RumbleOn Reports First Quarter 2023 Financial Results
Announces 17,336 Q1 Total Unit Sales
Q1 GPU
Reiterates 2023 Full Year Outlook
First Quarter 2023 Financial and Operational Highlights
- Total Unit Sales of 17,336, primarily comprised of 10,436 New Units and 6,900 Used Units, resulting in New:Used ratio of 1.5x, similar to prior quarter
-
Total Company Revenue of
$346.3 million -
Total Company Gross Profit of
$91.0 million 26.3% increased 110 bps sequentially -
Net Loss of
$(16.9) million $(1.04) -
Adjusted Net Income of
$0.8 million $0.05 -
Adjusted EBITDA of
$10.7 million
Management Commentary
Marshall Chesrown, RumbleOn's Chairman and Chief Executive Officer commented, “In the first quarter, we experienced normal seasonality, delivering revenue and unit sales in line with our expectations. We achieved this in the face of unprecedented industry-wide new vehicle inventory rebalancing over the course of the Q4 and Q1 of this year, not to mention significant atypical seasonal weather disruptions. These factors have not altered our Five Pillar plan to profitably grow our Company. They have slowed us down a bit, but we proactively managed through these difficult headwinds and are back on plan in March and April.”
“In 2023, we will continue to implement the Five Pillars of our strategy: self-funding, reduction and refinancing of debt, technology, continuing to improve the customer experience, and increasing market share through organic growth and M&A. We are intently focused on striking the right balance between prudent investment in our business and expense control, given the current economic environment. We will see the effects of these SG&A reductions flow through the remainder of the year and are confident in the outlook we previously provided,” concluded Chesrown.
First Quarter 2023 — Summary Financial Results
Reconciliation of GAAP to non-GAAP financial measures are provided in accompanying financial schedules.
Unless otherwise noted, all comparisons in the narrative are on a sequential basis for the three months ended March 31, 2023, as compared to the three months ended December 31, 2022.
|
(Unaudited) |
||||||||
$ in millions except per share amounts |
Three Months Ended |
|
Change |
||||||
|
Mar 31, 2023 |
|
Dec 31, 2022 |
|
Mar 31, 2022 |
|
Sequential |
|
Year-over-Year |
Total Unit Sales (#) |
17,336 |
|
18,419 |
|
19,380 |
|
(5.9)% |
|
(11)% |
|
|
|
|
|
|
|
|
|
|
Total Revenue |
|
|
|
|
|
|
(6.3)% |
|
(22)% |
Gross Profit |
|
|
|
|
|
|
(2.3)% |
|
(13)% |
Gross Profit Margin |
|
|
|
|
|
|
110 bps |
|
270 bps |
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
|
|
|
|
|
(94.1)% |
|
nm |
Diluted Earnings (Loss) per Share |
|
|
|
|
|
|
(94.2)% |
|
nm |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
(42.5)% |
|
(66)% |
Adjusted Net Income (Loss) |
|
|
|
|
|
|
|
|
(95)% |
Adjusted Diluted Earnings (Loss) per Share |
|
|
|
|
|
|
|
|
|
nm = not meaningful |
|||||||||
Total Unit Sales of 17,336 units declined (5.9)%, driven by typical seasonality in the powersports business.
Total Revenue of
Total Gross Profit of
Operating Expenses were
Net Loss was
Adjusted Net Income (Loss) was
Adjusted EBITDA was
Cash and Restricted Cash as of March 31, 2023 was approximately
Total Available Liquidity, defined as unrestricted cash plus availability under floorplan credit facilities for inventory on hand at March 31, 2023, totaled approximately
Cash Flow provided by Operating Activities was
Weighted Average Basic and Diluted Shares of Class A and Class B common stock outstanding were 16,224,122 for the three months ended March 31, 2023. As of March 31, 2023, RumbleOn had 16,295,735 total shares of Class B common stock, and 50,000 shares of Class A common stock outstanding.
Full Year 2023 — Financial Outlook
RumbleOn is reaffirming its outlook for the full year 2023 as follows:
-
Total Powersports and Transportation Revenue of
$1.4 billion $1.6 billion $1.46 billion -
Powersports GPU of approximately
$5,700 $6,159 -
Adjusted EBITDA of
$95 million $105 million
First Quarter 2023 — Segment Results
Unless otherwise noted, all comparisons are on a sequential basis for the three months ended March 31, 2023, as compared to the three months ended December 31, 2022.
Powersports Segment
|
(Unaudited) |
||||||||
$ in millions except per unit |
Three Months Ended |
|
Change |
||||||
|
Mar 31, 2023 |
|
Dec 31, 2022 |
|
Mar 31, 2022 |
|
Sequential |
|
Year-over-Year |
Unit Sales (#) |
|
|
|
|
|
|
|
|
|
New |
10,436 |
|
10,633 |
|
9,677 |
|
(1.9)% |
|
|
Used |
6,785 |
|
6,917 |
|
7,080 |
|
(1.9)% |
|
(4)% |
Total Powersports Unit Sales |
17,221 |
|
17,550 |
|
16,757 |
|
(1.9)% |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
New |
|
|
|
|
|
|
|
|
|
Used |
|
|
|
|
|
|
(1.2)% |
|
(12)% |
Finance & Insurance, net |
|
|
|
|
|
|
(1.4)% |
|
(1)% |
Parts, Services, and Accessories |
|
|
|
|
|
|
(9.5)% |
|
|
Total Powersports Revenue |
|
|
|
|
|
|
(0.3)% |
|
(1)% |
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
|
|
|
|
|
|
|
|
New |
|
|
|
|
|
|
(6.3)% |
|
(24)% |
Used |
|
|
|
|
|
|
(18.3)% |
|
(44)% |
Finance & Insurance, net |
|
|
|
|
|
|
(1.4)% |
|
(1)% |
Parts, Services, and Accessories |
|
|
|
|
|
|
|
|
|
Total Powersports Gross Profit |
|
|
|
|
|
|
(3.3)% |
|
(13)% |
Powersports GPU1 |
|
|
|
|
|
|
(1.3)% |
|
(15)% |
1 Calculated as total powersports gross profit divided by new and used retail powersports units sold. |
|||||||||
Used Powersports Units, which includes used retail and wholesale Powersports Units, declined (1.9)% sequentially. Sequential declines are primarily the result of our decision to slow down used vehicle acquisitions while new inventory normalized.
Used Powersports Revenue declined (1.2)% sequentially due to intentional slowing of used inventory acquisition and anticipated seasonality.
Used Powersports Gross Profit declined (18.3)% sequentially due primarily to modest mix shift towards wholesale in the quarter, as well as input cost inflation.
New Powersports Revenue increased
New Powersports Gross Profit declined (6.3)% sequentially due primarily to higher inventory acquisition costs.
Powersports GPU was
Vehicle Logistics Segment
|
(Unaudited) |
||||||||
$ in millions |
Three Months Ended |
|
Change |
||||||
|
Mar 31, 2023 |
|
Dec 31, 2022 |
|
Mar 31, 2022 |
|
Sequential |
|
Year-over-Year |
Vehicles Transported (#) |
23,775 |
|
18,390 |
|
21,831 |
|
|
|
|
Vehicle Logistics Revenue |
|
|
|
|
|
|
|
|
|
Vehicle Logistics Gross Profit |
|
|
|
|
|
|
|
|
|
Revenue from the Vehicle Logistics Segment increased
Gross profit for this segment was up sequentially, driven by a
Automotive Segment
|
(Unaudited) |
||||||||
$ in millions |
Three Months Ended |
|
Change |
||||||
|
Mar 31, 2023 |
|
Dec 31, 2022 |
|
Mar 31, 2022 |
|
Sequential |
|
Year-over-Year |
Automotive Unit Sales (#) |
115 |
|
869 |
|
2,623 |
|
(86.8)% |
|
(95.6)% |
Automotive Revenue |
|
|
|
|
|
|
(68.5)% |
|
(89.3)% |
Automotive Gross Profit |
|
|
|
|
|
|
—% |
|
(79.4)% |
Revenue from the Automotive Segment declined (86.8)% sequentially, primarily driven by the Company's strategic decision to purchase and sell fewer automotive units, as this business continues to wind down.
Gross Profit was down due to a decrease in unit sales and high wholesale costs.
Conference Call Details
RumbleOn's management will host a conference call to discuss its operational and financial results on May 10, 2023 at 7:30 a.m. Central Time (8:30 a.m. Eastern Time). A live and archived webcast can be accessed from RumbleOn's Investor Relations website. To access the conference call telephonically, callers may dial 1-877-407-9716 (or 1-201-493-6779 for callers outside of
About RumbleOn
RumbleOn is the nation’s first technology-based powersports platform. Headquartered in the Dallas Metroplex, RumbleOn provides the only technology-led platform in powersports with a broad footprint of physical locations, full-line manufacturer representation and high-quality used inventory to transform the entire customer experience. Our goal is to integrate the best of both the physical and digital, and make the transition between the two seamless. To learn more please visit us online at https://www.rumbleon.com/.
Cautionary Note on Forward-Looking Statements
This press release may contain "forward-looking statements" as that term is defined under the Private Securities Litigation Reform Act of 1995 (PSLRA), which statements may be identified by words such as "expects," "projects," "will," "may," "anticipates," "believes," "should," "intends," "estimates," and other words of similar meaning. Readers are cautioned not to place undue reliance on these forward-looking statements, which are based on our expectations as of the date of this press release and speak only as of the date of this press release and are advised to consider the factors listed under the heading "Forward-Looking Statements" and "Risk Factors" in the Company's SEC filings, as may be updated and amended from time to time. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
Use of Non-GAAP Financial Measures
As required by the rules of the Securities and Exchange Commission ("SEC"), we provide reconciliations of the non-GAAP financial measures contained in this press release to the most directly comparable measure under GAAP, which are set forth in the financial tables attached to this release.
Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income (loss), and Adjusted net income (loss) margin are non-GAAP financial measures and should not be considered as alternatives to operating income or net income 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
Adjusted EBITDA is defined as net income (loss) adjusted to add back interest expense, depreciation and amortization, changes in derivative liability, non-cash stock-based compensation costs, transaction costs, litigation expenses, and other non-recurring costs, as these recoveries, charges and expenses are not considered a part of our core business operations and are not necessarily an indicator of ongoing, future company performance.
Adjusted EBITDA is one of the primary metrics used by management to evaluate the financial performance of our business. We present adjusted EBITDA because we believe it is frequently used by analysts, investors and other interested parties to evaluate companies in our industry. Further, we believe it is helpful in highlighting trends in our operating results, because it excludes, among other things, certain results of decisions that are outside the control of management, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure and capital investments.
Adjusted net income (loss) is defined as net income (loss) adjusted to add back transaction costs, purchase accounting adjustments and other non-recurring costs which include items not indicative of our ongoing operating performance.
With respect to our 2023 adjusted EBITDA target, a reconciliation of this non-GAAP measure to the corresponding GAAP measure is not available without unreasonable effort due to the complexity of the reconciling items that we exclude from this non-GAAP measure.
RumbleOn, Inc. |
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(Unaudited) |
||||||||
(Dollars in thousands; except per share amounts) |
||||||||
|
|
March 31, 2023 |
|
December 31, 2022 |
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash |
|
$ |
51,784 |
|
|
$ |
48,579 |
|
Restricted cash |
|
|
10,000 |
|
|
|
10,000 |
|
Accounts receivable, net |
|
|
34,086 |
|
|
|
33,758 |
|
Inventory |
|
|
333,151 |
|
|
|
331,721 |
|
Prepaid expense and other current assets |
|
|
38,092 |
|
|
|
7,424 |
|
Total current assets |
|
|
467,113 |
|
|
|
431,482 |
|
Property and equipment, net |
|
|
76,727 |
|
|
|
76,078 |
|
Right-of-use assets |
|
|
163,556 |
|
|
|
161,822 |
|
Goodwill |
|
|
24,003 |
|
|
|
21,142 |
|
Intangible assets, net |
|
|
244,900 |
|
|
|
247,413 |
|
Deferred tax assets |
|
|
59,814 |
|
|
|
58,115 |
|
Other assets |
|
|
1,765 |
|
|
|
31,158 |
|
Total assets |
|
$ |
1,037,878 |
|
|
$ |
1,027,210 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable and other current liabilities |
|
$ |
85,535 |
|
|
$ |
82,618 |
|
Vehicle floor plan note payable |
|
|
245,008 |
|
|
|
225,431 |
|
Current portion of long-term debt and line of credit |
|
|
21,036 |
|
|
|
3,645 |
|
Total current liabilities |
|
|
351,579 |
|
|
|
311,694 |
|
Long-term liabilities: |
|
|
|
|
||||
Senior secured note |
|
|
322,727 |
|
|
|
317,494 |
|
Convertible debt, net |
|
|
32,626 |
|
|
|
31,890 |
|
Line of credit and notes payable |
|
|
430 |
|
|
|
25,000 |
|
Operating lease liabilities |
|
|
129,518 |
|
|
|
126,695 |
|
Other long-term liabilities |
|
|
8,974 |
|
|
|
8,422 |
|
Total long-term liabilities |
|
|
494,275 |
|
|
|
509,501 |
|
Total liabilities |
|
|
845,854 |
|
|
|
821,195 |
|
Commitments and contingencies (Notes 2, 3, 5, 8, and 10) |
|
|
|
|
||||
Stockholders’ equity: |
|
|
|
|
||||
Class A common stock, |
|
|
0 |
|
|
|
0 |
|
Class B common stock, |
|
|
16 |
|
|
|
16 |
|
Additional paid-in capital |
|
|
588,848 |
|
|
|
585,937 |
|
Accumulated deficit |
|
|
(392,521 |
) |
|
|
(375,619 |
) |
Class B common stock in treasury, at cost, 123,089 shares as of March 31, 2023 and December 31, 2022 |
|
|
(4,319 |
) |
|
|
(4,319 |
) |
Total stockholders’ equity |
|
|
192,024 |
|
|
|
206,015 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,037,878 |
|
|
$ |
1,027,210 |
|
RumbleOn, Inc. |
||||||||
Condensed Consolidated Statements of Operations |
||||||||
(Unaudited) |
||||||||
(Dollars in thousands, except per share amounts) |
||||||||
|
|
|
|
|||||
|
Three Months Ended March 31, |
|||||||
|
|
2023 |
|
|
|
2022 |
|
|
Revenue: |
|
|
|
|||||
Vehicles sales |
|
|
|
|||||
Powersports |
$ |
233,283 |
|
|
$ |
239,914 |
|
|
Automotive |
|
11,885 |
|
|
|
110,729 |
|
|
Parts, service and accessories |
|
59,069 |
|
|
|
54,737 |
|
|
Finance and insurance, net |
|
27,227 |
|
|
|
27,470 |
|
|
Vehicle logistics |
|
14,840 |
|
|
|
12,351 |
|
|
Total revenue |
|
346,304 |
|
|
|
445,201 |
|
|
Cost of revenue: |
|
|
|
|||||
Powersports |
|
201,040 |
|
|
|
193,512 |
|
|
Automotive |
|
11,186 |
|
|
|
107,154 |
|
|
Parts, service and accessories |
|
31,790 |
|
|
|
29,455 |
|
|
Vehicle logistics |
|
11,253 |
|
|
|
9,867 |
|
|
Total cost of revenue |
|
255,269 |
|
|
|
339,988 |
|
|
|
|
|
|
|||||
Gross profit |
|
91,035 |
|
|
|
105,213 |
|
|
|
|
|
|
|||||
Selling, general and administrative |
|
87,095 |
|
|
|
78,076 |
|
|
Depreciation and amortization |
|
4,741 |
|
|
|
4,474 |
|
|
|
|
|
|
|||||
Operating income (loss) |
|
(801 |
) |
|
|
22,663 |
|
|
|
|
|
|
|||||
Interest expense |
|
(17,746 |
) |
|
|
(11,181 |
) |
|
Other income |
|
42 |
|
|
|
— |
|
|
Change in derivative liability |
|
— |
|
|
|
39 |
|
|
|
|
|
|
|||||
Income (loss) before provision for income taxes |
|
(18,505 |
) |
|
|
11,521 |
|
|
|
|
|
|
|||||
Income tax provision (benefit) |
|
(1,603 |
) |
|
|
2,380 |
|
|
Net income (loss) |
$ |
(16,902 |
) |
|
$ |
9,141 |
|
|
|
|
|
|
|||||
Weighted average number of common shares outstanding - basic |
|
16,224,122 |
|
|
|
15,693,900 |
|
|
Earnings (loss) per share - basic |
$ |
(1.04 |
) |
|
$ |
0.58 |
|
|
Weighted average number of common shares outstanding - fully diluted |
|
16,224,122 |
|
|
|
15,718,441 |
|
|
Earnings (loss) per share - fully diluted |
$ |
(1.04 |
) |
|
$ |
0.58 |
|
|
RumbleOn, Inc. |
||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||
(Unaudited) |
||||||||
(Dollars in thousands) |
||||||||
|
Three Months Ended March 31, |
|||||||
|
|
2023 |
|
|
|
2022 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|||||
Net income (loss) |
$ |
(16,902 |
) |
|
$ |
9,141 |
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|||||
Depreciation and amortization |
|
4,741 |
|
|
|
4,474 |
|
|
Amortization of debt discount |
|
2,324 |
|
|
|
1,935 |
|
|
Stock based compensation expense |
|
2,911 |
|
|
|
1,879 |
|
|
Gain from change in value of derivatives |
|
— |
|
|
|
(39 |
) |
|
Deferred taxes |
|
(1,699 |
) |
|
|
(1,966 |
) |
|
Originations of loan receivables, net of principal payments received |
|
(121 |
) |
|
|
— |
|
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|||||
Accounts receivable |
|
(4,220 |
) |
|
|
(10,565 |
) |
|
Inventory |
|
1,241 |
|
|
|
(1,279 |
) |
|
Prepaid expenses and other current assets |
|
2,612 |
|
|
|
658 |
|
|
Other assets |
|
12 |
|
|
|
(12,276 |
) |
|
Other liabilities |
|
1,736 |
|
|
|
8,787 |
|
|
Accounts payable and accrued liabilities |
|
2,844 |
|
|
|
17,304 |
|
|
Floor plan trade note borrowings |
|
13,376 |
|
|
|
13,221 |
|
|
Net cash provided by operating activities |
|
8,855 |
|
|
|
31,274 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|||||
Acquisitions, net of cash received |
|
(3,300 |
) |
|
|
(64,916 |
) |
|
Purchase of property and equipment |
|
(1,881 |
) |
|
|
(1,319 |
) |
|
Technology development |
|
(502 |
) |
|
|
(1,752 |
) |
|
Net cash used in investing activities |
|
(5,683 |
) |
|
|
(67,987 |
) |
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|||||
Proceeds from new secured debt |
|
— |
|
|
|
84,500 |
|
|
Repayment of debt and mortgage notes |
|
(4,043 |
) |
|
|
(31,597 |
) |
|
Proceeds from issuance of notes |
|
— |
|
|
|
6,541 |
|
|
(Decrease) increase in borrowings from non-trade floor plans |
|
4,076 |
|
|
|
(5,843 |
) |
|
Net cash provided by financing activities |
|
33 |
|
|
|
53,601 |
|
|
NET CHANGE IN CASH |
|
3,205 |
|
|
|
16,888 |
|
|
Cash and restricted cash at beginning of period |
|
58,579 |
|
|
|
51,974 |
|
|
Cash and restricted cash at end of period |
$ |
61,784 |
|
|
$ |
68,862 |
|
|
RumbleOn, Inc. |
||||||||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA |
||||||||||||
(Unaudited) |
||||||||||||
(Dollars in thousands) |
||||||||||||
|
Three Months Ended |
|||||||||||
|
March 31, |
|
Dec 31, |
|
March 31, |
|||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2022 |
|
|
Net income (loss) |
$ |
(16,902 |
) |
|
$ |
(287,726 |
) |
|
$ |
9,141 |
|
|
Add back: |
|
|
|
|
|
|||||||
Interest expense |
|
17,746 |
|
|
|
16,810 |
|
|
|
11,181 |
|
|
Depreciation and amortization |
|
4,741 |
|
|
|
6,156 |
|
|
|
4,474 |
|
|
Interest income and miscellaneous income |
|
— |
|
|
|
287 |
|
|
|
— |
|
|
Income tax provision (benefit) |
|
(1,603 |
) |
|
|
(80,344 |
) |
|
|
2,380 |
|
|
EBITDA |
|
3,982 |
|
|
|
(344,817 |
) |
|
|
27,176 |
|
|
Adjustments: |
|
|
|
|
|
|||||||
Change in derivative and warrant liabilities |
|
— |
|
|
|
— |
|
|
|
(39 |
) |
|
Costs attributable to abandoned fulfillment center project |
|
— |
|
|
|
2,141 |
|
|
|
— |
|
|
Gain on sale of dealership |
|
— |
|
|
|
(3,898 |
) |
|
|
— |
|
|
Impairment of goodwill and franchise rights |
|
— |
|
|
|
350,315 |
|
|
|
— |
|
|
Lease expense associated with favorable related party leases in excess of contractual lease payments |
|
271 |
|
|
|
1,340 |
|
|
|
— |
|
|
Litigation settlement expenses |
|
79 |
|
|
|
8,381 |
|
|
|
— |
|
|
Loss associated with sale of RumbleOn Finance loan receivables |
|
2,029 |
|
|
|
— |
|
|
|
— |
|
|
Other non-recurring costs |
|
554 |
|
|
|
3,224 |
|
|
|
1,697 |
|
|
Restructuring costs |
|
893 |
|
|
|
— |
|
|
|
— |
|
|
Purchase accounting related |
|
— |
|
|
|
(592 |
) |
|
|
— |
|
|
Transaction costs - RideNow and Freedom |
|
22 |
|
|
|
451 |
|
|
|
716 |
|
|
Stock based compensation |
|
2,911 |
|
|
|
2,135 |
|
|
|
1,879 |
|
|
Adjusted EBITDA |
$ |
10,741 |
|
|
$ |
18,680 |
|
|
$ |
31,429 |
|
|
For the three months ended March 31, 2023 and 2022 and the three months ended December 31, 2022, adjustments to Adjusted EBITDA are primarily comprised of:
- Change in derivative and warrant liabilities,
-
Expenses attributable to a discontinued project in
Fort Worth, Texas , - Gain on the sale of a dealership,
- Charges for impairment of goodwill and franchise rights,
- Lease expense associated with favorable related party leases in excess of contractual lease payments,
- Charges associated with litigation outside of our ongoing operations, including for the settlement of disputes and claims with former minority shareholders of RideNow,
- Loss associated with the fair value of the RumbleOn Finance loan receivables portfolio, which are anticipated to be sold during the second quarter of 2023,
- Other non-recurring costs, which include one-time expenses incurred. For the three months ended March 31, 2023, the balance was comprised of integration costs and professional fees associated with the RideNow and Freedom Transactions, and a death benefit to the estate of the Company's former Chief Financial Officer and director. For the three months ended December 31, 2022 and March 31, 2022, the balances were comprised of integration costs and professional fees associated with the RideNow and Freedom Transactions, technology implementation, legal matters, establishment of the RumbleOn Finance secured loan facility, and a death benefit to the estate of the Company's former Chief Financial Officer and director, and
- Personnel restructuring costs, primarily comprised with expenses associated with separation of the Company's former Chief Financial Officer,
- Purchase accounting adjustments, which represent one-time charges related to the Freedom Transaction and RideNow Transaction,
- Transaction costs associated with the RideNow Transaction and Freedom Transaction, which primarily include professional fees and third-party costs, and
- Non-cash stock-based compensation expense as reported in the Condensed Consolidated Statement of Operations.
RumbleOn, Inc. |
||||||||||||
Reconciliation of Net Income (Loss) to Adjusted Net Income (Loss) and |
||||||||||||
Earnings (Loss) per share to Adjusted Earnings (Loss) per share |
||||||||||||
(Unaudited) |
||||||||||||
(Dollars in thousands, except per share amounts) |
||||||||||||
|
Three Months Ended |
|||||||||||
|
March 31, |
|
Dec 31, |
|
March 31, |
|||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
2022 |
|
|
Net income (loss) |
$ |
(16,902 |
) |
|
$ |
(287,726 |
) |
|
$ |
9,141 |
|
|
Adjustments: |
|
|
|
|
|
|||||||
Costs attributable to abandoned fulfillment center project |
|
— |
|
|
|
2,141 |
|
|
|
— |
|
|
Gain on sale of dealership |
|
— |
|
|
|
(3,898 |
) |
|
|
— |
|
|
Impairment of goodwill and franchise rights |
|
— |
|
|
|
350,315 |
|
|
|
— |
|
|
Lease expense associated with favorable related party leases in excess of contractual lease payments |
|
271 |
|
|
|
— |
|
|
|
— |
|
|
Litigation settlement expenses |
|
79 |
|
|
|
8,381 |
|
|
|
— |
|
|
Loss associated with sale of RumbleOn Finance loan receivables |
|
2,029 |
|
|
|
— |
|
|
|
— |
|
|
Other non-recurring costs |
|
554 |
|
|
|
3,972 |
|
|
|
1,463 |
|
|
Purchase accounting related |
|
2,994 |
|
|
|
5,404 |
|
|
|
4,580 |
|
|
Restructuring costs |
|
893 |
|
|
|
— |
|
|
|
— |
|
|
Transaction costs - RideNow and Freedom |
|
22 |
|
|
|
451 |
|
|
|
716 |
|
|
Income tax expense |
|
10,841 |
|
|
|
(90,052 |
) |
|
|
(1,154 |
) |
|
Adjusted Net Income (Loss) |
$ |
781 |
|
|
$ |
(11,012 |
) |
|
$ |
14,746 |
|
|
|
|
|
|
|
|
|||||||
Weighted average number of common shares outstanding - basic |
|
16,224,122 |
|
|
|
16,161,483 |
|
|
|
15,693,900 |
|
|
Earnings (loss) per share - basic |
$ |
(1.04 |
) |
|
$ |
(17.80 |
) |
|
$ |
0.58 |
|
|
Adjusted earnings (loss) per share - basic |
$ |
0.05 |
|
|
$ |
(0.68 |
) |
|
$ |
0.94 |
|
|
|
|
|
|
|
|
|||||||
Weighted average number of common shares outstanding - diluted |
|
16,224,122 |
|
|
|
16,161,483 |
|
|
|
15,718,441 |
|
|
Earnings (loss) per share - diluted |
$ |
(1.04 |
) |
|
$ |
(17.80 |
) |
|
$ |
0.58 |
|
|
Adjusted earnings (loss) per share - diluted |
$ |
0.05 |
|
|
$ |
(0.68 |
) |
|
$ |
0.94 |
|
|
For the three months ended March 31, 2023 and 2022 and the three months ended December 31, 2022, adjustments to Net income (loss) are primarily comprised of:
-
Expenses attributable to a discontinued project in
Fort Worth, Texas , - Gain on the sale of a dealership,
- Charges for impairment of goodwill and franchise rights,
- Lease expense associated with favorable related party leases in excess of contractual lease payments,
- Charges associated with litigation outside of our ongoing operations, including for the settlement of disputes and claims with former minority shareholders of RideNow,
- Loss associated with the anticipated sale of the RumbleOn Finance loan receivables portfolio during the second quarter of 2023,
- Other non-recurring costs, which include one-time expenses incurred. For the three months ended March 31, 2023, the balance was comprised of integration costs and professional fees associated with the RideNow and Freedom Transactions, and a death benefit to the estate of the Company's former Chief Financial Officer and director. For the three months ended December 31, 2022 and March 31, 2022, the balances were comprised of integration costs and professional fees associated with the RideNow and Freedom Transactions, technology implementation, legal matters, establishment of the RumbleOn Finance secured loan facility, and a death benefit to the estate of the Company's former Chief Financial Officer and director,
- Purchase accounting adjustments associated with the RideNow Transaction and Freedom Transaction,
- Personnel restructuring costs, primarily comprised with expenses associated with separation of the Company's former Chief Financial Officer,
- Transaction costs associated with the RideNow Transaction and Freedom Transaction, which primarily include professional fees and third-party costs, and
- Income tax expense as reported on the Consolidated Statements of Operations.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230509006338/en/
Investor Relations:
Will Newell
investors@rumbleon.com
Source: RumbleOn, Inc.
