StoneCo Reports Second Quarter of 2021 Financial Results
StoneCo Ltd. (STNE) reported mixed results for Q2 2021, with Total Revenue decreasing by 8.1% to R$613.4 million, primarily due to challenges in the credit product, which saw an R$397.2 million revenue decline. However, the core SMB business showed strength, achieving a 104% increase in SMB TPV, reaching over 1 million SMB clients. Despite operational challenges, including a temporary halt in credit disbursements, StoneCo remains optimistic about future growth, particularly post-acquisition of Linx, which will enhance its software and payment solutions.
- SMB TPV up 104% year over year.
- Total Revenue excluding credit increased 68% year over year.
- Acquisition of Linx expected to enhance software and payment capabilities.
- Increased client engagement in digital banking with significant volume growth.
- Strong net addition of SMB clients, reaching over 1 million.
- Total Revenue decreased by 8.1% primarily due to credit product challenges.
- Credit disbursements dropped to R$376.2 million from R$752.7 million.
- Adjusted Net Income reported a loss of R$150.5 million.
GEORGE TOWN, Grand Cayman, Aug. 30, 2021 (GLOBE NEWSWIRE) -- StoneCo Ltd. (Nasdaq: STNE) (“Stone” or the “Company”), a leading provider of financial technology solutions that empowers merchants to conduct commerce seamlessly across multiple channels, today reports its financial results for its second quarter ended June 30, 2021.
“Dear Shareholders,
Despite strong underlying growth in our core business and evolution of our strategic roadmap, we had some mixed results this quarter primarily driven by a challenging short-term scenario in our credit product, which was strongly affected by industry problems with the credit receivables registry system and the resulting actions we took to address them, which we discussed in our August 25, 2021 press release (New Dynamics of Registration of Receivables in Brazil).
Our core business is very strong. During the quarter we accelerated the growth of our SMB business, reaching over 1 million SMB clients and growing SMB TPV by
Our credit business remains in the early stages and we made some mistakes in our execution, especially not foreseeing how the malfunctioning of the registry system could harm our business. So we decided to take a cautious approach and implemented some prudent actions, like temporarily stopping the disbursement of credit and increasing coverage for potential future losses, which impacted our reported results for the quarter. While conservative, we think this was the best course of action to try to deal with the issue head-on. We will wait for the system to be fixed, all parties to begin playing by the same rules and turnaround our execution before resuming our operations, which we think could take three to six months. We have learned a lot in the past two years of building our credit product and we remain very excited about the long-term opportunity and the material benefits to our clients.
Also, we closed the acquisition of Linx on July 1st, when we started managing the company. We remain very excited with the opportunity to integrate software, payments and financial solutions. We see Linx as a rare asset built over decades with very sticky client relationships and high switching costs. Linx has an unparalleled level of data from retailers that is very granular for each vertical, which we think we can use more aggressively to identify great cross-sell or up-sell opportunities. We see a number of avenues to create value with Linx and are focused on executing on the combination of the businesses.
We have continued to make sizeable investments in the growth of our business focused on areas such as technology, distribution and customer service operation. We believe that the incredible learnings from this quarter will take us to a new phase of our business. We are even more convinced of the opportunities ahead and we keep our devotion to making our clients happy and to the evolution of our team.”
Thiago Piau, CEO
Operating and Financial Highlights 2Q21
Total Payment Volume (TPV) R$ 60.41 BN Up | Take Rate Impacted by R Excluding credit, take rate was Take Rate ex-Coronavoucher was |
Total Revenue and Income R$613.4 MM A decrease of | SMB Net Addition of Clients 188,0003 leading to an SMB Active Client base of 1.05 million2. |
Adjusted Net Income R$ (150.5) MM Impacted by credit fair value adjustments, lower credit disbursement, strong investments in the operation and higher financial expenses | Adjusted EPS (diluted) R$ (0.47) per share Compared with R |
Net Income R$ 526.0 MM With R | EPS (basic) R$ 1.72 per share Compared with R |
2Q21 Operational and Strategic Evolution
SMB Financial Operating Platform
The fundamentals of our SMB business remain very strong, with accelerating TPV growth and record net addition of clients in the quarter. Our SMB business grew TPV by
Chart 1: SMB TPV (R$bn) - (See PDF)
Chart 2: SMB TPV 2-year CAGR4 - (See PDF)
We also continue to see a strong increase in the SMB active client base. Total number of SMB payment clients increased from 857,800 to 1.05 million, with accelerating net addition of clients, which increased from 138,000 in the first quarter of 2021 to a historical record of 188,000 this quarter.
Chart 3: SMB Acquiring Clients and Net Adds ('000) - (See PDF)
The increase in the SMB client base resulted from 140,000 net adds from TON product and 47,300 from Stone and Pagar.me SMB products5. We saw acceleration in the growth of TON's client base, reaching 330,300 clients in the second quarter of 2021, compared with 190,300 in the previous quarter, with net adds increasing by
Chart 4: TON Acquiring Clients ('000) - (See PDF)
Chart 5: SMB ex-TON Acquiring Clients (‘000) - (See PDF)
Chart 6: TON Average TPV per Client
(Indexed to 100) - (See PDF)
Chart 7: Average TPV per SMB Active Client (ex-TON)
(Indexed to 100) - (See PDF)
Beyond payments, we have continued to grow the number of clients with our banking solutions. The number of active clients in banking increased
Chart 8: Stone SMB Active Banking Clients ('000) - (See PDF)
Clients also continue to engage with different types of money-in and money-out transactions. Banking money-in volumes7, which do not include our acquiring TPV, grew by 4.4x year over year or almost 2x quarter over quarter to reach R
Credit
Despite the strong evolution in our core SMB business, we are currently facing challenges in our credit operation, mainly as a result of higher levels of NPLs and lower expectations regarding recovery of non-performing clients. Although we recognize that our underwriting capabilities and collection process still have to evolve given the early stage of our credit solution, we believe that the malfunctioning of the providers of registry of receivables services has played an important role in the poorer-than-expected results, as it has enabled merchants to shift transactions to other acquiring services that in practice by-passed the collateral guarantees they had given to us. The demand from merchants, especially those more affected by lockdowns, to by-pass the “lock” of receivables met the supply of temporary alternatives by opportunistic acquirers and sub-acquirers in the market.
Given this scenario, we took a cautious approach regarding new disbursements and increased coverage for potential losses. We decided to:
(i) temporarily stop disbursing credit: disbursements in the second quarter of 2021 were R
(ii) make a significant downward adjustment in the fair value of our portfolio, which increases coverage for potential losses, as we perceived a potential deterioration in the quality of the guarantees; and
(iii) adapt the way we report credit metrics, so we can be closer to market standards and facilitate the understanding of our credit business by investors.
In addition, we also decided to change the accounting method of our credit portfolio for the new contracts originated from the third quarter of 2021 onwards, to provide better transparency, by moving from a fair value method to an accrual basis method. Per IFRS 9 rules, this change will only affect new credit operations, so our legacy portfolio (through June 30, 2021) will continue to be accounted for using the fair value method.
Also, we have changed the definition of our managerial portfolio to make it closer to market standards definition: (i) we stopped accrual of outstanding balances with over 60 days without reducing principal (this was already done in the fair value calculation, but not in the calculation of the portfolio outstanding) - this change decreases the portfolio balance in R
Lower disbursements led our portfolio, already under the new methodology, to be stable quarter over quarter, at R
Chart 9: Credit Disbursements (R$mn) - (See PDF)
Chart 10: Credit Portfolio (R$mn) - (See PDF)
From the total outstanding balance of R
Table 1: Credit Portfolio by Range of Delay in Payments - (See PDF)
After the fair value adjustment mentioned above, we have recognized an accumulated amount of approximately R
We look at NPLs as loans without reducing principal for 60 days or more, and we define this outstanding balance as “non-performing”. Under this metric, the coverage ratio9 is currently at
We have experienced an impressive amount of learnings that we will use as fuel to boost the construction of what we envision as being a much better credit solution aimed at serving merchants better. We are committed to building our credit solution over the long-term and we see a huge opportunity ahead. We will continue to refine our products and capabilities, improve our recovery processes and credit renegotiations, optimize rates and availability of credit, better connect our product experience with our hub strategy, and enhance usage of data.
We intend to resume scaling our credit solutions once we see the new registry system is working properly or we see other risk-appropriate opportunities to pursue. We are looking forward to resuming disbursements to our clients, as credit is important for Brazilian merchants to support their operations, and we will continue to offer this as part of our overall mission to help our small and medium business clients run their operations and grow more effectively. Looking ahead, we will keep working towards our vision for “Stone Capital”: an asset-light model, in which funding and underwriting risk for credit stays with multiple partners that consolidate the credit portfolio in their balance sheet, combined with a credit product that is completely embedded in our solutions and leverages on the strength of our SMB operation and our software capabilities. We believe that, despite the short-term implementation issues, the new card receivables registry system will be transformational for Brazil as it creates the basis for a much bigger market for collateralized credit.
Software
Our software business (ex-Linx) continues to grow organically. Our pro-forma10 revenue reached R
Linx will start being consolidated into our results in the third quarter of 2021; the combined annualized revenue of our current software business with Linx is approximately R
Despite Linx´s results not yet being consolidated into StoneCo´s results, we have disclosed some preliminary Linx standalone highlights about the second quarter of 2021 in Appendix A to this Earnings Release, in a similar format that Linx used to report as a public company. From the third quarter of 2021 onwards, Linx results will be consolidated with StoneCo's.
Linx second quarter 2021 numbers attached to and referenced by this release are preliminary and subject to changes once we incorporate Linx’s results into Stone’s reporting standards and auditing procedures, which may be different from what Linx did before the closing of the deal.
Key Accounts – Fintech-as-a-service (“FaaS”)
Our key accounts TPV, which includes integrated partners, marketplaces, big online stores and sub-acquirers, grew
Within Key Accounts, we saw different growth dynamics between sub-acquirers, where we have higher volatility in volumes versus clients where relationship is more focused on platform service. The latter includes marketplaces, ecommerce platforms, software companies, big retailers, among others, which use our solution either to create their own financial services offering to their clients or to enable more sophisticated sales experiences.
While the sub-acquirer group´s TPV, which is composed of approximately 15 sub acquirers and currently represents
Despite being more relevant in TPV, our top 2 largest sub-acquirers represent only approximately
Our attention is currently centered on two fronts: (i) creating and enhancing solutions to help penetrate the Linx client base and (ii) expanding our white label offering to platforms through better integrations and adding new financial solutions, including banking and credit.
Outlook
Given the short-term headwinds in credit with the technical challenges in the implementation of the new registry system, we are suspending our previous Take Rate and Adjusted Net Margin outlooks for 2021. Our outlook regarding active client base of between 1.4 and 1.5 million including TON and approximately 950,000 excluding TON is maintained. We will keep the market updated on new developments.
Operating and Financial Metrics
Table 2: Operating and Financial Metrics
Main Operating and Financial Metrics | 2Q21 | 2Q20 | Δ | 1H21 | 1H20 | Δ | |||||||||
Consolidated Metrics | |||||||||||||||
TPV (R$ billions) | 60.4 | 38.1 | 58.6 | % | 111.4 | 75.7 | 47.1 | % | |||||||
Active Payment Clients (ex-TON) (thousands) 11 | 766.5 | 527.1 | 45.4 | % | 766.5 | 527.1 | 45.4 | % | |||||||
Period Net Additions (ex-TON) (thousands) 11 | 44.2 | (10.0 | ) | (543.9 | %) | 104.4 | 41.6 | 151.2 | % | ||||||
TON Active Clients 12 | 330.3 | 35.2 | 838.5 | % | 330.3 | 35.2 | 838.5 | % | |||||||
Take Rate | 0.91 | % | 1.67 | % | (0.75 p.p.) | 1.24 | % | 1.74 | % | (0.50 p.p.) | |||||
Take Rate ex-credit | 1.57 | % | 1.50 | % | 0.08 p.p. | 1.57 | % | 1.62 | % | (0.05 p.p.) | |||||
Total Revenue and Income (R$ millions) | 613.4 | 667.4 | (8.1 | %) | 1,481.1 | 1,384.1 | 7.0 | % | |||||||
Total Revenue and Income ex-credit (R$ millions) | 1,010.6 | 602.2 | 67.8 | % | 1,852.8 | 1,299.6 | 42.6 | % | |||||||
Adjusted Pre-Tax Income (R$ millions) | (197.7 | ) | 199.9 | n.m | 49.9 | 433.2 | (88.5 | %) | |||||||
Adjusted Pre-Tax Income ex-credit (R$ millions) 13 | 217.9 | 137.7 | 58.3 | % | 452.4 | 353.5 | 28.0 | % | |||||||
Adjusted Net Income (R$ millions) | (150.5 | ) | 150.3 | (200.1 | %) | 36.9 | 312.6 | (88.2 | %) | ||||||
Adjusted diluted EPS | (0.47 | ) | 0.54 | (186.3 | %) | (0.22 | ) | 1.12 | (119.3 | %) | |||||
Financial Operating System for SMBs14 | |||||||||||||||
Active Payment Clients (with TON) (thousands) | 1,045.8 | 517.3 | 102.2 | % | 1,045.8 | 517.3 | 102.2 | % | |||||||
Period Net Additions (with TON) (thousands) | 188.0 | 2.6 | 7226.9 | % | 326.0 | 55.6 | 486.6 | % | |||||||
Digital Active Banking Account (thousands)15 | 340 | 67 | 407.5 | % | 340 | 67 | 407.5 | % | |||||||
Credit Clients (thousands) | 114.1 | 46.6 | 144.9 | % | 114.1 | 46.6 | 144.9 | % | |||||||
Take Rate | 0.78 | % | 2.34 | % | (1.56 p.p.) | 1.28 | % | 2.26 | % | (0.98 p.p.) | |||||
Take Rate ex-credit | 1.79 | % | 2.00 | % | (0.21 p.p.) | 1.79 | % | 2.06 | % | (0.27 p.p.) | |||||
Money In | |||||||||||||||
TPV (R$ billions) | 39.3 | 19.3 | 103.5 | % | 72.1 | 41.9 | 71.8 | % | |||||||
Banking Money-In Volumes (R$ billions) | 4.9 | 1.1 | 340.1 | % | 7.6 | 1.7 | 345.9 | % | |||||||
Total Accounts Balance (R$ millions) | 862.0 | 226.9 | 279.9 | % | 862.0 | 226.9 | 279.9 | % | |||||||
Money Out | |||||||||||||||
Prepaid Card TPV (R$ millions) | 293.7 | 66.6 | 340.7 | % | 512.5 | 111.6 | 359.3 | % | |||||||
Banking Money-Out Volumes (R$ billions) | 14.6 | 2.6 | 450.0 | % | 23.6 | 4.2 | 457.2 | % | |||||||
Working Capital | |||||||||||||||
Credit Portfolio (R$ millions)16 | 1,997.8 | 491.1 | 306.8 | % | 1,997.8 | 491.1 | 306.8 | % | |||||||
Fintech-as-a-Service | |||||||||||||||
TPV (R$ billions) | 21.1 | 18.8 | 12.3 | % | 39.3 | 33.8 | 16.3 | % | |||||||
Active Payment Clients (thousands) | 51.7 | 45.5 | 13.5 | % | 51.7 | 45.5 | 13.5 | % | |||||||
Take Rate | 0.76 | % | 0.87 | % | (0.11 p.p.) | 0.78 | % | 0.97 | % | (0.19 p.p.) | |||||
Software | |||||||||||||||
Subscribed Clients (thousands)17 | 143 | 35 | 308.6 | % | 143 | 35 | 308.6 | % |
Active payments client base
In the second quarter of 2021, we reached an active client base of 766,50018 (excluding TON), or a
Client base in TON19 reached 330,300 clients in the second quarter of 2021, growing
Chart 11: Total Active Clients (ex-TON) (‘000) - (See PDF)
Chart 12: TON Active Client Base (‘000) - (See PDF)
As a result, our SMB client base including TON surpassed the 1 million mark, reaching 1.05 million in the quarter.
We are monitoring closely the global microchip crisis and its evolution. Although we do not foresee impacts to our ability to grow, if the situation gets worse the industry could face some POS shortages.
In that sense and looking to empower merchants, we have just launched TapTon, a new solution that enables merchants to accept credit and debit card transactions directly through their cell phones, with no need of a POS device.
Take Rate
Our reported Take Rate was
Chart 13: Evolution of Take Rate20 - (See PDF)
TPV
Total Payment Volume (TPV) was R
Table 3: Quarterly Statement of Profit or Loss
Statement of Profit or Loss (R$mm) | 2Q21 | % Rev. | 2Q20 | % Rev. | Δ % | Δ p.p. | |||||||||
Net revenue from transaction activities and other services | 359.2 | 58.6 | % | 227.5 | 34.1 | % | 57.9 | % | 24.5 p.p. | ||||||
Net revenue from subscription services and equipment rental | 152.9 | 24.9 | % | 80.4 | 12.1 | % | 90.1 | % | 12.9 p.p. | ||||||
Financial income | 40.0 | 6.5 | % | 326.6 | 48.9 | % | (87.7 | %) | (42.4 p.p.) | ||||||
Other financial income | 61.3 | 10.0 | % | 32.9 | 4.9 | % | 86.6 | % | 5.1 p.p. | ||||||
Total revenue and income | 613.4 | 100.0 | % | 667.4 | 100.0 | % | (8.1 | %) | 0.0 p.p. | ||||||
Cost of services | (302.4 | ) | (49.3 | %) | (198.7 | ) | (29.8 | %) | 52.2 | % | (19.5 p.p.) | ||||
Administrative expenses | (121.8 | ) | (19.9 | %) | (89.9 | ) | (13.5 | %) | 35.5 | % | (6.4 p.p.) | ||||
Selling expenses | (223.2 | ) | (36.4 | %) | (114.7 | ) | (17.2 | %) | 94.6 | % | (19.2 p.p.) | ||||
Financial expenses, net | (157.6 | ) | (25.7 | %) | (62.6 | ) | (9.4 | %) | 151.8 | % | (16.3 p.p.) | ||||
Other income (expenses), net | 777.0 | 126.7 | % | (40.1 | ) | (6.0 | %) | n.m | 132.7 p.p. | ||||||
Loss on investment in associates | (2.8 | ) | (0.5 | %) | (1.5 | ) | (0.2 | %) | 82.7 | % | (0.2 p.p.) | ||||
Profit before income taxes | 582.6 | 95.0 | % | 159.8 | 24.0 | % | 264.5 | % | 71.0 p.p. | ||||||
Income tax and social contribution | (56.6 | ) | (9.2 | %) | (36.2 | ) | (5.4 | %) | 56.2 | % | (3.8 p.p.) | ||||
Net income for the period | 526.0 | 85.7 | % | 123.6 | 18.5 | % | 325.6 | % | 67.2 p.p. | ||||||
Adjusted Net Income | (150.5 | ) | (24.5 | %) | 150.3 | 22.5 | % | n.m | (47.1 p.p.) | ||||||
Table 4: Accumulated Statement of Profit or Loss
Statement of Profit or Loss (R$mm) | 1H21 | % Rev. | 1H20 | % Rev. | Δ % | Δ p.p. | |||||||||
Net revenue from transaction activities and other services | 677.5 | 45.7 | % | 454.8 | 32.9 | % | 49.0 | % | 12.9 p.p. | ||||||
Net revenue from subscription services and equipment rental | 292.8 | 19.8 | % | 173.6 | 12.5 | % | 68.7 | % | 7.2 p.p. | ||||||
Financial income | 408.8 | 27.6 | % | 685.9 | 49.6 | % | (40.4 | %) | (22.0 p.p.) | ||||||
Other financial income | 102.0 | 6.9 | % | 69.9 | 5.0 | % | 45.9 | % | 1.8 p.p. | ||||||
Total revenue and income | 1,481.1 | 100.0 | % | 1,384.1 | 100.0 | % | 7.0 | % | 0.0 p.p. | ||||||
Cost of services | (542.1 | ) | (36.6 | %) | (348.7 | ) | (25.2 | %) | 55.5 | % | (11.4 p.p.) | ||||
Administrative expenses | (239.5 | ) | (16.2 | %) | (163.9 | ) | (11.8 | %) | 46.1 | % | (4.3 p.p.) | ||||
Selling expenses | (385.9 | ) | (26.1 | %) | (226.5 | ) | (16.4 | %) | 70.4 | % | (9.7 p.p.) | ||||
Financial expenses, net | (250.1 | ) | (16.9 | %) | (211.0 | ) | (15.2 | %) | 18.6 | % | (1.6 p.p.) | ||||
Other income (expenses), net | 735.5 | 49.7 | % | (43.6 | ) | (3.1 | %) | n.m | 52.8 p.p. | ||||||
Loss on investment in associates | (6.4 | ) | (0.4 | %) | (2.8 | ) | (0.2 | %) | 127.8 | % | (0.2 p.p.) | ||||
Profit before income taxes | 792.6 | 53.5 | % | 387.8 | 28.0 | % | 104.4 | % | 25.5 p.p. | ||||||
Income tax and social contribution | (108.3 | ) | (7.3 | %) | (105.5 | ) | (7.6 | %) | 2.6 | % | 0.3 p.p. | ||||
Net income for the period | 684.3 | 46.2 | % | 282.2 | 20.4 | % | 142.5 | % | 25.8 p.p. | ||||||
Adjusted Net Income | 36.9 | 2.5 | % | 312.6 | 22.6 | % | (88.2 | %) | (20.1 p.p.) | ||||||
Total Revenue and Income
Total Revenue and Income in the second quarter of 2021 was R
The decrease was driven primarily by lower revenue from our credit business, as previously explained. The negative impact from our credit solution to our revenues amounted to R
Apart from the effect from credit, our SMB revenues grew strongly. In key accounts, we did not see much change in revenues.
Overall, Total Revenue and Income excluding credit solution was R
Chart 14: Total Revenue and Income in the Quarter (R$mm) - (See PDF)
Chart 15: Accumulated Total Revenue and Income (R$mm) - (See PDF)
Net Revenue from Transaction Activities and Other Services
Net Revenue from Transaction Activities and Other Services was R
Net Revenue from Subscription Services and Equipment Rental
Net Revenue from Subscription Services and Equipment Rental was R
Financial Income
Financial Income in the second quarter of 2021 was R
Revenue from our credit solution is currently accounted for at fair value and factors in expected delinquency and recovery rates. From July onwards, all new disbursements will be accounted for under the accrual methodology.
Other Financial Income
Other Financial Income was R
Costs and Expenses
Operating Costs and Expenses as a percentage of Total Revenue and Income were
Chart 16: Costs and Expenses as a Percentage of Total Revenue and Income22 - (See PDF)
Our credit product was responsible for a strong decrease in pre-tax margins year over year. In parallel, we continued to invest in the growth of our operations. We increased our salesforce headcount by
Cost of Services
Cost of Services were R
Compared with the first quarter of 2021, Cost of Services increased
Administrative Expenses
Administrative Expenses were R
Selling Expenses
Selling Expenses were R
Compared with the first quarter of 2021, Selling Expenses increased
Financial Expenses, Net
Financial Expenses, Net were R
Compared with the previous quarter, Financial Expenses, net was
Other Income (Expenses), Net
Other Income (Expenses), Net was R
Compared with the first quarter of 2021, Other Expenses, net , excluding the mark-to-market effect from the investment in Inter, were R
Profit (Loss) Before Income Taxes
Profit Before Income Taxes was R
Compared with the first quarter of 2021, pre-tax income excluding the mark-to-market effect from Banco Inter was significantly lower, reflecting the same factors as for the year over year comparison just mentioned.
Income Tax and Social Contribution
During the second quarter of 2021, the Company incurred in R
Net Income (Loss) and EPS
Adjusted Net Loss was R
Chart 17: Adjusted Net Income in the Quarter (R$mm) - (See PDF)
Chart 18: Accumulated Adjusted Net Income (R$mn) - (See PDF)
Net Income in the second quarter of 2021 was R
Adjusted diluted EPS for the Company was a negative R
Table 5: Adjusted Net Income Reconciliation (Quarter)
Net Income Bridge (R$mm) | 2Q21 | % Rev. | 2Q20 | % Rev. | Δ % | Δ p.p. | ||||||||||||
Net income for the period | 526.0 | 85.7 | % | 123.6 | 18.5 | % | 325.6 | % | 67.2 p.p. | |||||||||
Share-based compensation expenses (a) | 46.4 | 7.6 | % | 37.8 | 5.7 | % | 22.7 | % | 1.9 p.p. | |||||||||
Amortization of fair value adjustment (b) | 8.8 | 1.4 | % | 3.4 | 0.5 | % | 154.9 | % | 0.9 p.p. | |||||||||
Gain on previously held interest in associate (c) | (12.0 | ) | (2.0 | %) | (3.0 | ) | (0.4 | %) | 301.3 | % | (1.5 p.p.) | |||||||
Mark-to-market and Cost of Funds related to the investment in Banco Inter | (836.2 | ) | (136.3 | %) | 0.0 | 0.0 | % | n.a. | (136.3 p.p.) | |||||||||
Other expenses (d) | 12.7 | 2.1 | % | 1.7 | 0.3 | % | 638.6 | % | 1.8 p.p. | |||||||||
Tax effect on adjustments | 103.8 | 16.9 | % | (13.3 | ) | (2.0 | %) | n.m | 18.9 p.p. | |||||||||
Adjusted net income | (150.5 | ) | (24.5 | %) | 150.3 | 22.5 | % | n.m | (47.1 p.p.) | |||||||||
GAAP basic EPS (e) | 1.72 | n.a. | 0.46 | n.a. | 276.3 | % | n.a. | |||||||||||
Adjusted diluted EPS (f) | (0.47 | ) | n.a. | 0.54 | n.a. | n.m | n.a. | |||||||||||
Basic Number of shares | 308.2 | n.a. | 277.4 | n.a. | 11.1 | % | n.a. | |||||||||||
Diluted Number of shares | 314.5 | n.a. | 282.0 | n.a. | 11.5 | % | n.a. |
Table 6: Adjusted Net Income Reconciliation (Accumulated)
Net Income Bridge (R$mm) | 1H21 | % Rev. | 1H20 | % Rev. | Δ % | Δ p.p. | ||||||||||||
Net income for the period | 684.3 | 46.2 | % | 282.2 | 20.4 | % | 142.5 | % | 25.8 p.p. | |||||||||
Share-based compensation expenses (a) | 67.1 | 4.5 | % | 39.9 | 2.9 | % | 68.2 | % | 1.6 p.p. | |||||||||
Amortization of fair value adjustment (b) | 15.7 | 1.1 | % | 6.9 | 0.5 | % | 128.6 | % | 0.6 p.p. | |||||||||
Gain on previously held interest in associate (c) | (12.0 | ) | (0.8 | %) | (3.0 | ) | (0.2 | %) | 301.3 | % | (0.6 p.p.) | |||||||
Mark-to-market and Cost of Funds related to the investment in Banco Inter | (836.2 | ) | (56.5 | %) | 0.0 | 0.0 | % | n.a. | (56.5 p.p.) | |||||||||
Other expenses (d) | 22.7 | 1.5 | % | 1.7 | 0.1 | % | 1222.2 | % | 1.4 p.p. | |||||||||
Tax effect on adjustments | 95.3 | 6.4 | % | (15.1 | ) | (1.1 | %) | n.m | 7.5 p.p. | |||||||||
Adjusted net income | 36.9 | 2.5 | % | 312.6 | 22.6 | % | (88.2 | %) | (20.1 p.p.) | |||||||||
GAAP basic EPS (e) | 2.23 | n.a. | 1.03 | n.a. | 116.3 | % | n.a. | |||||||||||
Adjusted diluted EPS (f) | (0.22 | ) | n.a. | 1.12 | n.a. | n.m | n.a. | |||||||||||
Basic Number of shares | 308.9 | n.a. | 277.4 | n.a. | 11.3 | % | n.a. | |||||||||||
Diluted Number of shares | 314.7 | n.a. | 281.9 | n.a. | 11.6 | % | n.a. |
(a) Consists of expenses related to the vesting of one-time pre-IPO pool of share-based compensation.
(b) On intangibles related to acquisitions. Consists of expenses resulting from the amortization of the fair value adjustment on intangible assets and property and equipment as a result of the application of the acquisition method, a significant portion of which relates to the EdB and Equals acquisitions.
(c) Consists of the gain on re-measurement of our previously held equity interest in Linked (2Q20) and Vhsys (2Q21) to fair value upon the date control was acquired.
(d) Consists of the fair value adjustment related to associates call option, M&A and Bond Issuance expenses, earn-out interests related to acquisitions, gains/losses in the sale of companies and dividends from Linx.
(e) Calculated as Net income attributable to owners of the parent (Net Income reduced by Net Income attributable to Non-Controlling interest) divided by basic number of shares. For more details on calculation, please refer to Note 17 of our Interim Condensed Consolidated Financial Statements, June 30th, 2021.
(f) Calculated as Adjusted Net income attributable to owners of the parent (Adjusted Net Income reduced by Net Income attributable to Non-Controlling interest) divided by diluted number of shares.
Cash Flow
Because of the nature of the prepayment and credit businesses, the dynamics of the sale of receivables and the dynamics of the sale of credit outstanding balance to third-party investors, StoneCo management looks at Adjusted Net Cash Provided by/ (Used in) Operating Activities and Adjusted Net Cash Provided by/ (Used in) Financing Activities, both non-IFRS metrics. These metrics consist of transferring the following four working capital items23 from our operating cash flow to our financing cash flow: (i) changes in Accounts Payable to Clients; (ii) changes in Accounts Receivables from Card Issuers; (iii) Interest Income Received, Net of Costs24, which is shown separately in our Cash Flow Statement but is directly linked to the funding of our prepayment operation and (iv) Loans Designated at FVPL related to our credit operation (see Appendix "Notes on Cash Flows" in our 2020 Earnings Release for further details).
The table below is a summarized version of our Statement of Cash Flows and Adjusted Free Cash Flow (a non-IFRS metric), along with a reconciliation of these metrics with our managerial (non-IFRS) view of them, as well as reconciliation of Adjusted Net Cash Provided by/ (Used in) Operating Activities and Adjusted Net Cash Provided by/ (Used in) Financing Activities to Net Cash Provided by/ (Used in) Operating Activities and Net Cash Provided by/ (Used in) Financing Activities.
Table 7: Summarized Statement of Cash Flows and Free Cash Flow
Summarized Statement of Cash Flows (R$mm) | 2Q21 | 2Q20 | ||||||||||||
IFRS | (+) Adjustments | Managerial (Non-IFRS) | IFRS | (+) Adjustments | Managerial Non-IFRS) | |||||||||
Net Income | 526.0 | 526.0 | 123.6 | 123.6 | ||||||||||
(+) Adjustments to Net Income | (203.3 | ) | (203.3 | ) | 137.0 | 137.0 | ||||||||
(+) Working capital adjustments | 999.5 | (1,474.9 | ) | (475.4 | ) | 860.7 | (868.6 | ) | (7.9 | ) | ||||
(+) AR, AP, interest income received, net of costs (a) | 911.3 | (911.3 | ) | 0.0 | 1,067.1 | (1,067.1 | ) | 0.0 | ||||||
(+) Changes in Loans Designated at FVPL | 563.6 | (563.6 | ) | 0.0 | (198.5 | ) | 198.5 | 0.0 | ||||||
(+) Other working capital changes | (475.4 | ) | (475.4 | ) | (7.9 | ) | (7.9 | ) | ||||||
(=) Cash provided by (used in) operating activities | 1,322.2 | (152.7 | ) | 1,121.3 | 252.7 | |||||||||
(-) Capex (b) | (224.5 | ) | (224.5 | ) | (111.3 | ) | (111.3 | ) | ||||||
(+) Other investing activities | 1,088.2 | 1,088.2 | 1,553.9 | 1,553.9 | ||||||||||
(=) Cash provided by (used in) investing activities | 863.7 | 863.7 | 1,442.6 | 1,442.6 | ||||||||||
(+) Debt/FIDC issuance (repayment) | 2,541.3 | 2,541.3 | (1,274.3 | ) | (1,274.3 | ) | ||||||||
(+) Working capital related to credit operation | 563.6 | 563.6 | (198.5 | ) | (198.5 | ) | ||||||||
(+) Working capital related to AR/AP | 911.3 | 911.3 | 1,067.1 | 1,067.1 | ||||||||||
(+) Capital events (c) | (758.0 | ) | (758.0 | ) | (29.0 | ) | (29.0 | ) | ||||||
(=) Cash provided by (used in) financing activities | 1,783.3 | 3,258.2 | (1,303.3 | ) | (434.7 | ) | ||||||||
(+) Effect of foreign exchange on cash and cash equivalents | 39.9 | 39.9 | (2.4 | ) | (2.4 | ) | ||||||||
(=) Change in cash and cash equivalents | 4,009.2 | 4,009.2 | 1,258.2 | 1,258.2 | ||||||||||
Free Cash Flow (R$mm) | 2Q21 | 2Q20 | ||||||||||||
Cash provided by (used in) operating activities | 1,322.2 | (1,474.9 | ) | (152.7 | ) | 1,121.3 | (868.6 | ) | 252.7 | |||||
(-) Capex (b) | (224.5 | ) | (224.5 | ) | (111.3 | ) | (111.3 | ) | ||||||
Free Cash Flow | 1,097.7 | (377.1 | ) | 1,010.0 | 141.4 | |||||||||
(a) Includes changes in accounts receivables from card issuers, accounts payable to clients and interest income received, net of costs .
(b) Includes purchase of property and equipment, plus purchases and development of intangibles assets.
(c) Includes capital increase, repurchase of shares, acquisition of non-controlling interest and cash proceeds from non-controlling interest
Adjusted (non-IFRS) Free Cash Flow
The Company defines Adjusted Free Cash Flow25, a non-IFRS metric, as Adjusted net cash provided by (used in) operating activities (non-IFRS), less purchase of property and equipment and purchases and development of intangible assets ("Capex").
The Company reported negative Adjusted Free Cash Flow of R
As mentioned in the “2Q21 Operational and Strategic Evolution” section, we are adapting the way we report credit metrics, so we can be closer to market standards and facilitate the understanding of our credit business by investors. Also, new contracts originated in our credit portfolio from the third quarter of 2021 onwards will be accounted for on an accrual basis rather than fair value basis.
In that context, from the third quarter of 2021 onwards, we will evolve our concept regarding Adjusted Free Cash Flow metric.
Net Cash Provided by (Used In) Operating Activities
In the second quarter of 2021, Net Cash Provided by Operating Activities was R
Adjusting for the effects on table 7 above, our Adjusted (non-IFRS) Net Cash Used in Operating Activities26 was R
Net Cash Provided by Investing Activities
Net Cash Provided by Investing Activities was R
Net Cash Provided by (Used in) Financing Activities
Net Cash Provided by Financing Activities was R
Adjusting for the effects on table 7 above, our Adjusted (non-IFRS) Net Cash Provided by Financing Activities27 was R
Adjusted Net Cash
Management assesses net liquidity of the Company by Adjusted Net Cash, a non-IFRS metric, consisting of the items detailed in the Table 8 below:
Table 8: Adjusted Net Cash
Adjusted Net Cash (R$mm) | 2Q21 | 4Q20 | |||
Cash and cash equivalents | 5,872.7 | 2,447.0 | |||
Short-term investments | 4,999.6 | 8,128.1 | |||
Accounts receivable from card issuers | 16,896.9 | 16,307.2 | |||
Loans designated at FVPL | 1,430.1 | 1,646.7 | |||
Derivative financial instrument (b) | 29.2 | 25.0 | |||
Adjusted Cash | 29,228.4 | 28,553.9 | |||
Accounts payable to clients | (10,924.9 | ) | (9,172.4 | ) | |
Loans and financing (a) | (5,323.8 | ) | (1,534.2 | ) | |
Obligations to FIDC quota holders | (3,348.8 | ) | (4,374.6 | ) | |
Derivative financial instrument (b) | (6.9 | ) | (16.2 | ) | |
Adjusted Debt | (19,604.4 | ) | (15,097.4 | ) | |
Adjusted Net Cash | 9,624.0 | 13,456.5 |
(a) Loans and financing were reduced by the effects of leases liabilities recognized under IFRS 16.
(b) Refers to economic hedge of cash and cash equivalents and short-term investments denominated in U.S. dollars.
Accounts Receivable from Card Issuers and Loans Designated at FVPL are accounted for at their fair value in our balance sheet.
As of June 30, 2021, the Company´s Adjusted Net Cash position was R
Below, we provide more details on each line item:
- Cash and Cash Equivalents plus Short-term Investments increased by R
$297.2 million , from R$10,575.0 million on December 31, 2020 to R$10,872.2 million on June 30, 2021. - Loans and financing plus Obligations to FIDC quota holders increased R
$2,763.8 million from R$5,908.8 million on December 31, 2020 to R$8,672.6 million on June 30, 2021 as the company raised its USD500 million inaugural dollar bond, launched its FIDC Soma IV raising R$340 million for the credit operation and raised R$1.7 billion in new CCBs ("Cédula de Crédito Bancário"). At the same time, the Company amortized part of its CCBs and FIDC AR quotas. - Accounts Receivable from Card Issuers, net of Accounts Payable to Clients decreased by R
$1,162.9 million , from R$7,134.8 million on December 31, 2020 to R$5,971.9 million on June 30, 2021, mainly because of lower use of debt and own capital compared with sale of receivables to commercial banks to fund our operations; - Loans Designated at FVPL decreased from R
$1,646.7 million on December 31, 2020 to R$1,430.1 million on June 30, 2021, as the Company (i) significantly reduced its disbursement in the quarter amid challenges with the registry of receivables implementation and (ii) recognized a significant downward adjustment to credit portfolio fair value.
As mentioned above in our “Adjusted (non-IFRS) Free Cash Flow” section, we are adapting the way we report credit metrics, so we can be closer to market standards and facilitate the understanding of our credit business by investors. In that context, from the third quarter of 2021 onwards, we will evolve our disclosures regarding Adjusted Net Cash metric.
Other Information
Conference Call
Stone will discuss its second quarter financial results during a teleconference today, August 30, 2021, at 5:00 PM ET / 6:00 PM BRT. The conference call can be accessed at +1 (412) 317 6346 or +1 (844) 204 8586 (US), or +55 (11) 3181 8565 (Brazil), or +44 (20) 3795 9972 (UK).
The call will also be broadcast simultaneously on Stone’s Investor Relations website at https://investors.stone.co/. Following the completion of the call, a recorded replay of the webcast will be available on Stone’s Investor Relations website at https://investors.stone.co/.
About Stone Co.
Stone Co. is a leading provider of financial technology solutions that empower merchants to conduct commerce seamlessly across multiple channels and help them grow their businesses.
Investor Contact
Investor Relations
investors@stone.co
Other Information
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. These statements identify prospective information and may include words such as “believe,” “may,” “will,” “aim,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “forecast,” “plan,” “predict,” “project,” “potential,” “aspiration,” “objectives,” “should,” “purpose,” “belief,” and similar, or variations of, or the negative of such words and expressions, although not all forward-looking statements contain these identifying words.
Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond Stone’s control.
Stone’s actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to: more intense competition than expected, lower addition of new clients, regulatory measures, more investments in our business than expected, and our inability to execute successfully upon our strategic initiatives, among other factors. In particular, due to the high level of uncertainty with respect to the duration and scope of the COVID-19 crisis, the quantification of impacts on our financial and operating results cannot be reasonably estimated at this time.
About Non-IFRS Financial Measures
To supplement the financial measures presented in this press release and related conference call, presentation, or webcast in accordance with IFRS, Stone also presents the following non-IFRS measures of financial performance: Adjusted Net Income, Adjusted EPS (diluted), Adjusted Net Margin, Adjusted Net Cash Provided by / (Used in) Operating Activities, Adjusted Net Cash Provided by (Used in) Financing Activities, Free Cash Flow and Adjusted Free Cash Flow, Adjusted Net Cash / (Debt) and Adjusted Pre-Tax Margin.
A “non-IFRS financial measure” refers to a numerical measure of Stone’s historical or future financial performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with IFRS in Stone’s financial statements. Stone provides certain non-IFRS measures as additional information relating to its operating results as a complement to results provided in accordance with IFRS. The non-IFRS financial information presented herein should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with IFRS. There are significant limitations associated with the use of non-IFRS financial measures. Further, these measures may differ from the non-IFRS information, even where similarly titled, used by other companies and therefore should not be used to compare Stone’s performance to that of other companies.
Stone has presented Adjusted Net Income to eliminate the effect of items from Net Income that it does not consider indicative of its continuing business performance within the period presented. Stone defines Adjusted Net Income as Net Income (Loss) for the Period, adjusted for (1) non-cash expenses related to the grant of share-based compensation and the fair value (mark-to-market) adjustment for share-based compensation classified as a liability, (2) amortization of intangibles related to acquisitions, (3) one-time impairment charges, (4) unusual income and expenses and (5) tax expense relating to the foregoing adjustments. Adjusted Net Margin is calculated by dividing Adjusted Net Income by Total Revenue and Income. Adjusted EPS (diluted) is calculated as Adjusted Net income attributable to owners of the parent (Adjusted Net Income reduced by Net Income attributable to Non-Controlling interest) divided by diluted number of shares.
Stone has presented Adjusted Net Cash Provided by/ (Used in) Operating Activities, in order to provide an additional view of cash flow from operations without the effect of funding decisions related to our financial solutions, that include prepayment business and credit solutions. Stone has presented Adjusted Free Cash Flow metric, which has limitations as it omits certain components of the overall Cash Flow Statement and does not represent the residual cash flow available for discretionary expenditures. For example, this metric does not incorporate the portion of payments representing principal reductions of debt or cash payments for business acquisitions. Therefore, the Company believes it is important to view Free Cash Flows measures only as a complement to our entire consolidated Statements of Cash Flows.
Stone has presented Adjusted Net Cash metric in order to adjust its Net Cash / (Debt) by the balances of Accounts Receivable from Card Issuers, Loans Designated at FVPL and Accounts Payable to Clients, since these lines vary according to the Company’s funding source together with the lines of (i) Cash and Cash Equivalents, (ii) Short-term Investments, (iii) Debt balances and (iv) Derivative Financial Instruments related to economic hedges of short term investments in assets, due to the nature of Stone’s business and its prepayment and credit operations.
Table 9: Unaudited Consolidated Statement of Profit or Loss
Statement of Profit or Loss (R$mm) | 2Q21 | 2Q20 | 1H21 | 1H20 | |||||
Net revenue from transaction activities and other services | 359.2 | 227.5 | 677.5 | 454.8 | |||||
Net revenue from subscription services and equipment rental | 152.9 | 80.4 | 292.8 | 173.6 | |||||
Financial income | 40.0 | 326.6 | 408.8 | 685.9 | |||||
Other financial income | 61.3 | 32.9 | 102.0 | 69.9 | |||||
Total revenue and income | 613.4 | 667.4 | 1,481.1 | 1,384.1 | |||||
Cost of services | (302.4 | ) | (198.7 | ) | (542.1 | ) | (348.7 | ) | |
Administrative expenses | (121.8 | ) | (89.9 | ) | (239.5 | ) | (163.9 | ) | |
Selling expenses | (223.2 | ) | (114.7 | ) | (385.9 | ) | (226.5 | ) | |
Financial expenses, net | (157.6 | ) | (62.6 | ) | (250.1 | ) | (211.0 | ) | |
Other income (expenses), net | 777.0 | (40.1 | ) | 735.5 | (43.6 | ) | |||
Loss on investment in associates | (2.8 | ) | (1.5 | ) | (6.4 | ) | (2.8 | ) | |
Profit before income taxes | 582.6 | 159.8 | 792.6 | 387.8 | |||||
Income tax and social contribution | (56.6 | ) | (36.2 | ) | (108.3 | ) | (105.5 | ) | |
Net income for the period | 526.0 | 123.6 | 684.3 | 282.2 | |||||
Table 10: Unaudited Consolidated Balance Sheet Statement
Balance Sheet (R$mn) | 30-Jun-21 | 31-Dec-20 | |||
Assets | |||||
Current assets | 30,555.6 | 29,274.8 | |||
Cash and cash equivalents | 5,872.7 | 2,447.0 | |||
Short-term investments | 4,999.6 | 8,128.1 | |||
Accounts receivable from card issuers | 16,896.9 | 16,307.2 | |||
Trade accounts receivable | 1,412.4 | 1,415.9 | |||
Financial assets from banking solution | 842.7 | 714.9 | |||
Recoverable taxes | 90.3 | 56.4 | |||
Prepaid expenses | 115.8 | 67.7 | |||
Derivative financial instruments | 40.8 | 43.1 | |||
Other assets | 284.4 | 94.7 | |||
Non-current assets | 6,262.0 | 2,473.8 | |||
Trade accounts receivable | 168.5 | 382.1 | |||
Receivables from related parties | 9.2 | 7.2 | |||
Deferred tax assets | 225.6 | 138.7 | |||
Prepaid expenses | 234.8 | 51.2 | |||
Other assets | 103.2 | 85.6 | |||
Long-term investments | 3,340.4 | 0.0 | |||
Investment in associate | 68.5 | 52.0 | |||
Property and equipment | 972.1 | 717.2 | |||
Intangible assets | 1,139.8 | 1,039.9 | |||
Total Assets | 36,817.5 | 31,748.7 | |||
Liabilities and equity | |||||
Current liabilities | 15,698.8 | 13,380.4 | |||
Deposits from banking customers | 781.2 | 576.1 | |||
Accounts payable to clients | 10,921.6 | 9,172.4 | |||
Trade accounts payable | 215.9 | 180.5 | |||
Loans and financing | 2,504.0 | 1,184.7 | |||
Obligations to FIDC quota holders | 969.4 | 1,960.1 | |||
Labor and social security liabilities | 161.0 | 173.1 | |||
Taxes payable | 128.9 | 106.8 | |||
Derivative financial instruments | 6.9 | 16.2 | |||
Other liabilities | 10.1 | 10.4 | |||
Non-current liabilities | 5,967.9 | 3,376.3 | |||
Accounts payable to clients | 3.4 | 0.0 | |||
Loans and financing | 3,013.5 | 524.4 | |||
Obligations to FIDC quota holders | 2,379.4 | 2,414.4 | |||
Deferred tax liabilities | 170.4 | 61.1 | |||
Provision for contingencies | 8.4 | 10.2 | |||
Labor and social security liabilities | 80.8 | 81.3 | |||
Other liabilities | 311.9 | 285.0 | |||
Total liabilities | 21,666.7 | 16,756.6 | |||
Equity attributable to owners of the parent | 15,070.3 | 14,853.5 | |||
Issued capital | 0.1 | 0.1 | |||
Capital reserve | 14,441.5 | 13,479.7 | |||
Treasury shares | (1,675.1 | ) | (76.4 | ) | |
Other comprehensive income | 161.3 | (5.0 | ) | ||
Retained earnings | 2,142.5 | 1,455.0 | |||
Non-controlling interests | 80.6 | 138.6 | |||
Total equity | 15,150.9 | 14,992.0 | |||
Total liabilities and equity | 36,817.5 | 31,748.7 | |||
Table 11: Unaudited Consolidated Statement of Cash Flows
Cash Flow (R$mm) | 2Q21 | 2Q20 | 1H21 | 1H20 | |||||||
Net income for the period | 526.0 | 123.6 | 684.3 | 282.2 | |||||||
Adjustments on Net Income: | |||||||||||
Depreciation and amortization | 97.4 | 63.2 | 181.8 | 123.4 | |||||||
Deferred income tax and social contribution | 34.8 | 43.4 | 23.7 | 35.2 | |||||||
Loss on investment in associates | 2.8 | 1.5 | 6.4 | 2.8 | |||||||
Interest, monetary and exchange variations, net | (221.8 | ) | 55.1 | (491.5 | ) | 56.7 | |||||
Provision for contingencies | 1.7 | 0.7 | 3.4 | 1.7 | |||||||
Share-based payments expense | 29.0 | 0.6 | 51.2 | 7.7 | |||||||
Allowance for expected credit losses | 10.5 | 11.3 | 18.8 | 21.0 | |||||||
Loss on disposal of property, equipment and intangible assets | 29.1 | 2.5 | 39.4 | 14.3 | |||||||
Loss on sale of subsidiary | 12.7 | 0.0 | 12.7 | 0.0 | |||||||
Fair value adjustment in financial instruments at FVPL | (151.1 | ) | (12.5 | ) | 76.2 | (5.1 | ) | ||||
Fair value adjustment in derivatives | (36.5 | ) | (26.0 | ) | (4.8 | ) | 20.7 | ||||
Remeasurement of previously held interest in subsidiary acquired | (12.0 | ) | (3.0 | ) | (12.0 | ) | (3.0 | ) | |||
Working capital adjustments: | |||||||||||
Accounts receivable from card issuers | (1,533.5 | ) | (271.2 | ) | (555.4 | ) | 1,263.5 | ||||
Receivables from related parties | 1.1 | 15.1 | (0.6 | ) | 7.7 | ||||||
Recoverable taxes | (39.8 | ) | (26.7 | ) | (44.0 | ) | (75.1 | ) | |||
Prepaid expenses | 9.3 | (1.1 | ) | (231.7 | ) | (107.4 | ) | ||||
Trade accounts receivable, banking solutions and other assets | 199.4 | (216.0 | ) | (132.6 | ) | (509.4 | ) | ||||
Accounts payable to clients | 2,078.6 | 1,026.7 | 962.8 | (301.1 | ) | ||||||
Taxes payable | 31.1 | 96.9 | 96.0 | 173.6 | |||||||
Labor and social security liabilities | (36.5 | ) | 5.2 | (14.8 | ) | 14.2 | |||||
Provision for contingencies | (5.2 | ) | (0.2 | ) | (5.3 | ) | (1.6 | ) | |||
Other Liabilities | (4.2 | ) | 24.6 | 42.5 | 13.4 | ||||||
Interest paid | (42.6 | ) | (55.0 | ) | (89.1 | ) | (110.3 | ) | |||
Interest income received, net of costs | 366.1 | 311.5 | 684.9 | 661.1 | |||||||
Income tax paid | (24.3 | ) | (49.3 | ) | (69.2 | ) | (102.5 | ) | |||
Income tax paid | |||||||||||
Net cash provided by operating activity | 1,322.2 | 1,121.3 | 1,233.0 | 1,483.8 | |||||||
Investing activities | |||||||||||
Purchases of property and equipment | (190.3 | ) | (90.8 | ) | (524.7 | ) | (181.0 | ) | |||
Purchases and development of intangible assets | (34.2 | ) | (20.5 | ) | (76.3 | ) | (42.5 | ) | |||
Acquisition of subsidiary, net of cash acquired | (9.5 | ) | (57.4 | ) | (9.5 | ) | (57.4 | ) | |||
Sale of subsidiary, net of cash disposed of | (0.0 | ) | 0.0 | (0.0 | ) | 0.0 | |||||
Proceeds from short- and long-term investments, net | 3,371.3 | 1,619.3 | 3,157.5 | 2,220.5 | |||||||
Acquisition of equity securities | (2,480.0 | ) | 0.0 | (2,480.0 | ) | 0.0 | |||||
Disposal of short-term investments - equity securities | 209.3 | 0.0 | 209.3 | 0.0 | |||||||
Proceeds from the disposal of non-current assets | 0.0 | 4.8 | 0.1 | 4.8 | |||||||
Acquisition of interest in associates | (2.9 | ) | (12.9 | ) | (38.6 | ) | (7.5 | ) | |||
Net cash provided by investing activities | 863.7 | 1,442.6 | 237.9 | 1,937.1 | |||||||
Financing activities | |||||||||||
Proceeds from borrowings | 4,176.4 | 567.7 | 5,285.4 | 3,456.8 | |||||||
Payment of borrowings | (1,148.2 | ) | (1,217.1 | ) | (1,508.2 | ) | (4,087.1 | ) | |||
Payment to FIDC quota holders | (810.0 | ) | (616.6 | ) | (1,620.0 | ) | (1,116.6 | ) | |||
Proceeds from FIDC quota holders | 336.3 | 0.0 | 584.2 | 0.0 | |||||||
Payment of leases | (13.1 | ) | (8.3 | ) | (45.2 | ) | (14.5 | ) | |||
Repurchase of shares | (756.7 | ) | (28.8 | ) | (988.8 | ) | (76.3 | ) | |||
Acquisition of non-controlling interests | (0.3 | ) | (0.3 | ) | (0.6 | ) | (0.5 | ) | |||
Transaction with non-controlling interests | 0.0 | 0.0 | 230.5 | 0.0 | |||||||
Dividends paid to non-controlling interests | (0.9 | ) | 0.0 | (0.9 | ) | 0.0 | |||||
Cash proceeds from non-controlling interest | 0.0 | 0.0 | 0.9 | 230.5 | |||||||
Acquisition of non-controlling interests | |||||||||||
Net cash provided by (used in) financing activities | 1,783.3 | (1,303.3 | ) | 1,937.2 | (1,607.7 | ) | |||||
Effect of foreign exchange on cash and cash equivalents | 39.9 | (2.4 | ) | 17.5 | (4.7 | ) | |||||
Change in cash and cash equivalents | 4,009.2 | 1,258.2 | 3,425.7 | 1,808.4 | |||||||
Cash and cash equivalents at beginning of period | 1,863.5 | 1,518.6 | 2,447.0 | 968.3 | |||||||
Cash and cash equivalents at end of period | 5,872.7 | 2,776.8 | 5,872.7 | 2,776.8 | |||||||
Glossary of Terms
- “ABC Platform”: integrated financial platform including our acquiring, banking and credit solutions in a single interface.
- “Active Clients (ex-TON)”: refers to Stone SMBs, Pagar.me SMBs and Pagar.me key accounts clients. Does not include TON micromerchants. Considers clients that have transacted at least once over the preceding 90 days.
- “Active Clients - Financial Operating System for SMBs”: refers to Stone SMBs, Pagar.me SMBs and TON micromerchants. Considers clients that have transacted at least once over the preceding 90 days, except for TON active clients which considers clients that have transacted once in the preceding 12 months.
- “Banking Money-In Volumes”: includes money-in volumes from TED, PIX, boleto issuance and TPV from other acquirers settled in the Stone account.
- “Banking Money-Out Volumes”: Includes Pix Out, wiretransfers, bill payments, boletos paid, withdrawals, recharge and others.
- “Coronavoucher”: government financial aid program created amid COVID, targeting the most vulnerable part of the population as autonomous and informal workers and people without income.
- “Financial Operating System for SMBs”: refers to our payments and financial services business serving bricks-and-mortar SMBs with Stone product, Pagar.me SMB online product and micromerchants in TON. Includes money-in, money-out and working capital solutions, including digital banking, credit and online checkout.
- “Heavy Users”: Stone SMB clients that are active in payments, banking and credit solutions at the same time. Active clients are clients that have transacted at least once over the preceding 90 days.
- “Offline SMBs”: Brick-and-mortar SMBs, mostly served through our hub operations.
- “Online SMBs”: Online SMBs at Pagar.me.
- “Pagar.me Fintech-as-a-Service” or “Pagar.me FaaS” or “Pagar.me key accounts”: refers to operations in which Pagar.me acts as a fintech infrastructure provider for different types of clients, especially larger ones, such as mature ecommerces and digital platforms, commonly delivering financial services via APIs.
- “Pagar.me SMBs”: refers to SMB clients with our online payments solutions.
- “SMBs”: from now on, when we refer to SMBs, we will be referring to the combination of our Stone SMBs, Pagar.me SMBs and TON micromerchants.
- “Software Workflow Tools”: refers to our software ecosystem with solutions in different verticals for all sizes of clients.
- “Stone SMBs”: refers to SMB clients with our brick-and-mortar solutions, being the vast majority served through the Stone hubs.
- “Take Rate”: Total Revenue and Income minus Other Financial Income, divided by TPV.
- “TON”: refers to our solution for micromerchants.
- “TON Active Client Base”: refers to clients that have transacted with TON at least once over the preceding 12 months.
- “Total Account Balance”: accounts balance from our brick-and-mortar SMBs at Stone, our online SMBs at Pagar.me and our micromerchants under TON.
- “TPV”: Total Payment Volume. Up to the fourth quarter of 2020, refers to processed TPV. From the first quarter of 2021 onwards, reported TPV figures consider all volumes settled by StoneCo.
1 From 1Q21 onwards, reported TPV figures consider all volumes processed and settled by StoneCo. As a result, from 1Q21 onwards we have included volumes processed by Pagar.me PSP with acquirers other than Stone. This change added R
2 Comparison excluding revenue from credit product both from 2Q20 and 2Q21.
3 From 1Q21 onwards, reported Active Client Base includes clients from our PSP solution which were not previously included in our reported numbers. Please refer to the reconciliation of historical numbers from previous and current metric in our 1Q21 earnings release.
4 Data from Abecs.
5 Total net addition of clients may not add up due to differences in client overlaps within quarters.
6 Considers clients liquidating in our Stone Digital Banking account regardless of which acquirer is being used.
7 Includes Pix In, wiretransfers, boleto issuance and TPV from other acquirers.
8 Includes Pix Out, wiretransfers, bill payments, boletos paid, withdrawals, recharge and others.
9 Calculated as the ratio between allowance for bad debt and NPL
10 Pro-forma numbers for software are calculated as if StoneCo had acquired
11 Active clients mean clients that have transacted at least once over the preceding 90 days.
12 For clients of TON, Active Clients mean clients that have transacted with TON or Stone Mais solution at least once over the last 12 months.
13 Adjusted pre-tax numbers ex-credit exclude credit revenue and financial expenses associated with the credit product. However, it does not exclude any other costs and expenses.
14 Includes Stone brick-and-mortar operations, Pagar.me SMB online product and TON, unless otherwise noted
15 Does not include clients from Pagar.me and TON.
16 We have changed the definition of our managerial portfolio to make it closer to market standards definition: (i) we stopped accrual of outstanding balances with over 60 days without reducing principal (this was already done in the fair value calculation, but not in the calculation of the portfolio outstanding) - this change decreases the portfolio balance vs. old method; (ii) we are now considering the outstanding balance of distressed clients, whereas in the old method we considered only the recovery value of those balances - this change increases the portfolio balance vs. old method. Our portfolio as of Jun/21 calculated in the previous methodology was R
17 Excludes RaioX (reconciliation) and Collact (CRM/Loyalty).
18 Excludes TON clients.
19 For clients of TON, Active Clients mean clients that have transacted with TON or Stone Mais solution at least once over the last 12 months.
20 According to IFRS 15, subscription revenue is accounted for over the expected life of merchants on a linear basis. As part of the annual assessment of assumptions for linearization of subscription revenue, life of merchants was revised upwards in 3Q19, contributing positively 3 bps to 3Q19 take rate of
21 From 1Q21 onwards, reported TPV figures consider all volumes processed and settled by StoneCo. As a result, from 1Q21 onwards we have included volumes processed by Pagar.me PSP with acquirers other than Stone. This change added R
22 Includes Cost of Services, Administrative Expenses and Selling Expenses as a percentage of Total Revenue and Income. Quarterly unaudited data.
23 Each “Accounts Payable to Clients” recognized as a liability on our balance sheet is directly linked to an “Accounts Receivable from Card Issuers” recognized as an asset in our balance sheet. The Company receives payment from issuing banks first, and only then pays its clients, thus having no working capital requirement. When a client opts to be paid early (prepayment), the Company has a working capital requirement. However, the Company has the option to sell the receivables related to those payables from card issuers in order to meet such working capital requirements. The combined effect to the cash flow is a positive operational cash flow equivalent to net fees earned by providing such prepayment service. Whenever management opts to fund its prepayment operation with sources other than the sale of its own receivables, Net Cash Provided by/ (Used in) Operating Activities may be affected, as discussed in “Note on the impact of different funding sources for prepayment in the financial statements” in the appendix of our 2020 Earnings Release. However, management does not view such decision as translating into higher or lower ability of our business to generate cash operationally. In addition to prepayment, the Company has started to offer credit solutions to clients. The Company intends to fund its credit operation primarily through third parties (i.e. FIDC and debt), as well as with some own cash. Given the operational nature of our credit business, as in the case of prepayment mentioned above, management does not view related funding decision as translating into higher or lower ability of our business to generate cash operationally.
24 Interest Income Received, Net of Costs, consists of two items: (i) financial income from our prepayment activity, less (ii) financial expenses related to the sale of receivables to commercial banks. The first item has direct influence on the level of Accounts Payable to Clients in our balance sheet; the second item has direct influence on the amount of Accounts Receivables from Card Issuers on our balance sheet.
25 Adjusted Free Cash Flow is a non-IFRS measure. Refer to the discussion on non-IFRS financial measures and reconciliations included in our 2020 Earnings Release.
26 Adjusted Net Cash Provided by (Used in) Operating Activities is a non-IFRS measure. Refer to the discussion on non-IFRS financial measures and reconciliations included in our 2020 Earnings Release.
27 Adjusted Net Cash Provided by (Used in) Financing Activities is a non-IFRS measure. Refer to the discussion on non-IFRS financial measures and reconciliations included in our 2020 Earnings Release.
Linx 2Q21 Financial Results
2Q21 HIGHLIGHTS
Gross Revenue | Subscription Revenue | |
R | R | |
Organic growth | Retention Rate | |
98.8% | ||
LINX CORE | + |
Big Retail&Napse: Subscription Revenue (SR) grew |
Food Delivery Platform: SR grew |
Core Mid&Large: SR grew |
Small: SR growth of |
Linx Franchisees: 460 franchisees as of June 2021 | |
LINX DIGITAL | + |
Linx Commerce: SR grew + |
Linx Impulse: SR + |
OMNI OMS: acceleration of active stores, + |
Linx Digital Partners: agencies homologation for selling Linx Digital solutions, 52 partners in 2Q21, + |
LINX PAY | + |
TEF: |
Gateway: 5,000 clients using Linx's payment solution for e-commerce |
TPV: 3.0x higher vs 2Q20 |
- Considering that we had all brick-and-mortar retail normalized during the 2Q21, it is worth comparing it with the same period of 2019, when we have comparable market variables.
NEW IDC RESEARCH
IDC (International Data Corporation) released its annual study on the Brazilian retail software market, with results for 2020. According to the study, the estimated total addressable market (TAM) reached R
In the Brazilian e-commerce solutions market1, also according to IDC, Linx reached
Retail Software Market Share - (See PDF)
E-commerce Market Share - (See PDF)
1. The IDC e-commerce study began in 2018.
FINANCIAL RESULTS
OPERATING REVENUE
R$ ‘000 | 2Q21 | 2Q20 | YoY | 1Q21 | QoQ | 1H21 | 1H20 | HoH | ||||||||
Total recurring revenue | 243,401 | 213,130 | 14.2 | % | 233,221 | 4.4 | % | 476,622 | 415,306 | 14.8 | % | |||||
Subscription revenue | 241,761 | 207,801 | 16.3 | % | 231,445 | 4.5 | % | 473,206 | 404,085 | 17.1 | % | |||||
Royalties | 1,640 | 5,330 | (69.2 | %) | 1,777 | (7.7 | %) | 3,416 | 11,221 | (69.6 | %) | |||||
Consulting service revenue | 35,859 | 33,163 | 8.1 | % | 31,280 | 14.6 | % | 67,139 | 68,644 | (2.2 | %) | |||||
Gross Operating Revenues | 279,261 | 246,293 | 13.4 | % | 264,501 | 5.6 | % | 543,762 | 483,950 | 12.4 | % | |||||
Sales taxes¹ | (29,186 | ) | (24,468 | ) | 19.3 | % | (27,126 | ) | 7.6 | % | (56,312 | ) | (48,211 | ) | 16.8 | % |
Cancellations and rebates | (7,771 | ) | (8,374 | ) | (7.2 | %) | (6,791 | ) | 14.4 | % | (14,562 | ) | (13,757 | ) | 5.9 | % |
Net Operating Revenues | 242,303 | 213,451 | 13.5 | % | 230,584 | 5.1 | % | 472,887 | 421,982 | 12.1 | % |
1- Includes Social integration program – PIS, Social security financing contribution – COFINS, Service tax – ISS, INSS and others.
Subscription revenue reached R
In 2Q21, the annual organic growth of subscription revenue was
Royalties revenue reached R
In 2Q21, Total Recurring Revenue reached R
Total Recurring Revenue Mix - (See PDF)
Consulting service revenue reached R
Deferred short and long-term revenues on the balance sheet (consulting service revenue already billed, but not recognized, given that the service has not yet been provided) totaled R
OPERATING EXPENSES
R$ ‘000 | 2Q21 | 2Q20 | YoY | 1Q21 | QoQ | 1H21 | 1H20 | HoH | ||||||||
Net Operating Revenues (NOR) | 242,303 | 213,451 | 13.5 | % | 230,584 | 5.1 | % | 472,887 | 421,982 | 12.1 | % | |||||
Cost of services (ex-depreciation and amortization) | (68,715 | ) | (51,094 | ) | 34.5 | % | (53,978 | ) | 27.3 | % | (122,693 | ) | (109,053 | ) | 12.5 | % |
% NOR | 28.4 | % | 23.9 | % | 440 bps | 23.4 | % | 490 bps | 25.9 | % | 25.8 | % | 10 bps | |||
General and administrative expenses (ex-depreciation and amortization) | (108,404 | ) | (44,377 | ) | 144.3 | % | (47,423 | ) | 128.6 | % | (155,827 | ) | (88,392 | ) | 76.3 | % |
% NOR | 44.7 | % | 20.8 | % | 2390 bps | 20.6 | % | 2420 bps | 33.0 | % | 20.9 | % | 1210 bps | |||
Depreciation and amortization | (44,547 | ) | (38,917 | ) | 14.5 | % | (41,692 | ) | 6.8 | % | (86,239 | ) | (75,279 | ) | 14.6 | % |
% NOR | 18.4 | % | 18.2 | % | 20 bps | 18.1 | % | 30 bps | 18.2 | % | 17.8 | % | 40 bps | |||
Sales and marketing expenses | (48,519 | ) | (39,088 | ) | 24.1 | % | (44,198 | ) | 9.8 | % | (92,717 | ) | (75,785 | ) | 22.3 | % |
% NOR | 20.0 | % | 18.3 | % | 170 bps | 19.2 | % | 90 bps | 19.6 | % | 18.0 | % | 160 bps | |||
Research and development | (35,981 | ) | (25,143 | ) | 43.1 | % | (31,545 | ) | 14.1 | % | (67,526 | ) | (54,695 | ) | 23.5 | % |
% NOR | 14.8 | % | 11.8 | % | 310 bps | 13.7 | % | 120 bps | 14.3 | % | 13.0 | % | 130 bps | |||
Other operating revenues (expenses) | (44,768 | ) | (4,260 | ) | 950.9 | % | (7,136 | ) | 527.4 | % | (51,904 | ) | (7,224 | ) | 618.5 | % |
% NOR | 18.5 | % | 2.0 | % | 1650 bps | 3.1 | % | 1540 bps | 11.0 | % | 1.7 | % | 930 bps |
Note: We detach the account “Depreciation and amortization” from the “Cost of services provided” and “General and administrative expenses”, so they are presented as R
The cost of services (ex-depreciation and amortization) reached R
General and administrative expenses (ex-depreciation and amortization) showed an increase of 2390 bps and 2420 bps as a percentage of NOR compared to 2Q20 and 1Q21, respectively. These higher figures are mainly explained by the following events linked to Stone´s proposal for Linx: (i) higher level of non-recurring legal and financial advisory expenses, (ii) acceleration of Linx´s stock option plan during the 2Q21, and (iii) talent retention incentives in the period.
Depreciation and amortization expenses reached R
Sales and marketing expenses, when compared as a percentage of NOR, increased of 170 bps and 90 bps compared to 2Q20 and 1Q21, respectively. These figures are mainly explained by higher commissions and investments in the inbound marketing and commercial team to reinforce the cross-sell of solutions that strengthen Linx´s end-to-end platform. In this context, we reinforced our commercial strategy by ending the quarter with 460 franchisees and 52 partners selling Linx Digital solutions.
Research and development (R&D) expenses, when compared as a percentage of NOR, increased 310 bps and 120 bps vs 2Q20 and 1Q21, respectively. These higher figures are mainly explained by (i) the higher compensation as a consequence of the legal annual wages increase and talent retention initiatives in the period, and (ii) expenses with fringe benefits that were resumed in 4Q20 after being paused since 2Q20 as a temporary measure during the pandemic.
Other net operating expenses increased 1650 bps and 1540 bps as a percentage of NOR in relation to 2Q20 and 1Q21, respectively. These higher figures are mainly explained by non-recurring events: (i) PinPag´s net earn-out reversion and impairment in the quarter considering that operating and financial performance were not achieved in comparison with the targets established in the purchase agreement, and (ii) one-off operational losses in the quarter involving Linx Pay.
In 2Q21, R
NET FINANCIAL RESULT
R$ ‘000 | 2Q21 | 2Q20 | YoY | 1Q21 | QoQ | 1H21 | 1H20 | HoH | ||||||||
Net financial result | (7,154 | ) | (4,025 | ) | 77.7 | % | (7,904 | ) | (9.5 | %) | (15,058 | ) | (13,194 | ) | 14.1 | % |
Financial revenues | 10,273 | 8,965 | 14.6 | % | 8,476 | 21.2 | % | 18,749 | 21,587 | (13.1 | %) | |||||
Financial expenses | (17,427 | ) | (12,990 | ) | 34.2 | % | (16,380 | ) | 6.4 | % | (33,807 | ) | (34,781 | ) | (2.8 | %) |
Net financial result reached -R
NET INCOME (LOSS)
R$ ‘000 | 2Q21 | 2Q20 | YoY | 1Q21 | QoQ | 1H21 | 1H20 | Δ% | ||||||||
Net income (loss) | (107,210 | ) | 2,802 | n.a. | (6,870 | ) | 1461 | % | (114,080 | ) | (6,252 | ) | 1724.7 | % | ||
Net earn-out reversion1 | (33,468 | ) | (1,037 | ) | n.a. | (235 | ) | n.a. | (33,703 | ) | (1,037 | ) | n.a. | |||
Impairment PinPag2 | 48,079 | - | n.a. | - | n.a. | 48,079 | - | n.a. | ||||||||
Stone Operation Expenses3 | 41,300 | - | n.a. | 305 | n.a. | 41,605 | - | n.a. | ||||||||
Linx Pay One-Off Operating Losses4 | 20,324 | - | n.a. | - | n.a. | 20,324 | - | n.a. | ||||||||
Stock options plan | 13,612 | 3,063 | 344.4 | % | 2,938 | 363 | % | 16,550 | 3,063 | 440.4 | % | |||||
Elo´s agreement5 | 9,343 | - | n.a. | - | n.a. | 9,343 | - | n.a. | ||||||||
Cloud adjustments (IFRS 16)6 | 9,249 | - | n.a. | - | n.a. | 9,249 | - | n.a. | ||||||||
Organizational restructuring7 | - | 4,275 | n.a. | - | n.a. | - | 5,091 | n.a. | ||||||||
M&A expenses8 | - | 1,030 | n.a. | 147 | n.a. | 147 | 1,855 | (92.1 | %) | |||||||
Donation for the Salvando Vidas project9 | - | 1,000 | n.a. | - | n.a. | - | 1,000 | n.a. | ||||||||
NYSE IPO Expenses10 | - | 883 | n.a. | - | n.a. | - | 1,432 | n.a. | ||||||||
Adjusted net income (loss) | 1,229 | 12,016 | (89.8 | %) | (3,715 | ) | n.a. | (2,486 | ) | 5,151 | n.a. |
Observation: The adjustments presented here do not consider the impacts of income tax and social contribution on Net income (loss), they are presented in accordance with the amounts presented in this document for the purpose of comparability. Notes: (1) Of the total purchase price we pay for the acquired companies, a portion is paid through earn-outs, subject to the achievement of financial and operational goals. When these goals are not achieved by the acquired companies, there is a reversal of earn-out in the period. (2) PinPag´s Impairment losses concluded in the quarter. (3) Legal and financial advisory expenses arising from STNE´s proposal for Linx. (4) Linx Pay one-off operating losses linked to Accounts Payable and to Accounts Receivable. (5) A fine charged by Elo as a consequence of terminating the 5-year agreement signed in 2019. (6) Third-party costs with Cloud due IFRS 16. (7) Organizational restructuring carried out in 1H20. (8) Expenses related to the due diligence process of acquired companies. (9) Donation to the BNDES Salvando Vidas project. The amount collected has been applied to the frontline of coping with the pandemic of COVID-19, that is, in the acquisition of material, supplies and protective equipment for doctors, nurses and other health professionals who work in hospitals. (10) Expenses related to Linx's IPO on the NYSE and consultancy to adapt to SOX rules.
EBITDA AND EBITDA MARGIN
R$ ‘000 | 2Q21 | 2Q20 | YoY | 1Q21 | QoQ | 1H21 | 1H20 | Δ% | ||||||||
Net income (loss) | (107,210 | ) | 2,802 | n.a. | (6,870 | ) | n.a. | (114,080 | ) | (6,252 | ) | n.a. | ||||
(+) Income and social contribution taxes | (8,575 | ) | 3,745 | n.a. | 3,578 | n.a. | (4,997 | ) | 4,612 | n.a. | ||||||
(+) Net financial result | 7,154 | 4,025 | 77.7 | % | 7,904 | (9.5 | %) | 15,058 | 13,194 | 14.1 | % | |||||
(+) Depreciation and amortization | 44,547 | 38,917 | 14.5 | % | 41,692 | 6.8 | % | 86,239 | 75,279 | 14.6 | % | |||||
EBITDA | (64,084 | ) | 49,489 | n.a. | 46,304 | n.a. | (17,781 | ) | 86,833 | n.a. | ||||||
Net Operating Revenues | 242,303 | 213,451 | 13.5 | % | 230,584 | 5.1 | % | 472,887 | 421,982 | 12.1 | % | |||||
EBITDA Margin | (26.4 | %) | 23.2 | % | n.a. | 20.1 | % | n.a. | (3.8 | %) | 20.6 | % | n.a. | |||
Net earn-out reversion1 | (33,468 | ) | (1,037 | ) | n.a. | (235 | ) | n.a. | (33,703 | ) | (1,037 | ) | n.a. | |||
Impairment PinPag2 | 48,079 | - | n.a. | - | n.a. | 48,079 | - | n.a. | ||||||||
Stone Operation Expenses3 | 41,300 | - | n.a. | 305 | n.a. | 41,605 | - | n.a. | ||||||||
Linx Pay One-Off Operating Losses4 | 20,324 | - | n.a. | - | n.a. | 20,324 | - | n.a. | ||||||||
Stock options Plan | 13,612 | 3,063 | 344.4 | % | 2,938 | 363.3 | % | 16,550 | 3,063 | 440.4 | % | |||||
Elo´s agreement5 | 9,343 | - | n.a. | - | n.a. | 9,343 | - | n.a. | ||||||||
Cloud adjustments (IFRS 16)6 | 9,249 | - | n.a. | - | n.a. | 9,249 | - | n.a. | ||||||||
Anticipation and assignment of receivables7 | 342 | 1,588 | (78.5 | %) | 2,144 | (84.0 | %) | 2,486 | 2,882 | (13.7 | %) | |||||
Organizational restructuring8 | - | 4,275 | n.a. | - | n.a. | - | 5,091 | n.a. | ||||||||
M&A expenses9 | - | 1,030 | n.a. | 147 | n.a. | 147 | 1,855 | (92.1 | %) | |||||||
Donation for the Salvando Vidas project10 | - | 1,000 | n.a. | - | n.a. | - | 1,000 | n.a. | ||||||||
NYSE IPO expenses11 | - | 883 | n.a. | - | n.a. | - | 1,432 | n.a. | ||||||||
Adjusted EBITDA | 44,697 | 60,291 | (25.9 | %) | 51,603 | (13.4 | %) | 96,299 | 101,118 | (4.8 | %) | |||||
Adjusted EBITDA margin | 18.4 | % | 28.2 | % | (980 bps) | 22.4 | % | (400 bps) | 20.4 | % | 24.0 | % | (360 bps) |
Notes: (1) Of the total purchase price we pay for the acquired companies, a portion is paid through earn-outs, subject to the achievement of financial and operational goals. When these goals are not achieved by the acquired companies, there is a reversal of earn-out in the period. (2) PinPag´s Impairment losses concluded in the quarter. (3) Legal and financial advisory expenses arising from STNE´s proposal for Linx. (4) Linx Pay one-off operating losses linked to Accounts Payable and to Accounts Receivable. (5) A fine charged by Elo as a consequence of terminating the 5-year agreement signed in 2019. (6) Third-party costs with Cloud due IFRS 16. (7) Impact of the anticipation and assignment of receivables offered by Linx Pay Hub, considering that this revenue is allocated to the Financial Result, below EBITDA. (8) Organizational restructuring carried out in 1H20. (9) Expenses related to the due diligence process of acquired companies. (10) Donation to the BNDES Salvando Vidas project. The amount collected has been applied to the frontline of coping with the pandemic of COVID-19, that is, in the acquisition of material, supplies and protective equipment for doctors, nurses and other health professionals who work in hospitals. (11) Expenses related to Linx's IPO on the NYSE and consultancy to adapt to SOX rules.
In this quarter, we had non-recurring expenses totaling R
The adjusted EBITDA margin was
ATTACHMENT – INCOME STATEMENT
R$ ‘000 | 2Q21 | 2Q20 | YoY | 1Q21 | QoQ | 1H21 | 1H20 | Δ% | ||||||||
Total recurring revenue | 243,401 | 213,130 | 14.2 | % | 233,221 | 4.4 | % | 476,622 | 415,306 | 14.8 | % | |||||
Subscription revenue | 241,761 | 207,801 | 16.3 | % | 231,445 | 4.5 | % | 473,206 | 404,085 | 17.1 | % | |||||
Royalties | 1,640 | 5,330 | (69.2 | %) | 1,777 | (7.7 | %) | 3,416 | 11,221 | (69.6 | %) | |||||
Consulting service revenue | 35,859 | 33,163 | 8.1 | % | 31,280 | 14.6 | % | 67,139 | 68,644 | (2.2 | %) | |||||
Gross operating revenues | 279,261 | 246,294 | 13.4 | % | 264,501 | 5.6 | % | 543,762 | 483,951 | 12.4 | % | |||||
Sales taxes¹ | (29,186 | ) | (24,468 | ) | 19.3 | % | (27,126 | ) | 7.6 | % | (56,312 | ) | (48,211 | ) | 16.8 | % |
Cancellations and rebates | (7,771 | ) | (8,374 | ) | (7.2 | %) | (6,791 | ) | 14.4 | % | (14,562 | ) | (13,757 | ) | 5.9 | % |
Net operating revenues | 242,303 | 213,451 | 13.5 | % | 230,584 | 5.1 | % | 472,887 | 421,982 | 12.1 | % | |||||
Cost of services | (85,341 | ) | (65,809 | ) | 29.7 | % | (70,821 | ) | 20.5 | % | (156,162 | ) | (138,645 | ) | 12.6 | % |
Gross profit | 156,962 | 147,642 | 6.3 | % | 159,763 | (1.8 | %) | 316,725 | 283,337 | 11.8 | % | |||||
Operating expenses | (265,593 | ) | (137,070 | ) | 93.8 | % | (155,151 | ) | 71.2 | % | (420,744 | ) | (271,783 | ) | 54.8 | % |
General and administrative expenses | (136,325 | ) | (68,579 | ) | 98.8 | % | (72,272 | ) | 88.6 | % | (208,597 | ) | (134,079 | ) | 55.6 | % |
Selling expenses | (48,519 | ) | (39,088 | ) | 24.1 | % | (44,198 | ) | 9.8 | % | (92,717 | ) | (75,785 | ) | 22.3 | % |
Research and development | (35,981 | ) | (25,143 | ) | 43.1 | % | (31,545 | ) | 14.1 | % | (67,526 | ) | (54,695 | ) | 23.5 | % |
Other operating revenues (expenses) | (44,768 | ) | (4,260 | ) | 950.9 | % | (7,136 | ) | 527.4 | % | (51,904 | ) | (7,224 | ) | 618.5 | % |
Income before financial income (expenses) and taxes | (108,631 | ) | 10,572 | n.a. | 4,612 | n.a. | (104,019 | ) | 11,554 | n.a. | ||||||
Net financial result | (7,154 | ) | (4,025 | ) | 77.7 | % | (7,904 | ) | (9.5 | %) | (15,058 | ) | (13,194 | ) | 14.1 | % |
Financial revenues | 10,273 | 8,965 | 14.6 | % | 8,476 | 21.2 | % | 18,749 | 21,587 | (13.1 | %) | |||||
Financial expenses | (17,427 | ) | (12,990 | ) | 34.2 | % | (16,380 | ) | 6.4 | % | (33,807 | ) | (34,781 | ) | (2.8 | %) |
Income (loss) before taxes | (115,785 | ) | 6,547 | n.a. | (3,292 | ) | n.a. | (119,077 | ) | (1,640 | ) | n.a. | ||||
Deferred income and social contribution taxes | 11,038 | (1,179 | ) | n.a. | (732 | ) | n.a. | 10,306 | 1,528 | 574.5 | % | |||||
Current income and social contribution taxes | (2,463 | ) | (2,566 | ) | (4.0 | %) | (2,846 | ) | (13.5 | %) | (5,309 | ) | (6,140 | ) | (13.5 | %) |
Net income (loss) | (107,210 | ) | 2,802 | n.a. | (6,870 | ) | n.a. | (114,080 | ) | (6,252 | ) | n.a. |
1- Social integration program – PIS, Social security financing contribution – COFINS, Service tax – ISS, INSS and others.
GLOSSARY
Delivery app: Personalized delivery through the integration of the establishment's delivery application and its e-commerce platform, offering the consumer an omnichannel experience.
EBITDA: We calculate EBITDA as net income plus: (1) net financial revenue (expense); (2) income tax and social contribution and (3) depreciation and amortization. Therefore, EBITDA serves as an indicator of our overall financial performance, which is not affected by changes in interest rates, income or social contribution, tax rates or levels of depreciation and amortization. Consequently, we believe that EBITDA, when considered in conjunction with other available accounting and financial information, serves as a comparative tool to measure our operating performance, as well as to guide certain administrative decisions. We believe that EBITDA provides the reader with a better understanding not only of our financial performance, but also of our ability to pay interest and principal on our debt and incur additional debt to finance our investments and working capital. We calculate EBITDA and EBITDA margin in accordance with CVM rules. For the sake of comparability, in Adjusted EBITDA, we highlight EBITDA non-recurring expenses in the period.
Gateway: online gateway for payments in e-commerce.
Payment Link: Enables retailers to offer customers a secure link to pay for their purchases via messaging applications. The tool is fully integrated with the retailer's POS, eliminating the need for a website to make non-face-to-face sale.
Linx Digital or Digital: convergence of all channels used by the company with its customer, integrating the customer experience between online and offline world. In the case of Linx, it concentrates Linx Omni (OMS), Linx Commerce (the e-commerce platform) and Linx Impulse (search, recommendation, reengagement and retargeting tools).
Linx Pay Hub, Pay Hub or financial services: it involves initiatives such as TEF, Linx Pay (sub-acquiring), Linx Antecipa (anticipation and assignment of receivables), QR Linx, and new products aligned to the strategic positioning of Linx in this area.
EBITDA margin: we calculate the EBITDA margin by dividing EBITDA for the period by net operating revenue for the same period.
OMS: by using Linx Omni OMS technology, retailers can meet orders originating from any channel, regardless of where the product is located. Our OMS product offers multi-channel purchasing processes that integrate stores, franchises and distribution centers, thereby providing a single channel for our customers that decreases inventory shortage, generates more consumer traffic and increased sales. Our OMS product is divided into two modules:
• Omni OMS: A smart cloud-based suite of communication channels facilitates the interaction between business operations and applicable tax and accounting regulations. The Omni OMS module is responsible for integrating all systems associated with the OMS, such as the retailer's ERP, customer service, logistics, ecommerce platform and mobile solutions, among others.
• Omni in-store: This module is connected to a brick and mortar store's POS software, helping transform the store into a distribution center. The instore module allows the store operator to confirm that a customer has placed an order and monitor the necessary steps to ship or reserve the product, including choice of packaging, labeling, separation for pickup and interaction with the carrier for delivery, among others.
Through our OMS product, retailers can manage the following functionalities: ship from store, ship to home, ship to store, pick-up in store, click & collect, return in store, showrooming.
Consulting service revenue: revenue from implementation services of our solutions, including installation, customization, training and other services related to our products. These revenue components are characterized by their one-time or non-recurring nature. Consulting service revenue are recognized on our statement of income when delivered, in the case of installation, customization and training. If the amount billed exceeds the services performed for any given period, the difference is presented as deferred revenues on the statement of financial position.
Total recurring revenue: comprises revenue from monthly subscription fees that we charge our customers (1) for using our software; and (2) the fees we charge for ongoing technical support, helpdesk services, software hosting services, support teams and connectivity services. The fees in (1) and (2), above, are charged together in a single contract, with an average duration of twelve months, subject to automatic renewal, Subscription-related revenues are non-refundable and are paid monthly. Subscription revenues are reported as they are performed, beginning on the date the service is made available to customers and all other income recognition criteria have been identified. Subscription revenues for services made available to customers in 2017 and 2016 have been recognized since the beginning of the service. Since the adoption of IFRS 15, the fee is recognized over the average time the service is offered to the customer. Most of the revenue derives from customers' monthly use of services.
SaaS (Software as a Service): cloud-based solutions that have a recurring subscription revenue model. Examples of SaaS solutions include ERP software in the cloud, Electronic Funds Transfer (TEF), Electronic Fiscal Receipt (NFC-e), OMS, advertising and re-engagement.
Customer retention rate: the rate at which billings from existing subscribed customers at the beginning of the period continue as billings during the end of such applicable period not adjusted for (x) any increases or decreases in billings for pricing changes or (y) additional products or services provided to these existing subscribed customers.
TEF: electronic funds transfer is a middleware between POS (point of sale) software and the retail acquirer that allows our customers to direct credit and debit card transactions to their merchant acquirer of choice (credit and debit card processor), among other functionalities. This electronic payment solution is also fully integrated with our ERP (Enterprise resource planning) software. Through TEF, we have a unique opportunity to capture a significant volume of debit and credit card transactions pass through the cloud gateways managed by Linx. We actively seek to expand our electronic payment mechanisms. With the increase in debit and credit card transactions, as well as the adoption of cloud-based software, the importance of and demand for these solutions has increased. We offer TEF services as a complementary solution to our software solutions and our primary strategy is on cross-selling to our existing customer base. Customers using our TEF solutions may experience improved performance, stability and availability of our other software solutions.
Forward-looking statements
This earnings release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “going to,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, priorities, plans or intentions. Forward-looking statements in this release include, but are not limited to, statements regarding our future profitability and timing for profitability, our future financial and operating performance, including our outlook for the full year of 2020, demand for our products and services and the markets in which we operate and the future of our industry. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected, including risks regarding our ability to forecast our business, our competition, fluctuations in the markets in which we operate, our ability to attract and retain customers and our partner relationships. The forward-looking statements contained in this release are also subject to other risks and uncertainties, including those more fully described in our filings with the Securities and Exchange Commission (“SEC”). The forward-looking statements in this release are based on information available to us as of the date hereof, and we disclaim any obligation to update any forward-looking statements, except as required by law.
A PDF accompanying this announcement is available at:
http://ml.globenewswire.com/Resource/Download/89b85577-fd73-40e2-b314-851c604066dd
FAQ
What were StoneCo's Q2 2021 earnings results?
How many SMB clients does StoneCo have as of Q2 2021?
What impact did credit issues have on StoneCo's performance?
What is StoneCo's outlook after acquiring Linx?