Delaware | 0-19424 | 74-2540145 | ||||||||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||||||||
Class A Non-voting Common Stock, par value $.01 per share | EZPW | NASDAQ Stock Market | (NASDAQ Global Select Market) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Emerging growth company | ☐ |
(d) | Exhibits. |
99.1 | |||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
EZCORP, INC. | |||||||||||||||||||||||
Date: | February 1, 2023 | By: | /s/ Timothy K. Jugmans | ||||||||||||||||||||
Timothy K. Jugmans | |||||||||||||||||||||||
Chief Financial Officer |
Three Months Ended December 31 |
As Reported | Adjusted1 |
|||||||||||||||||||||
in millions, except per share amounts | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||
Total revenues | $ | 264.3 | $ | 221.0 | $ | 261.6 | $ | 221.0 | |||||||||||||||
Gross profit | $ | 152.5 | $ | 132.1 | $ | 151.1 | $ | 132.1 | |||||||||||||||
Income before tax | $ | 24.5 | $ | 21.3 | $ | 28.0 | $ | 21.4 | |||||||||||||||
Net income | $ | 16.8 | $ | 15.7 | $ | 21.4 | $ | 16.0 | |||||||||||||||
Diluted earnings per share | $ | 0.25 | $ | 0.21 | $ | 0.28 | $ | 0.22 | |||||||||||||||
EBITDA (non-GAAP measure) | $ | 38.1 | $ | 31.0 | $ | 37.9 | $ | 31.1 |
Three Months Ended December 31, |
|||||||||||
(in thousands, except per share amounts) | 2022 | 2021 | |||||||||
(Unaudited) | |||||||||||
Revenues: | |||||||||||
Merchandise sales | $ | 163,787 | $ | 137,720 | |||||||
Jewelry scrapping sales | 7,884 | 6,944 | |||||||||
Pawn service charges | 92,593 | 76,025 | |||||||||
Other revenues, net | 63 | 305 | |||||||||
Total revenues | 264,327 | 220,994 | |||||||||
Merchandise cost of goods sold | 104,877 | 83,111 | |||||||||
Jewelry scrapping cost of goods sold | 6,953 | 5,772 | |||||||||
Gross profit | 152,497 | 132,111 | |||||||||
Operating expenses: | |||||||||||
Store expenses | 100,803 | 86,771 | |||||||||
General and administrative | 15,476 | 15,545 | |||||||||
Depreciation and amortization | 7,988 | 7,574 | |||||||||
(Gain) loss on sale or disposal of assets and other | (16) | 5 | |||||||||
Total operating expenses | 124,251 | 109,895 | |||||||||
Operating income | 28,246 | 22,216 | |||||||||
Interest expense | 6,190 | 2,431 | |||||||||
Interest income | (664) | (304) | |||||||||
Equity in net income of unconsolidated affiliates | (1,584) | (1,138) | |||||||||
Other income | (234) | (120) | |||||||||
Income before income taxes | 24,538 | 21,347 | |||||||||
Income tax expense | 7,760 | 5,626 | |||||||||
Net income | $ | 16,778 | $ | 15,721 | |||||||
Basic earnings per share | $ | 0.30 | $ | 0.28 | |||||||
Diluted earnings per share | $ | 0.25 | $ | 0.21 | |||||||
Weighted-average basic shares outstanding | 56,308 | 56,183 | |||||||||
Weighted-average diluted shares outstanding | 83,779 | 81,948 |
(in thousands, except share and per share amounts) | December 31, 2022 |
December 31, 2021 |
|||||||||
(Unaudited) | |||||||||||
Assets: | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 207,658 | $ | 233,274 | |||||||
Restricted cash | 8,359 | 8,692 | |||||||||
Pawn loans | 209,855 | 176,586 | |||||||||
Pawn service charges receivable, net | 34,921 | 29,765 | |||||||||
Inventory, net | 156,064 | 119,313 | |||||||||
Prepaid expenses and other current assets | 45,559 | 31,209 | |||||||||
Total current assets | 662,416 | 598,839 | |||||||||
Investments in unconsolidated affiliates | 37,789 | 42,513 | |||||||||
Other investments | 39,220 | 16,500 | |||||||||
Property and equipment, net | 55,612 | 52,201 | |||||||||
Right-of-use asset, net | 230,554 | 201,527 | |||||||||
Goodwill | 297,361 | 284,619 | |||||||||
Intangible assets, net | 58,029 | 61,458 | |||||||||
Notes receivable, net | 1,224 | 1,190 | |||||||||
Deferred tax asset, net | 12,428 | 15,623 | |||||||||
Other assets | 7,682 | 5,851 | |||||||||
Total assets | $ | 1,402,315 | $ | 1,280,321 | |||||||
Liabilities and equity: | |||||||||||
Current liabilities: | |||||||||||
Accounts payable, accrued expenses and other current liabilities | $ | 69,930 | $ | 75,531 | |||||||
Customer layaway deposits | 16,276 | 13,142 | |||||||||
Operating lease liabilities, current | 52,799 | 51,843 | |||||||||
Total current liabilities | 139,005 | 140,516 | |||||||||
Long-term debt, net | 358,984 | 311,844 | |||||||||
Deferred tax liability, net | — | 221 | |||||||||
Operating lease liabilities | 188,730 | 161,841 | |||||||||
Other long-term liabilities | 10,261 | 11,398 | |||||||||
Total liabilities | 696,980 | 625,820 | |||||||||
Commitments and Contingencies | |||||||||||
Stockholders’ equity: | |||||||||||
Class A Non-voting Common Stock, par value $0.01per share; shares authorized: 100 million; issued and outstanding: 52,877,930 as of December 31, 2022; 53,344,218 as of December 31, 2021; and 53,454,885 as of September 30, 2022 |
529 | 533 | |||||||||
Class B Voting Common Stock, convertible, par value $0.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171 |
30 | 30 | |||||||||
Additional paid-in capital | 343,012 | 339,955 | |||||||||
Retained earnings | 414,929 | 369,359 | |||||||||
Accumulated other comprehensive loss | (53,165) | (55,376) | |||||||||
Total equity | 705,335 | 654,501 | |||||||||
Total liabilities and equity | $ | 1,402,315 | $ | 1,280,321 |
Three Months Ended
December 31,
|
|||||||||||
(in thousands) | 2022 | 2021 | |||||||||
(Unaudited) | |||||||||||
Operating activities: | |||||||||||
Net income | $ | 16,778 | $ | 15,721 | |||||||
Adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||
Depreciation and amortization | 7,988 | 7,574 | |||||||||
Amortization of debt discount and deferred financing costs | 378 | 374 | |||||||||
Non-cash lease expense | 13,596 | 12,694 | |||||||||
Deferred income taxes | 656 | 587 | |||||||||
Other adjustments | (91) | (30) | |||||||||
Provision for inventory reserve | 532 | (820) | |||||||||
Stock compensation expense | 1,886 | 1,698 | |||||||||
Equity in net income of unconsolidated affiliates | (1,584) | (1,138) | |||||||||
Loss on extinguishment of debt | 3,545 | — | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Service charges and fees receivable | (691) | (419) | |||||||||
Inventory | (1,881) | (2,314) | |||||||||
Prepaid expenses, other current assets and other assets | (2,280) | (2,330) | |||||||||
Accounts payable, accrued expenses and other liabilities | (34,761) | (29,531) | |||||||||
Customer layaway deposits | (752) | 551 | |||||||||
Income taxes | 6,574 | 4,741 | |||||||||
Dividends from unconsolidated affiliates | 1,775 | 1,660 | |||||||||
Net cash provided by operating activities | 11,668 | 9,018 | |||||||||
Investing activities: | |||||||||||
Loans made | (189,074) | (166,480) | |||||||||
Loans repaid | 109,125 | 95,542 | |||||||||
Recovery of pawn loan principal through sale of forfeited collateral | 88,030 | 65,297 | |||||||||
Capital expenditures, net | (7,182) | (4,985) | |||||||||
Acquisitions, net of cash acquired | (12,884) | — | |||||||||
Issuance of notes receivable | (15,500) | (1,000) | |||||||||
Investment in unconsolidated affiliates | (2,133) | (2,477) | |||||||||
Investment in other investments | (15,000) | (16,500) | |||||||||
Net cash used in investing activities | (44,618) | (30,603) | |||||||||
Financing activities: | |||||||||||
Taxes paid related to net share settlement of equity awards | (1,138) | (792) | |||||||||
Proceeds from issuance of debt | 230,000 | — | |||||||||
Debt issuance cost | (7,403) | — | |||||||||
Cash paid on extinguishment of debt | (1,951) | — | |||||||||
Payments on debt | (178,488) | — | |||||||||
Repurchase of common stock | (7,027) | — | |||||||||
Net cash provided by (used in) financing activities | 33,993 | (792) | |||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | 605 | 719 | |||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 1,648 | (21,658) | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 214,369 | 263,624 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 216,017 | $ | 241,966 | |||||||
Three Months Ended December 31, 2022
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 118,314 | $ | 45,473 | $ | — | $ | 163,787 | $ | — | $ | 163,787 | |||||||||||||||||||||||
Jewelry scrapping sales | 7,176 | 708 | — | 7,884 | — | 7,884 | |||||||||||||||||||||||||||||
Pawn service charges | 69,310 | 23,283 | — | 92,593 | — | 92,593 | |||||||||||||||||||||||||||||
Other revenues | 25 | 16 | 22 | 63 | — | 63 | |||||||||||||||||||||||||||||
Total revenues | 194,825 | 69,480 | 22 | 264,327 | — | 264,327 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 73,256 | 31,621 | — | 104,877 | — | 104,877 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 6,216 | 737 | — | 6,953 | — | 6,953 | |||||||||||||||||||||||||||||
Other cost of revenues | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Gross profit | 115,353 | 37,122 | 22 | 152,497 | — | 152,497 | |||||||||||||||||||||||||||||
Store expenses | 73,304 | 27,499 | — | 100,803 | — | 100,803 | |||||||||||||||||||||||||||||
General and administrative | — | (3) | — | (3) | 15,479 | 15,476 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,755 | 2,215 | — | 4,970 | 3,018 | 7,988 | |||||||||||||||||||||||||||||
(Gain) loss on sale or disposal of assets and other | 3 | (19) | — | (16) | — | (16) | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 6,190 | 6,190 | |||||||||||||||||||||||||||||
Interest income | — | (169) | — | (169) | (495) | (664) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | (1,584) | (1,584) | — | (1,584) | |||||||||||||||||||||||||||||
Other (income) expense | — | 70 | 4 | 74 | (308) | (234) | |||||||||||||||||||||||||||||
Segment contribution | $ | 39,291 | $ | 7,529 | $ | 1,602 | $ | 48,422 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 48,422 | $ | (23,884) | $ | 24,538 |
Three Months Ended December 31, 2021
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 102,078 | $ | 35,642 | $ | — | $ | 137,720 | $ | — | $ | 137,720 | |||||||||||||||||||||||
Jewelry scrapping sales | 4,980 | 1,964 | — | 6,944 | — | 6,944 | |||||||||||||||||||||||||||||
Pawn service charges | 56,557 | 19,468 | — | 76,025 | — | 76,025 | |||||||||||||||||||||||||||||
Other revenues | 22 | 240 | 43 | 305 | — | 305 | |||||||||||||||||||||||||||||
Total revenues | 163,637 | 57,314 | 43 | 220,994 | — | 220,994 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 57,832 | 25,279 | — | 83,111 | — | 83,111 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 3,975 | 1,797 | — | 5,772 | — | 5,772 | |||||||||||||||||||||||||||||
Gross profit | 101,830 | 30,238 | 43 | 132,111 | — | 132,111 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 64,689 | 22,082 | — | 86,771 | — | 86,771 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 15,545 | 15,545 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,670 | 1,980 | — | 4,650 | 2,924 | 7,574 | |||||||||||||||||||||||||||||
Gain on sale of disposal of assets and other | — | 5 | — | 5 | — | 5 | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 2,431 | 2,431 | |||||||||||||||||||||||||||||
Interest income | — | (182) | — | (182) | (122) | (304) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | (1,138) | (1,138) | — | (1,138) | |||||||||||||||||||||||||||||
Other (income) expense | — | (134) | (12) | (146) | 26 | (120) | |||||||||||||||||||||||||||||
Segment contribution | $ | 34,471 | $ | 6,487 | $ | 1,193 | $ | 42,151 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 42,151 | $ | (20,804) | $ | 21,347 | |||||||||||||||||||||||||||||
Three Months Ended December 31, 2022 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of September 30, 2022 |
515 | 660 | 1,175 | ||||||||||||||
New locations opened | — | 2 | 2 | ||||||||||||||
Locations acquired | 10 | — | 10 | ||||||||||||||
Locations sold, combined or closed | — | (1) | (1) | ||||||||||||||
As of December 31, 2022 |
525 | 661 | 1,186 |
Three Months Ended December 31, 2021 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of September 30, 2021 |
516 | 632 | 1,148 | ||||||||||||||
New locations opened | — | 1 | 1 | ||||||||||||||
Locations acquired | — | — | — | ||||||||||||||
Locations sold, combined or closed | — | — | — | ||||||||||||||
As of December 31, 2021 |
516 | 633 | 1,149 |
December 31, |
Three Months Ended
December 31,
|
|||||||||||||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Mexican peso | 19.5 | 20.5 | 19.7 | 20.7 | ||||||||||||||||||||||
Guatemalan quetzal | 7.7 | 7.5 | 7.7 | 7.6 | ||||||||||||||||||||||
Honduran lempira | 24.4 | 24.1 | 24.3 | 23.9 | ||||||||||||||||||||||
Australian dollar | 1.5 | 1.4 | 1.5 | 1.4 |
Three Months Ended
December 31,
|
|||||||||||
(in millions) | 2022 | 2021 | |||||||||
Net income | $ | 16.8 | $ | 15.7 | |||||||
Interest expense | 6.2 | 2.4 | |||||||||
Interest income | (0.7) | (0.3) | |||||||||
Income tax expense | 7.8 | 5.6 | |||||||||
Depreciation and amortization | 8.0 | 7.6 | |||||||||
EBITDA | $ | 38.1 | $ | 31.0 |
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2023 Q1 Reported |
$ | 264.3 | $ | 152.5 | $ | 24.5 | $ | 7.8 | $ | 16.8 | $ | 0.25 | $ | 38.1 | |||||||||||||||||||||||||||||||||
Extinguishment of Debt Impact | 3.5 | (1.0) | 4.5 | 0.03 | — | ||||||||||||||||||||||||||||||||||||||||||
FX Impact | 0.2 | 0.1 | 0.1 | — | 0.2 | ||||||||||||||||||||||||||||||||||||||||||
Constant currency impact | (2.7) | (1.4) | (0.2) | (0.3) | — | — | (0.4) | ||||||||||||||||||||||||||||||||||||||||
2023 Q1 Adjusted |
$ | 261.6 | $ | 151.1 | $ | 28.0 | $ | 6.6 | $ | 21.4 | $ | 0.28 | $ | 37.9 | |||||||||||||||||||||||||||||||||
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income |
Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2022 Q1 Reported |
$ | 221.0 | $ | 132.1 | $ | 21.3 | $ | 5.6 | $ | 15.7 | $ | 0.21 | $ | 31.0 | |||||||||||||||||||||||||||||||||
FX Impact | 0.1 | (0.1) | 0.3 | 0.01 | 0.1 | ||||||||||||||||||||||||||||||||||||||||||
2022 Q1 Adjusted |
$ | 221.0 | $ | 132.1 | $ | 21.4 | $ | 5.5 | $ | 16.0 | $ | 0.22 | $ | 31.1 | |||||||||||||||||||||||||||||||||
Three Months Ended
December 31, 2022
|
|||||||||||
(in millions) | U.S. Dollar Amount | Percentage Change YOY | |||||||||
Consolidated revenue | $ | 264.3 | 20 | % | |||||||
Currency exchange rate fluctuations | (2.7) | ||||||||||
Constant currency consolidated revenue | $ | 261.6 | 18 | % | |||||||
Consolidated gross profit | $ | 152.5 | 15 | % | |||||||
Currency exchange rate fluctuations | (1.4) | ||||||||||
Constant currency consolidated gross profit | $ | 151.1 | 14 | % | |||||||
Consolidated net inventory | $ | 156.1 | 31 | % | |||||||
Currency exchange rate fluctuations | (1.4) | ||||||||||
Constant currency consolidated net inventory | $ | 154.7 | 30 | % | |||||||
Latin America Pawn gross profit | $ | 37.1 | 23 | % | |||||||
Currency exchange rate fluctuations | (1.4) | ||||||||||
Constant currency Latin America Pawn gross profit | $ | 35.7 | 18 | % | |||||||
Latin America Pawn PLO | $ | 43.0 | 21 | % | |||||||
Currency exchange rate fluctuations | (1.4) | ||||||||||
Constant currency Latin America Pawn PLO | $ | 41.6 | 17 | % | |||||||
Latin America Pawn PSC revenues | $ | 23.3 | 20 | % | |||||||
Currency exchange rate fluctuations | (0.8) | ||||||||||
Constant currency Latin America Pawn PSC revenues | $ | 22.5 | 15 | % | |||||||
Latin America Pawn merchandise sales | $ | 45.5 | 28 | % | |||||||
Currency exchange rate fluctuations | (1.9) | ||||||||||
Constant currency Latin America Pawn merchandise sales | $ | 43.6 | 22 | % | |||||||
Latin America Pawn segment profit before tax | $ | 7.5 | 16 | % | |||||||
Currency exchange rate fluctuations | (0.2) | ||||||||||
Constant currency Latin America Pawn segment profit before tax | $ | 7.3 | 12 | % |