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: | May 3, 2023 | By: | /s/ Timothy K. Jugmans | ||||||||||||||||||||
Timothy K. Jugmans | |||||||||||||||||||||||
Chief Financial Officer |
Three Months Ended March 31 |
As Reported | Adjusted1 |
|||||||||||||||||||||
in millions, except per share amounts | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Total revenues | $ | 258.4 | $ | 216.0 | $ | 253.8 | $ | 216.0 | |||||||||||||||
Gross profit | $ | 149.2 | $ | 128.9 | $ | 146.7 | $ | 128.9 | |||||||||||||||
(Loss) income before tax | $ | (7.3) | $ | 20.1 | $ | 24.0 | $ | 22.3 | |||||||||||||||
Net (loss) income | $ | (6.8) | $ | 14.9 | $ | 17.0 | $ | 16.7 | |||||||||||||||
Diluted (loss) earnings per share | $ | (0.12) | $ | 0.20 | $ | 0.23 | $ | 0.22 | |||||||||||||||
EBITDA (non-GAAP measure) | $ | 2.1 | $ | 29.8 | $ | 33.3 | $ | 32.1 |
Three Months Ended March 31, |
Six Months Ended March 31, |
||||||||||||||||||||||
(in thousands, except per share amounts) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Merchandise sales | $ | 152,507 | $ | 133,556 | $ | 316,294 | $ | 271,276 | |||||||||||||||
Jewelry scrapping sales | 12,825 | 5,690 | 20,709 | 12,634 | |||||||||||||||||||
Pawn service charges | 93,030 | 76,683 | 185,623 | 152,708 | |||||||||||||||||||
Other revenues, net | 61 | 53 | 124 | 358 | |||||||||||||||||||
Total revenues | 258,423 | 215,982 | 522,750 | 436,976 | |||||||||||||||||||
Merchandise cost of goods sold | 97,339 | 82,246 | 202,216 | 165,357 | |||||||||||||||||||
Jewelry scrapping cost of goods sold | 11,902 | 4,808 | 18,855 | 10,580 | |||||||||||||||||||
Gross profit | 149,182 | 128,928 | 301,679 | 261,039 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Store expenses | 101,269 | 85,743 | 202,072 | 172,514 | |||||||||||||||||||
General and administrative | 15,609 | 12,227 | 31,085 | 27,772 | |||||||||||||||||||
Depreciation and amortization | 7,963 | 7,450 | 15,951 | 15,024 | |||||||||||||||||||
Loss (gain) on sale or disposal of assets | 73 | (697) | 57 | (692) | |||||||||||||||||||
Other | (2,465) | — | (2,465) | — | |||||||||||||||||||
Total operating expenses | 122,449 | 104,723 | 246,700 | 214,618 | |||||||||||||||||||
Operating income | 26,733 | 24,205 | 54,979 | 46,421 | |||||||||||||||||||
Interest expense | 3,390 | 2,527 | 9,580 | 4,958 | |||||||||||||||||||
Interest income | (1,898) | (255) | (2,562) | (559) | |||||||||||||||||||
Equity in net loss of unconsolidated affiliates | 32,501 | 1,439 | 30,917 | 301 | |||||||||||||||||||
Other expense (income) | 80 | 371 | (154) | 251 | |||||||||||||||||||
(Loss) income before income taxes | (7,340) | 20,123 | 17,198 | 41,470 | |||||||||||||||||||
Income (benefit) tax expense | (550) | 5,236 | 7,210 | 10,862 | |||||||||||||||||||
Net (loss) income | $ | (6,790) | $ | 14,887 | $ | 9,988 | $ | 30,608 | |||||||||||||||
Basic earnings per share | $ | (0.12) | $ | 0.26 | $ | 0.18 | $ | 0.54 | |||||||||||||||
Diluted earnings per share | $ | (0.12) | $ | 0.20 | $ | 0.11 | $ | 0.42 | |||||||||||||||
Weighted-average basic shares outstanding | 55,648 | 56,561 | 55,981 | 56,370 | |||||||||||||||||||
Weighted-average diluted shares outstanding | 55,648 | 82,407 | 65,269 | 82,270 |
(in thousands, except share and per share amounts) | March 31, 2023 |
March 31, 2022 |
September 30, 2022 |
||||||||||||||
Assets: | |||||||||||||||||
Current assets: | |||||||||||||||||
Cash and cash equivalents | $ | 243,128 | $ | 254,964 | $ | 206,028 | |||||||||||
Restricted cash | 8,451 | 8,713 | 8,341 | ||||||||||||||
Pawn loans | 206,096 | 173,618 | 210,009 | ||||||||||||||
Pawn service charges receivable, net | 33,116 | 28,319 | 33,476 | ||||||||||||||
Inventory, net | 150,297 | 119,890 | 151,615 | ||||||||||||||
Prepaid expenses and other current assets | 45,564 | 27,267 | 34,694 | ||||||||||||||
Total current assets | 686,652 | 612,771 | 644,163 | ||||||||||||||
Investments in unconsolidated affiliates | 10,681 | 42,002 | 37,733 | ||||||||||||||
Other investments | 39,220 | 18,000 | 24,220 | ||||||||||||||
Property and equipment, net | 59,775 | 50,874 | 56,725 | ||||||||||||||
Right-of-use asset, net | 234,287 | 204,343 | 221,405 | ||||||||||||||
Goodwill | 300,078 | 286,214 | 286,828 | ||||||||||||||
Intangible assets, net | 59,620 | 62,145 | 56,819 | ||||||||||||||
Notes receivable, net | 1,233 | 1,198 | 1,215 | ||||||||||||||
Deferred tax asset, net | 19,127 | 15,908 | 12,145 | ||||||||||||||
Other assets | 9,859 | 6,541 | 6,625 | ||||||||||||||
Total assets | $ | 1,420,532 | $ | 1,299,996 | $ | 1,347,878 | |||||||||||
Liabilities and equity: | |||||||||||||||||
Current liabilities: | |||||||||||||||||
Accounts payable, accrued expenses and other current liabilities | $ | 72,695 | $ | 69,695 | $ | 84,509 | |||||||||||
Customer layaway deposits | 18,761 | 15,046 | 16,023 | ||||||||||||||
Operating lease liabilities, current | 53,921 | 52,446 | 52,334 | ||||||||||||||
Total current liabilities | 145,377 | 137,187 | 152,866 | ||||||||||||||
Long-term debt, net | 359,287 | 312,168 | 312,903 | ||||||||||||||
Deferred tax liability, net | 368 | 179 | 373 | ||||||||||||||
Operating lease liabilities | 191,874 | 163,506 | 180,756 | ||||||||||||||
Other long-term liabilities | 11,038 | 11,940 | 8,749 | ||||||||||||||
Total liabilities | 707,944 | 624,980 | 655,647 | ||||||||||||||
Commitments and Contingencies | |||||||||||||||||
Stockholders’ equity: | |||||||||||||||||
Class A Non-voting Common Stock, par value $0.01per share; shares authorized: 100 million; issued and outstanding: 52,561,071 as of March 31, 2023; 53,685,333 as of March 31, 2022; and 53,454,885 as of September 30, 2022 |
526 | 537 | 534 | ||||||||||||||
Class B Voting Common Stock, convertible, par value $0.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171 |
30 | 30 | 30 | ||||||||||||||
Additional paid-in capital | 343,088 | 341,913 | 345,330 | ||||||||||||||
Retained earnings | 405,961 | 384,246 | 402,006 | ||||||||||||||
Accumulated other comprehensive loss | (37,017) | (51,710) | (55,669) | ||||||||||||||
Total equity | 712,588 | 675,016 | 692,231 | ||||||||||||||
Total liabilities and equity | $ | 1,420,532 | $ | 1,299,996 | $ | 1,347,878 |
Six Months Ended
March 31,
|
|||||||||||
(in thousands) | 2023 | 2022 | |||||||||
Operating activities: | |||||||||||
Net income | $ | 9,988 | $ | 30,608 | |||||||
Adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||
Depreciation and amortization | 15,951 | 15,024 | |||||||||
Amortization of debt discount and deferred financing costs | 736 | 698 | |||||||||
Non-cash lease expense | 27,546 | 25,746 | |||||||||
Deferred income taxes | (6,987) | 212 | |||||||||
Other adjustments | (2,386) | (708) | |||||||||
Provision for inventory reserve | 280 | (1,780) | |||||||||
Stock compensation expense | 3,741 | 2,158 | |||||||||
Equity in net loss of unconsolidated affiliates | 30,917 | 301 | |||||||||
Net loss on extinguishment of debt | 3,545 | — | |||||||||
Changes in operating assets and liabilities, net of acquisitions: | |||||||||||
Service charges and fees receivable | 1,357 | 687 | |||||||||
Inventory | (2,306) | (2,779) | |||||||||
Prepaid expenses, other current assets and other assets | (3,639) | 88 | |||||||||
Accounts payable, accrued expenses and other liabilities | (43,969) | (50,258) | |||||||||
Customer layaway deposits | 1,426 | 2,342 | |||||||||
Income taxes | 8,852 | 6,576 | |||||||||
Dividends from unconsolidated affiliates | 1,775 | 1,660 | |||||||||
Net cash provided by operating activities | 46,827 | 30,575 | |||||||||
Investing activities: | |||||||||||
Loans made | (378,717) | (329,459) | |||||||||
Loans repaid | 230,604 | 199,836 | |||||||||
Recovery of pawn loan principal through sale of forfeited collateral | 171,504 | 129,311 | |||||||||
Capital expenditures, net | (18,439) | (10,498) | |||||||||
Acquisitions, net of cash acquired | (12,968) | — | |||||||||
Issuance of notes receivable | (15,500) | (1,000) | |||||||||
Investment in unconsolidated affiliates | (2,133) | (3,577) | |||||||||
Investment in other investments | (15,000) | (16,500) | |||||||||
Net cash used in investing activities | (40,649) | (31,887) | |||||||||
Financing activities: | |||||||||||
Taxes paid related to net share settlement of equity awards | (1,149) | (792) | |||||||||
Proceeds from issuance of debt | 230,000 | — | |||||||||
Debt issuance cost | (7,458) | — | |||||||||
Cash paid on extinguishment of debt | (1,951) | — | |||||||||
Payments on debt | (178,488) | — | |||||||||
Repurchase of common stock | (10,978) | — | |||||||||
Net cash provided by (used in) financing activities | 29,976 | (792) | |||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | 1,056 | 2,157 | |||||||||
Net increase in cash, cash equivalents and restricted cash | 37,210 | 53 | |||||||||
Cash, cash equivalents and restricted cash at beginning of period | 214,369 | 263,624 | |||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 251,579 | $ | 263,677 | |||||||
Three Months Ended March 31, 2023
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 108,740 | $ | 43,767 | $ | — | $ | 152,507 | $ | — | $ | 152,507 | |||||||||||||||||||||||
Jewelry scrapping sales | 9,814 | 3,011 | — | 12,825 | — | 12,825 | |||||||||||||||||||||||||||||
Pawn service charges | 69,945 | 23,085 | — | 93,030 | — | 93,030 | |||||||||||||||||||||||||||||
Other revenues | 32 | 19 | 10 | 61 | — | 61 | |||||||||||||||||||||||||||||
Total revenues | 188,531 | 69,882 | 10 | 258,423 | — | 258,423 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 67,643 | 29,696 | — | 97,339 | — | 97,339 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 8,550 | 3,352 | — | 11,902 | — | 11,902 | |||||||||||||||||||||||||||||
Other cost of revenues | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Gross profit | 112,338 | 36,834 | 10 | 149,182 | — | 149,182 | |||||||||||||||||||||||||||||
Store expenses | 71,946 | 29,323 | — | 101,269 | — | 101,269 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 15,609 | 15,609 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,560 | 2,332 | — | 4,892 | 3,071 | 7,963 | |||||||||||||||||||||||||||||
Loss (gain) loss on sale or disposal of assets | 81 | (8) | — | 73 | — | 73 | |||||||||||||||||||||||||||||
Other | — | (2,465) | — | (2,465) | — | (2,465) | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 3,390 | 3,390 | |||||||||||||||||||||||||||||
Interest income | (1) | (298) | — | (299) | (1,599) | (1,898) | |||||||||||||||||||||||||||||
Equity in net loss of unconsolidated affiliates | — | — | 32,501 | 32,501 | — | 32,501 | |||||||||||||||||||||||||||||
Other (income) expense | — | (46) | 6 | (40) | 120 | 80 | |||||||||||||||||||||||||||||
Segment contribution (loss) | $ | 37,752 | $ | 7,996 | $ | (32,497) | $ | 13,251 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 13,251 | $ | (20,591) | $ | (7,340) |
Three Months Ended March 31, 2022
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 100,064 | $ | 33,492 | $ | — | $ | 133,556 | $ | — | $ | 133,556 | |||||||||||||||||||||||
Jewelry scrapping sales | 3,480 | 2,210 | — | 5,690 | — | 5,690 | |||||||||||||||||||||||||||||
Pawn service charges | 58,772 | 17,911 | — | 76,683 | — | 76,683 | |||||||||||||||||||||||||||||
Other revenues | 24 | — | 29 | 53 | — | 53 | |||||||||||||||||||||||||||||
Total revenues | 162,340 | 53,613 | 29 | 215,982 | — | 215,982 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 58,613 | 23,633 | — | 82,246 | — | 82,246 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 2,798 | 2,010 | — | 4,808 | — | 4,808 | |||||||||||||||||||||||||||||
Gross profit | 100,929 | 27,970 | 29 | 128,928 | — | 128,928 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 64,492 | 21,251 | — | 85,743 | — | 85,743 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 12,227 | 12,227 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,625 | 1,891 | — | 4,516 | 2,934 | 7,450 | |||||||||||||||||||||||||||||
Gain on sale of disposal of assets and other | — | (9) | — | (9) | (688) | (697) | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 2,527 | 2,527 | |||||||||||||||||||||||||||||
Interest income | — | (255) | — | (255) | — | (255) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | 1,439 | 1,439 | — | 1,439 | |||||||||||||||||||||||||||||
Other (income) expense | — | 334 | 8 | 342 | 29 | 371 | |||||||||||||||||||||||||||||
Segment contribution | $ | 33,812 | $ | 4,758 | $ | (1,418) | $ | 37,152 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 37,152 | $ | (17,029) | $ | 20,123 | |||||||||||||||||||||||||||||
Six Months Ended March 31, 2023
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 227,054 | $ | 89,240 | $ | — | $ | 316,294 | $ | — | $ | 316,294 | |||||||||||||||||||||||
Jewelry scrapping sales | 16,990 | 3,719 | — | 20,709 | — | 20,709 | |||||||||||||||||||||||||||||
Pawn service charges | 139,255 | 46,368 | — | 185,623 | — | 185,623 | |||||||||||||||||||||||||||||
Other revenues | 57 | 35 | 32 | 124 | — | 124 | |||||||||||||||||||||||||||||
Total revenues | 383,356 | 139,362 | 32 | 522,750 | — | 522,750 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 140,899 | 61,317 | — | 202,216 | — | 202,216 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 14,766 | 4,089 | — | 18,855 | — | 18,855 | |||||||||||||||||||||||||||||
Gross profit | 227,691 | 73,956 | 32 | 301,679 | — | 301,679 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 145,250 | 56,822 | — | 202,072 | — | 202,072 | |||||||||||||||||||||||||||||
General and administrative | — | (3) | — | (3) | 31,088 | 31,085 | |||||||||||||||||||||||||||||
Depreciation and amortization | 5,315 | 4,547 | — | 9,862 | 6,089 | 15,951 | |||||||||||||||||||||||||||||
Loss (gain) on sale or disposal of assets | 84 | (27) | — | 57 | — | 57 | |||||||||||||||||||||||||||||
Other charges | — | (2,465) | — | (2,465) | — | (2,465) | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 9,580 | 9,580 | |||||||||||||||||||||||||||||
Interest income | (1) | (467) | — | (468) | (2,094) | (2,562) | |||||||||||||||||||||||||||||
Equity in net loss of unconsolidated affiliates | — | — | 30,917 | 30,917 | — | 30,917 | |||||||||||||||||||||||||||||
Other expense (income) | — | 24 | 10 | 34 | (188) | (154) | |||||||||||||||||||||||||||||
Loss on extinguishment of debt | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Segment contribution (loss) | $ | 77,043 | $ | 15,525 | $ | (30,895) | $ | 61,673 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 61,673 | $ | (44,475) | $ | 17,198 |
Six Months Ended March 31, 2022
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 202,142 | $ | 69,134 | $ | — | $ | 271,276 | $ | — | $ | 271,276 | |||||||||||||||||||||||
Jewelry scrapping sales | 8,460 | 4,174 | — | 12,634 | — | 12,634 | |||||||||||||||||||||||||||||
Pawn service charges | 115,329 | 37,379 | — | 152,708 | — | 152,708 | |||||||||||||||||||||||||||||
Other revenues | 46 | 240 | 72 | 358 | — | 358 | |||||||||||||||||||||||||||||
Total revenues | 325,977 | 110,927 | 72 | 436,976 | — | 436,976 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 116,445 | 48,912 | — | 165,357 | — | 165,357 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 6,773 | 3,807 | — | 10,580 | — | 10,580 | |||||||||||||||||||||||||||||
Gross profit | 202,759 | 58,208 | 72 | 261,039 | — | 261,039 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 129,181 | 43,333 | — | 172,514 | — | 172,514 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 27,772 | 27,772 | |||||||||||||||||||||||||||||
Depreciation and amortization | 5,295 | 3,871 | — | 9,166 | 5,858 | 15,024 | |||||||||||||||||||||||||||||
Gain on sale or disposal of assets and other | — | (4) | — | (4) | (688) | (692) | |||||||||||||||||||||||||||||
Other Charges | — | — | — | — | — | — | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 4,958 | 4,958 | |||||||||||||||||||||||||||||
Interest income | — | (437) | — | (437) | (122) | (559) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | 301 | 301 | — | 301 | |||||||||||||||||||||||||||||
Other (income) expense | — | 200 | (4) | 196 | 55 | 251 | |||||||||||||||||||||||||||||
Segment contribution | $ | 68,283 | $ | 11,245 | $ | (225) | $ | 79,303 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 79,303 | $ | (37,833) | $ | 41,470 | |||||||||||||||||||||||||||||
Three Months Ended March 31, 2023 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of December 31, 2022 |
525 | 661 | 1,186 | ||||||||||||||
New locations opened | 2 | 11 | 13 | ||||||||||||||
As of March 31, 2023 |
527 | 672 | 1,199 |
Three Months Ended March 31, 2022 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of December 31, 2021 |
516 | 633 | 1,149 | ||||||||||||||
New locations opened | — | 3 | 3 | ||||||||||||||
As of March 31, 2022 |
516 | 636 | 1,152 |
Six Months Ended March 31, 2023 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of September 30, 2022 | 515 | 660 | 1,175 | ||||||||||||||
New locations opened | 2 | 13 | 15 | ||||||||||||||
Locations acquired | 10 | — | 10 | ||||||||||||||
Locations sold, combined or closed | — | (1) | (1) | ||||||||||||||
As of March 31, 2023 | 527 | 672 | 1,199 |
Six Months Ended March 31, 2022 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of September 30, 2021 | 516 | 632 | 1,148 | ||||||||||||||
New locations opened | — | 4 | 4 | ||||||||||||||
As of March 31, 2022 | 516 | 636 | 1,152 |
March 31, |
Three Months Ended
March 31,
|
Six Months Ended
March 31,
|
||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||||||
Mexican peso | 18.1 | 19.9 | 18.7 | 20.5 | 19.2 | 20.6 | ||||||||||||||||||||||||||||||||
Guatemalan quetzal | 7.6 | 7.5 | 7.6 | 7.5 | 7.6 | 7.5 | ||||||||||||||||||||||||||||||||
Honduran lempira | 24.4 | 24.1 | 24.3 | 24.2 | 24.3 | 24.0 | ||||||||||||||||||||||||||||||||
Australian dollar | 1.5 | 1.3 | 1.5 | 1.4 | 1.5 | 1.4 |
Three Months Ended
March 31,
|
|||||||||||
(in millions) | 2023 | 2022 | |||||||||
Net income | $ | (6.8) | $ | 14.9 | |||||||
Interest expense | 3.4 | 2.5 | |||||||||
Interest income | (1.9) | (0.3) | |||||||||
Income tax expense | (0.6) | 5.2 | |||||||||
Depreciation and amortization | 8.0 | 7.5 | |||||||||
EBITDA | $ | 2.1 | $ | 29.8 |
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2023 Q2 Reported |
$ | 258.4 | $ | 149.2 | $ | (7.3) | $ | 7.8 | $ | (6.8) | $ | (0.12) | $ | 2.1 | |||||||||||||||||||||||||||||||||
CCV Impairment and discrete adjustments | — | — | 34.0 | 8.4 | 25.6 | 0.29 | 34.0 | ||||||||||||||||||||||||||||||||||||||||
Contingent consideration liability | — | — | (2.2) | (0.6) | (1.6) | (0.02) | (2.2) | ||||||||||||||||||||||||||||||||||||||||
Impact of dilutive instruments* | — | — | — | — | — | 0.08 | — | ||||||||||||||||||||||||||||||||||||||||
FX impact | — | — | 0.1 | — | 0.1 | — | 0.1 | ||||||||||||||||||||||||||||||||||||||||
Constant currency impact | (4.7) | (2.4) | (0.6) | (0.3) | (0.3) | — | (0.7) | ||||||||||||||||||||||||||||||||||||||||
2023 Q2 Adjusted |
$ | 253.8 | $ | 146.7 | $ | 24.0 | $ | 7.0 | $ | 17.0 | $ | 0.23 | $ | 33.3 | |||||||||||||||||||||||||||||||||
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income |
Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2022 Q2 Reported |
$ | 216.0 | $ | 128.9 | $ | 20.1 | $ | 5.2 | $ | 14.9 | $ | 0.20 | $ | 29.8 | |||||||||||||||||||||||||||||||||
CCV Adjustment | — | — | 2.1 | 0.4 | 1.7 | 0.02 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
Non cash Interest | — | — | 0.1 | 0.1 | 0.1 | — | 0.1 | ||||||||||||||||||||||||||||||||||||||||
2022 Q2 Adjusted |
$ | 216.0 | $ | 128.9 | $ | 22.3 | $ | 5.7 | $ | 16.7 | $ | 0.22 | $ | 32.1 | |||||||||||||||||||||||||||||||||
Three Months Ended
March 31, 2023
|
Six Months Ended
March 31, 2023
|
||||||||||||||||||||||
(in millions) | U.S. Dollar Amount | Percentage Change YOY | U.S. Dollar Amount | Percentage Change YOY | |||||||||||||||||||
Consolidated revenue | $ | 258.4 | 20 | % | $ | 522.8 | 20 | % | |||||||||||||||
Currency exchange rate fluctuations | (4.6) | (7.4) | |||||||||||||||||||||
Constant currency consolidated revenue | $ | 253.8 | 17 | % | $ | 515.4 | 18 | % | |||||||||||||||
Consolidated gross profit | $ | 149.2 | 16 | % | $ | 301.7 | 16 | % | |||||||||||||||
Currency exchange rate fluctuations | (2.5) | (3.8) | |||||||||||||||||||||
Constant currency consolidated gross profit | $ | 146.7 | 14 | % | $ | 297.9 | 14 | % | |||||||||||||||
Consolidated net inventory | $ | 150.3 | 25 | % | $ | 150.3 | 25 | % | |||||||||||||||
Currency exchange rate fluctuations | (2.8) | (2.8) | |||||||||||||||||||||
Constant currency consolidated net inventory | $ | 147.5 | 23 | % | $ | 147.5 | 23 | % | |||||||||||||||
Latin America Pawn gross profit | $ | 36.8 | 32 | % | $ | 74.0 | 27 | % | |||||||||||||||
Currency exchange rate fluctuations | (2.4) | (3.8) | |||||||||||||||||||||
Constant currency Latin America Pawn gross profit | $ | 34.4 | 23 | % | $ | 70.2 | 21 | % | |||||||||||||||
Latin America Pawn PLO | $ | 49.1 | 22 | % | $ | 49.1 | 22 | % | |||||||||||||||
Currency exchange rate fluctuations | (3.2) | (3.2) | |||||||||||||||||||||
Constant currency Latin America Pawn PLO | $ | 45.9 | 14 | % | $ | 45.9 | 14 | % | |||||||||||||||
Latin America Pawn PSC revenues | $ | 23.1 | 29 | % | $ | 46.4 | 24 | % | |||||||||||||||
Currency exchange rate fluctuations | (1.4) | (2.2) | |||||||||||||||||||||
Constant currency Latin America Pawn PSC revenues | $ | 21.7 | 21 | % | $ | 44.2 | 18 | % | |||||||||||||||
Latin America Pawn merchandise sales | $ | 43.8 | 31 | % | $ | 89.2 | 29 | % | |||||||||||||||
Currency exchange rate fluctuations | (3.1) | (5.0) | |||||||||||||||||||||
Constant currency Latin America Pawn merchandise sales | $ | 40.7 | 22 | % | $ | 84.2 | 22 | % | |||||||||||||||
Latin America Pawn segment profit before tax | $ | 8.0 | 68 | % | $ | 15.5 | 38 | % | |||||||||||||||
Currency exchange rate fluctuations | (0.5) | (0.7) | |||||||||||||||||||||
Constant currency Latin America Pawn segment profit before tax | $ | 7.5 | 57 | % | $ | 14.8 | 31 | % |