Intermex Reports Third-Quarter Results
International Money Express (NASDAQ: IMXI) reported Q3 2024 financial results with revenues of $171.9 million, a 0.3% decrease year-over-year. The company achieved net income of $17.3 million, up 16.9%, and diluted EPS of $0.53, a 29.3% increase. Digital money transfer revenues grew 76%, while active customers increased 5% to 4.2 million. The company announced it's initiating a process to assess strategic alternatives, including a potential private sale, and has retained FTP Securities as financial advisor. The Board believes current market valuation doesn't reflect the company's performance and growth potential.
International Money Express (NASDAQ: IMXI) ha riportato i risultati finanziari per il terzo trimestre del 2024, con ricavi di 171,9 milioni di dollari, una diminuzione dello 0,3% rispetto all'anno precedente. L'azienda ha registrato un reddito netto di 17,3 milioni di dollari, in aumento del 16,9%, e un utile per azione diluito di 0,53 dollari, un incremento del 29,3%. I ricavi da trasferimenti di denaro digitali sono aumentati del 76%, mentre il numero di clienti attivi è cresciuto del 5%, raggiungendo 4,2 milioni. L'azienda ha annunciato l'avvio di un processo per valutare alternative strategiche, inclusa una potenziale vendita privata, e ha incaricato FTP Securities come consulente finanziario. Il Consiglio ritiene che l'attuale valutazione di mercato non rifletta le performance e il potenziale di crescita dell'azienda.
International Money Express (NASDAQ: IMXI) reportó los resultados financieros del tercer trimestre de 2024, con ingresos de 171,9 millones de dólares, una disminución del 0,3% en comparación con el año anterior. La compañía logró un ingreso neto de 17,3 millones de dólares, un aumento del 16,9%, y una ganancia por acción diluida de 0,53 dólares, un incremento del 29,3%. Los ingresos por transferencias de dinero digitales crecieron un 76%, mientras que los clientes activos aumentaron un 5%, alcanzando los 4,2 millones. La empresa anunció que está iniciando un proceso para evaluar alternativas estratégicas, incluyendo una posible venta privada, y ha contratado a FTP Securities como asesor financiero. La Junta cree que la valoración actual del mercado no refleja el rendimiento y el potencial de crecimiento de la empresa.
International Money Express (NASDAQ: IMXI)는 2024년 3분기 재무 결과를 보고했으며, 수익은 1억 7,190만 달러로 전년 대비 0.3% 감소했습니다. 회사는 1,730만 달러의 순이익을 달성했으며, 이는 16.9% 증가한 수치로, 희석 EPS는 0.53달러로 29.3% 증가했습니다. 디지털 송금 수익은 76% 증가했으며, 활성 고객 수는 5% 증가하여 420만 명에 이릅니다. 회사는 전략적 대안을 평가하는 프로세스를 시작한다고 발표했으며, 잠재적인 개인 매각을 포함하고 있으며, FTP 증권을 재무 자문사로 retained했습니다. 이사회는 현재의 시장 평가가 회사의 성과와 성장 잠재력을 반영하지 않는다고 믿고 있습니다.
International Money Express (NASDAQ: IMXI) a annoncé ses résultats financiers pour le troisième trimestre 2024, avec des revenus de 171,9 millions de dollars, soit une baisse de 0,3 % par rapport à l'année précédente. L'entreprise a enregistré un bénéfice net de 17,3 millions de dollars, en hausse de 16,9 %, et un bénéfice par action dilué de 0,53 dollar, soit une augmentation de 29,3 %. Les revenus des transferts d'argent numériques ont augmenté de 76 %, tandis que le nombre de clients actifs a augmenté de 5 % pour atteindre 4,2 millions. L'entreprise a annoncé qu'elle entamait un processus d'évaluation d'alternatives stratégiques, y compris une vente privée potentielle, et a retenu FTP Securities en tant que conseiller financier. Le conseil d'administration estime que l'évaluation actuelle du marché ne reflète pas les performances et le potentiel de croissance de l'entreprise.
International Money Express (NASDAQ: IMXI) hat die finanziellen Ergebnisse für das dritte Quartal 2024 veröffentlicht, mit Einnahmen von 171,9 Millionen Dollar, ein Rückgang von 0,3% im Vergleich zum Vorjahr. Das Unternehmen erzielte einen Nettogewinn von 17,3 Millionen Dollar, was einem Anstieg von 16,9% entspricht, und einen verwässerten Gewinn pro Aktie von 0,53 Dollar, was einem Anstieg von 29,3% entspricht. Die Einnahmen aus digitalen Geldtransfers wuchsen um 76%, während die aktiven Kunden um 5% auf 4,2 Millionen zunahmen. Das Unternehmen gab bekannt, dass es einen Prozess zur Bewertung strategischer Alternativen, einschließlich eines möglichen privaten Verkaufs, einleitet und hat FTP Securities als Finanzberater engagiert. Der Vorstand ist der Meinung, dass die aktuelle Marktwertermittlung die Leistungen und Wachstumspotential des Unternehmens nicht widerspiegelt.
- Net income increased 16.9% to $17.3 million
- Digital money transfer revenues grew 76%
- Active customer base increased 5% to 4.2 million
- Diluted EPS increased 29.3% to $0.53
- Adjusted EBITDA grew 6.9% to $33.9 million
- Strong cash position of $156.6 million at quarter-end
- Overall revenues decreased 0.3% to $171.9 million
- Money transfer transactions declined 0.9%
- Net Free Cash Generated decreased compared to Q3 2023
Insights
Intermex's Q3 2024 results reveal a mixed but generally positive performance. While revenues slightly declined by
The most significant development is the board's decision to explore strategic alternatives, including a potential private sale, suggesting management believes the company is undervalued. With
The strategic review announcement could create significant shareholder value potential. The company's strong digital growth trajectory, expanding customer base (
The restructuring initiatives, expected to generate over
Company continues to generate strong earnings and margins, announces process to assess strategic alternatives
Company to Host Conference Call Today at 9 a.m. ET
MIAMI, Nov. 08, 2024 (GLOBE NEWSWIRE) -- International Money Express, Inc. (NASDAQ: IMXI) (“Intermex” or the “Company”), one of the nation’s leading omnichannel money transfer services to Latin America and the Caribbean, today reported strong operating results for the third quarter of 2024.
Financial performance highlights for the third quarter of 2024 compared with the same period last year are:
- Revenues of
$171.9 million , a decrease of0.3% . - Net income of
$17.3 million , an increase of16.9% . - Diluted EPS of
$0.53 per share, an increase of29.3% . - Adjusted Diluted EPS of
$0.61 per share, an increase of19.6% . - Adjusted EBITDA of
$33.9 million , an increase of6.9% .
Bob Lisy, Chairman, President, and CEO of Intermex, stated “We have delivered another strong quarter of operating results for the Company and for our shareholders. We continue to see excellent growth and profitability in our digital business, and we have leaned heavily on our DNA of efficiency to successfully navigate the retail remittance dynamic to Latin America. Net income increased by
While we are confident that our differentiated, omnichannel strategy, is the right path forward for the Company, the Board of Directors along with the management team firmly believe that our current market valuation does not fully capture the Company's performance, superior positive cash, intrinsic value or growth potential. We are committed to acting in the best interest of our shareholders, and to this end, we are initiating a process to assess strategic initiatives, which could include among others, a potential sale in a private transaction. The Company has retained FTP Securities LLC as its financial advisor in this process.”
There is no set timetable for the Board of Directors to review alternatives, and there can be no assurance that the exploration of strategic alternatives will result in any transaction or other action or change in the Company’s business plans. Any potential transaction or other strategic alternative would be dependent on a number of factors that may be beyond the Company’s control. The Company does not intend to discuss or disclose further developments unless and until the Board of Directors approves a specific action or otherwise concludes the review of strategic alternatives.
Third Quarter 2024 Financial Results (all comparisons are to the Third Quarter 2023)
Total revenues for the Company were
Net income was
Adjusted net income increased
Adjusted EBITDA increased
Adjusted and other non-GAAP measures discussed above and elsewhere in this press release are defined below under the heading, Non-GAAP Measures.
Year-to-Date Financial Results for 2024 (all comparisons are to the first nine months of 2023)
Revenues increased by
The Company reported net income of
Adjusted net income totaled
Adjusted EBITDA increased
Other Items
The Company ended the third quarter of 2024 with
The Company repurchased 1,093,372 shares of its common stock for
In the nine months ended September 30, 2024, the Company incurred restructuring costs of approximately
Non-GAAP Measures
Adjusted Net Income, Adjusted Earnings per Share, Adjusted EBITDA, Adjusted EBITDA Margin and Net Free Cash Generated, each a Non-GAAP financial measure, are the primary metrics used by management to evaluate the financial performance of our business. We present these Non-GAAP financial measures because we believe they are frequently used by analysts, investors, and other interested parties to evaluate companies in our industry. Furthermore, we believe they are helpful in highlighting trends in our operating results, because certain of such measures exclude, among other things, the effects of certain transactions that are outside the control of management, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the jurisdictions in which we operate and capital investments.
Adjusted Net Income is defined as Net Income adjusted to add back certain charges and expenses, such as non-cash amortization of intangible assets resulting from business acquisition transactions, non-cash compensation costs, and other items outlined in the reconciliation table below, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing future Company performance.
Adjusted Earnings per Share – Basic and Diluted is calculated by dividing Adjusted Net Income by GAAP weighted-average common shares outstanding (basic and diluted).
Adjusted EBITDA is defined as Net Income before depreciation and amortization, interest expense, income taxes, and adjusted to add back certain charges and expenses, such as non-cash compensation costs and other items outlined in the reconciliation table below, as these charges and expenses are not considered a part of our core business operations and are not an indicator of ongoing future Company performance.
Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by Revenues.
Net Free Cash Generated is defined as Net Income before provision for credit losses and depreciation and amortization adjusted to add back certain non-cash charges and expenses, such as non-cash compensation costs, and reduced by cash used in investing activities and servicing of our debt obligations.
Adjusted Net Income, Adjusted Earnings per Share, Adjusted EBITDA, Adjusted EBITDA Margin, and Net Free Cash Generated are non-GAAP financial measures and should not be considered as an alternative to operating income, net income, net income margin or earnings per share, as a measure of operating performance or cash flows, or as a measure of liquidity. Non-GAAP financial measures are not necessarily calculated the same way by different companies and should not be considered a substitute for or superior to U.S. GAAP.
Reconciliations of Net Income, the Company’s closest GAAP measure, to Adjusted Net Income, Adjusted EBITDA, and Net Free Cash Generated, as well as a reconciliation of Earnings per Share to Adjusted Earnings per Share and Net Income Margin to Adjusted EBITDA Margin, are outlined in the tables below following the condensed consolidated financial statements.
Investor and Analyst Conference Call / Presentation
Intermex will host a conference call and webcast presentation at 9:00 a.m. Eastern Time today. Interested parties are invited to join the discussion and gain firsthand knowledge about Intermex's financial performance and operational achievements through the following channels:
- A live broadcast of the conference call may be accessed via the Investor Relations section of Intermex’s website at https://investors.intermexonline.com/.
- To participate in the live conference call via telephone, please register HERE. Upon registering, a dial-in number and unique PIN will be provided to join the conference call.
- Following the conference call, an archived webcast of the call will be available for one year on Intermex’s website at https://investors.intermexonline.com/.
Safe Harbor Compliance Statement for Forward-Looking Statements
This press release contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, which reflect our current views concerning certain events that are not historical facts but could have an effect on our future performance, including but without limitation, statements regarding our plans, objectives, financial performance, business strategies, projected results of operations, restructuring initiatives and expectations for the Company. Such forward-looking statements include all statements regarding the Board’s evaluation of strategic alternatives, including exploring options for a potential sale in a private transaction. These statements may include and be identified by words or phrases such as, without limitation, “would,” “will,” “should,” “expects,” “believes,” “anticipates,” “continues,” “could,” “may,” “might,” “plans,” “possible,” “potential,” “predicts,” “projects,” “forecasts,” “intends,” “assumes,” “estimates,” “approximately,” “shall,” “our planning assumptions,” “future outlook,” “currently,” “target,” “guidance,” and similar expressions (including the negative and plural forms of such words and phrases). These forward-looking statements are based largely on information currently available to our management and our current expectations, assumptions, plans, estimates, judgments, projections about our business and our industry, and macroeconomic conditions, and are subject to various risks, uncertainties, estimates, contingencies, and other factors, many of which are outside our control, that could cause actual results to differ materially from those expressed or implied by such forward-looking statements and could materially adversely affect our business, financial condition, results of operations, cash flows, and liquidity. Such factors include, among others: risks and uncertainties as to the outcome and timing of the Board’s strategic alternative evaluation process, which may be suspended or modified at any time; the possibility that the Board may decide not to undertake a strategic alternative following the evaluation process; the Company’s inability to consummate any proposed strategic alternative resulting from the review due to, among other things, market, regulatory and other factors; the potential for disruption to our business resulting from the review process; potential adverse effects on the Company’s stock price from the announcement, suspension or consummation of the evaluation process and the results thereof; changes in applicable laws or regulations; factors relating to our business, operations and financial performance, including: loss of, or reduction in business with, key sending agents; our ability to effectively compete in the markets in which we operate; economic factors such as inflation, the level of economic activity, recession risks and labor market conditions, as well as volatility in market interest rates; international political factors, including ongoing hostilities in Ukraine and the Middle East, political instability, tariffs, border taxes or restrictions on remittances or transfers from the outbound countries in which we operate or plan to operate; volatility in foreign exchange rates that could affect the volume of consumer remittance activity and/or affect our foreign exchange related gains and losses; public health conditions, responses thereto and the economic and market effects thereof; consumer confidence in our brands and in consumer money transfers generally; expansion into new geographic markets or product markets; our ability to successfully execute, manage, integrate and obtain the anticipated financial benefits of key acquisitions and mergers; new technology or competitors that disrupt the current money transfer and payment ecosystem, including the introduction of new digital platforms; our success in developing, introducing and expanding customer acceptance of new products, digital services and infrastructure; the ability of our risk management and compliance policies, procedures and systems to mitigate risk related to transaction monitoring; consumer fraud and other risks relating to the authenticity of customers’ orders or the improper or illegal use of our services by consumers or sending agents; cybersecurity-attacks or disruptions to our information technology,
computer network systems, data centers and mobile devices apps; our ability to maintain favorable banking and paying agent relationships necessary to conduct our business; bank failures, sustained financial illiquidity, or illiquidity at the clearing, cash management or custodial financial institutions with which we do business; changes to banking industry regulation and practice; credit risks from our agents and the financial institutions with which we do business; our ability to recruit and retain key personnel; our ability to maintain compliance with applicable laws and regulatory requirements, including those intended to prevent use of our money remittance services for criminal activity, those related to data and cyber-security protection, and those related to new business initiatives; enforcement actions and private litigation under regulations applicable to the money remittance services; changes in immigration laws and their enforcement; changes in tax laws in the countries in which we operate; our ability to protect intellectual property rights; our ability to satisfy our debt obligations and remain in compliance with our credit facility requirements; our use of third-party vendors and service providers; weakness in U.S. or international economic conditions; and other economic, business, and/or competitive factors, risks and uncertainties, including those described in the “Risk Factors” and other sections of periodic reports and other filings that we file with the Securities and Exchange Commission. Accordingly, we caution investors and all others not to place undue reliance on any forward-looking statements. Any forward-looking statement speaks only as of the date such statement is made and we undertake no obligation to update any of the forward-looking statements.
About International Money Express, Inc.
Founded in 1994, Intermex applies proprietary technology enabling consumers to send money from the United States, Canada, Spain, Italy, the United Kingdom and Germany to more than 60 countries. The Company provides the digital movement of money through a network of agent retailers in the United States, Canada, Spain, Italy, the United Kingdom and Germany; Company-operated stores; our mobile app; and the Company’s websites. Transactions are fulfilled and paid through thousands of retail and bank locations around the world. Intermex is headquartered in Miami, Florida, with international offices in Puebla, Mexico, Guatemala City, Guatemala, London, England, and Madrid, Spain. For more information about Intermex, please visit www.intermexonline.com.
Alex Sadowski
Investor Relations Coordinator
ir@intermexusa.com
tel. 305-671-8000
Condensed Consolidated Balance Sheets | |||||||
September 30, | December 31, | ||||||
(in thousands of dollars) | 2024 | 2023 | |||||
ASSETS | (Unaudited) | ||||||
Current assets: | |||||||
Cash | $ | 156,611 | $ | 239,203 | |||
Accounts receivable, net | 126,296 | 155,237 | |||||
Prepaid wires, net | 32,103 | 28,366 | |||||
Prepaid expenses and other current assets | 10,831 | 10,068 | |||||
Total current assets | 325,841 | 432,874 | |||||
Property and equipment, net | 49,497 | 31,656 | |||||
Goodwill | 55,195 | 53,986 | |||||
Intangible assets, net | 15,677 | 18,143 | |||||
Deferred tax asset, net | 451 | - | |||||
Other assets | 34,262 | 40,153 | |||||
Total assets | $ | 480,923 | $ | 576,812 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Current portion of long-term debt, net | $ | - | $ | 7,163 | |||
Accounts payable | 29,618 | 36,507 | |||||
Wire transfers and money orders payable, net | 105,719 | 125,042 | |||||
Accrued and other liabilities | 45,553 | 54,661 | |||||
Total current liabilities | 180,890 | 223,373 | |||||
Long-term liabilities: | |||||||
Debt, net | 138,228 | 181,073 | |||||
Lease liabilities, net | 19,960 | 22,670 | |||||
Deferred tax liability, net | - | 659 | |||||
Total long-term liabilities | 158,188 | 204,402 | |||||
Stockholders' equity: | |||||||
Total stockholders' equity | 141,845 | 149,037 | |||||
Total liabilities and stockholders' equity | $ | 480,923 | $ | 576,812 | |||
Condensed Consolidated Statements of Income | |||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
(in thousands of dollars, except for share data) | 2024 | 2023 | 2024 | 2023 | |||||||||
(Unaudited) | (Unaudited) | ||||||||||||
Revenues: | |||||||||||||
Wire transfer and money order fees, net | $ | 144,600 | $ | 147,387 | $ | 417,358 | $ | 416,355 | |||||
Foreign exchange gain, net | 23,954 | 22,688 | 67,100 | 64,239 | |||||||||
Other income | 3,393 | 2,362 | 9,432 | 6,358 | |||||||||
Total revenues | 171,947 | 172,437 | 493,890 | 486,952 | |||||||||
Operating expenses: | |||||||||||||
Service charges from agents and banks | 111,348 | 112,871 | 322,651 | 319,983 | |||||||||
Salaries and benefits | 17,238 | 17,789 | 52,237 | 51,597 | |||||||||
Other selling, general and administrative expenses | 12,127 | 12,908 | 35,968 | 36,883 | |||||||||
Restructuring costs | 27 | 1,145 | 2,738 | 1,145 | |||||||||
Depreciation and amortization | 3,382 | 3,472 | 9,981 | 9,511 | |||||||||
Total operating expenses | 144,122 | 148,185 | 423,575 | 419,119 | |||||||||
Operating income | 27,825 | 24,252 | 70,315 | 67,833 | |||||||||
Interest expense | 3,200 | 2,801 | 8,997 | 7,643 | |||||||||
Income before income taxes | 24,625 | 21,451 | 61,318 | 60,190 | |||||||||
Income tax provision | 7,328 | 6,619 | 17,882 | 18,174 | |||||||||
Net income | $ | 17,297 | $ | 14,832 | $ | 43,436 | $ | 42,016 | |||||
Earnings per common share: | |||||||||||||
Basic | $ | 0.53 | $ | 0.42 | $ | 1.32 | $ | 1.17 | |||||
Diluted | $ | 0.53 | $ | 0.41 | $ | 1.30 | $ | 1.14 | |||||
Weighted-average common shares outstanding: | |||||||||||||
Basic | 32,366,831 | 35,320,809 | 32,911,742 | 35,930,234 | |||||||||
Diluted | 32,732,465 | 36,082,163 | 33,335,363 | 36,767,680 | |||||||||
Reconciliation from Net income to Adjusted Net income | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(in thousands of dollars, except for share data) | 2024 | 2023 | 2024 | 2023 | |||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||
Net Income | $ | 17,297 | $ | 14,832 | $ | 43,436 | $ | 42,016 | |||||||
Adjusted for: | |||||||||||||||
Share-based compensation (a) | 2,312 | 2,274 | 6,857 | 6,217 | |||||||||||
Restructuring costs (b) | 27 | 1,145 | 2,738 | 1,145 | |||||||||||
Transaction costs (c) | 50 | 13 | 86 | 411 | |||||||||||
Legal contingency settlement (d) | - | - | (570 | ) | - | ||||||||||
Other charges and expenses (e) | 276 | 535 | 931 | 1,556 | |||||||||||
Amortization of intangibles (f) | 959 | 1,228 | 2,894 | 3,562 | |||||||||||
Income tax benefit related to adjustments (g) | (1,078 | ) | (1,602 | ) | (3,773 | ) | (3,892 | ) | |||||||
Adjusted Net Income | $ | 19,843 | $ | 18,425 | $ | 52,599 | $ | 51,015 | |||||||
Adjusted Earnings per share | |||||||||||||||
Basic | $ | 0.61 | $ | 0.52 | $ | 1.60 | $ | 1.42 | |||||||
Diluted | $ | 0.61 | $ | 0.51 | $ | 1.58 | $ | 1.39 | |||||||
(a) Represents shared-based compensation relating to equity awards granted primarily to employees and independent directors of the Company. | |||||||||||||||
(b) Represents primarily severance, write-off of assets and, legal and professional fees related to the execution of restructuring plans. | |||||||||||||||
(c) Represents primarily financial advisory, professional and legal fees related to business acquisition transactions. | |||||||||||||||
(d) Represents a gain contingency related to a legal settlement. | |||||||||||||||
(e) Represents primarily loss on disposal of fixed assets. | |||||||||||||||
(f) Represents the amortization of intangible assets that resulted from business acquisition transactions. | |||||||||||||||
(g) Represents the current and deferred tax impact of the taxable adjustments to Net Income using the Company’s blended federal and state tax rate for each period. Relevant tax-deductible adjustments include all adjustments to net income. | |||||||||||||||
Reconciliation from GAAP Basic Earnings per Share to Adjusted Basic Earnings per Share | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||
GAAP Basic Earnings per Share | $ | 0.53 | $ | 0.42 | $ | 1.32 | $ | 1.17 | |||||||
Adjusted for: | |||||||||||||||
Share-based compensation | 0.07 | 0.06 | 0.21 | 0.17 | |||||||||||
Restructuring costs | NM | 0.03 | 0.08 | 0.03 | |||||||||||
Transaction costs | NM | - | NM | 0.01 | |||||||||||
Legal contingency settlement | - | - | (0.02 | ) | - | ||||||||||
Other charges and expenses | 0.01 | 0.02 | 0.03 | 0.04 | |||||||||||
Amortization of intangibles | 0.03 | 0.03 | 0.09 | 0.10 | |||||||||||
Income tax benefit related to adjustments | (0.03 | ) | (0.05 | ) | (0.11 | ) | (0.11 | ) | |||||||
Non-GAAP Adjusted Basic Earnings per Share | $ | 0.61 | $ | 0.52 | $ | 1.60 | $ | 1.42 | |||||||
NM - Amount is not meaningful | |||||||||||||||
The table above may contain slight summation differences due to rounding | |||||||||||||||
Reconciliation from GAAP Diluted Earnings per Share to Adjusted Diluted Earnings per Share | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||
GAAP Diluted Earnings per Share | $ | 0.53 | $ | 0.41 | $ | 1.30 | $ | 1.14 | |||||||
Adjusted for: | |||||||||||||||
Share-based compensation | 0.07 | 0.06 | 0.21 | 0.17 | |||||||||||
Restructuring costs | NM | 0.03 | 0.08 | 0.03 | |||||||||||
Transaction costs | NM | - | NM | 0.01 | |||||||||||
Legal contingency settlement | - | - | (0.02 | ) | - | ||||||||||
Other charges and expenses | 0.01 | 0.01 | 0.03 | 0.04 | |||||||||||
Amortization of intangibles | 0.03 | 0.03 | 0.09 | 0.10 | |||||||||||
Income tax benefit related to adjustments | (0.03 | ) | (0.04 | ) | (0.11 | ) | (0.11 | ) | |||||||
Non-GAAP Adjusted Diluted Earnings per Share | $ | 0.61 | $ | 0.51 | $ | 1.58 | $ | 1.39 | |||||||
NM - Amount is not meaningful | |||||||||||||||
The table above may contain slight summation differences due to rounding | |||||||||||||||
Reconciliation from Net Income to Adjusted EBITDA | ||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
(in thousands of dollars) | 2024 | 2023 | 2024 | 2023 | ||||||||||
(Unaudited) | (Unaudited) | |||||||||||||
Net income | $ | 17,297 | $ | 14,832 | $ | 43,436 | $ | 42,016 | ||||||
Adjusted for: | ||||||||||||||
Interest expense | 3,200 | 2,801 | 8,997 | 7,643 | ||||||||||
Income tax provision | 7,328 | 6,619 | 17,882 | 18,174 | ||||||||||
Depreciation and amortization | 3,382 | 3,472 | 9,981 | 9,511 | ||||||||||
EBITDA | 31,207 | 27,724 | 80,296 | 77,344 | ||||||||||
Share-based compensation (a) | 2,312 | 2,274 | 6,857 | 6,217 | ||||||||||
Restructuring costs (b) | 27 | 1,145 | 2,738 | 1,145 | ||||||||||
Transaction costs (c) | 50 | 13 | 86 | 411 | ||||||||||
Legal contingency settlement (d) | - | - | (570 | ) | - | |||||||||
Other charges and expenses (e) | 276 | 535 | 931 | 1,556 | ||||||||||
Adjusted EBITDA | $ | 33,872 | $ | 31,691 | $ | 90,338 | $ | 86,673 | ||||||
(a) Represents share-based compensation relating to equity awards granted primarily to employees and independent directors of the Company. | ||||||||||||||
(b) Represents primarily severance, write-off of assets, and legal and professional fees related to the execution of restructuring plans. | ||||||||||||||
(c) Represents primarily financial advisory, professional and legal fees related to business acquisition transactions. | ||||||||||||||
(d) Represents a gain contingency related to a legal settlement. | ||||||||||||||
(e) Represents primarily loss on disposal of fixed assets. | ||||||||||||||
Reconciliation from Net Income Margin to Adjusted EBITDA Margin | |||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||
(Unaudited) | (Unaudited) | ||||||||||
Net Income Margin | 10.1 | % | 8.6 | % | 8.8 | % | 8.6 | % | |||
Adjusted for: | |||||||||||
Interest expense | 1.9 | % | 1.6 | % | 1.8 | % | 1.6 | % | |||
Income tax provision | 4.3 | % | 3.8 | % | 3.6 | % | 3.7 | % | |||
Depreciation and amortization | 2.0 | % | 2.0 | % | 2.0 | % | 2.0 | % | |||
EBITDA Margin | 18.1 | % | 16.1 | % | 16.3 | % | 15.9 | % | |||
Share-based compensation | 1.3 | % | 1.3 | % | 1.4 | % | 1.3 | % | |||
Restructuring costs | 0.0 | % | 0.7 | % | 0.6 | % | 0.2 | % | |||
Transaction costs | 0.0 | % | 0.0 | % | 0.0 | % | 0.1 | % | |||
Legal contingency gain | 0.0 | % | 0.0 | % | -0.1 | % | 0.0 | % | |||
Other charges and expenses | 0.2 | % | 0.3 | % | 0.2 | % | 0.3 | % | |||
Adjusted EBITDA Margin | 19.7 | % | 18.4 | % | 18.3 | % | 17.8 | % | |||
The table above may contain slight summation differences due to rounding |
Reconciliation of Net Income to Net Free Cash Generated | |||||||||||||||||||
For the three months ended September 30, | For the nine months ended September 30, | ||||||||||||||||||
(in thousands of dollars) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||
(Unaudited) | (Unaudited) | ||||||||||||||||||
Net income for the period | $ | 17,297 | $ | 14,832 | $ | 43,436 | $ | 42,016 | |||||||||||
Depreciation and amortization | 3,382 | 3,472 | 9,981 | 9,511 | |||||||||||||||
Share-based compensation | 2,312 | 2,274 | 6,857 | 6,217 | |||||||||||||||
Provision for credit losses | 1,665 | 1,830 | 5,036 | 3,770 | |||||||||||||||
Cash used in investing activities | (7,709 | ) | (3,160 | ) | (27,859 | ) | (13,188 | ) | |||||||||||
Term loan pay downs | - | (1,641 | ) | (3,281 | ) | (3,828 | ) | ||||||||||||
Net free cash generated during the period | $ | 16,947 | $ | 17,607 | $ | 34,170 | $ | 44,498 | |||||||||||
FAQ
What was International Money Express (IMXI) revenue in Q3 2024?
How much did IMXI's digital money transfer business grow in Q3 2024?
What strategic alternatives is IMXI considering in 2024?