Usio Announces Second Quarter 2024 Financial Results
Usio, Inc. (Nasdaq: USIO) reported Q2 2024 financial results, highlighting a 29% increase in total payment dollars processed across all channels compared to the previous year. Despite strong volume growth, the company lowered its revenue guidance to 3-7% growth and EPS expectations to $0.0-$0.03 per share due to slower implementation of contracted PayFac ISVs. However, Usio raised its fiscal 2024 Adjusted EBITDA expectations to between $4.25 and $5.0 million.
Key highlights include:
- Q2 revenues of $20.1 million, down 6% year-over-year
- Net income of $0.1 million, or $0.00 per share
- Adjusted EBITDA of $0.8 million
- Record-breaking volumes in Prepaid card load, processing, and transactions
- Strong financial position with $7.5 million in cash and cash equivalents
Usio, Inc. (Nasdaq: USIO) ha riportato i risultati finanziari del secondo trimestre del 2024, evidenziando un aumento del 29% dei dollari totali pagati elaborati attraverso tutti i canali rispetto all'anno precedente. Nonostante una forte crescita del volume, l'azienda ha abbassato le sue previsioni di fatturato, prevedendo una crescita tra il 3% e il 7% e le aspettative sugli utili per azione a $0,00-$0,03 per azione a causa di una più lenta attuazione degli ISV PayFac contrattualizzati. Tuttavia, Usio ha innalzato le sue aspettative per l'Adjusted EBITDA fiscale 2024 a un intervallo compreso tra $4,25 e $5,0 milioni.
I punti salienti includono:
- Fatturato del secondo trimestre di $20,1 milioni, in calo del 6% rispetto all'anno precedente
- Utile netto di $0,1 milioni, ossia $0,00 per azione
- Adjusted EBITDA di $0,8 milioni
- Volumi record nella ricarica di carte Prepagate, elaborazione e transazioni
- Solida posizione finanziaria con $7,5 milioni in contante e equivalenti di contante
Usio, Inc. (Nasdaq: USIO) reportó los resultados financieros del segundo trimestre de 2024, destacando un aumento del 29% en el total de dólares de pago procesados a través de todos los canales en comparación con el año anterior. A pesar de un fuerte crecimiento en el volumen, la compañía redujo su guía de ingresos a un crecimiento del 3% al 7% y las expectativas de EPS a $0.00-$0.03 por acción debido a una implementación más lenta de los ISV PayFac contratados. Sin embargo, Usio aumentó sus expectativas de EBITDA ajustado fiscal 2024 a un rango entre $4.25 y $5.0 millones.
Los aspectos más destacados incluyen:
- Ingresos del segundo trimestre de $20.1 millones, una disminución del 6% interanual
- Ingreso neto de $0.1 millones, o $0.00 por acción
- EBITDA ajustado de $0.8 millones
- Volúmenes récord en carga de tarjetas precargadas, procesamiento y transacciones
- Fuerte posición financiera con $7.5 millones en efectivo y equivalentes de efectivo
Usio, Inc. (Nasdaq: USIO)는 2024년 2분기 재무 결과를 발표하며, 지난해에 비해 총 결제 금액 처리에서 29% 증가를 강조했습니다. 높은 거래량에도 불구하고, 회사는 계약된 PayFac ISV의 도입 속도가 느려짐에 따라 매출 가이드를 3~7% 성장으로 낮추고 주당 순익을 $0.00-$0.03으로 예상했습니다. 그러나 Usio는 2024 회계연도 조정 EBITDA 기대치를 $4.25에서 $5.0 백만으로 상향 조정했습니다.
주요 하이라이트는:
- 2분기 수익 $20.1 백만, 전년 대비 6% 감소
- 순이익 $0.1 백만, 즉 주당 $0.00
- 조정된 EBITDA $0.8 백만
- 선불 카드 적재, 처리 및 거래 기록적인 볼륨
- 현금 및 현금 등가물이 $7.5 백만으로 강력한 재무 상태
Usio, Inc. (Nasdaq: USIO) a publié ses résultats financiers pour le deuxième trimestre 2024, soulignant une augmentation de 29 % des montants totaux de paiement traités par tous les canaux par rapport à l'année précédente. Malgré une forte croissance des volumes, la société a abaissé ses prévisions de revenus à une croissance de 3 à 7 % et ses attentes en matière de bénéfice par action à 0,00 $ - 0,03 $ par action en raison de la mise en œuvre plus lente des ISV PayFac sous contrat. Cependant, Usio a augmenté ses attentes pour l'EBITDA ajusté pour l'exercice 2024 entre 4,25 et 5,0 millions de dollars.
Les points saillants incluent :
- Des revenus de 20,1 millions de dollars pour le deuxième trimestre, en baisse de 6 % par rapport à l'année précédente
- Un résultat net de 0,1 million de dollars, soit 0,00 $ par action
- EBITDA ajusté de 0,8 million de dollars
- Des volumes record dans le chargement de cartes prépayées, le traitement et les transactions
- Une solide position financière avec 7,5 millions de dollars en espèces et équivalents
Usio, Inc. (Nasdaq: USIO) berichtete über die Finanzzahlen für das 2. Quartal 2024 und hob einen 29%igen Anstieg der insgesamt verarbeiteten Zahlungssummen über alle Kanäle im Vergleich zum Vorjahr hervor. Trotz eines starken Volumenwachstums senkte das Unternehmen die Umsatzprognose auf 3-7% Wachstum und die Gewinnprognose auf $0.00-$0.03 pro Aktie aufgrund langsamerer Implementierungszeiten der vertraglich gebundenen PayFac ISVs. Usio erhöhte jedoch die Erwartungen für das bereinigte EBITDA im Geschäftsjahr 2024 auf einen Bereich zwischen $4,25 und $5,0 Millionen.
Wichtige Highlights:
- Umsätze im 2. Quartal von $20,1 Millionen, ein Rückgang um 6% im Jahresvergleich
- Nettoeinkommen von $0,1 Millionen oder $0,00 pro Aktie
- Bereinigtes EBITDA von $0,8 Millionen
- Rekordvolumen bei der Aufladung von Prepaid-Karten, Verarbeitung und Transaktionen
- Starke finanzielle Position mit $7,5 Millionen in Bargeld und Äquivalenten
- 29% increase in total payment dollars processed across all channels
- Raised fiscal 2024 Adjusted EBITDA expectations to between $4.25 and $5.0 million
- Record-breaking volumes in Prepaid card load (up 55%), processing, and transactions
- Credit card segment saw 10% increase in dollars processed and 19% increase in transactions
- ACH electronic check transaction volume up 10%, dollars processed up 36%
- Strong financial position with $7.5 million in cash and cash equivalents
- Generated $1.0 million in Adjusted Operating Cash Flows over first six months of fiscal year
- Lowered revenue guidance to 3-7% growth
- Reduced EPS expectations to $0.0-$0.03 per share
- Q2 revenues down 6% year-over-year to $20.1 million
- Net income decreased to $0.1 million from $0.2 million in the same quarter last year
- Adjusted EBITDA declined to $0.8 million from $1.3 million a year ago
- Operating loss of $0.2 million compared to $0.2 million operating income in Q2 2023
- Gross profit decreased to $4.8 million from $5.2 million in Q2 2023
Insights
Usio's Q2 2024 results present a mixed picture. While total payment dollars processed increased by
The company has lowered its revenue guidance to
Investors should monitor the company's ability to convert its backlog into revenue and improve gross margins, which could drive future profitability.
Usio's performance reflects broader trends in the fintech sector. The 29% growth in payment processing volume aligns with the increasing shift towards digital payments. However, the company's revenue decline highlights the challenges of transitioning from legacy programs to new growth areas.
The company's focus on PayFac (Payment Facilitator) model is strategic, as this segment showed
Investors should watch for Usio's ability to capitalize on these growth areas while managing the transition from older programs. The company's success in implementing its
Usio's technological strategy appears sound, focusing on high-growth areas like PayFac and integrated software vendors (ISVs). The 24% increase in total payment transactions processed indicates strong platform scalability. However, the slower-than-expected implementation of contracted ISVs highlights potential challenges in onboarding or integration processes.
The company's diverse payment processing capabilities across credit cards, ACH and prepaid services demonstrate a robust tech stack. The reclassification of interest revenue earned on merchant funds to top-line revenue reflects a maturing business model that leverages its payment infrastructure.
Looking forward, Usio's ability to accelerate ISV implementations and leverage its full-stack payment solutions will be crucial. Investors should monitor the company's tech investments and any innovations that could streamline client onboarding or open new revenue streams.
Total payment dollars processed through all payment channels up
SAN ANTONIO, Aug. 14, 2024 (GLOBE NEWSWIRE) -- Usio, Inc: (Nasdaq: USIO), a leading FinTech company that operates a full stack of integrated, cloud-based electronic payment and embedded financial solutions, today announced financial results for the second quarter, which ended June 30, 2024.
Louis Hoch, President and Chief Executive Officer of Usio, said, “Momentum remains strong, with a backlog of contracted PayFac integrated software vendors, "ISVs", still to implement with more than
Revenues for the quarter were once again in line with our expectations for the quarter and were down from a year ago, primarily due to the continued managed wind down of a large Prepaid program related to the NYC COVID Incentive program. Excluding that single program, revenues would have been up for both the quarter and the first half of the year compared to a year ago. Revenues in the quarter were led by Credit card, specifically in our Payfac division, where revenues were up
We have also reclassified interest revenue earned on merchant funds held for payment processing, merchant reserves and prepaid balances to top line revenue. This change reflects a shift in how the Company reports this income, which was previously categorized as non-operating income. This reclassification highlights that this revenue is integral to these core business segments, aligning it with the Company’s primary revenue streams. Interest income earned on operating cash continues to be reported below the line. This adjustment provides greater transparency into the company's operational performance and the main drivers of revenue within its key business lines.
For the quarter ended June 30, 2024, margins were up sequentially from the first quarter, although gross profit and margins were down marginally from a year ago due to a slightly less favorable sales mix, including the runoff of the NYC COVID Incentive Prepaid Card Program. Other selling, general and administrative expenses increased modestly from the same period last year and, on an annual basis, are expected to be nominally higher versus the prior year to support the anticipated revenue growth. The Company reported net income of
Mr. Hoch concluded, “The Company is in an extremely strong position, with a growing portfolio of recurring revenues, a best-ever financial position, and signed contracts that will be adding incremental revenue as they come online. Though the timing of when these large incremental deals will ramp up remains uncertain, we are confident that it is simply a question of timing. We believe that this should elevate Usio to a new level of revenue and earnings while further strengthening our franchise and creating new opportunities for growth.”
Quarterly Processing and Transaction Volumes
Total payment transactions processed in the second quarter of 2024 were 11.1 million, an increase of
We set all-time records in Prepaid card load, processing and transaction volumes in our Prepaid business unit. Prepaid card load volume was up
Second Quarter 2024 Revenue Detail
Revenues for the quarter ended June 30, 2024 were
Three Months Ended June 30, | |||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||
ACH and complementary services | $ | 3,894,330 | $ | 4,079,157 | $ | (184,827 | ) | (5 | )% | ||||||
Credit card | 7,261,268 | 7,115,884 | 145,384 | 2 | % | ||||||||||
Prepaid card services | 3,673,418 | 5,217,468 | (1,544,050 | ) | (30 | )% | |||||||||
Output Solutions | 4,686,869 | 4,849,197 | (162,328 | ) | (3 | )% | |||||||||
Interest - ACH and complementary services | 190,233 | 40,361 | 149,872 | 371 | % | ||||||||||
Interest - Prepaid card services | 334,624 | 125,058 | 209,566 | 168 | % | ||||||||||
Interest - Output Solutions | 39,146 | 9,447 | 29,699 | 314 | % | ||||||||||
Total Revenue | $ | 20,079,888 | $ | 21,436,572 | $ | (1,356,684 | ) | (6 | )% |
Six Months Ended June 30, | |||||||||||||||
2024 | 2023 | $ Change | % Change | ||||||||||||
ACH and complementary services | $ | 7,776,064 | $ | 7,419,879 | $ | 356,185 | 5 | % | |||||||
Credit card | 14,822,002 | 14,455,782 | 366,220 | 3 | % | ||||||||||
Prepaid card services | 7,014,642 | 10,024,872 | (3,010,230 | ) | (30 | )% | |||||||||
Output Solutions | 10,224,792 | 10,807,417 | (582,625 | ) | (5 | )% | |||||||||
Interest - ACH and complementary services | 401,873 | 43,306 | 358,567 | 828 | % | ||||||||||
Interest - Prepaid card services | 737,365 | 186,018 | 551,347 | 296 | % | ||||||||||
Interest - Output Solutions | 73,536 | 15,568 | 57,968 | 372 | % | ||||||||||
Total Revenue | $ | 41,050,274 | $ | 42,952,842 | $ | (1,902,568 | ) | (4 | )% | ||||||
Gross profit for the second quarter of 2024 was
Gross profits for the six months ended June 30, 2024 were
Other selling, general and administrative expenses were
Other selling, general and administrative expenses were
For the quarter, we reported an operating loss of
For the six months ended June 30, 2024, our operating loss 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 Wednesday, August 14, 2024, 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 U.S. should call +1-844-883-3890. International callers should call + 1-412-317-9246. All callers should ask for the Usio conference call. The conference call will also be available through a live webcast, which can be accessed via the Company’s website at www.usio.com/investors.
A replay of the call will be available approximately one hour after the end of the call through August 28, 2024. The replay can be accessed via the Company’s website or by dialing +1-877-344-7529 (U.S.) or 1-412-317-0088 (international). The replay conference playback code is 4975978.
About Usio, Inc.
Usio, Inc. (Nasdaq: USIO), a leading, cloud-based, integrated FinTech electronic payment solutions provider, offers a wide range of payment solutions to merchants, billers, banks, service bureaus, integrated software vendors and card issuers. The Company operates credit, debit/prepaid, and ACH payment processing platforms to deliver convenient, world-class payment solutions and services to clients through its unique payment facilitation platform as a service. 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 card issuing sector. Usio is headquartered in San Antonio, Texas, and has offices in Austin, Texas. Websites: www.usio.com, www.payfacinabox.com, www.akimbocard.com and www.usiooutput.com. Find us on Facebook® and Twitter.
Comparisons
Unless otherwise indicated, all comparisons and growth rates represent year-over-year comparisons, with the quarterly period of this year compared to the corresponding quarter of the prior year.
About Non-GAAP Financial Measures
This press release includes non-GAAP financial measures, as defined in Regulation G adopted by the Securities and Exchange Commission, 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 adjusted EBITDA, as defined above, divided by total revenues.
- The Company defines adjusted operating cash flow as net cash provided by (used in) 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 by (used in) 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 by (used in) 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 financial 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 and any guidance for future periods. 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 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, 2023. 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.
Contact:
Paul Manley
Senior Vice President, Investor Relations
paul.manley@usio.com
612-834-1804
USIO, INC. CONSOLIDATED BALANCE SHEETS | |||||||
June 30, 2024 | December 31, 2023 | ||||||
(Unaudited) | |||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 7,498,256 | $ | 7,155,687 | |||
Accounts receivable, net | 5,494,539 | 5,564,138 | |||||
Settlement processing assets | 51,122,984 | 44,899,603 | |||||
Prepaid card load assets | 28,056,918 | 31,578,973 | |||||
Customer deposits | 1,808,006 | 1,865,731 | |||||
Inventory | 407,013 | 422,808 | |||||
Prepaid expenses and other | 819,163 | 444,071 | |||||
Current assets before merchant reserves | 95,206,879 | 91,931,011 | |||||
Merchant reserves | 4,851,839 | 5,310,095 | |||||
Total current assets | 100,058,718 | 97,241,106 | |||||
Property and equipment, net | 3,427,109 | 3,660,092 | |||||
Other assets: | |||||||
Intangibles, net | 1,317,370 | 1,753,333 | |||||
Deferred tax asset, net | 1,504,000 | 1,504,000 | |||||
Operating lease right-of-use assets | 2,184,415 | 2,420,782 | |||||
Other assets | 340,285 | 355,357 | |||||
Total other assets | 5,346,070 | 6,033,472 | |||||
Total Assets | $ | 108,831,897 | $ | 106,934,670 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 968,217 | $ | 1,031,141 | |||
Accrued expenses | 3,214,518 | 3,801,278 | |||||
Operating lease liabilities, current portion | 442,668 | 633,616 | |||||
Equipment loan, current portion | 192,206 | 107,270 | |||||
Settlement processing obligations | 51,122,984 | 44,899,603 | |||||
Prepaid card load obligations | 28,056,918 | 31,578,973 | |||||
Customer deposits | 1,808,006 | 1,865,731 | |||||
Current liabilities before merchant reserve obligations | 85,805,517 | 83,917,612 | |||||
Merchant reserve obligations | 4,851,839 | 5,310,095 | |||||
Total current liabilities | 90,657,356 | 89,227,707 | |||||
Non-current liabilities: | |||||||
Equipment loan, net of current portion | 597,176 | 718,980 | |||||
Operating lease liabilities, net of current portion | 1,863,147 | 1,919,144 | |||||
Total liabilities | 93,117,679 | 91,865,831 | |||||
Stockholders' equity: | |||||||
Preferred stock, | — | — | |||||
Common stock, | 198,179 | 197,087 | |||||
Additional paid-in capital | 99,222,467 | 97,479,830 | |||||
Treasury stock, at cost; 2,366,947 and 2,339,083 shares at June 30, 2024 (unaudited) and December 31, 2023, respectively | (4,511,919 | ) | (4,362,150 | ) | |||
Deferred compensation | (7,681,660 | ) | (6,907,775 | ) | |||
Accumulated deficit | (71,512,849 | ) | (71,338,153 | ) | |||
Total stockholders' equity | 15,714,218 | 15,068,839 | |||||
Total Liabilities and Stockholders' Equity | $ | 108,831,897 | $ | 106,934,670 |
USIO, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenues | $ | 20,079,888 | $ | 21,436,572 | $ | 41,050,274 | $ | 42,952,842 | |||||||
Cost of services | 15,280,074 | 16,250,988 | 31,396,765 | 32,795,417 | |||||||||||
Gross profit | 4,799,814 | 5,185,584 | 9,653,509 | 10,157,425 | |||||||||||
Selling, general and administrative expenses: | |||||||||||||||
Stock-based compensation | 460,061 | 577,869 | 959,334 | 1,082,443 | |||||||||||
Other SG&A | 4,000,845 | 3,854,022 | 8,061,070 | 7,727,241 | |||||||||||
Depreciation and amortization | 547,849 | 522,999 | 1,124,003 | 1,041,028 | |||||||||||
Total selling, general and administrative | 5,008,755 | 4,954,890 | 10,144,407 | 9,850,712 | |||||||||||
Operating income (loss) | (208,941 | ) | 230,694 | (490,898 | ) | 306,713 | |||||||||
Other income and (expense): | |||||||||||||||
Interest income | 107,270 | 43,978 | 222,624 | 66,880 | |||||||||||
Other income | 261,413 | — | 261,413 | — | |||||||||||
Interest expense | (14,250 | ) | (533 | ) | (27,835 | ) | (1,195 | ) | |||||||
Other income, net | 354,433 | 43,445 | 456,202 | 65,685 | |||||||||||
Income (loss) before income tax expense | 145,492 | 274,139 | (34,696 | ) | 372,398 | ||||||||||
Income tax expense | 70,000 | 69,098 | 140,000 | 152,524 | |||||||||||
Net income (loss) | $ | 75,492 | $ | 205,041 | $ | (174,696 | ) | $ | 219,874 | ||||||
Income (Loss) Per Share | |||||||||||||||
Basic income (loss) per common share: | $ | 0.00 | $ | 0.01 | $ | (0.01 | ) | $ | 0.01 | ||||||
Diluted income (loss) per common share: | $ | 0.00 | $ | 0.01 | $ | (0.01 | ) | $ | 0.01 | ||||||
Weighted average common shares outstanding | |||||||||||||||
Basic | 26,534,407 | 26,413,329 | 26,454,848 | 26,410,340 | |||||||||||
Diluted | 26,534,407 | 26,413,329 | 26,454,848 | 26,410,340 |
USIO, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) | |||||||
Six Months Ended June 30, | |||||||
2024 | 2023 | ||||||
Operating Activities | |||||||
Net income (loss) | $ | (174,696 | ) | $ | 219,874 | ||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||
Depreciation | 688,039 | 605,095 | |||||
Amortization | 435,964 | 435,933 | |||||
Employee stock-based compensation | 959,334 | 1,082,443 | |||||
Non-cash revenue from returned common stock | — | (156,162 | ) | ||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | 69,599 | (850,132 | ) | ||||
Prepaid expenses and other | (375,092 | ) | (176,728 | ) | |||
Operating lease right-of-use assets | 236,367 | 114,956 | |||||
Inventory | 15,795 | 25,185 | |||||
Accounts payable and accrued expenses | (649,684 | ) | 136,401 | ||||
Operating lease liabilities | (246,945 | ) | (134,979 | ) | |||
Prepaid card load obligations | (3,522,055 | ) | 26,227,715 | ||||
Merchant reserves | (458,256 | ) | 231,539 | ||||
Customer deposits | (57,725 | ) | 9,070 | ||||
Net cash provided by (used in) operating activities | (3,079,355 | ) | 27,770,210 | ||||
Investing Activities | |||||||
Purchases of property and equipment | (455,057 | ) | (388,628 | ) | |||
Net cash (used in) investing activities | (455,057 | ) | (388,628 | ) | |||
Financing Activities | |||||||
Payments on equipment loan | (36,868 | ) | (28,215 | ) | |||
Proceeds from issuance of common stock | 10,510 | - | |||||
Purchases of treasury stock | (149,769 | ) | (19,036 | ) | |||
Net cash (used in) financing activities | (176,127 | ) | (47,251 | ) | |||
Change in cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves | (3,710,539 | ) | 27,334,331 | ||||
Cash, cash equivalents, prepaid card loads, customer deposits and merchant reserves, beginning of year | 45,910,486 | 32,343,501 | |||||
Cash, Cash Equivalents, Prepaid Card Loads, Customer Deposits and Merchant Reserves, End of Period | $ | 42,199,947 | $ | 59,677,832 | |||
Supplemental disclosures of cash flow information | |||||||
Cash paid during the period for: | |||||||
Interest | $ | 27,835 | $ | 1,195 | |||
Income taxes | — | 312,158 | |||||
Non-cash financing activity: | |||||||
Issuance of deferred stock compensation | 1,497,300 | 2,478,506 |
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, 2023 | 28,671,606 | $ | 197,087 | $ | 97,479,830 | $ | (4,362,150 | ) | $ | (6,907,775 | ) | $ | (71,338,153 | ) | $ | 15,068,839 | |||||||||||
Issuance of common stock under equity incentive plan | 107,600 | 107 | 153,118 | — | — | — | 153,225 | ||||||||||||||||||||
Deferred compensation amortization | — | — | — | — | 346,047 | — | 346,047 | ||||||||||||||||||||
Purchase of treasury stock costs | — | — | — | (44,823 | ) | — | — | (44,823 | ) | ||||||||||||||||||
Net (loss) for the period | — | — | — | — | — | (250,188 | ) | (250,188 | ) | ||||||||||||||||||
Balance at March 31, 2024 | 28,779,206 | $ | 197,194 | $ | 97,632,948 | $ | (4,406,973 | ) | $ | (6,561,728 | ) | $ | (71,588,341 | ) | $ | 15,273,100 | |||||||||||
Issuance of common stock under equity incentive plan | 994,049 | 994 | 1,610,320 | — | (1,497,300 | ) | — | 114,014 | |||||||||||||||||||
Issuance of common stock under employee stock purchase plan | 6,180 | 6 | 10,504 | — | — | — | 10,510 | ||||||||||||||||||||
Reversal of deferred compensation amortization that did not vest | (15,000 | ) | (15 | ) | (31,305 | ) | — | 31,320 | — | — | |||||||||||||||||
Deferred compensation amortization | — | — | — | — | 346,048 | — | 346,048 | ||||||||||||||||||||
Purchase of treasury stock costs | — | — | — | (104,946 | ) | — | — | (104,946 | ) | ||||||||||||||||||
Net income for the period | — | — | — | — | — | 75,492 | 75,492 | ||||||||||||||||||||
Balance at June 30, 2024 | 29,764,435 | $ | 198,179 | $ | 99,222,467 | $ | (4,511,919 | ) | $ | (7,681,660 | ) | $ | (71,512,849 | ) | $ | 15,714,218 | |||||||||||
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 |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED) | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Reconciliation from Operating income (Loss) to Adjusted EBITDA: | |||||||||||||||
Operating income (Loss) | $ | (208,941 | ) | $ | 230,694 | $ | (490,898 | ) | $ | 306,713 | |||||
Depreciation and amortization | 547,849 | 522,999 | 1,124,003 | 1,041,028 | |||||||||||
EBITDA | 338,908 | 753,693 | 633,105 | 1,347,741 | |||||||||||
Non-cash stock-based compensation expense, net | 460,061 | 577,869 | 959,334 | 1,082,443 | |||||||||||
Adjusted EBITDA | $ | 798,969 | $ | 1,331,562 | $ | 1,592,439 | $ | 2,430,184 | |||||||
Calculation of Adjusted EBITDA margins: | |||||||||||||||
Revenues | $ | 20,079,888 | $ | 21,436,572 | $ | 41,050,274 | $ | 42,952,842 | |||||||
Adjusted EBITDA | $ | 798,969 | $ | 1,331,562 | $ | 1,592,439 | $ | 2,430,184 | |||||||
Adjusted EBITDA margins | 4.0 | % | 6.2 | % | 3.9 | % | 5.7 | % |
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (UNAUDITED) | |||||||
June 30, 2024 | June 30, 2023 | ||||||
Reconciliation from net cash (used in) operating activities to Non-GAAP Adjusted Operating Cash Flow: | |||||||
Net cash provided by (used in) operating activities | $ | (3,064,283 | ) | $ | 27,770,210 | ||
Operating cash flow adjustments: | |||||||
Prepaid card load obligations | 3,522,055 | (26,227,715 | ) | ||||
Customer deposits | 57,725 | (9,070 | ) | ||||
Merchant reserves | 458,256 | (231,539 | ) | ||||
Operating lease right-of-use assets | (236,367 | ) | (114,956 | ) | |||
Operating lease liabilities | 246,945 | 134,979 | |||||
Total adjustments to net cash provided by operating activities | $ | 4,048,614 | $ | (26,448,301 | ) | ||
Adjusted operating cash flows provided | $ | 984,331 | $ | 1,321,909 |
FAQ
What was Usio's total payment processing growth in Q2 2024?
How did Usio's Q2 2024 revenue compare to the previous year?
What is Usio's updated revenue guidance for fiscal 2024?
How much did Usio's Prepaid card load volume increase in Q2 2024?