Vasta Platform Limited Reports Third Quarter 2020 Financial Results
Vasta Platform Limited (NASDAQ: VSTA) reported its financial results for Q3 2020, revealing a subscription revenue of R$692 million, an 18% increase from the previous sales cycle. Despite a slight 3% drop compared to the Annual Contract Value (ACV) of R$716 million, the company remained resilient during economic instability caused by the pandemic. Vasta secured R$835 million in ACV for 2021, indicating a 21% rise compared to 2020. With a net revenue of R$141.4 million for Q3 2020, up 4.1% year-over-year, and an adjusted EBITDA of R$12.1 million, the company showed solid growth and operational stability.
- Subscription revenue increased by 18%, reaching R$692 million for 2020 sales cycle.
- Achieved R$835 million in ACV for 2021, a 21% increase from 2020.
- Net revenue rose to R$141.4 million in Q3 2020, a 4.1% increase year-over-year.
- Adjusted EBITDA grew by 39% year-over-year to R$12.1 million.
- 3% decline in subscription revenue compared to ACV 2020, indicating potential challenges in maintaining growth.
- Net loss of R$67 million for the first nine months of the year, though improved from R$100.9 million in the same period of 2019.
SÃO PAULO, Brazil, Nov. 13, 2020 (GLOBE NEWSWIRE) -- Vasta Platform Limited (NASDAQ: VSTA) – “Vasta” or the “Company,” announces today its financial and operating results for the third quarter of 2020 (3Q20) ended September 30, 2020. Financial results are expressed in Brazilian Reais and are presented in accordance with International Financial Reporting Standards (IFRS).
HIGHLIGHTS
- With the completion of the 2020 sales cycle (4Q19 to 3Q20), Vasta reported a subscription revenue of R
$692 million , which represents18% increase in comparison to the subscription revenue for the 2019 sales cycle (R$584 million ), or21% higher than the ACV 2019 (R$572 million ), and reinforces the resilience of our business by showing a solid result even during a period of strong socioeconomic instability caused by the pandemic. - The subscription revenue for the commercial year of 2020 was only
3% lower than the ACV 2020 of R$716 million , impacted by the lower volume of orders received by reason of the increase in dropout mainly from pre-K and kindergarten students in partner schools, which also reinforces the predictability of our subscription revenue. - For 2021, Vasta has already obtained, in terms of ACV, R
$835 million , which represents an increase of21% in relation to the subscription revenues of the 2020 sales cycle, ended now, in 3Q20. From this increase, to date,80% relate to contracts of traditional learning systems and complementary solutions and20% regarding to contracts of learning system PAR. However, it should be stressed that the sales campaign will last until late December/early January, which should ensure an even higher increase over the coming months. - The offer of a robust and engaging digital platform, as is the case with Plurall, was vital for the company to ensure the stability of its operation and growth for the following year. Since the beginning of the pandemic, Plurall has already reported more than 8 million accumulated live classes, with an average of 72 thousand classes transmitted live per day since August. Currently, Plurall accounts for nearly
50% of the entire educational web traffic of private Brazilian educational platforms, proving to be not only a tool with high engagement and satisfaction rates but also an extremely important tool for the schools. - As regards financial indicators, Vasta reported a net revenue of R
$141.4 million in 3Q20 and R$654.1 million in 9M20, which represents a4.1% and4.3% increase, respectively. Even with a different seasonality in 2020, with a recognition of revenue more concentrated at the beginning of the sales cycle (4Q19 and 1Q20), the Company managed to have a solid performance this quarter. - Adjusted EBITDA of R
$12.1 million was39% higher than the one verified in 3Q19, due to revenue increase. - Year-to-date, Vasta’s adjusted EBITDA was R
$138 million (19% above the previous year), with a21.0% margin (2.7 p.p. expansion). - With the IPO resources, Vasta started to rely on net cash of R
$1,025 million , an amount which will be important to accelerate the Company’s inorganic growth projects.
MESSAGE FROM MANAGEMENT
With the end of the 2020 sales cycle, Vasta managed to prove its resilience and the predictability of its subscription revenue by reporting an impact of only
All this has generated an ever-growing satisfaction of our partner schools, and what we see right now is one of the highest contract renewal rates ever reported in our history. But Plurall has not been working only as a retention and engagement platform but also as an important hub attracting new schools, and we noticed, during the sales campaign, that many students were helpless throughout this year and could not follow the academic activities planned at the beginning of the academic year.
The combination of a low churn and very healthy sales campaign considering the current circumstances ensures a solid growth prospect for next year. However, a third important variable of this equation must also be mentioned, which consists of the cross-sell opportunities we have in our platform. It should be borne in mind that, when we built the 2020 sales cycle, there were only two options of extracurricular activities, namely, the language solution (English Stars) and the social and emotional solution (O líder em mim [The leader in me]), against the total of six that we currently have. In addition to this, for the sales cycle of 2021, we launched Plurall Store, a Marketplace made to sell generally international third-party digital solutions, in a revenue share model exclusively for the Brazilian market. Fully digital solutions, financially affordable, and in line with the existing demand for this type of service in the Brazilian market. Therefore, there is no question that the complementary solutions will gain more and more relevance in the coming sales cycles, and this is why we are striving to aggregate and bring in even more options for our partners.
In summary, even with all difficulties faced throughout this difficult year, we managed to stand out in the educational market by positioning ourselves as a platform containing the best academic solutions and a digital interface that has made a difference in this virtual environment in which we are living. Therefore, we believe that the growth expected for next year reflects the aforementioned competitive advantages and could be even greater if it were not for the economic scenario currently experienced. In any event, this resilience shown even in a difficult environment makes us confident in the sustainability of our business and the potential that we can still capture over the coming years.
For 2021, we have already closed to date a total of contracts that accounts for an ACV of R
Last, but not least, we have projects for expansion through acquisitions. With the resources raised in the IPO, Vasta is committed to allocating
In other words, the prospects with the current solutions portfolio are already very promising; the resources raised in the IPO will serve as a catalyst to further accelerate our growth and ensure a sustainable cross-sales rhythm in our ecosystem. This project is only starting, and its legacy will generate an extraordinary result for those who believed in our history from the start.
COVID-19 UPDATE
As discussed in more detail in our September 30, 2020 condensed consolidated financial statements, the Company set up a Crisis Committee and approved some measures composed by actions that first of all safeguarded the physical and mental health of its employees and then preserved operational and financial capacity to face this period. We highlight the main initiatives carried out by Company: (i) Preserve employees’ health and safety by implementing measures such as work from home policy, temporary closure of our distribution centers re-opening with reduced operations and the adoption of health and safety measures recommended by government authorities; (ii) Ensure educational content and services delivery through online platforms; (iii) Improve the financial health identifying required measures to ensure adequate liquidity and cash position; (iv) Implement short term restructuring measures required to improve financial health, seeking to preserve jobs and the organization long term plan, including but not limited to temporary reduction in wages and working hours; (v) Plan and execute organizational changes with mid-term impact for the post-COVID world, if required; (vi) Strategic Plan for opportunities generated by the crisis; (vii) Philanthropic actions that contributes to mitigate the impacts of COVID-19 on our Company segment; and (viii) Provide on-line campaigns to promote our products to potential new customers.
Related to sales and services provided to our customers, even though municipality and state-wide governments had taken some measures that could hard hit our business, for example school’s lockdown and social distancing, our customers kept their educational services through our virtual platforms. As a result, we have not had interruption in the sales and services levels contracted by our customers.
Despite of the continuity of educational services, the process of social lockdown is pervasive and it is increasing the level of uncertainties over our business cycle and logistics process, thus, it is likely that we will identify some impacts on revenue and profitability through the quarters forthcoming. This characteristic is based on macroeconomic forecasting which have indicated unfavorable social and economic indicators to Brazil in the 2020’s year-end and during the next year.
REVENUE RECOGNITION AND SEASONALITY
As we release our results for the third quarter of 2020, it is important to highlight the revenue recognition and seasonality of our business.
Our main deliveries of printed and digital materials to our customers occur in the last quarter of each year (typically in November and December), and in the first quarter of each subsequent year (typically in February and March), and revenue is recognized when the customers obtain control over the materials. In addition, the printed and digital materials we provide in the fourth quarter are used by our customers in the following school year and, therefore, our fourth quarter results reflect the growth in the number of our students from one school year to the next, leading to higher revenue in general in our fourth quarter compared with the preceding quarters in each year. Consequently, in aggregate, the seasonality of our revenues generally produces higher revenues in the first and fourth quarters of our fiscal year. In this sense, the numbers for the second quarter and third quarter are usually less relevant. In addition, we generally bill our customers during the first half of each school year (which starts in January), which generally results in a higher cash position in the first half of each year compared to the second half.
A significant part of our expenses is also seasonal. Due to the nature of our business cycle, we need significant working capital, typically in September or October of each year, in order to cover costs related to production and inventory accumulation, selling and marketing expenses, and delivery of our teaching materials at the end of each year in preparation for the beginning of each school year. As a result, these operating expenses are generally incurred between September and December of each year.
Purchases through our Livro Fácil e-commerce platform are also very intense during the back-to-school period, between November, when school enrollment takes place and families plan to anticipate the purchase of products and services, and February of the following year, when classes are about to start. Thus, e-commerce revenue is mainly concentrated in the first and fourth quarters of the year.
KEY BUSINESS METRICS
ACV Bookings: ACV Bookings is a non-accounting managerial metric and represents our partner schools’ commitment to pay for our solutions offerings. We believe it is a meaningful indicator of demand for our solutions. In particular, we believe ACV Bookings is a helpful metric because it is designed to show amounts that we expect to be recognized as revenue from subscription services for the 12-month period between October 1 of one fiscal year through September 30 of the following fiscal year. We define ACV Bookings as the revenue we would expect to recognize from a partner school in each school year, based on the number of students who have contracted our services, or “enrolled students,” that will access our content at such partner school in such school year. We calculate ACV Bookings by multiplying the number of enrolled students at each school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related school. Although our contracts with our schools are typically for 4-year terms, we record one year of revenue under such contracts as ACV Bookings. ACV Bookings are calculated based on the sum of actual contracts signed during the sales period and assumes the historical rates of returned goods from customers for the preceding 24-month period. Since the actual rates of returned goods from sales during the period may be different from the historical average rates and the actual volume of merchandise ordered by our customers may be different from the contracted amount, the actual revenue recognized during each period of a sales cycle may be different from the ACV Bookings for the respective sales cycle. Our reported ACV Bookings are subject to risks associated with, among other things, economic conditions and the markets in which we operate, including risks that our contracts may be canceled or adjusted (including as a result of the COVID-19 pandemic).
As mentioned above, Vasta has already captured, to date, a total of contracts that accounts for an ACV of R
OPERATING PERFORMANCE
Student Base – Subscription Models
| Student Base | 3Q20 | 3Q19 | Chg.% | ||||
| Partner Schools (Core Content) | 4,167 | 3,400 | 22.6 | % | |||
| Partner Schools (Complementary Content) | 636 | 417 | 52.5 | % | |||
| Students (Core Content) | 1,311,147 | 1,185,799 | 10.6 | % | |||
| Students (Complementary Content) | 213,058 | 133,583 | 59.5 | % | |||
During the academic year, schools only adjust their orders according to the effective number of students until no more than the second quarter, and therefore, there is no change in relation to the operating performance in the second half of the year. This situation could have been different by reason of the impact of the pandemic on the sector as a whole, but the effort to offer an efficient and engaging digital platform, added to the Company’s capacity to support all academic year activities remotely, ultimately reinforced the resilience of the business and strengthened even further the relationship with partner schools.
Since 2020 was a very abnormal year, we decided to maintain the number of students in Q3, as usually made, although there were drop-outs at our partners schools during the pandemic crises, as can be seen by the
Net Revenue
| Net Revenue - Values in R$ ('000) | 3Q20 | 3Q19 | Chg.% | 9M20 | 9M19 | Chg.% | ||||||||
| Subscription | 105,849 | 102,467 | 3.3 | % | 476,025 | 434,377 | 9.6 | % | ||||||
| Core Content | 105,481 | 102,374 | 3.0 | % | 442,379 | 411,807 | 7.4 | % | ||||||
| Complementary Content | 368 | 93 | 295.7 | % | 33,646 | 22,570 | 49.1 | % | ||||||
| Non-subscription | 35,566 | 33,345 | 6.7 | % | 178,041 | 192,458 | -7.5 | % | ||||||
| Total | 141,415 | 135,811 | 4.1 | % | 654,066 | 626,835 | 4.3 | % | ||||||
The net revenue from subscription products, which includes all educational solutions with recurring revenue (basically, learning systems), represented
| 2019 Sales Cycle | 2020 Sales Cycle | ||||||||||||||
| Vasta | 4Q18-3Q19 | % Net Rev. | 4Q19-3Q20 | % Net Rev. | Chg.% | ||||||||||
| Net Revenue | 873,196 | 100.0 | % | 1,017,128 | 100.0 | % | 16.5 | % | |||||||
| Subscription | 584,582 | 66.9 | % | 691,924 | 68.0 | % | 18.4 | % | |||||||
| Non-subscription | 288.614 | 33.1 | % | 325,204 | 32.0 | % | 12.7 | % | |||||||
| Adjusted EBITDA | 196,086 | 276,259 | 40.9 | % | |||||||||||
| Adj. EBITDA Margin | 22.5 | % | 27.2 | % | 4.7 p.p. | ||||||||||
FINANCIAL PERFORMANCE
| Vasta - Values in R$ ('000) | 3Q20 | 3Q19 | Chg.% | 2Q20 | Chg.% | 9M20 | 9M19 | Chg.% | ||||||||||||||||
| Gross revenue | 209,001 | 161,460 | 29.4 | % | 138,204 | 51.2 | % | 790,408 | 721,625 | 9.5 | % | |||||||||||||
| Deductions from gross revenue | (67,586 | ) | (25,649 | ) | 163.5 | % | (17,971 | ) | 276.1 | % | (136,342 | ) | (94,790 | ) | 43.8 | % | ||||||||
| Taxes | (1,191 | ) | (3,820 | ) | -68.8 | % | (1,419 | ) | -16.1 | % | (4,915 | ) | (7,947 | ) | -38.2 | % | ||||||||
| Returns | (61,077 | ) | (11,739 | ) | 420.3 | % | (10,440 | ) | 485.0 | % | (104,187 | ) | (49,261 | ) | 111.5 | % | ||||||||
| Discounts | (5,318 | ) | (10,090 | ) | -47.3 | % | (6,112 | ) | -13.0 | % | (27,240 | ) | (37,582 | ) | -27.5 | % | ||||||||
| Net revenue | 141,415 | 135,811 | 4.1 | % | 120,233 | 17.6 | % | 654,066 | 626,835 | 4.3 | % | |||||||||||||
| Total Cost of goods sold and services | (62,230 | ) | (60,291 | ) | 3.2 | % | (48,422 | ) | 28.5 | % | (277,985 | ) | (298,348 | ) | -6.8 | % | ||||||||
| Cost of goods sold and services | (62,230 | ) | (60,291 | ) | 3.2 | % | (48,422 | ) | 28.5 | % | (277,985 | ) | (298,348 | ) | -6.8 | % | ||||||||
| Gross profit | 79,185 | 75,520 | 4.9 | % | 71,811 | 10.3 | % | 376,081 | 328,487 | 14.5 | % | |||||||||||||
| Gross profit margin | 56,0 | % | 55,6 | % | 0.4p.p. | 59,7 | % | -3.7p.p. | 57,5 | % | 52,4 | % | 5.1p.p. | |||||||||||
| General and administrative expenses | (79,334 | ) | (64,293 | ) | 23.4 | % | (72,167 | ) | 9.9 | % | (237,428 | ) | (194,461 | ) | 22.1 | % | ||||||||
| Impairment losses on trade receivables | (1,121 | ) | 4,277 | -126.2 | % | (1,264 | ) | -11.3 | % | (12,704 | ) | (3,721 | ) | 241.4 | % | |||||||||
| Commercial expenses | (35,841 | ) | (36,890 | ) | -2.8 | % | (42,803 | ) | -16.3 | % | (116,437 | ) | (99,553 | ) | 17.0 | % | ||||||||
| (Loss) Profit before financial income and taxes | (37,110 | ) | (21,386 | ) | 73.5 | % | (44,422 | ) | -16.5 | % | 9,513 | 30,751 | -69.1 | % | ||||||||||
| Operating margin | -26,2 | % | -15,7 | % | -10.5p.p. | -36,9 | % | 10.7p.p. | 1,5 | % | 4,9 | % | -3.5p.p. | |||||||||||
| Corporate Expenses | (3,176 | ) | (19,583 | ) | -83.8 | % | (9,917 | ) | -68.0 | % | (25,388 | ) | (51,731 | ) | -50.9 | % | ||||||||
| (+) Depreciation and amortization | 43,516 | 48,110 | -9.5 | % | 43,468 | 0.1 | % | 129,134 | 131,365 | -1.7 | % | |||||||||||||
| EBITDA | 3,230 | 7,141 | -54.8 | % | (10,872 | ) | -129.7 | % | 113,259 | 110,385 | 2.6 | % | ||||||||||||
| EBITDA margin | 2,3 | % | 5,3 | % | -3.0p.p. | -9,0 | % | 11.3p.p. | 17,3 | % | 17,6 | % | -0.3p.p. | |||||||||||
| (+) Impact COVID-19 | - | - | n.a. | - | n.a. | 5,642 | - | n.a. | ||||||||||||||||
| (+) Non-recurring expenses | 1,910 | - | n.a. | 8,300 | -77.0 | % | 10,210 | - | n.a. | |||||||||||||||
| (+) Share-based compensation plan | 6,930 | 404 | 1617.1 | % | 900 | 670.0 | % | 8,559 | 882 | 870.5 | % | |||||||||||||
| (+) Provision for risks of tax, civil and labor losses | - | 1,111 | -100.0 | % | - | n.a. | - | 4,055 | -100.0 | % | ||||||||||||||
| Adjusted EBITDA | 12,070 | 8,655 | 39.5 | % | (1,672 | ) | -821.9 | % | 137,670 | 115,322 | 19.4 | % | ||||||||||||
| Adjusted EBITDA margin | 8,5 | % | 6,4 | % | 2.2p.p. | -1,4 | % | 9.9p.p. | 21,0 | % | 18,4 | % | 2.7p.p. | |||||||||||
Vasta’s adjusted EBITDA was
PDA and Accounts Receivable¹
| Values in R | 3Q20 | 3Q19 | Chg.% | 2Q20 | Chg.% | ||||||||||
| Gross Accounts Receivable | 267,783 | 188,587 | 42.0 | % | 352,748 | -24.1 | % | ||||||||
| PDA Balance | (26,929 | ) | (18,792 | ) | 43.3 | % | (30,715 | ) | -12.3 | % | |||||
| Coverage Ratio | 10,1 | % | 10,0 | % | 0.9 | % | 8,7 | % | 15.5 | % | |||||
| Net Accounts Receivable | 240,854 | 169,795 | 41.9 | % | 322,033 | -25.2 | % | ||||||||
| Average Accounts Receivable Term (days) | 85 | 65 | 20 days | 115 | -30 days | ||||||||||
* Excludes Credit Card balance. ¹ For comparison purposes, 3Q19 numbers considers the write-off of liabilities due over 360 days with the respective write-off of the PDA balance.
As a percentage of revenue, the provision for doubtful accounts (PDA) remained at a quite low level (
CONFERENCE CALL INFORMATION
Vasta will discuss its third quarter 2020 results on November 13, 2020, via a conference call at 9:00 a.m. Eastern Time. To access the call (ID: 4729729), please dial: +1 (833) 519-1336 or (914) 800-3898. An audio replay of the call will be available through November 20, 2020 by dialing +1 (855) 859-2056 or (404) 537-3406 and entering access code 4729729. A live and archived webcast of the call will be available on the Investor Relations section of the Company’s website at https://ir.vastaplatform.com.
ABOUT VASTA
Vasta is a leading, high-growth education company in Brazil powered by technology, providing end-to-end educational and digital solutions that cater to all needs of private schools operating in the K-12 educational segment, ultimately benefiting all of Vasta’s stakeholders, including students, parents, educators, administrators and private school owners. Vasta’s mission is to help private K-12 schools to be better and more profitable, supporting their digital transformation. Vasta believes it is uniquely positioned to help schools in Brazil undergo the process of digital transformation and bring their education skill-set to the 21st century. Vasta promotes the unified use of technology in K-12 education with enhanced data and actionable insight for educators, increased collaboration among support staff and improvements in production, efficiency and quality. For more information, please visit ir.vastaplatform.com.
CONTACT
Investor Relations
+55 11 3133 7311
ri@somoseducacao.com.br
FORWARD-LOOKING STATEMENTS
This press release contains forward-looking statements that can be identified by the use of forward-looking words such as “anticipate,” “believe,” “could,” “expect,” “should,” “plan,” “intend,” “estimate” and “potential,” among others. Forward-looking statements appear in a number of places in this press release and include, but are not limited to, statements regarding our intent, belief or current expectations. Forward-looking statements are based on our management’s beliefs and assumptions and on information currently available to our management. Such statements are subject to risks and uncertainties, and actual results may differ materially from those expressed or implied in the forward-looking statements due to of various factors, including (i) general economic, financial, political, demographic and business conditions in Brazil, as well as any other countries we may serve in the future and their impact on our business; (ii) fluctuations in interest, inflation and exchange rates in Brazil and any other countries we may serve in the future; (iii) our ability to implement our business strategy and expand our portfolio of products and services; (iv) our ability to adapt to technological changes in the educational sector; (v) the availability of government authorizations on terms and conditions and within periods acceptable to us; (vi) our ability to continue attracting and retaining new partner schools and students; (vii) our ability to maintain the academic quality of our programs; (viii) the availability of qualified personnel and the ability to retain such personnel; (ix) changes in the financial condition of the students enrolling in our programs in general and in the competitive conditions in the education industry; (x) our capitalization and level of indebtedness; (xi) the interests of our controlling shareholder; (xii) changes in government regulations applicable to the education industry in Brazil; (xiii) government interventions in education industry programs, that affect the economic or tax regime, the collection of tuition fees or the regulatory framework applicable to educational institutions; (xiv) cancellations of contracts within the solutions we characterize as subscription arrangements or limitations on our ability to increase the rates we charge for the services we characterize as subscription arrangements; (xv) our ability to compete and conduct our business in the future; (xvi) our ability to anticipate changes in the business, changes in regulation or the materialization of existing and potential new risks; (xvii) the success of operating initiatives, including advertising and promotional efforts and new product, service and concept development by us and our competitors; (xviii) changes in consumer demands and preferences and technological advances, and our ability to innovate to respond to such changes; (xix) changes in labor, distribution and other operating costs; our compliance with, and changes to, government laws, regulations and tax matters that currently apply to us; (xx) the effectiveness of our risk management policies and procedures, including our internal control over financial reporting; (xxi) health crises, including due to pandemics such as the COVID-19 pandemic and government measures taken in response thereto; (xxii) other factors that may affect our financial condition, liquidity and results of operations; and (xxiii) other risk factors discussed under “Risk Factors.” Forward-looking statements speak only as of the date they are made, and we do not undertake any obligation to update them in light of new information or future developments or to release publicly any revisions to these statements in order to reflect later events or circumstances or to reflect the occurrence of unanticipated events.
NON-GAAP FINANCIAL MEASURES
This press release presents our EBITDA, Adjusted EBITDA, Free Cash Flow and Adjusted Cash Conversion Ratio information for the convenience of investors. EBITDA, Adjusted EBITDA, Free Cash Flow and Adjusted Cash Conversion Ratio are the key performance indicators used by us to measure financial operating performance. Our management believes that these Non-GAAP financial measures provide useful information to investors and shareholders. We also use these measures internally to establish budgets and operational goals to manage and monitor our business, evaluate our underlying historical performance and business strategies and to report our results to the board of directors.
We calculate EBITDA as Net profit (loss) for the period / year plus income taxes and social contribution plus/minus net finance result plus depreciation and amortization. The EBITDA measure provides useful information to assess our operational performance.
We calculate Adjusted EBITDA as EBITDA plus/minus: (a) share-based compensation expenses, mainly due to the grant of additional shares to Somos’ employees in connection with the change of control of Somos to Cogna (for further information refer to note 20 to the audited combined carve-out financial statements of Somos—Anglo); (b) provision for risks of tax, civil and labor losses regarding penalties, related to income tax positions taken by the Predecessor Somos—Anglo and the Successor (“Vasta”) in connection with a corporate reorganization carried out by the Predecessor Somos—Anglo (for further information refer to note 20 to the audited combined carve-out financial statements of Somos—Anglo); and (c) higher Impairment losses on trade receivables (to align with the current situation). We understand that such adjustments are relevant and should be considered when calculating our Adjusted EBITDA, which is a practical measure to assess our operational performance that allows us to compare it with other companies that operates in the same segment.
We calculate Free Cash Flow as the net cash flows from operating activities as presented in the statement of cash flows of our financial statements less cash flows required for: (i) acquisition of property, plant and equipment; (ii) addition to intangible assets; and (iii) acquisition of subsidiaries. We consider Free Cash Flow to be a liquidity measure, therefore, we adjust our Free Cash Flow metric with amounts that directly impacted the cash flows in the period in addition to the operating activities. The Free Cash Flow measure provides useful information to management and investors about the amount of cash generated by our operations, deducting for investments in property and equipment to maintain and grow our business.
We calculate Adjusted Cash Conversion Ratio as the cash flows from operating activities divided by Adjusted EBITDA for the relevant period.
We understand that, although EBITDA, Adjusted EBITDA, Free Cash Flow and Adjusted Cash Conversion Ratio are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Free Cash Flow and Adjusted Cash Conversion Ratio may be different from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies.
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||
| As of September 30, 2020 | As of December 31, 2019 | ||
| Successor (Vasta) | |||
| R$ millions | R$ millions | ||
| Statement of Financial Position: | |||
| Assets | |||
| Current assets | |||
| Cash and cash equivalents | 317.9 | 43.3 | |
| Marketable Securities | 707.1 | - | |
| Trade receivables | 247.3 | 388.8 | |
| Inventories | 239.0 | 222.2 | |
| Taxes Recoverable and Income tax and social contribution recoverable | 29.0 | 50.3 | |
| Prepayments | 28.0 | 22.6 | |
| Other receivables | 1.8 | 1.9 | |
| Related parties – other receivables | 4.7 | 38.1 | |
| Total current assets | 1,574.8 | 767.2 | |
| Non-current assets | |||
| Judicial deposits and Escrow Accounts | 171.9 | 172.9 | |
| Deferred income tax and social contribution | 118.9 | 57.3 | |
| Property, plant and equipment | 181.0 | 185.0 | |
| Intangible assets and goodwill | 4,945.3 | 4,985.4 | |
| Total non-current assets | 5,417.1 | 5,400.6 | |
| Total assets | 6,991.9 | 6,167.8 | |
| Liabilities and parent’s net investment | |||
| Current liabilities | |||
| Bonds and financing | 480.5 | 440.9 | |
| Lease liabilities | 13.1 | 7.1 | |
| Suppliers | 157.7 | 223.7 | |
| Suppliers related parties | 130.5 | 207.2 | |
| Taxes payable | 0.5 | 0.9 | |
| Income tax and social contribution payable | 14.3 | 18.8 | |
| Salaries and social contributions | 71.5 | 61.7 | |
| Contract liabilities and deferred income | 21.2 | 49.3 | |
| Accounts payable for business combination | 17.0 | 1.8 | |
| Other liabilities | 5.1 | 3.9 | |
| Other liabilities - related parties | 233.2 | 49.2 | |
| Loans from related parties | 20.6 | 29.2 | |
| Total current liabilities | 1,165.2 | 1,093.7 | |
| Non-current liabilities | |||
| Bonds and financing | 306.6 | 1.200.0 | |
| Lease liabilities | 144.5 | 146.6 | |
| Accounts payable for business combination | 26.6 | 9.2 | |
| Provision for risks of tax, civil and labor losses | 610.6 | 609.0 | |
| Contract liabilities and deferred revenues | 7.3 | 9.2 | |
| Total non-current liabilities | 1,095.6 | 1,974.0 | |
| Total liabilities | 2,260.8 | 3,067.7 | |
| Total parent’s net investment | 4,731.1 | 3,100.1 | |
| Total liabilities and parent’s net investment | 6,991.9 | 6,167.8 | |
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||
| For Nine Months Ended September 30, | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Statement of Profit or Loss | |||||
| Net revenue from sales and services | 654.1 | 626.8 | |||
| Net revenue from sales | 634.9 | 608.5 | |||
| Net revenue from services | 19.2 | 18.3 | |||
| Costs of goods sold and services | (278.0 | ) | (298.3 | ) | |
| Gross profit | 376.1 | 328.5 | |||
| General and administrative expenses | (394.9 | ) | (352.7 | ) | |
| Other operating income, net | 2.9 | 3.3 | |||
| Profit (loss) before finance result and taxes | (15.9 | ) | (20.9 | ) | |
| Finance income | 14.6 | 2.8 | |||
| Finance costs | (101.4 | ) | (133.8 | ) | |
| Finance result | (86.8 | ) | (131.0 | ) | |
| Profit before income tax and social contribution | (102.7 | ) | (151.9 | ) | |
| Income tax and social contribution | 34.8 | 51.0 | |||
| Net profit for the period | (67.9 | ) | (100.9 | ) | |
| For the period from July 01 to September 30 | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Statement of Profit or Loss | |||||
| Net revenue from sales and services | 141.4 | 135.8 | |||
| Net revenue from sales | 134.2 | 131.4 | |||
| Net revenue from services | 7.2 | 4.4 | |||
| Costs of goods sold and services | (62.2 | ) | (60.3 | ) | |
| Gross profit | 79.2 | 75.5 | |||
| General and administrative expenses | (120.4 | ) | (119.7 | ) | |
| Other operating income, net | 0.9 | 3.3 | |||
| Profit (loss) before finance result and taxes | (40.3 | ) | (40.9 | ) | |
| Finance income | 5.9 | 1.5 | |||
| Finance costs | (24.9 | ) | (50.7 | ) | |
| Finance result | (19.0 | ) | (49.2 | ) | |
| Profit before income tax and social contribution | (59.3 | ) | (90.1 | ) | |
| Income tax and social contribution | 18.6 | 29.1 | |||
| Net profit for the period | (40.7 | ) | (61.0 | ) | |
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||||||||||||
| For Nine Months Ended September 30, | For the period from July 01 to September 30 | ||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||
| Content & EdTech Platform | Content & EdTech Platform | ||||||||||||||
| R$ millions | R$ millions | ||||||||||||||
| Statement of profit or loss: | Statement of profit or loss: | ||||||||||||||
| Net revenue from sales and services | 569.8 | 531.9 | Net revenue from sales and services | 136.2 | 122.7 | ||||||||||
| Cost of goods sold and services | (202.7 | ) | (211.0 | ) | Cost of goods sold and services | (60.6 | ) | (53.0 | ) | ||||||
| Gross profit | 367.1 | 320.9 | Gross profit | 75.6 | 69.7 | ||||||||||
| General and administrative expenses | (366.4 | ) | (333.8 | ) | General and administrative expenses | (115.1 | ) | (114.7 | ) | ||||||
| Other operating income, net | 2.9 | 3.3 | Other operating income, net | 0.9 | 3.3 | ||||||||||
| Profit before finance result and taxes | 3.6 | (9.6 | ) | Profit before finance result and taxes | (38.6 | ) | (41.7 | ) | |||||||
| For Nine Months Ended September 30, | For the period from July 01 to September 30 | ||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||
| Digital Services Platform | Digital Services Platform | ||||||||||||||
| R$ millions | R$ millions | ||||||||||||||
| Statement of profit or loss: | Statement of profit or loss: | ||||||||||||||
| Net revenue from sales and services | 84.4 | 94.8 | Net revenue from sales and services | 5.3 | 13.0 | ||||||||||
| Cost of goods sold and services | (75.2 | ) | (87.3 | ) | Cost of goods sold and services | (1.7 | ) | (7.3 | ) | ||||||
| Gross profit | 9.2 | 7.5 | Gross profit | 3.6 | 5.7 | ||||||||||
| General and administrative expenses | (28.6 | ) | (19.0 | ) | General and administrative expenses | (5.4 | ) | (5.0 | ) | ||||||
| Other operating income, net | - | - | Other operating income, net | (1.7 | ) | - | |||||||||
| Profit before finance result and taxes | (19.4 | ) | (11.5 | ) | Profit before finance result and taxes | (3.5 | ) | 0.7 | |||||||
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||
| For Nine Months Ended September 30, | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Net profit (loss) for the period | (67.9 | ) | (100.9 | ) | |
| (+) Income tax and social contribution | (34.8 | ) | (51.0 | ) | |
| (+/-) Finance result | 86.8 | 131.0 | |||
| (+) Depreciation and amortization | 129.2 | 131.4 | |||
| EBITDA | 113.3 | 110.5 | |||
| (+) Share-based compensation plan | 8.6 | 0.9 | |||
| (+) Provision for risks of tax, civil and labor losses | - | 4.1 | |||
| (+) Impact COVID-19 | 5.6 | - | |||
| (+) Non-recurring expenses | 10.2 | - | |||
| Adjusted EBITDA | 137.7 | 115.4 | |||
| For the period from July 01 to September 30 | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Net profit (loss) for the period | (40.7 | ) | (61.0 | ) | |
| (+) Income tax and social contribution | (18.6 | ) | (29.1 | ) | |
| (+/-) Finance result | 19.0 | 49.2 | |||
| (+) Depreciation and amortization | 43.6 | 48.1 | |||
| EBITDA | 3.3 | 7.2 | |||
| (+) Share-based compensation plan | 6.9 | 0.4 | |||
| (+) Provision for risks of tax, civil and labor losses | - | 1.1 | |||
| (+) Impact COVID-19 | - | - | |||
| (+) Non-recurring expenses | 1.9 | - | |||
| Adjusted EBITDA | 12.1 | 8.7 | |||
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||
| For Nine Months Ended September 30, | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Net cash flows from (used in) operating activities | 306.8 | 81.1 | |||
| (-) Acquisition of property, plant and equipment | (3.7 | ) | (11.8 | ) | |
| (-) Additions to intangible assets | (32.2 | ) | (28.6 | ) | |
| (-) Acquisition of subsidiary, net of cash acquired | (8.7 | ) | - | ||
| Free Cash Flow | 262.2 | 40.7 | |||
| For the period from July 01 to September 30 | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Net cash flows from (used in) operating activities | 115.1 | 101.3 | |||
| (-) Acquisition of property, plant and equipment | (1.5 | ) | (6.0 | ) | |
| (-) Additions to intangible assets | (6.5 | ) | (19.0 | ) | |
| (-) Acquisition of subsidiary, net of cash acquired | 14.8 | - | |||
| Free Cash Flow | 121.9 | 76.3 | |||
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||
| For Nine Months Ended September 30, | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Adjusted EBITDA | 137.7 | 115.4 | |||
| Free Cash Flow | 262.2 | 40.7 | |||
| Adjusted Cash Conversion Ratio | 190.4 | % | 35.3 | % | |
| For the period from July 01 to September 30 | |||||
| 2020 | 2019 | ||||
| Successor (Vasta) | |||||
| R$ millions | |||||
| Adjusted EBITDA | 12.1 | 8.7 | |||
| Free Cash Flow | 121.9 | 76.3 | |||
| Adjusted Cash Conversion Ratio | 1,005.6 | % | 879.5 | % | |
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||||
| For the nine months ended September 30, | |||||||
| Notes | 2020 | 2019 | |||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
| Profit before income tax and social contribution | (102,696 | ) | (151,982 | ) | |||
| Adjustments for: | |||||||
| Depreciation and amortization | 9 and 10 | 129,059 | 131,365 | ||||
| Impairment losses on trade receivables | 7 | 12,704 | 3,721 | ||||
| (Reversal) Provision for risks of tax, civil and labor losses | 18 | (4,966 | ) | 3,005 | |||
| Interest on provision for risks of tax, civil and labor losses | 18 | 13,406 | 25,092 | ||||
| Reversal of provision for obsolete inventories | 8 | 4,551 | 13,797 | ||||
| Interest on bonds and financing | 11 | 46,725 | 82,603 | ||||
| Refund liability and right to returned goods | (25,118 | ) | (24,292 | ) | |||
| Imputed interest on suppliers | 2,945 | 4,821 | |||||
| Interest on accounts payable for business combination | 1,394 | 103 | |||||
| Share-based payment expense | 404 | ||||||
| Interest on lease liabilities | 13 | 11,337 | 12,134 | ||||
| Interest on marketable securities | (2,018 | ) | - | ||||
| Disposals of rights of use assets and lease liabilities | (1,023 | ) | - | ||||
| Residual value of disposals of property, plant and equipment and intangible assets | 9 and 10 | 1,931 | 2,336 | ||||
| Changes in | 88,230 | 103,107 | |||||
| Trade receivables | 133,798 | 146,242 | |||||
| Inventories | (30,350 | ) | 54 | ||||
| Prepayments | (4,629 | ) | (2,432 | ) | |||
| Taxes recoverable | 22,090 | (7,632 | ) | ||||
| Judicial deposits and escrow accounts | 1,029 | (9,375 | ) | ||||
| Other receivables | 2,828 | (1,166 | ) | ||||
| Suppliers | (79,323 | ) | (62,327 | ) | |||
| Salaries and social charges | 9,484 | (31,036 | ) | ||||
| Tax payable | 6,267 | 15,733 | |||||
| Contract liabilities and deferred income | 3,510 | (3,262 | ) | ||||
| Other receivables and liabilities from related parties | 219,010 | - | |||||
| Other payables | 7,157 | 9,567 | |||||
| Cash from (used in) operating activities | 379,101 | 157,473 | |||||
| Income tax and social contribution paid | (5,234 | ) | (14,683 | ) | |||
| Interest lease liabilities paid | 13 | (10,900 | ) | (8,532 | ) | ||
| Payment of interest on bonds and financing | 11 | (49,403 | ) | (53,144 | ) | ||
| Payment of provision for tax, civil and labor losses | (6,812 | ) | - | ||||
| Net cash from operating activities | 306,752 | 81,114 | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
| Acquisition of property, plant and equipment | 9 | (3,730 | ) | (11,808 | ) | ||
| Additions to intangible assets | 10 | (32,226 | ) | (28,594 | ) | ||
| Acquisition of subsidiary, net of cash acquired | (8,703 | ) | - | ||||
| Acquisition of investment in marketable securities | (705,097 | ) | - | ||||
| Net cash applied in investing activities | (749,756 | ) | (40,402 | ) | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||||||
| Issuance of bonds | 11 | - | - | ||||
| Loans from related parties paid | 17 | (75,846 | ) | - | |||
| Loans from related parties addition | 17 | 65,600 | - | ||||
| Suppliers - related Parties | - | ||||||
| Lease liabilities paid | 13 | (9,207 | ) | (13,815 | ) | ||
| Parent's Net Investment | 4,197 | 3,925 | |||||
| Issuance of common shares in initial public offering | 1.2 | 1,836,317 | - | ||||
| Expenses of offering | 1.2 | (174,683 | ) | - | |||
| Repayments of bonds and financing | 11 | (852,136 | ) | (59,457 | ) | ||
| Others | (76,642 | ) | (43,056 | ) | |||
| Net cash from (applied in) financing activities | 717,600 | (112,403 | ) | ||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 274,596 | (71,691 | ) | ||||
| Cash and cash equivalents at beginning of period | 6 | 43,287 | 102,231 | ||||
| Cash and cash equivalents at end of year | 6 | 317,883 | 30,540 | ||||
| NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 274,596 | (71,691 | ) | ||||
| Vasta Platform Limited Interim Condensed Consolidated Statements of Financial Position | |||||
| Issuance/Series | Issuance Date | Maturity | Applicable Index | Interest Spread on top of Applicable Index | Outstanding balance as of September 30, 2020 |
| R$ in millions | |||||
| 5th / Series 1 | March 15, 2018 | May 15, 2021 | CDI | 100,1 | |
| 5th / Series 2 | August 15, 2018 | August 15, 2023 | CDI | 102,1 | |
| 6th / Series 2 | August 15, 2017 | August 15, 2022 | CDI | 204,9 | |
| 7th / Single | March 15, 2018 | September 9, 2021 | CDI | 379,0 | |
| 8th / Single | October 25, 2017 | October 25, 2020 | CDI | 0,0 | |
| Total | R | ||||
| Issuance/Series | Issuance Date | Maturity | Applicable Index | Interest Spread on top of Applicable Index | Outstanding balance as of September 30, 2020 |
| R$ in millions | |||||
| Cogna Educação S.A. | March 5, 2020 | July 31, 2020 | CDI | 20.6 | |
| Editora Ática S.A. | February 13, 2020 | July 31, 2020 | CDI | - | |
| Somos Educação S.A. | August 14, 2019 | July 31, 2020 | CDI | - | |
| Total | R | ||||
FAQ
What were Vasta's Q3 2020 subscription revenue figures?
How did Vasta perform in terms of adjusted EBITDA in Q3 2020?
What is Vasta's projected ACV for 2021?
What impact did the pandemic have on Vasta's subscription revenue?
