1H 2022 Net Income of $8.4 Million; Record Core EBITDA1 of
$15.1 Million
Q2 2022
Average Serviced Deposits Increased 29% Year over Year
RADNOR,
Pa., Aug. 16, 2022 /PRNewswire/ -- BM
Technologies, Inc. (NYSE American: BMTX) ("BM Technologies,"
"BMTX," "we," or the "Company") one of the largest digital banking
platforms and banking-as-a-service (BaaS) providers in the country,
today reported results for the three and six months ended
June 30, 2022. Comparative results reflect the restatement of
2021 financial results and, therefore, differ from previously
reported financials.
Luvleen Sidhu, BMTX's Chair and Chief Executive Officer
commented, "We had a strong first half of 2022, with a record
$15.1M of EBITDA, an increase of 8%
from last year despite the absence of last year's stimulus tailwind
and this year's macro environment. Sidhu continued "We are also
excited to share we have now signed a contract with a significant
new BaaS partner and look forward to building this relationship. As
we continue through 2022, our top strategic priority remains
completing our merger with First Sound Bank."
SECOND QUARTER FINANCIAL HIGHLIGHTS
- Q2 2022 revenues increased 3% to $23.0
million from $22.4 million in
Q2 2021.
- Q2 2022 net income totaled $4.5
million, or $0.35 per diluted
share, which includes a $5.6 million
noncash gain on the revaluation of the private warrant liability.
1H 2022 net income totaled $8.4
million or $0.67 per diluted
share which includes a $8.3 million
noncash gain on the revaluation of the private warrant
liability.
- Q2 2022 core earnings1 increased 184% from the
year-ago period to $1.9 million, or
$0.15 per diluted share. 1H 2022 core
earnings1 increased 30% from the year-ago period to
$6.3 million, or $0.50 per diluted share.
- Q2 2022 core EBITDA1 increased 16% to $5.9 million from $5.0
million in Q2 2021. Core EBITDA1 margin increased
to 25% in Q2 2022 from 22% in Q2 2021. 1H 2022 core
EBITDA1 increased to $15.1
million from $14.0 million in
1H 2021.
- The Company had a cash balance of $32.5
million at June 30, 2022.
BUSINESS HIGHLIGHTS
- Average serviced deposits totaled $2.0
billion in Q2 2022; a 29% increase compared to Q2 2021.
Average new business serviced deposits increased $0.5 billion to $1.5
billion from $1.0 billion in
Q2 2021.
- Debit card spend was $0.7 billion
in Q2 2022 and $1.5 billion in the
first half of 2022, a decrease of -12% compared to the first half
of 2021 given the absence of stimulus in the current period, and
economic factors in the current period.
- Revenue per 90-day active account increased 13% year over year
to approximately $49 in Q2 2022.
- Approximately 100 thousand new accounts opened in the second
quarter 2022 and approximately 215 thousand in the first half of
2022.
- Higher Education Organic Deposits (deposits that are not part
of a school disbursement and are indicative of primary banking
behavior) for the three and six months ended June 30, 2022 totaled $418
million and $925 million,
respectively.
- BMTX signed agreements with 10 new colleges and universities
year to date in 2022, providing approximately 55 thousand
additional students access to BankMobile Disbursements and the
BankMobile Vibe checking account. In addition, BMTX has signed six
colleges and universities up for its new Vendor Pay offering in
2022.
- The Company's merger application with First Sound Bank ("FSB")
has been filed and integration plans are ongoing. The merger is
still targeted to close before year-end.
- The Company commenced development work to provide technology
and program management to a significant new BaaS partner which is
expected to launch in 2023.
- The Company engaged KPMG as its new independent audit firm in
July 2022 and expects to file its Q2
2022 10-Q within the permissible 12b-25 5-day extension, which will bring the
company's filings current.
FINANCIAL HIGHLIGHTS
|
|
Q2
|
Q1
|
Q4
|
Q31
|
Q21
|
|
YoY
Change
|
(dollars in
thousands)
|
|
2022
|
2022
|
2021
|
2021
|
2021
|
|
$
|
%
|
Interchange & card
revenue
|
|
$
5,315
|
$
6,643
|
$
6,548
|
$
6,530
|
$
6,756
|
|
$
(1,441)
|
(21) %
|
Deposit servicing
fees
|
|
13,295
|
14,192
|
13,331
|
11,824
|
10,579
|
|
2,716
|
26 %
|
Account fees
|
|
2,207
|
2,555
|
2,696
|
2,568
|
2,618
|
|
(411)
|
(16) %
|
University
fees
|
|
1,446
|
1,603
|
1,563
|
1,475
|
1,331
|
|
115
|
9 %
|
Other
revenue
|
|
745
|
54
|
1,121
|
445
|
1,119
|
|
(374)
|
(33) %
|
Total GAAP Oper.
Revenues
|
|
23,008
|
25,047
|
25,259
|
22,842
|
22,403
|
|
$
605
|
3 %
|
|
|
|
|
|
|
|
|
|
|
Total GAAP Oper.
Expenses
|
|
$ 23,227
|
$ 22,084
|
$ 24,355
|
$ 20,594
|
$ 22,714
|
|
$
513
|
2 %
|
Less: merger
expense
|
|
(1)
|
(289)
|
(65)
|
—
|
—
|
|
(1)
|
100 %
|
Less: non-cash equity
compensation
|
|
(3,052)
|
(2,919)
|
(3,386)
|
(2,419)
|
(2,399)
|
|
(653)
|
27 %
|
Less: depreciation and
amortization
|
|
(3,030)
|
(3,073)
|
(3,105)
|
(2,946)
|
(2,950)
|
|
(80)
|
3 %
|
Core OpEx (Excl.
Dep/Amor)
|
|
17,144
|
15,803
|
17,799
|
15,229
|
17,365
|
|
$
(221)
|
(1) %
|
|
|
|
|
|
|
|
|
|
|
Core
EBITDA
|
|
$
5,864
|
$
9,244
|
$
7,460
|
$
7,613
|
$
5,038
|
|
$
826
|
16 %
|
Core EBITDA
Margin
|
|
25 %
|
37 %
|
30 %
|
33 %
|
22 %
|
|
|
|
|
1Restated.
See "Restatement of 2021 Quarterly Financials"
herein.
|
BUSINESS UPDATE
BMTX, a financial technology company, is in the business of
providing state-of-the-art technologies to attract and serve
millions of Americans and provide them access to superior banking
experiences. It continues to invest in its low-cost acquisition
model and proprietary API driven platform to offer a full suite of
financial services products. The Company operates in three
verticals: 1) higher education and student banking, 2)
Banking-as-a-Service ("BaaS" or "white label banking"), and
3) niche Direct to Consumer (D2C).
Higher Education & Student Banking
During the second quarter of 2022 the Company retained 99% of
higher education institutions and disbursed $2.0 billion in refunds to students. Refunds
disbursed to students in the first half of 2022 totaled
$6.9 billion, an increase of 7% from
the first half of 2021. For the three and six months ended
June 30, 2022, $0.2 billion and $0.8
billion, respectively, of these disbursements were deposited
into BankMobile Vibe Accounts held at the Company's Partner Bank.
Organic deposits (deposits that are not part of a school
disbursement) for the three and six months ended June 30, 2022 totaled $418
million and $925 million,
respectively. The average balance per active account in the second
quarter was stable year over year at approximately $1,709 and the spend per active account decreased
11% to approximately $1,745 given
stimulus benefits in the year-ago period and perhaps impact of the
current economic environment. The number of positive balance
savings accounts increased approximately 13% year over year. The
Company has found that savings account customers are more engaged
and loyal customers.
Additionally, BMTX signed agreements with 10 new colleges and
universities to date in 2022, providing approximately 55 thousand
additional students access to BankMobile Disbursements and the
BankMobile Vibe checking account, and has signed six colleges and
universities up for its new Vendor Pay offering in 2022.
New Business (includes Banking-as-a-Service ("BaaS")/"white
label banking" and niche D2C)
In the Company's BaaS vertical, its
API-first2 platform design allows clients to
consult and collaborate with BMTX as they create, implement, and
execute their embedded finance vision. The Company's proprietary
and flexible platform enables BMTX to go to market quickly,
integrate with partners easily, and add features well ahead of our
competition. A key part of the Company's Banking-as-a-Service
(BaaS) strategy, driven by its API technology, is to partner with
large, well-known brands in delivering financial services through a
partner bank, and the Company continues to actively work a pipeline
of prospective new banking-as-a-service ("white label") clients to
offer a suite of financial services products through its
proprietary technology stack.
As previously disclosed during the 2022 second quarter, the
Company achieved a key milestone with the execution of a term sheet
to provide technology to a significant new BaaS partner. Since
then, BMTX and the BaaS partner have moved from term sheet to a
signed contract. This new BaaS partner has global operations and
tens of millions of U.S. customers. BMTX was awarded this
relationship through a competitive RFP process, underscoring the
competitiveness of its BaaS offering in the marketplace. With the
addition of this partner, the company has expanded its roster of
large well-known brand name partners. This relationship may become
even more valuable if the Company is able to vertically integrate
this new partnership with the addition of a banking charter. To
protect this partner's launch strategy, the Company will not
identify the partner by name until commercial launch, which is
expected to occur in early 2023, but the Company began development
work with this partner in the second quarter and expects to perform
additional work through the remainder of this year.
3
In Q2 2022, New Business average serviced deposits increased by
$0.5 billion from Q2 2021. Over the
same period, debit card spend decreased 5%, given stimulus benefits
in the year-ago period. In Q2 2022, annualized debit card spend for
highly active users (those with both direct deposit and a minimum
of five customer driven transactions per month) was approximately
$17,200 and average deposit balance
per account was approximately $4,300.
This very attractive cohort makes up approximately 17% of active
accounts, compared to 16% in the second quarter of 2021. The
recent increase in market rates has resulted in some reduction of
more rate sensitive deposits, but balances have stabilized somewhat
since we adjusted deposit pricing in July. Deposits may fluctuate
in future periods depending on interest rates. The Company believes
reducing rate sensitive deposits in our portfolio increases our
franchise value and will benefit us as we become a bank.
With regards to the niche D2C strategy, the Company continues to
have high conviction that there is market need and value in
executing a targeted D2C strategy to underserved affinity groups.
This will include continuing to focus on an employee demographic
but also extend beyond that. We plan to execute on this vertical
after we become a bank.
EARNINGS WEBCAST
The Company will host a live webcast to discuss its second
quarter results at 9:00am ET on
Tuesday, August 16, 2022. The webcast can be accessed
via its investor relations site (ir.bmtxinc.com) by clicking on
"Events & Presentations", then "Events Calendar," and following
the link under "Upcoming Events;" or directly at Q2 2022 Earnings
Webcast.
An updated version of BMTX's investor presentation will be
posted on the Company's Investor Relations website at
ir.bmtxinc.com.
RESTATEMENT OF 2021 QUARTERLY FINANCIALS
Financials for the periods ended March
31, 2021, June 30, 2021, and
September 30, 2021 reported in this
earnings release reflect the company's restatement of past
periods as discussed in the company's annual report filed on Form
10K on May 10, 2022, and differ from
previously reported financials. The restatement had no
cumulative effect on the Company's previously reported revenues,
Core EBITDA4, total cash balance, total assets,
total liabilities, total equity, net working capital, net cash
flows from operating activities, investing activities, or financing
activities. Similarly, this correction had no impact on
the Company's operations or its underlying business
fundamentals.
Contact
Information
Investors:
Bob Ramsey, CFA
Chief Financial Officer
571-236-8851
rramsey@bmtx.com
Media Inquiries:
Brigit Hennaman
Rubenstein Public Relations, Inc.
212-805-3005
bhennaman@rubensteinpr.com
ABOUT BM TECHNOLOGIES, INC.
BM Technologies, Inc. (NYSE American: BMTX)—formerly known as
BankMobile—is among the largest digital banking platforms and
Banking-as-a-Service (BaaS) providers in the country, providing
access to checking and savings accounts, personal loans, credit
cards, and financial wellness. It is focused on technology,
innovation, easy-to-use products, and education with the mission to
financially empower millions of Americans by providing a more
affordable, transparent, and consumer-friendly banking experience.
The BM Technologies (BMTX) digital banking platform employs a
multi-partner distribution model, known as "Banking-as-a-Service"
(BaaS), that enables the acquisition of customers at higher volumes
and substantially lower expenses than traditional banks while
providing significant benefits to its customers, partners, and
business. BM Technologies (BMTX) currently has approximately two
million accounts and provides disbursement services at
approximately 750 college and university campuses (covering one out
of every three college students in the U.S.). BM Technologies, Inc.
(BMTX) is a technology company and is not a bank, which means it
provides banking services through its partner bank. More
information can be found at www.bmtx.com.
BMTX has signed a definitive agreement to merge with First Sound
Bank, a Seattle, Washington-based
business bank. The combined company will be a fintech-based bank
focused on serving customers digitally nationwide. The transaction
is subject to regulatory approvals and other customary closing
conditions and is expected to close in the second half of 2022.
FORWARD LOOKING STATEMENTS
This press release contains "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of
1995. In general, forward-looking statements may be identified
through the use of words such as "anticipate," "estimate,"
"expect," "intend," "plan," will," "should," "plan," "continue,"
"potential" and "project" or the negative of these terms or other
similar words and expressions, and in this press release include
our expectations regarding the First Sound merger, the development
of our relationship with a significant new BaaS partner and the
expected filing date of our 2022 second quarter Form 10-Q.
Forward-looking statements are not guarantees of future results and
conditions but rather are subject to various risks and
uncertainties. Such statements are based on management's current
expectations and are subject to a number of risks and uncertainties
that could cause actual results to differ materially from those
described in the forward-looking statements. Investors are
cautioned that there can be no assurance actual results or business
conditions will not differ materially from those projected or
suggested in such forward-looking statements as a result of various
factors. Factors that could cause or contribute to such differences
include, but are not limited to: (1) the ability of BMTX to obtain
required governmental approvals of the First Sound acquisition, (2)
the occurrence of any event, change or other circumstances that
could give rise to a delay in closing the First Sound acquisition
or the termination of the acquisition agreement, (3) the failure of
the closing conditions in the First Sound acquisition agreement to
be satisfied, or any unexpected delay in closing the acquisition,
(4) the risks relating to the integration of First Sound's
operations into the operations of BMTX, including the risk that
such integration will be materially delayed or will be more costly
or difficult than expected, (5) the risk of expansion into new
geographic or product markets, (6) the risk that we will be unable
to expand our relationship with our new BaaS partner as we
currently anticipate, and (7) general competitive, economic,
political and market conditions. Further information regarding
additional factors which could affect the forward-looking
statements contained in this press release can be found in the
cautionary language included under the headings "CAUTIONARY NOTE
REGARDING FORWARD-LOOKING STATEMENTS" and "Risk Factors" and in the
Company's Annual Report on Form 10-K for the year ended
December 31, 2021 and other documents
subsequently filed with the Securities and Exchange Commission
("SEC"). The Company's SEC filings are available publicly on the
SEC website at www.sec.gov.
Many of these factors are beyond the Company's (and in the case
of the prospective acquisition of First Sound, First Sound's)
ability to control or predict. If one or more events related to
these or other risks or uncertainties materialize, or if the
underlying assumptions prove to be incorrect, actual results may
differ materially from the forward-looking statements. Accordingly,
shareholders and investors should not place undue reliance on any
such forward-looking statements. Any forward-looking statement
speaks only as of the date of this communication, and
BMTX undertakes no obligation to update or revise any
forward-looking statements, whether as a result of new information,
future events, or otherwise, unless required by law.
BMTX qualifies all forward-looking statements by these
cautionary statements.
Important Information About the Proposed Merger with First
Sound Bank and Where to Find It
In connection with the proposed merger with First Sound Bank,
the Company will file relevant materials with the SEC, including a
definitive proxy statement for the Company's shareholders. Promptly
after filing the definitive proxy statement with the SEC, the
Company will mail the proxy statement and a proxy card to each
shareholder entitled to vote at the special meeting relating to the
transactions. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ
THESE MATERIALS (INCLUDING ANY AMENDMENTS OR SUPPLEMENTS THERETO)
AND ANY OTHER RELEVANT DOCUMENTS IN CONNECTION WITH THE
TRANSACTIONS THAT BMTX WILL FILE WITH THE SEC WHEN THEY BECOME
AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE
COMPANY, FSB AND THE TRANSACTIONS. The preliminary proxy statement,
the definitive proxy statement and other relevant materials in
connection with the transactions (when they become available), and
any other documents filed by the Company with the SEC, may be
obtained free of charge at the SEC's website (www.sec.gov) or by
writing to BM Technologies, Inc. at 201 King of Prussia Road, Suite
350, Wayne, PA 19087.
Participants in Solicitation
The Company and First Sound Bank and their respective directors,
executive officers and employees and other persons may be deemed to
be participants in the solicitation of proxies from the holders of
the Company common stock in respect of the proposed transactions.
Information about the Company's directors and executive officers
and their ownership of the Company's common stock is set forth in
the Company's definitive proxy materials filed with the SEC in
connection with its prospective 2022 annual meeting of shareholders
scheduled to take place on June 15,
2022, filed with the SEC on May 2,
2022, as those materials were amended or supplemented on
May 19, 2022. Other information
regarding the interests of the participants in the proxy
solicitation will be included in the proxy statement pertaining to
the proposed transactions when it becomes available. These
documents can be obtained free of charge from the sources indicated
above.
________________________________
|
1 Metrics
such as core EBITDA and core earnings are Non-GAAP measures which
exclude certain items; a reconciliation appears on page 8 and 9 of
this release.
|
2
Application Programming Interface (API)
|
3 Although
this partnership could be of significant future benefit to BM
Technologies, there can be no assurances that this relationship
will be expanded to other products or services, including those
that would be possible with the potential addition of a bank
charter.
|
4 Metrics
such as Core EBITDA and core earnings are Non-GAAP measures which
exclude certain items; a reconciliation appears on page 8 and 9 of
this release.
|
|
UNAUDITED FINANCIAL
STATEMENTS
|
|
BM TECHNOLOGIES,
INC.
|
CONSOLIDATED STATEMENTS OF INCOME (LOSS) -
UNAUDITED
|
(amounts in thousands,
except earnings per share)
|
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3(1)
|
|
Q2(1)
|
|
Six Months
Ended
June
30,
|
|
2022
|
|
2022
|
|
2021
|
|
2021
|
|
2021
|
|
2022
|
|
2021
|
Operating
revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interchange and card
revenue
|
$ 5,315
|
|
$ 6,643
|
|
$ 6,548
|
|
$ 6,530
|
|
$ 6,756
|
|
$
11,958
|
|
$
15,001
|
Servicing fees from
Partner Bank
|
13,295
|
|
14,192
|
|
13,331
|
|
11,824
|
|
10,579
|
|
27,487
|
|
19,951
|
Account fees
|
2,207
|
|
2,555
|
|
2,696
|
|
2,568
|
|
2,618
|
|
4,762
|
|
5,279
|
University
fees
|
1,446
|
|
1,603
|
|
1,563
|
|
1,475
|
|
1,331
|
|
3,049
|
|
2,655
|
Other
revenue
|
745
|
|
54
|
|
1,121
|
|
445
|
|
1,119
|
|
799
|
|
3,719
|
Total operating
revenues
|
23,008
|
|
25,047
|
|
25,259
|
|
22,842
|
|
22,403
|
|
48,055
|
|
46,605
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology,
communication, and processing
|
7,297
|
|
6,918
|
|
7,434
|
|
5,082
|
|
8,399
|
|
14,215
|
|
16,822
|
Salaries and employee
benefits
|
10,380
|
|
9,482
|
|
10,781
|
|
9,137
|
|
9,560
|
|
19,862
|
|
18,116
|
Professional
services
|
2,330
|
|
2,372
|
|
3,037
|
|
3,495
|
|
2,126
|
|
4,702
|
|
3,863
|
Provision for operating
losses
|
1,839
|
|
1,602
|
|
1,622
|
|
1,067
|
|
1,401
|
|
3,441
|
|
2,730
|
Occupancy
|
368
|
|
307
|
|
83
|
|
188
|
|
369
|
|
675
|
|
678
|
Customer related
supplies
|
221
|
|
230
|
|
340
|
|
831
|
|
269
|
|
451
|
|
644
|
Advertising and
promotion
|
84
|
|
113
|
|
162
|
|
176
|
|
125
|
|
197
|
|
316
|
Merger and acquisition
related expenses
|
1
|
|
289
|
|
65
|
|
—
|
|
—
|
|
290
|
|
—
|
Other
expense
|
707
|
|
771
|
|
831
|
|
618
|
|
465
|
|
1,478
|
|
923
|
Total operating
expenses
|
23,227
|
|
22,084
|
|
24,355
|
|
20,594
|
|
22,714
|
|
45,311
|
|
44,092
|
Income (loss) from
operations
|
(219)
|
|
2,963
|
|
904
|
|
2,248
|
|
(311)
|
|
2,744
|
|
2,513
|
Non-operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on fair
value of private warrant liability
|
5,641
|
|
2,644
|
|
(764)
|
|
6,043
|
|
(3,056)
|
|
8,285
|
|
11,947
|
Interest
expense
|
—
|
|
—
|
|
—
|
|
—
|
|
(42)
|
|
—
|
|
(96)
|
Income before income
tax expense
|
5,422
|
|
5,607
|
|
140
|
|
8,291
|
|
(3,409)
|
|
11,029
|
|
14,364
|
Income tax
expense
|
950
|
|
1,643
|
|
1,491
|
|
1,167
|
|
1,382
|
|
2,593
|
|
3,095
|
Net income
(loss)
|
$ 4,472
|
|
$ 3,964
|
|
$
(1,351)
|
|
$ 7,124
|
|
$
(4,791)
|
|
$ 8,436
|
|
$
11,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted avg shares
outstanding - basic
|
11,959
|
|
11,955
|
|
11,902
|
|
11,900
|
|
11,900
|
|
11,957
|
|
11,800
|
Weighted avg
shares outstanding - diluted
|
12,615
|
|
12,233
|
|
11,902
|
|
11,904
|
|
11,900
|
|
12,595
|
|
13,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss) per
share - basic
|
$ 0.37
|
|
$ 0.33
|
|
$ (0.11)
|
|
$ 0.60
|
|
$ (0.40)
|
|
$ 0.71
|
|
$ 0.96
|
Net Income (loss) per
share - diluted
|
$ 0.35
|
|
$ 0.32
|
|
$ (0.11)
|
|
$ 0.60
|
|
$ (0.40)
|
|
$ 0.67
|
|
$ (0.05)
|
|
1Restated.
See "Restatement of 2021 Quarterly Financials"
herein.
|
BM TECHNOLOGIES,
INC.
|
CONSOLIDATED BALANCE
SHEETS — UNAUDITED
|
(amounts in thousands,
except share and per share data)
|
|
|
June
30
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
June
30,
|
|
2022
|
|
2022
|
|
2021
|
|
2021(1)
|
|
2021(1)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
32,484
|
|
$
30,554
|
|
$
25,704
|
|
$
20,407
|
|
$
19,589
|
Accounts receivable,
net
|
7,081
|
|
10,199
|
|
9,194
|
|
9,834
|
|
11,399
|
Prepaid expenses and
other assets
|
3,587
|
|
2,589
|
|
2,099
|
|
2,053
|
|
1,794
|
Total current
assets
|
43,152
|
|
43,342
|
|
36,997
|
|
32,294
|
|
32,782
|
Premises and equipment,
net
|
441
|
|
416
|
|
346
|
|
305
|
|
349
|
Developed software,
net
|
25,997
|
|
27,669
|
|
28,593
|
|
31,692
|
|
34,155
|
Goodwill
|
5,259
|
|
5,259
|
|
5,259
|
|
5,259
|
|
5,259
|
Other intangibles,
net
|
4,589
|
|
4,669
|
|
4,749
|
|
4,830
|
|
4,910
|
Other assets
|
53
|
|
316
|
|
398
|
|
575
|
|
749
|
Total
assets
|
$
79,491
|
|
$
81,671
|
|
$
76,342
|
|
$
74,955
|
|
$
78,204
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
$
8,531
|
|
$
8,772
|
|
$
6,947
|
|
$
7,920
|
|
$
13,506
|
Taxes
payable
|
—
|
|
3,137
|
|
1,807
|
|
1,103
|
|
1,636
|
Current portion of
operating lease liabilities
|
56
|
|
236
|
|
416
|
|
596
|
|
719
|
Deferred revenue,
current
|
15,323
|
|
15,774
|
|
15,387
|
|
16,306
|
|
15,513
|
Total current
liabilities
|
23,910
|
|
27,919
|
|
24,557
|
|
25,925
|
|
31,374
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
|
|
Operating lease
liabilities
|
—
|
|
—
|
|
—
|
|
—
|
|
55
|
Deferred revenue,
non-current
|
64
|
|
120
|
|
190
|
|
223
|
|
1,512
|
Liability for private
warrants
|
2,628
|
|
8,268
|
|
13,614
|
|
12,850
|
|
18,893
|
Total
liabilities
|
$
26,602
|
|
$
36,307
|
|
$
38,361
|
|
$
38,998
|
|
$
51,834
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Common stock
|
1
|
|
1
|
|
1
|
|
1
|
|
1
|
Additional paid-in
capital
|
67,158
|
|
64,105
|
|
60,686
|
|
57,313
|
|
54,851
|
Accumulated
deficit
|
(14,270)
|
|
(18,742)
|
|
(22,706)
|
|
(21,357)
|
|
(28,482)
|
Total shareholders'
equity
|
52,889
|
|
45,364
|
|
37,981
|
|
35,957
|
|
26,370
|
Total liabilities
and shareholders' equity
|
$
79,491
|
|
$
81,671
|
|
$
76,342
|
|
$
74,955
|
|
$
78,204
|
|
1Restated.
See "Restatement of 2021 Quarterly Financials"
herein.
|
NON-GAAP FINANCIAL RECONCILIATIONS - UNAUDITED
Certain financial measures used in this Press Release are not
defined by U.S. generally accepted accounting principles ("GAAP")
and as such are considered non-GAAP financial measures. Core
expenses and EBITDA exclude the effects of items the Company does
not consider indicative of its core operating performance,
including merger expenses, fair value mark to market income or
expense associated with certain warrants, and non-cash share based
compensation. Management believes the use of core revenues,
expenses, and EBITDA are appropriate to provide investors with an
additional tool to evaluate the Company's ongoing business
performance. Investors are cautioned that these non-GAAP financial
measures may not be defined in the same manner by other companies
and, as a result, may not be comparable to other similarly titled
measures used by other companies. Also, these non-GAAP financial
measures should not be construed as alternatives, or superior, to
other measures determined in accordance with GAAP.
Reconciliation -
GAAP Operating Expenses to Core Operating Expenses (in
thousands):
|
|
|
Q2
|
Q1
|
Q4
|
Q31
|
Q21
|
|
Six Months
Ended
June
30,
|
|
2022
|
2022
|
2021
|
2021
|
2021
|
|
2022
|
2021
|
GAAP total
expenses
|
$
23,227
|
$
22,084
|
$
24,355
|
$
20,594
|
$
22,714
|
|
$
45,311
|
$
44,092
|
Less: merger
expenses
|
(1)
|
(289)
|
(65)
|
—
|
—
|
|
(290)
|
—
|
Less: non-cash equity
compensation
|
(3,052)
|
(2,919)
|
(3,386)
|
(2,419)
|
(2,399)
|
|
(5,971)
|
(5,538)
|
Core operating
expenses incl. dep. and amor.
|
$
20,174
|
$
18,876
|
$
20,904
|
$
18,175
|
$
20,315
|
|
$
39,050
|
$
38,554
|
Less: depreciation and
amortization
|
(3,030)
|
(3,073)
|
(3,105)
|
(2,946)
|
(2,950)
|
|
(6,103)
|
(5,908)
|
Core operating
expenses excl. dep. and amor.
|
$
17,144
|
$
15,803
|
$
17,799
|
$
15,229
|
$
17,365
|
|
$
32,947
|
$
32,646
|
|
(1) Restated. See
"Restatement of 2021 Quarterly Financials" herein.
|
|
|
|
Reconciliation -
GAAP Net Income (Loss) to Core Net Income (Loss) (in
thousands)
|
|
|
Q2
|
Q1
|
Q4
|
Q31
|
Q21
|
|
Six Months
Ended
June
30,
|
|
2022
|
2022
|
2021
|
2021
|
2021
|
|
2022
|
2021
|
GAAP net income
(loss)
|
$
4,472
|
$
3,964
|
$ (1,351)
|
$
7,124
|
$ (4,791)
|
|
$
8,436
|
$
11,269
|
Add: unrealized loss
(gain) on FV of private warrant liability
|
(5,641)
|
(2,644)
|
764
|
(6,043)
|
3,056
|
|
(8,285)
|
(11,947)
|
Add: merger
expenses
|
1
|
289
|
(65)
|
—
|
—
|
|
290
|
—
|
Add: non-cash equity
compensation
|
3,052
|
2,919
|
3,386
|
2,419
|
2,399
|
|
5,971
|
5,538
|
Less: tax (@27%) on
taxable non-core items
|
—
|
(78)
|
18
|
—
|
—
|
|
(78)
|
—
|
Core net income
(loss)
|
$
1,884
|
$
4,450
|
$
2,751
|
$
3,500
|
$ 664
|
|
$
6,334
|
$
4,860
|
Diluted
shares
|
12,615
|
12,233
|
11,902
|
11,904
|
11,900
|
|
12,595
|
13,791
|
Core diluted
earnings (loss) per share
|
$
0.15
|
$
0.36
|
$
0.23
|
$
0.29
|
$
0.06
|
|
$
0.50
|
$
0.35
|
|
(1) Restated. See
"Restatement of 2021 Quarterly Financials" herein.
|
|
|
|
Reconciliation -
GAAP Net Income to Core EBITDA (in thousands)
|
|
|
|
Q2
|
Q1
|
Q4
|
Q31
|
Q21
|
|
Six Months
Ended
June
30,
|
|
|
2022
|
2022
|
2021
|
2021
|
2021
|
|
2022
|
2021
|
GAAP net income
(loss)
|
|
$
4,472
|
$
3,964
|
$ (1,351)
|
$
7,124
|
$ (4,791)
|
|
$
8,436
|
$
11,269
|
Add: unrealized loss
(gain) on FV of private warrant liability
|
|
(5,641)
|
(2,644)
|
764
|
(6,043)
|
3,056
|
|
(8,285)
|
(11,947)
|
Add: depreciation and
amortization
|
|
3,030
|
3,073
|
3,105
|
2,946
|
2,950
|
|
6,103
|
5,908
|
Add:
interest
|
|
—
|
—
|
—
|
—
|
42
|
|
—
|
96
|
Add: taxes
|
|
950
|
1,643
|
1,491
|
1,167
|
1,382
|
|
2,593
|
3,095
|
Add: non-cash equity
compensation
|
|
3,052
|
2,919
|
3,386
|
2,419
|
2,399
|
|
5,971
|
5,538
|
Add: merger
expenses
|
|
1
|
289
|
65
|
—
|
—
|
|
290
|
—
|
Core
EBITDA
|
|
$
5,864
|
$
9,244
|
$
7,460
|
$
7,613
|
$
5,038
|
|
$
15,108
|
$
13,959
|
|
(1) Restated. See
"Restatement of 2021 Quarterly Financials" herein.
|
|
|
|
Key Performance
Metrics - 5 Quarters
|
|
|
|
Q2
|
Q1
|
Q4
|
Q3
|
Q2
|
|
YoY
Change
|
|
|
2022
|
2022
|
2021
|
2021
|
2021
|
|
$
|
%
|
Debit card POS spend
($ millions)
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$ 524
|
$ 666
|
$ 623
|
$ 617
|
$ 661
|
|
$ (137)
|
(21) %
|
New business
|
|
158
|
153
|
154
|
156
|
167
|
|
(9)
|
(5) %
|
Total POS
spend
|
|
$ 682
|
$ 819
|
$ 777
|
$ 773
|
$ 828
|
|
$ (146)
|
(18) %
|
|
|
|
|
|
|
|
|
|
|
Serviced deposits ($
millions)
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$ 444
|
$ 632
|
$ 459
|
$ 808
|
$ 506
|
|
$ (62)
|
(12) %
|
New business
|
|
1,349
|
1,553
|
1,382
|
1,253
|
1,063
|
|
286
|
27 %
|
Total Ending
Deposits
|
|
$
1,793
|
$
2,185
|
$
1,841
|
$
2,061
|
$
1,569
|
|
$ 224
|
14 %
|
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$ 513
|
$ 656
|
$ 642
|
$ 575
|
$ 573
|
|
$ (60)
|
(10) %
|
New business
|
|
1,503
|
1,456
|
1,319
|
1,157
|
986
|
|
517
|
52 %
|
Total Average
Deposits
|
|
$
2,016
|
$
2,112
|
$
1,961
|
$
1,732
|
$
1,559
|
|
$ 457
|
29 %
|
|
|
|
|
|
|
|
|
|
|
Higher Education
Metrics
|
|
|
|
|
|
|
|
|
|
Higher education
retention
|
|
98.5 %
|
99.0 %
|
99.0 %
|
99.3 %
|
99.5 %
|
|
(1.0) %
|
(1) %
|
FAR1
disbursement amount ($B)
|
|
$ 2.0
|
$ 4.9
|
$ 2.9
|
$ 4.1
|
$ 2.3
|
|
$ (0.2)
|
(10) %
|
Organic
deposits2 ($M) - higher education
|
|
$ 418
|
$ 507
|
$ 511
|
$ 468
|
$ 566
|
|
$ (148)
|
(26) %
|
|
1FAR disbursements are
Financial Aid Refund disbursements from a higher education
institution.
|
2Organic Deposits are all
higher education deposits excluding any funds disbursed directly
from the school.
|
View original
content:https://www.prnewswire.com/news-releases/bm-technologies-reports-record-second-quarter-results-for-q2-2022-301606532.html
SOURCE BM Technologies, Inc.