Usio Announces Record Second Quarter 2023 Financial Results
- Record revenue and gross profits demonstrate strong performance. Positive outlook for revenue growth in 2023.
- None.
Revenue of
Third Consecutive Quarter of More than
Reiterates Expectations of
Louis Hoch, President and Chief Executive Officer of Usio, said, “I am extremely pleased to report another quarter of record revenue, up
"Second quarter results were led by a
Gross profits for the quarter ended June 30, 2023 were a record
Mr. Hoch continued, "This was the most outstanding quarterly and first half financial performance in the Company’s history, which has us well positioned to meet our
Quarterly Processing and Transaction Volumes
Total payment transactions processed in the second quarter of 2023 were 9 million, a decrease of
In our Card segment, dollars processed were up
Second Quarter 2023 Revenue Detail
Revenues for the quarter ended June 30, 2023 increased
|
|
Three Months Ended June 30, |
|
|||||||||||||
|
|
2023 |
|
|
2022 |
|
|
$ Change |
|
|
% Change |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACH and complementary service revenue |
|
$ |
4,079,157 |
|
|
$ |
3,899,612 |
|
|
$ |
179,545 |
|
|
|
5 |
% |
Credit card revenue |
|
|
7,115,884 |
|
|
|
6,885,697 |
|
|
|
230,187 |
|
|
|
3 |
% |
Prepaid card services revenue |
|
|
5,217,468 |
|
|
|
1,388,110 |
|
|
|
3,829,358 |
|
|
|
276 |
% |
Output solutions revenue |
|
|
4,849,197 |
|
|
|
4,042,267 |
|
|
|
806,930 |
|
|
|
20 |
% |
Total Revenue |
|
$ |
21,261,706 |
|
|
$ |
16,215,686 |
|
|
$ |
5,046,020 |
|
|
|
31 |
% |
|
|
Six Months Ended June 30, |
|
|||||||||||||
|
|
2023 |
|
|
2022 |
|
|
$ Change |
|
|
% Change |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACH and complementary service revenue |
|
$ |
7,419,879 |
|
|
$ |
7,742,928 |
|
|
$ |
(323,049 |
) |
|
|
(4 |
)% |
Credit card revenue |
|
|
14,455,782 |
|
|
$ |
13,653,919 |
|
|
|
801,863 |
|
|
|
6 |
% |
Prepaid card services revenue |
|
|
10,024,872 |
|
|
$ |
4,156,557 |
|
|
|
5,868,315 |
|
|
|
141 |
% |
Output solutions revenue |
|
|
10,807,417 |
|
|
|
8,773,625 |
|
|
|
2,033,792 |
|
|
|
23 |
% |
Total Revenue |
|
$ |
42,707,950 |
|
|
$ |
34,327,029 |
|
|
$ |
8,380,921 |
|
|
|
24 |
% |
Gross profits for the quarter were
Other selling, general and administrative expenses were
For the quarter, we reported an operating income of
For the six months ended June 30, 2023, operating income was
Adjusted Operating Cash Flows1 (excluding merchant reserve funds, prepaid card load assets, customer deposits and net operating lease assets and obligations) was
We continue to be in solid financial condition with
1 Please see reconciliation of GAAP to Non-GAAP Financial Measures
Conference Call and Webcast
Usio, Inc.'s management will host a conference call on Monday, August 14, 2023, at 4:30 pm Eastern time to review financial results and provide a business update. To listen to the conference call, interested parties within the
A replay of the call will be available approximately one hour after the end of the call through August 28, 2023. The replay can be accessed via the Company’s website or by dialing +1-877-344-7529 (
About Usio, Inc.
Usio, Inc. (Nasdaq: USIO), is a leading Fintech that operates a full stack of proprietary, cloud-based integrated payment and embedded financial solutions in a single ecosystem to a wide range of merchants, billers, banks, service bureaus and card issuers. The Company operates credit/debit and ACH payment processing platforms, as well as a turn-key card issuing platform to deliver convenient, world-class payment solutions and services to its clients. The Company, through its Usio Output Solutions division, offers services relating to electronic bill presentment, document composition, document decomposition and printing and mailing services. The strength of the Company lies in its ability to provide tailored solutions for card issuance, payment acceptance, and bill payments as well as its unique technology in the prepaid sector. Usio is headquartered in
Websites: www.usio.com, www.payfacinabox.com, www.akimbocard.com and www.usiooutput.com. Find us on Facebook® and Twitter.
About Non-GAAP Financial Measures
This press release includes non-GAAP financial measures, as defined in Regulation G of the Securities and Exchange Act of 1934, as amended, of EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flows. The Company reports its financial results in compliance with GAAP, but believes that also discussing non-GAAP financial measures provides investors with financial measures it uses in the management of its business. The Company defines EBITDA as operating income (loss), before interest, taxes, depreciation and amortization of intangibles. The Company defines adjusted EBITDA as EBITDA, as defined above, plus non-cash stock option costs and certain non-recurring items, such as costs related to acquisitions. The Company defines adjusted EBITDA margins as the adjusted EBITDA, as defined above, divided by total revenues. The Company defines adjusted operating cash flow as net cash provided (used) by operating activities, less changes in prepaid card load obligations, customer deposits, merchant reserves and net operating lease assets and obligations. These adjustments to net cash provided (used) by operating activities are not inclusive of any regular expense items, and only include changes in our assets and liabilities accounts on our consolidated balance sheet. These measures may not be comparable to similarly titled measures reported by other companies. Management uses EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flows as indicators of the Company's operating performance and ability to fund acquisitions, capital expenditures and other investments and, in the absence of refinancing options, to repay debt obligations.
Management believes EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flows are helpful to investors in evaluating the Company's operating performance because non-cash costs and other items that management believes are not indicative of its results of operations are excluded.
EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flow should be considered in addition to, not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. They are not measurements of our financial performance under GAAP and should not be considered as alternatives to revenue, net income, or cash provided (used) by operating activities, as applicable, or any other performance measures derived in accordance with GAAP and may not be comparable to other similarly titled measures of other businesses. EBITDA, adjusted EBITDA, adjusted EBITDA margins and adjusted operating cash flow have limitations as analytical tools and you should not consider these non-GAAP measures in isolation or as a substitute for analysis of our operating results as reported under GAAP.
1 See reconciliation of non-GAAP financial measures below
FORWARD-LOOKING STATEMENTS DISCLAIMER
Except for the historical information contained herein, the matters discussed in this press release include forward-looking statements which are covered by safe harbors. Those statements include, but may not be limited to, all statements regarding management's intent, belief and expectations, such as statements concerning our future and our operating and growth strategy. These forward-looking statements are identified by the use of words such as "believe," "should," "intend," "look forward," "anticipate," "schedule,” and "expect" among others. Forward-looking statements in this press release are subject to certain risks and uncertainties inherent in the Company's business that could cause actual results to vary, including such risks related to an economic downturn, the realization of opportunities from the IMS acquisition, the management of the Company's growth, the loss of key resellers, the relationships with the Automated Clearing House network, bank sponsors, third-party card processing providers and merchants, the security of our software, hardware and information, the volatility of the stock price, the need to obtain additional financing, risks associated with new legislation, and compliance with complex federal, state and local laws and regulations, and other risks detailed from time to time in the Company's filings with the Securities and Exchange Commission including its annual report on Form 10-K for the fiscal year ended December 31, 2022. One or more of these factors have affected, and in the future could affect, the Company’s businesses and financial results and could cause actual results to differ materially from plans and projections. Although the Company believes that the assumptions underlying the forward-looking statements included in this press release are reasonable, the Company can give no assurance such assumptions will prove to be correct. In light of the significant uncertainties inherent in the forward-looking statements included herein, the inclusion of such information should not be regarded as a representation by us or any other person that the objectives and plans will be achieved. All forward-looking statements made in this press release are based on information presently available to management. The Company assumes no obligation to update any forward-looking statements, except as required by law.
USIO, INC. |
||||||||
CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
June 30, 2023 |
|
|
December 31, 2022 |
|
||
|
|
(Unaudited) |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
6,575,124 |
|
|
$ |
5,709,117 |
|
Accounts receivable, net |
|
|
5,221,772 |
|
|
|
4,371,640 |
|
Settlement processing assets |
|
|
45,060,670 |
|
|
|
49,737,068 |
|
Prepaid card load assets |
|
|
46,398,476 |
|
|
|
20,170,761 |
|
Customer deposits |
|
|
1,563,192 |
|
|
|
1,554,122 |
|
Inventory |
|
|
482,170 |
|
|
|
507,355 |
|
Prepaid expenses and other |
|
|
627,117 |
|
|
|
450,389 |
|
Current assets before merchant reserves |
|
|
105,928,521 |
|
|
|
82,500,452 |
|
Merchant reserves |
|
|
5,141,040 |
|
|
|
4,909,501 |
|
Total current assets |
|
|
111,069,561 |
|
|
|
87,409,953 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
3,006,347 |
|
|
|
3,222,816 |
|
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
|
Intangibles, net |
|
|
2,189,427 |
|
|
|
2,625,360 |
|
Deferred tax asset, net |
|
|
1,504,000 |
|
|
|
1,504,000 |
|
Operating lease right-of-use assets |
|
|
2,680,527 |
|
|
|
2,795,483 |
|
Other assets |
|
|
355,357 |
|
|
|
355,357 |
|
Total other assets |
|
|
6,729,311 |
|
|
|
7,280,200 |
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
120,805,219 |
|
|
$ |
97,912,969 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
913,277 |
|
|
$ |
858,622 |
|
Accrued expenses |
|
|
3,802,854 |
|
|
|
3,721,108 |
|
Operating lease liabilities, current portion |
|
|
663,354 |
|
|
|
617,319 |
|
Equipment loan, current portion |
|
|
43,208 |
|
|
|
56,429 |
|
Settlement processing obligations |
|
|
45,060,670 |
|
|
|
49,737,068 |
|
Prepaid card load obligations |
|
|
46,398,476 |
|
|
|
20,170,761 |
|
Customer deposits |
|
|
1,563,192 |
|
|
|
1,554,122 |
|
Current liabilities before merchant reserve obligations |
|
|
98,445,031 |
|
|
|
76,715,429 |
|
Merchant reserve obligations |
|
|
5,141,040 |
|
|
|
4,909,501 |
|
Total current liabilities |
|
|
103,586,071 |
|
|
|
81,624,930 |
|
|
|
|
|
|
|
|
|
|
Non-current liabilities: |
|
|
|
|
|
|
|
|
Equipment loan, non-current portion |
|
|
- |
|
|
|
14,994 |
|
Operating lease liabilities, non-current portion |
|
|
2,157,933 |
|
|
|
2,338,947 |
|
Total liabilities |
|
|
105,744,004 |
|
|
|
83,978,871 |
|
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock, |
|
|
— |
|
|
|
— |
|
Common stock, |
|
|
196,888 |
|
|
|
195,471 |
|
Additional paid-in capital |
|
|
96,853,243 |
|
|
|
94,048,603 |
|
Treasury stock, at cost; 2,099,736 and 1,946,937 shares at June 30, 2023 (unaudited) and December 31, 2022, respectively |
|
|
(3,924,225 |
) |
|
|
(3,749,027 |
) |
Deferred compensation |
|
|
(7,421,516 |
) |
|
|
(5,697,900 |
) |
Accumulated deficit |
|
|
(70,643,175 |
) |
|
|
(70,863,049 |
) |
Total stockholders' equity |
|
|
15,061,215 |
|
|
|
13,934,098 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity |
|
$ |
120,805,219 |
|
|
$ |
97,912,969 |
|
USIO, INC. |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
(UNAUDITED) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
21,261,706 |
|
|
$ |
16,215,686 |
|
|
$ |
42,707,950 |
|
|
$ |
34,327,029 |
|
Cost of services |
|
|
16,250,988 |
|
|
|
12,955,782 |
|
|
|
32,795,417 |
|
|
|
27,557,996 |
|
Gross profit |
|
|
5,010,718 |
|
|
|
3,259,904 |
|
|
|
9,912,533 |
|
|
|
6,769,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
577,869 |
|
|
|
473,701 |
|
|
|
1,082,443 |
|
|
|
1,024,383 |
|
Other SG&A expenses |
|
|
3,854,022 |
|
|
|
3,848,696 |
|
|
|
7,727,241 |
|
|
|
7,643,842 |
|
Depreciation and amortization |
|
|
522,999 |
|
|
|
807,934 |
|
|
|
1,041,028 |
|
|
|
1,522,869 |
|
Total selling, general and administrative expenses |
|
|
4,954,890 |
|
|
|
5,130,331 |
|
|
|
9,850,712 |
|
|
|
10,191,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
55,828 |
|
|
|
(1,870,427 |
) |
|
|
61,821 |
|
|
|
(3,422,061 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
218,844 |
|
|
|
1,166 |
|
|
|
311,772 |
|
|
|
1,747 |
|
Interest expense |
|
|
(533 |
) |
|
|
(1,084 |
) |
|
|
(1,195 |
) |
|
|
(2,301 |
) |
Other income and (expense), net |
|
|
218,311 |
|
|
|
82 |
|
|
|
310,577 |
|
|
|
(554 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before income taxes |
|
|
274,139 |
|
|
|
(1,870,345 |
) |
|
|
372,398 |
|
|
|
(3,422,615 |
) |
Income tax expense |
|
|
69,098 |
|
|
|
70,000 |
|
|
|
152,524 |
|
|
|
140,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
205,041 |
|
|
$ |
(1,940,345 |
) |
|
$ |
219,874 |
|
|
$ |
(3,562,615 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per common share: |
|
$ |
0.01 |
|
|
$ |
(0.10 |
) |
|
$ |
0.01 |
|
|
$ |
(0.18 |
) |
Diluted income (loss) per common share: |
|
$ |
0.01 |
|
|
$ |
(0.10 |
) |
|
$ |
0.01 |
|
|
$ |
(0.18 |
) |
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
20,128,429 |
|
|
|
20,316,572 |
|
|
|
20,125,440 |
|
|
|
20,298,573 |
|
Diluted |
|
|
26,413,329 |
|
|
|
20,316,572 |
|
|
|
26,410,340 |
|
|
|
20,298,573 |
|
USIO, INC. |
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(UNAUDITED) |
||||||||
|
|
Six Months Ended June 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Operating Activities |
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
219,874 |
|
|
$ |
(3,562,615 |
) |
Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities: |
|
|
|
|
|
|
|
|
Depreciation |
|
|
605,095 |
|
|
|
586,936 |
|
Amortization |
|
|
435,933 |
|
|
|
935,933 |
|
Stock-based compensation |
|
|
1,082,443 |
|
|
|
1,024,383 |
|
Amortization of warrant costs |
|
|
— |
|
|
|
17,970 |
|
Non-cash revenue from returned common stock |
|
|
(156,162 |
) |
|
|
— |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(850,132 |
) |
|
|
1,125,416 |
|
Prepaid expenses and other |
|
|
(176,728 |
) |
|
|
(402,939 |
) |
Operating lease right-of-use assets |
|
|
114,956 |
|
|
|
(281,442 |
) |
Inventory |
|
|
25,185 |
|
|
|
(53,850) |
|
Accounts payable and accrued expenses |
|
|
136,401 |
|
|
|
(829,390 |
) |
Operating lease liabilities |
|
|
(134,979 |
) |
|
|
289,502 |
|
Prepaid card load obligations |
|
|
26,227,715 |
|
|
|
(21,486,085 |
) |
Merchant reserves |
|
|
231,539 |
|
|
|
433,920 |
|
Customer deposits |
|
|
9,070 |
|
|
|
107,021 |
|
Deferred revenue |
|
|
— |
|
|
|
(17,647 |
) |
Net cash provided (used) by operating activities |
|
|
27,770,210 |
|
|
|
(22,112,887 |
) |
|
|
|
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(388,628 |
) |
|
|
(411,818 |
) |
Net cash (used) by investing activities |
|
|
(388,628 |
) |
|
|
(411,818 |
) |
|
|
|
|
|
|
|
|
|
Financing Activities |
|
|
|
|
|
|
|
|
Payments on equipment loan |
|
|
(28,215 |
) |
|
|
(27,110 |
) |
Purchases of treasury stock |
|
|
(19,036 |
) |
|
|
(546,589 |
) |
Net cash (used) by financing activities |
|
|
(47,251 |
) |
|
|
(573,699 |
) |
|
|
|
|
|
|
|
|
|
Change in cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves |
|
|
27,334,331 |
|
|
|
(23,098,404 |
) |
Cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves, beginning of year |
|
|
32,343,501 |
|
|
|
51,591,560 |
|
|
|
|
|
|
|
|
|
|
Cash, Cash Equivalents, Prepaid Card Loads, Customer Deposits and Merchant Reserves, End of Period |
|
$ |
59,677,832 |
|
|
$ |
28,493,156 |
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
Cash paid during the period for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
1,195 |
|
|
$ |
2,301 |
|
Income taxes |
|
|
312,158 |
|
|
|
— |
|
Non-cash financing activities: |
|
|
|
|
|
|
|
|
Issuance of deferred stock compensation |
|
|
2,478,506 |
|
|
|
12,330 |
|
USIO, INC. |
||||||||||||||||||||||||||||
STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY |
||||||||||||||||||||||||||||
(UNAUDITED) |
||||||||||||||||||||||||||||
|
|
Common Stock |
|
|
Additional Paid- In |
|
|
Treasury |
|
|
Deferred |
|
|
Accumulated |
|
|
Total Stockholders' |
|
||||||||||
|
|
Shares |
|
|
Amount |
|
|
Capital |
|
|
Stock |
|
|
Compensation |
|
|
Deficit |
|
|
Equity |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2022 |
|
|
27,044,900 |
|
|
$ |
195,471 |
|
|
$ |
94,048,603 |
|
|
$ |
(3,749,027 |
) |
|
$ |
(5,697,900 |
) |
|
$ |
(70,863,049 |
) |
|
$ |
13,934,098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock under equity incentive plan |
|
|
1,421,250 |
|
|
|
1,421 |
|
|
|
2,638,529 |
|
|
|
— |
|
|
|
(2,444,054 |
) |
|
|
— |
|
|
|
195,896 |
|
Deferred compensation amortization |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
308,676 |
|
|
|
— |
|
|
|
308,676 |
|
Purchase of treasury stock costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(8,529 |
) |
|
|
— |
|
|
|
— |
|
|
|
(8,529 |
) |
Net income for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,833 |
|
|
|
14,833 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2023 |
|
|
28,466,150 |
|
|
$ |
196,892 |
|
|
$ |
96,687,132 |
|
|
$ |
(3,757,556 |
) |
|
$ |
(7,833,278 |
) |
|
$ |
(70,848,216 |
) |
|
$ |
14,444,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock under equity incentive plan |
|
|
111,456 |
|
|
|
111 |
|
|
|
354,199 |
|
|
|
— |
|
|
|
(34,452 |
) |
|
|
— |
|
|
|
319,858 |
|
Reversal of deferred compensation amortization that did not vest |
|
|
(115,000 |
) |
|
|
(115 |
) |
|
|
(188,088 |
) |
|
|
— |
|
|
|
103,091 |
|
|
|
— |
|
|
|
(85,112 |
) |
Deferred compensation amortization |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
343,123 |
|
|
|
— |
|
|
|
343,123 |
|
Purchase of treasury stock costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(10,507 |
) |
|
|
— |
|
|
|
— |
|
|
|
(10,507 |
) |
Non-cash return of common stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(156,162 |
) |
|
|
— |
|
|
|
— |
|
|
|
(156,162 |
) |
Net income for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
205,041 |
|
|
|
205,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2023 |
|
|
28,462,606 |
|
|
$ |
196,888 |
|
|
$ |
96,853,243 |
|
|
$ |
(3,924,225 |
) |
|
$ |
(7,421,516 |
) |
|
$ |
(70,643,175 |
) |
|
$ |
15,061,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2021 |
|
|
26,807,145 |
|
|
$ |
195,235 |
|
|
$ |
93,100,129 |
|
|
$ |
(2,404,458 |
) |
|
$ |
(6,842,195 |
) |
|
$ |
(65,379,805 |
) |
|
$ |
18,668,906 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock under equity incentive plan |
|
|
61,600 |
|
|
|
62 |
|
|
|
267,856 |
|
|
|
— |
|
|
|
(12,330 |
) |
|
|
— |
|
|
|
255,588 |
|
Warrant compensation costs |
|
|
— |
|
|
|
— |
|
|
|
8,985 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,985 |
|
Deferred compensation amortization |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
295,092 |
|
|
|
— |
|
|
|
295,092 |
|
Purchase of treasury stock costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(66,494 |
) |
|
|
— |
|
|
|
— |
|
|
|
(66,494 |
) |
Net (loss) for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,622,270 |
) |
|
|
(1,622,270 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2022 |
|
|
26,868,745 |
|
|
$ |
195,297 |
|
|
$ |
93,376,970 |
|
|
$ |
(2,470,952 |
) |
|
$ |
(6,559,433 |
) |
|
$ |
(67,002,075 |
) |
|
$ |
17,539,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common stock under equity incentive plan |
|
|
54,233 |
|
|
|
52 |
|
|
|
258,636 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
258,688 |
|
Warrant compensation costs |
|
|
— |
|
|
|
— |
|
|
|
8,985 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
8,985 |
|
Reversal of deferred compensation amortization that did not vest |
|
|
(85,000 |
) |
|
|
(85 |
) |
|
|
(176,465 |
) |
|
|
— |
|
|
|
97,621 |
|
|
|
— |
|
|
|
(78,929 |
) |
Deferred compensation amortization |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
293,942 |
|
|
|
— |
|
|
|
293,942 |
|
Purchase of treasury stock costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(480,095 |
) |
|
|
— |
|
|
|
— |
|
|
|
(480,095 |
) |
Net (loss) for the period |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,940,345 |
) |
|
|
(1,940,345 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2022 |
|
|
26,837,978 |
|
|
$ |
195,264 |
|
|
$ |
93,468,126 |
|
|
$ |
(2,951,047 |
) |
|
$ |
(6,167,870 |
) |
|
$ |
(68,942,420 |
) |
|
$ |
15,602,053 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||||||||||
(UNAUDITED) |
||||||||||||||||
|
|
Three Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation from Operating income (Loss) to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (Loss) |
|
$ |
55,828 |
|
|
$ |
(1,870,427 |
) |
|
$ |
61,821 |
|
|
$ |
(3,422,061 |
) |
Depreciation and amortization |
|
|
522,999 |
|
|
|
807,934 |
|
|
|
1,041,028 |
|
|
|
1,522,869 |
|
EBITDA |
|
|
578,827 |
|
|
|
(1,062,493 |
) |
|
|
1,102,849 |
|
|
|
(1,899,192 |
) |
Non-cash stock-based compensation expense, net |
|
|
577,869 |
|
|
|
473,701 |
|
|
|
1,082,443 |
|
|
|
1,024,383 |
|
Adjusted EBITDA |
|
$ |
1,156,696 |
|
|
$ |
(588,792 |
) |
|
$ |
2,185,292 |
|
|
$ |
(874,809 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Adjusted EBITDA margins: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
$ |
21,261,706 |
|
|
$ |
16,215,686 |
|
|
$ |
42,707,950 |
|
|
$ |
34,327,029 |
|
Adjusted EBITDA |
|
|
1,156,696 |
|
|
|
(588,792 |
) |
|
|
2,185,292 |
|
|
|
(874,809 |
) |
Adjusted EBITDA margins |
|
|
5.4 |
% |
|
|
(3.6 |
)% |
|
|
5.1 |
% |
|
|
(2.5 |
)% |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES |
||||||||
(UNAUDITED) |
||||||||
|
|
Six Months Ended June 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
|
|
|
|
|
|
|
|
|
Reconciliation from net cash provided (used) by operating activities to Non-GAAP Adjusted Operating Cash Flow (used): |
|
|
|
|
|
|
|
|
Net cash provided (used) by operating activities |
|
$ |
27,770,210 |
|
|
$ |
(22,112,887 |
) |
Operating cash flow (used) adjustments: |
|
|
|
|
|
|
|
|
Prepaid card load obligations |
|
|
(26,227,715 |
) |
|
|
21,486,085 |
|
Customer deposits |
|
|
(9,070 |
) |
|
|
(107,021 |
) |
Merchant reserves |
|
|
(231,539 |
) |
|
|
(433,920 |
) |
Operating lease right-of-use assets |
|
|
(114,956 |
) |
|
|
281,442 |
|
Operating lease liabilities |
|
|
134,979 |
|
|
|
(289,502 |
) |
Total adjustments to net cash provided (used) by operating activities |
|
$ |
(26,448,301 |
) |
|
$ |
20,937,084 |
|
Adjusted operating cash flows provided (used) |
|
$ |
1,321,909 |
|
|
$ |
(1,175,803 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20230814762390/en/
Paul Manley
Senior Vice President, Investor Relations
paul.manley@usio.com
612-834-1804
Source: Usio, Inc