | (8,074 | ) | |||||||||||||
Core diluted shares | 11,904 | 11,976 | 15,512 | 6,123 | 6,123 | 12,059 | 6,123 | ||||||||||||||||||||||
Core diluted earnings (loss) per share | $ | 0.23 | $ | 0.10 | $ | 0.25 | $ | (0.37 | ) | $ | 0.09 | $ | 0.65 | $ | (1.32 | ) |
Reconciliation - GAAP Net Income to Core EBITDA (in thousands)
Q3 | Q2 | Q1 | Q4 | Q3 | Nine Months Ended September 30, | |||||||||||||||||||||||
2021 | 2021 | 2021 | 2020 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
GAAP net income (loss) | $ | 8,794 | $ | (1,836 | ) | $ | 18,889 | $ | (3,390 | ) | $ | 250 | $ | 25,847 | $ | (8,404 | ) | |||||||||||
Add: loss (gain) on FV of private warrant liability | (6,042 | ) | 3,056 | (15,003 | ) | — | — | (17,989 | ) | — | ||||||||||||||||||
Add: depreciation and amortization | 2,946 | 2,950 | 2,960 | 3,042 | 2,601 | 8,856 | 8,278 | |||||||||||||||||||||
Add: interest | — | 42 | 54 | 248 | 353 | 96 | 1,146 | |||||||||||||||||||||
Add: taxes | 1,246 | 949 | 1,827 | 2 | 7 | 4,022 | 21 | |||||||||||||||||||||
Add: non-cash equity compensation | 74 | 10 | 3 | 98 | 93 | 87 | 370 | |||||||||||||||||||||
Add: non-cash loss on software write-down | — | — | — | 1,248 | — | — | — | |||||||||||||||||||||
Add: merger expenses | — | — | — | 287 | 377 | — | 452 | |||||||||||||||||||||
Core EBITDA | $ | 7,018 | $ | 5,171 | $ | 8,730 | $ | 1,535 | $ | 3,681 | $ | 20,919 | $ | 1,864 |
Key Performance Metrics - 5 Quarters
Q3 | Q2 | Q1 | Q4 | Q3 | Q3 YoY Change | ||||||||||||||||||||
2021 | 2021 | 2021 | 2020 | 2020 | $ | % | |||||||||||||||||||
Debit card POS spend ($ millions) | |||||||||||||||||||||||||
Higher education | $ | 617 | $ | 661 | $ | 735 | $ | 567 | $ | 633 | $ | (16 | ) | (3 | ) | % | |||||||||
New business | 156 | 167 | 145 | 114 | 108 | 48 | 44 | % | |||||||||||||||||
Debit card POS spend - total | $ | 773 | $ | 828 | $ | 880 | $ | 681 | $ | 741 | $ | 32 | 4 | % | |||||||||||
Serviced deposits ($ millions) | |||||||||||||||||||||||||
Higher education | $ | 808 | $ | 506 | $ | 665 | $ | 405 | $ | 645 | $ | 163 | 25 | % | |||||||||||
New business | 1,253 | 1,063 | 892 | 555 | 299 | 954 | NM | ||||||||||||||||||
Ending service deposits - total | $ | 2,061 | $ | 1,569 | $ | 1,557 | $ | 960 | $ | 944 | $ | 1,117 | 118 | % | |||||||||||
Higher education | $ | 575 | $ | 573 | $ | 600 | $ | 511 | $ | 541 | $ | 34 | 6 | % | |||||||||||
New business | 1,157 | 986 | 717 | 418 | 217 | 940 | NM | ||||||||||||||||||
Average service deposits - total | $ | 1,732 | $ | 1,559 | $ | 1,317 | $ | 929 | $ | 758 | $ | 974 | 128 | % | |||||||||||
Higher Education Metrics | |||||||||||||||||||||||||
Higher education retention | 99.3 | % | 99.5 | % | 99.5 | % | 99.4 | % | 99.7 | % | (0.4 | ) | % | ||||||||||||
FAR(1) disbursement amount ($ billions) | $ | 4.1 | $ | 2.3 | $ | 4.2 | $ | 1.9 | $ | 3.3 | $ | 0.7 | 22 | % | |||||||||||
Organic deposits(2) - higher education | $ | 468 | $ | 566 | $ | 651 | $ | 438 | $ | 501 | $ | (33 | ) | (7 | ) | % |
NM refers to changes greater than
(1) FAR disbursements are Financial Aid Refund disbursements from a higher education institution.
(2) Organic Deposits are all higher education deposits excluding any funds disbursed directly from the school.
FAQ
What were the Q3 2021 revenue figures for BMTX?
How much did BMTX raise its 2021 EBITDA guidance?
What is the increase in serviced deposits for BMTX in Q3 2021?
What was the net income for BMTX in Q3 2021?
How did core EBITDA change for BMTX in Q3 2021?