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 | |||||
99.2 | |||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
EZCORP, INC. | |||||||||||||||||||||||
Date: | November 15, 2023 | By: | /s/ Timothy K. Jugmans | ||||||||||||||||||||
Timothy K. Jugmans | |||||||||||||||||||||||
Chief Financial Officer |
Three Months Ended September 30 |
As Reported | Adjusted1 |
|||||||||||||||||||||
in millions, except per share amounts | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Total revenues | $ | 270.5 | $ | 233.4 | $ | 261.4 | $ | 233.4 | |||||||||||||||
Gross profit | $ | 159.4 | $ | 137.6 | $ | 154.6 | $ | 137.6 | |||||||||||||||
Income before tax | $ | 13.1 | $ | 13.2 | $ | 22.2 | $ | 13.1 | |||||||||||||||
Net income | $ | 10.3 | $ | 7.3 | $ | 17.3 | $ | 10.7 | |||||||||||||||
Diluted earnings per share | $ | 0.15 | $ | 0.11 | $ | 0.23 | $ | 0.15 | |||||||||||||||
EBITDA (non-GAAP measure) | $ | 22.4 | $ | 24.8 | $ | 31.2 | $ | 24.8 |
Twelve Months Ended September 30 | As Reported | Adjusted1 |
|||||||||||||||||||||
in millions, except per share amounts | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Total revenues | $ | 1,049.0 | $ | 886.2 | $ | 1,026.3 | $ | 886.2 | |||||||||||||||
Gross profit | $ | 609.8 | $ | 528.1 | $ | 598.0 | $ | 528.1 | |||||||||||||||
Income before tax | $ | 51.6 | $ | 67.7 | $ | 92.5 | $ | 71.8 | |||||||||||||||
Net income | $ | 38.5 | $ | 50.2 | $ | 69.8 | $ | 54.4 | |||||||||||||||
Diluted earnings per share | $ | 0.53 | $ | 0.70 | $ | 0.92 | $ | 0.75 | |||||||||||||||
EBITDA | $ | 92.8 | $ | 109.0 | $ | 129.3 | $ | 113.1 |
Three Months Ended September 30, |
Twelve Months Ended September 30, |
||||||||||||||||||||||
(in thousands, except per share amounts) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Merchandise sales | $ | 151,172 | $ | 133,276 | $ | 615,446 | $ | 532,886 | |||||||||||||||
Jewelry scrapping sales | 14,888 | 12,231 | 49,528 | 32,033 | |||||||||||||||||||
Pawn service charges | 104,330 | 87,866 | 383,772 | 320,865 | |||||||||||||||||||
Other revenues | 89 | 34 | 295 | 441 | |||||||||||||||||||
Total revenues | 270,479 | 233,407 | 1,049,041 | 886,225 | |||||||||||||||||||
Merchandise cost of goods sold | 97,494 | 83,858 | 394,779 | 329,382 | |||||||||||||||||||
Jewelry scrapping cost of goods sold | 13,611 | 11,949 | 44,424 | 28,696 | |||||||||||||||||||
Gross profit | 159,374 | 137,600 | 609,838 | 528,147 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Store expenses | 111,570 | 95,473 | 418,574 | 357,417 | |||||||||||||||||||
General and administrative | 18,568 | 17,855 | 67,529 | 64,342 | |||||||||||||||||||
Impairment of other assets | 4,343 | — | 4,343 | — | |||||||||||||||||||
Depreciation and amortization | 8,154 | 9,370 | 32,131 | 32,140 | |||||||||||||||||||
Loss (gain) on sale or disposal of assets and other | 180 | 18 | 208 | (674) | |||||||||||||||||||
Other (income) expense | — | — | (5,097) | — | |||||||||||||||||||
Total operating expenses | 142,815 | 122,716 | 517,688 | 453,225 | |||||||||||||||||||
Operating income | 16,559 | 14,884 | 92,150 | 74,922 | |||||||||||||||||||
Interest expense | 3,462 | 2,321 | 16,456 | 9,972 | |||||||||||||||||||
Interest income | (2,324) | (68) | (7,470) | (817) | |||||||||||||||||||
Equity in net (income) loss of unconsolidated affiliates | (935) | (322) | 28,459 | (1,779) | |||||||||||||||||||
Other expense (income) | 3,231 | (208) | 3,072 | (167) | |||||||||||||||||||
Income before income taxes | 13,125 | 13,161 | 51,633 | 67,713 | |||||||||||||||||||
Income tax expense | 2,872 | 5,824 | 13,170 | 17,553 | |||||||||||||||||||
Net income | $ | 10,253 | $ | 7,337 | $ | 38,463 | $ | 50,160 | |||||||||||||||
Basic earnings per share | $ | 0.19 | $ | 0.13 | $ | 0.69 | $ | 0.89 | |||||||||||||||
Diluted earnings per share | $ | 0.15 | $ | 0.11 | $ | 0.53 | $ | 0.70 | |||||||||||||||
Weighted-average basic shares outstanding | 55,020 | 56,598 | 55,586 | 56,498 | |||||||||||||||||||
Weighted-average diluted shares outstanding | 87,154 | 82,539 | 80,865 | 82,400 |
(in thousands, except share and per share amounts) | September 30, 2023 |
September 30, 2022 |
|||||||||
Assets: | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 220,595 | $ | 206,028 | |||||||
Restricted cash | 8,373 | 8,341 | |||||||||
Pawn loans | 245,766 | 210,009 | |||||||||
Pawn service charges receivable, net | 38,885 | 33,476 | |||||||||
Inventory, net | 166,477 | 151,615 | |||||||||
Prepaid expenses and other current assets | 39,623 | 34,694 | |||||||||
Total current assets | 719,719 | 644,163 | |||||||||
Investments in unconsolidated affiliates | 10,987 | 37,733 | |||||||||
Other investments | 36,220 | 24,220 | |||||||||
Property and equipment, net | 68,096 | 56,725 | |||||||||
Right-of-use assets, net | 234,388 | 221,405 | |||||||||
Goodwill | 302,372 | 286,828 | |||||||||
Intangible assets, net | 58,216 | 56,819 | |||||||||
Notes receivable, net | — | 1,215 | |||||||||
Deferred tax asset, net | 25,702 | 12,145 | |||||||||
Other assets, net | 12,011 | 6,625 | |||||||||
Total assets | $ | 1,467,711 | $ | 1,347,878 | |||||||
Liabilities and equity: | |||||||||||
Current liabilities: | |||||||||||
Current maturities of long-term debt, net | $ | 34,265 | $ | — | |||||||
Accounts payable, accrued expenses and other current liabilities | 81,605 | 84,509 | |||||||||
Customer layaway deposits | 18,920 | 16,023 | |||||||||
Operating lease liabilities, current | 57,182 | 52,334 | |||||||||
Total current liabilities | 191,972 | 152,866 | |||||||||
Long-term debt, net | 325,847 | 312,903 | |||||||||
Deferred tax liability, net | 435 | 373 | |||||||||
Operating lease liabilities | 193,187 | 180,756 | |||||||||
Other long-term liabilities | 10,502 | 8,749 | |||||||||
Total liabilities | 721,943 | 655,647 | |||||||||
Commitments and Contingencies (Note 13) |
|||||||||||
Stockholders’ equity: | |||||||||||
Class A Non-voting Common Stock, par value $0.01 per share; shares authorized: 100 million; 51,869,569 issued and outstanding as of September 30, 2023; and issued and outstanding of 53,454,885 as of September 30, 2022 |
519 | 534 | |||||||||
Class B Voting Common Stock, convertible, par value $0.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171 as of September 30, 2023 and 2022 |
30 | 30 | |||||||||
Additional paid-in capital | 346,181 | 345,330 | |||||||||
Retained earnings | 431,140 | 402,006 | |||||||||
Accumulated other comprehensive loss | (32,102) | (55,669) | |||||||||
Total equity | 745,768 | 692,231 | |||||||||
Total liabilities and equity | $ | 1,467,711 | $ | 1,347,878 |
Twelve Months Ended
September 30,
|
|||||||||||
(in thousands) | 2023 | 2022 | |||||||||
Operating activities: | |||||||||||
Net income | $ | 38,463 | $ | 50,160 | |||||||
Adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||
Depreciation and amortization | 32,131 | 32,140 | |||||||||
Amortization of debt discount and deferred financing costs | 1,561 | 1,433 | |||||||||
Non-cash lease expense | 56,937 | 52,201 | |||||||||
Deferred income taxes | (12,802) | 4,945 | |||||||||
Impairment of other assets | 4,343 | — | |||||||||
Other adjustments | (2,890) | 2,511 | |||||||||
Provision for inventory reserve | 603 | (2,253) | |||||||||
Stock compensation expense | 9,539 | 5,053 | |||||||||
Equity in net loss (income) from investment in unconsolidated affiliates | 28,459 | (1,779) | |||||||||
Net loss on extinguishment of debt | 3,545 | — | |||||||||
Changes in operating assets and liabilities, net of business acquisitions: | |||||||||||
Service charges and fees receivable | (4,204) | (4,572) | |||||||||
Inventory | (4,810) | (15,341) | |||||||||
Prepaid expenses, other current assets and other assets | (1,814) | 3,238 | |||||||||
Accounts payable, accrued expenses and other liabilities | (61,522) | (65,141) | |||||||||
Customer layaway deposits | 1,376 | 3,359 | |||||||||
Income taxes | 12,919 | (2,785) | |||||||||
Dividends from unconsolidated affiliates | — | 3,366 | |||||||||
Net cash provided by operating activities | 101,834 | 66,535 | |||||||||
Investing activities: | |||||||||||
Loans made | (821,725) | (740,057) | |||||||||
Loans repaid | 458,854 | 410,523 | |||||||||
Recovery of pawn loan principal through sale of forfeited collateral | 336,349 | 274,423 | |||||||||
Capital expenditures, net | (40,446) | (31,895) | |||||||||
Acquisitions, net of cash acquired | (14,874) | (1,850) | |||||||||
Issuance of notes receivable | (15,500) | (1,000) | |||||||||
Investment in unconsolidated affiliate | (2,133) | (6,927) | |||||||||
Investment in other investments | (15,000) | (16,500) | |||||||||
Dividends from unconsolidated affiliates | 3,589 | — | |||||||||
Net cash used in investing activities | (110,886) | (113,283) | |||||||||
Financing activities: | |||||||||||
Taxes paid related to net share settlement of equity awards | (1,148) | (792) | |||||||||
Proceeds from borrowings | 230,000 | — | |||||||||
Debt issuance cost | (7,458) | — | |||||||||
Cash paid on extinguishment of debt | (1,951) | — | |||||||||
Payments on assumed debt and other borrowings | (178,488) | — | |||||||||
Purchase and retirement of treasury stock | (16,988) | (2,040) | |||||||||
Payments of finance leases | (275) | — | |||||||||
Net cash provided by (used in) financing activities | 23,692 | (2,832) | |||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (41) | 325 | |||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 14,599 | (49,255) | |||||||||
Cash and cash equivalents and restricted cash at beginning of period | 214,369 | 263,624 | |||||||||
Cash and cash equivalents and restricted cash at end of period | $ | 228,968 | $ | 214,369 | |||||||
Three Months Ended September 30, 2023
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 103,347 | $ | 47,825 | $ | — | $ | 151,172 | $ | — | $ | 151,172 | |||||||||||||||||||||||
Jewelry scrapping sales | 13,217 | 1,671 | — | 14,888 | — | 14,888 | |||||||||||||||||||||||||||||
Pawn service charges | 77,874 | 26,456 | — | 104,330 | — | 104,330 | |||||||||||||||||||||||||||||
Other revenues | 35 | 46 | 8 | 89 | — | 89 | |||||||||||||||||||||||||||||
Total revenues | 194,473 | 75,998 | 8 | 270,479 | — | 270,479 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 64,176 | 33,318 | — | 97,494 | — | 97,494 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 11,842 | 1,769 | — | 13,611 | — | 13,611 | |||||||||||||||||||||||||||||
Gross profit | 118,455 | 40,911 | 8 | 159,374 | — | 159,374 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 78,680 | 32,890 | — | 111,570 | — | 111,570 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 18,568 | 18,568 | |||||||||||||||||||||||||||||
Impairment of other assets | — | — | — | — | 4,343 | 4,343 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,562 | 2,341 | — | 4,903 | 3,251 | 8,154 | |||||||||||||||||||||||||||||
Loss (gain) on sale or disposal of assets and other | 31 | (233) | — | (202) | 382 | 180 | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 3,462 | 3,462 | |||||||||||||||||||||||||||||
Interest income | — | (416) | (1,500) | (1,916) | (408) | (2,324) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | (935) | (935) | — | (935) | |||||||||||||||||||||||||||||
Other (income) expense | — | (90) | 11 | (79) | 3,310 | 3,231 | |||||||||||||||||||||||||||||
Segment contribution | $ | 37,182 | $ | 6,419 | $ | 2,432 | $ | 46,033 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 46,033 | $ | (32,908) | $ | 13,125 |
Three Months Ended September 30, 2022
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 95,811 | $ | 37,465 | $ | — | $ | 133,276 | $ | — | $ | 133,276 | |||||||||||||||||||||||
Jewelry scrapping sales | 11,875 | 356 | — | 12,231 | — | 12,231 | |||||||||||||||||||||||||||||
Pawn service charges | 66,331 | 21,535 | — | 87,866 | — | 87,866 | |||||||||||||||||||||||||||||
Other revenues | 16 | — | 18 | 34 | — | 34 | |||||||||||||||||||||||||||||
Total revenues | 174,033 | 59,356 | 18 | 233,407 | — | 233,407 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 57,911 | 25,947 | — | 83,858 | — | 83,858 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 11,476 | 473 | — | 11,949 | — | 11,949 | |||||||||||||||||||||||||||||
Gross profit | 104,646 | 32,936 | 18 | 137,600 | — | 137,600 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 70,897 | 24,576 | — | 95,473 | — | 95,473 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 17,855 | 17,855 | |||||||||||||||||||||||||||||
Depreciation and amortization | 2,685 | 2,055 | — | 4,740 | 4,630 | 9,370 | |||||||||||||||||||||||||||||
Gain on sale of disposal of assets and other | 51 | (33) | — | 18 | — | 18 | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 2,321 | 2,321 | |||||||||||||||||||||||||||||
Interest income | (1) | (189) | — | (190) | 122 | (68) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | (322) | (322) | — | (322) | |||||||||||||||||||||||||||||
Other (income) expense | — | (185) | 37 | (148) | (60) | (208) | |||||||||||||||||||||||||||||
Segment contribution | $ | 31,014 | $ | 6,712 | $ | 303 | $ | 38,029 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 38,029 | $ | (24,868) | $ | 13,161 | |||||||||||||||||||||||||||||
Twelve Months Ended September 30, 2023
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 432,578 | $ | 182,868 | $ | — | $ | 615,446 | $ | — | $ | 615,446 | |||||||||||||||||||||||
Jewelry scrapping sales | 43,305 | 6,223 | — | 49,528 | — | 49,528 | |||||||||||||||||||||||||||||
Pawn service charges | 285,919 | 97,853 | — | 383,772 | — | 383,772 | |||||||||||||||||||||||||||||
Other revenues | 119 | 121 | 55 | 295 | — | 295 | |||||||||||||||||||||||||||||
Total revenues | 761,921 | 287,065 | 55 | 1,049,041 | — | 1,049,041 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 267,874 | 126,905 | — | 394,779 | — | 394,779 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 37,709 | 6,715 | — | 44,424 | — | 44,424 | |||||||||||||||||||||||||||||
Gross profit | 456,338 | 153,445 | 55 | 609,838 | — | 609,838 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 299,319 | 119,255 | — | 418,574 | — | 418,574 | |||||||||||||||||||||||||||||
General and administrative | — | (3) | — | (3) | 67,532 | 67,529 | |||||||||||||||||||||||||||||
Impairment of other assets | — | — | — | — | 4,343 | 4,343 | |||||||||||||||||||||||||||||
Depreciation and amortization | 10,382 | 9,191 | — | 19,573 | 12,558 | 32,131 | |||||||||||||||||||||||||||||
Loss (gain) on sale or disposal of assets and other | 115 | (289) | — | (174) | 382 | 208 | |||||||||||||||||||||||||||||
Other income | — | (5,097) | — | (5,097) | — | (5,097) | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 16,456 | 16,456 | |||||||||||||||||||||||||||||
Interest income | (2) | (1,139) | (1,500) | (2,641) | (4,829) | (7,470) | |||||||||||||||||||||||||||||
Equity in net loss of unconsolidated affiliates | — | — | 28,459 | 28,459 | — | 28,459 | |||||||||||||||||||||||||||||
Other (income) expense | — | (131) | 31 | (100) | 3,172 | 3,072 | |||||||||||||||||||||||||||||
Segment contribution | 146,524 | 31,658 | $ | (26,935) | $ | 151,247 | |||||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 151,247 | $ | (99,614) | $ | 51,633 |
Twelve Months Ended September 30, 2022
(Unaudited)
|
|||||||||||||||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Merchandise sales | $ | 391,958 | $ | 140,928 | $ | — | $ | 532,886 | $ | — | $ | 532,886 | |||||||||||||||||||||||
Jewelry scrapping sales | 25,739 | 6,294 | — | 32,033 | — | 32,033 | |||||||||||||||||||||||||||||
Pawn service charges | 240,982 | 79,883 | — | 320,865 | — | 320,865 | |||||||||||||||||||||||||||||
Other revenues | 83 | 247 | 111 | 441 | — | 441 | |||||||||||||||||||||||||||||
Total revenues | 658,762 | 227,352 | 111 | 886,225 | — | 886,225 | |||||||||||||||||||||||||||||
Merchandise cost of goods sold | 230,241 | 99,141 | — | 329,382 | — | 329,382 | |||||||||||||||||||||||||||||
Jewelry scrapping cost of goods sold | 22,755 | 5,941 | — | 28,696 | — | 28,696 | |||||||||||||||||||||||||||||
Gross profit | 405,766 | 122,270 | 111 | 528,147 | — | 528,147 | |||||||||||||||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||||||||||||||
Store expenses | 266,114 | 91,303 | — | 357,417 | — | 357,417 | |||||||||||||||||||||||||||||
General and administrative | — | — | — | — | 64,342 | 64,342 | |||||||||||||||||||||||||||||
Depreciation and amortization | 10,552 | 7,913 | — | 18,465 | 13,675 | 32,140 | |||||||||||||||||||||||||||||
Loss (gain) on sale or disposal of assets and other | 51 | (37) | — | 14 | (688) | (674) | |||||||||||||||||||||||||||||
Interest expense | — | — | — | — | 9,972 | 9,972 | |||||||||||||||||||||||||||||
Interest income | (2) | (815) | — | (817) | — | (817) | |||||||||||||||||||||||||||||
Equity in net income of unconsolidated affiliates | — | — | (1,779) | (1,779) | — | (1,779) | |||||||||||||||||||||||||||||
Other (income) expense | — | (148) | 52 | (96) | (71) | (167) | |||||||||||||||||||||||||||||
Segment contribution | $ | 129,051 | $ | 24,054 | $ | 1,838 | $ | 154,943 | |||||||||||||||||||||||||||
Income (loss) before income taxes | $ | 154,943 | $ | (87,230) | $ | 67,713 | |||||||||||||||||||||||||||||
Three Months Ended September 30, 2023 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of June 30, 2023 |
528 | 684 | 1,212 | ||||||||||||||
New locations opened | — | 19 | 19 | ||||||||||||||
Locations acquired | 2 | — | 2 | ||||||||||||||
Locations sold, combined or closed | (1) | (1) | (2) | ||||||||||||||
As of September 30, 2023 |
529 | 702 | 1,231 |
Three Months Ended September 30, 2022 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of June 30, 2022 |
519 | 644 | 1,163 | ||||||||||||||
New locations opened | — | 16 | 16 | ||||||||||||||
Locations sold, combined or closed | (4) | — | (4) | ||||||||||||||
As of September 30, 2022 |
515 | 660 | 1,175 |
Twelve Months Ended September 30, 2023 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of September 30, 2022 | 515 | 660 | 1,175 | ||||||||||||||
New locations opened | 3 | 44 | 47 | ||||||||||||||
Locations acquired | 12 | — | 12 | ||||||||||||||
Locations sold, combined or closed | (1) | (2) | (3) | ||||||||||||||
As of September 30, 2023 | 529 | 702 | 1,231 |
Twelve Months Ended September 30, 2022 |
|||||||||||||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||||||||||||
As of September 30, 2021 | 516 | 632 | 1,148 | ||||||||||||||
New locations opened | — | 28 | 28 | ||||||||||||||
Locations acquired | 3 | — | 3 | ||||||||||||||
Locations sold, combined or closed | (4) | — | (4) | ||||||||||||||
As of September 30, 2022 | 515 | 660 | 1,175 |
September 30, |
Three Months Ended
September 30,
|
Twelve Months Ended
September 30,
|
||||||||||||||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||||||||||||
Mexican peso | 17.4 | 20.1 | 17.1 | 20.2 | 18.3 | 20.4 | ||||||||||||||||||||||||||||||||
Guatemalan quetzal | 7.7 | 7.6 | 7.7 | 7.6 | 7.6 | 7.5 | ||||||||||||||||||||||||||||||||
Honduran lempira | 24.5 | 24.1 | 24.3 | 24.2 | 24.3 | 24.1 | ||||||||||||||||||||||||||||||||
Australian dollar | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 |
Three Months Ended
September 30,
|
Twelve Months Ended September 30, |
||||||||||||||||||||||
(in millions) | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||
Net income | $ | 10.3 | $ | 7.3 | $ | 38.5 | $ | 50.2 | |||||||||||||||
Interest expense | 3.5 | 2.3 | 16.5 | 10.0 | |||||||||||||||||||
Interest income | (2.3) | (0.1) | (7.5) | (0.8) | |||||||||||||||||||
Income tax expense | 2.9 | 5.8 | 13.2 | 17.6 | |||||||||||||||||||
Depreciation and amortization | 8.1 | 9.4 | 32.1 | 32.1 | |||||||||||||||||||
EBITDA | $ | 22.4 | $ | 24.8 | $ | 92.8 | $ | 109.1 |
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2023 Q4 Reported |
$ | 270.5 | $ | 159.4 | $ | 13.1 | $ | 2.8 | $ | 10.3 | $ | 0.15 | $ | 22.4 | |||||||||||||||||||||||||||||||||
Corporate office impairment | — | — | 5.5 | 1.3 | 4.2 | 0.05 | 5.5 | ||||||||||||||||||||||||||||||||||||||||
Investment impairment | — | — | 3.5 | 0.8 | 2.7 | 0.03 | 3.5 | ||||||||||||||||||||||||||||||||||||||||
CCV discrete adjustments | — | — | 0.4 | 0.1 | 0.3 | — | 0.4 | ||||||||||||||||||||||||||||||||||||||||
FX impact | — | — | (0.1) | — | (0.1) | — | (0.1) | ||||||||||||||||||||||||||||||||||||||||
Constant currency impact | (9.1) | (4.8) | (0.2) | (0.1) | (0.1) | — | (0.5) | ||||||||||||||||||||||||||||||||||||||||
2023 Q4 Adjusted |
$ | 261.4 | $ | 154.6 | $ | 22.2 | $ | 4.9 | $ | 17.3 | $ | 0.23 | $ | 31.2 | |||||||||||||||||||||||||||||||||
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2023 Full Year Reported |
$ | 1,049.0 | $ | 609.8 | $ | 51.6 | $ | 13.1 | $ | 38.5 | $ | 0.53 | $ | 92.8 | |||||||||||||||||||||||||||||||||
CCV impairment and discrete adjustments | — | — | 34.3 | 8.0 | 26.3 | 0.30 | 34.3 | ||||||||||||||||||||||||||||||||||||||||
Investment impairment | — | — | 3.5 | 0.8 | 2.7 | 0.03 | 3.5 | ||||||||||||||||||||||||||||||||||||||||
Debt extinguishment | — | — | 3.5 | 0.8 | 2.7 | 0.03 | — | ||||||||||||||||||||||||||||||||||||||||
Corporate office impairment | — | — | 5.5 | 1.3 | 4.2 | 0.05 | 5.5 | ||||||||||||||||||||||||||||||||||||||||
Contingent consideration liability | — | — | (5.1) | (1.2) | (3.9) | (0.05) | (5.1) | ||||||||||||||||||||||||||||||||||||||||
Effect of convertible debt dilution | — | — | — | — | — | 0.06 | — | ||||||||||||||||||||||||||||||||||||||||
FX impact | — | — | 0.4 | 0.1 | 0.3 | — | 0.4 | ||||||||||||||||||||||||||||||||||||||||
Constant currency impact | (22.7) | (11.8) | (1.2) | (0.2) | (1.0) | (0.03) | (2.1) | ||||||||||||||||||||||||||||||||||||||||
2023 Full Year Adjusted |
$ | 1,026.3 | $ | 598.0 | $ | 92.5 | $ | 22.7 | $ | 69.8 | $ | 0.92 | $ | 129.3 | |||||||||||||||||||||||||||||||||
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income |
Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2022 Q4 Reported |
$ | 233.4 | $ | 137.6 | $ | 13.2 | $ | 5.9 | $ | 7.3 | $ | 0.11 | $ | 24.8 | |||||||||||||||||||||||||||||||||
Tax Impact | $ | — | $ | — | $ | (0.1) | $ | (3.5) | $ | 3.4 | $ | 0.04 | $ | — | |||||||||||||||||||||||||||||||||
2022 Q4 Adjusted |
$ | 233.4 | $ | 137.6 | $ | 13.1 | $ | 2.4 | $ | 10.7 | $ | 0.15 | $ | 24.8 | |||||||||||||||||||||||||||||||||
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | |||||||||||||||||||||||||||||||||||||||||
2022 Full Year Reported |
$ | 886.2 | $ | 528.1 | $ | 67.7 | $ | 17.5 | $ | 50.2 | $ | 0.70 | $ | 109.0 | |||||||||||||||||||||||||||||||||
Litigation Accrual | — | — | 2.0 | 0.5 | 1.5 | 0.02 | 2.0 | ||||||||||||||||||||||||||||||||||||||||
CCV adjustment for impairment | — | — | 2.1 | 0.5 | 1.6 | 0.02 | 2.1 | ||||||||||||||||||||||||||||||||||||||||
Tax impact | — | — | — | (1.1) | 1.1 | 0.01 | — | ||||||||||||||||||||||||||||||||||||||||
2022 Full Year Adjusted |
$ | 886.2 | $ | 528.1 | $ | 71.8 | $ | 17.4 | $ | 54.4 | $ | 0.75 | $ | 113.1 |
Three Months Ended
September 30, 2023
|
Twelve Months Ended
September 30, 2023
|
||||||||||||||||||||||
(in millions) | U.S. Dollar Amount | Percentage Change YOY | U.S. Dollar Amount | Percentage Change YOY | |||||||||||||||||||
Consolidated revenue | $ | 270.5 | 16 | % | $ | 1,049.0 | 18 | % | |||||||||||||||
Currency exchange rate fluctuations | (9.1) | (22.8) | |||||||||||||||||||||
Constant currency consolidated revenue | $ | 261.4 | 12 | % | $ | 1,026.2 | 16 | % | |||||||||||||||
Consolidated gross profit | $ | 159.4 | 16 | % | $ | 609.8 | 15 | % | |||||||||||||||
Currency exchange rate fluctuations | (4.8) | (11.8) | |||||||||||||||||||||
Constant currency consolidated gross profit | $ | 154.6 | 12 | % | $ | 598.0 | 13 | % | |||||||||||||||
Consolidated net inventory | $ | 166.5 | 10 | % | $ | 166.5 | 10 | % | |||||||||||||||
Currency exchange rate fluctuations | (4.2) | (4.2) | |||||||||||||||||||||
Constant currency consolidated net inventory | $ | 162.3 | 7 | % | $ | 162.3 | 7 | % | |||||||||||||||
Latin America Pawn gross profit | $ | 40.9 | 24 | % | $ | 153.4 | 25 | % | |||||||||||||||
Currency exchange rate fluctuations | (4.8) | (11.8) | |||||||||||||||||||||
Constant currency Latin America Pawn gross profit | $ | 36.1 | 10 | % | $ | 141.6 | 16 | % | |||||||||||||||
Latin America Pawn PLO | $ | 55.1 | 19 | % | $ | 55.1 | 19 | % | |||||||||||||||
Currency exchange rate fluctuations | (5.4) | (5.4) | |||||||||||||||||||||
Constant currency Latin America Pawn PLO | $ | 49.7 | 7 | % | $ | 49.7 | 7 | % | |||||||||||||||
Latin America Pawn PSC revenues | $ | 26.5 | 23 | % | $ | 97.9 | 22 | % | |||||||||||||||
Currency exchange rate fluctuations | (3.0) | (7.2) | |||||||||||||||||||||
Constant currency Latin America Pawn PSC revenues | $ | 23.5 | 9 | % | $ | 90.7 | 13 | % | |||||||||||||||
Latin America Pawn merchandise sales | $ | 47.8 | 28 | % | $ | 182.9 | 30 | % | |||||||||||||||
Currency exchange rate fluctuations | (5.9) | (15.1) | |||||||||||||||||||||
Constant currency Latin America Pawn merchandise sales | $ | 41.9 | 12 | % | $ | 167.8 | 19 | % | |||||||||||||||
Latin America Pawn segment profit before tax | $ | 6.4 | (4) | % | $ | 31.7 | 32 | % | |||||||||||||||
Currency exchange rate fluctuations | (0.6) | (1.5) | |||||||||||||||||||||
Constant currency Latin America Pawn segment profit before tax | $ | 5.8 | (13) | % | $ | 30.2 | 25 | % |