FlexShopper, Inc. Reports 2022 Fourth Quarter and Year End Financial Results
25 Avril 2023 - 12:24AM
FlexShopper, Inc. (Nasdaq:FPAY) (“FlexShopper”), a leading national
online lease-to-own (“LTO”) retailer and payment solution provider
for underserved consumers, today announced its financial results
for the quarter and fiscal year ended December 31, 2022.
Results for Quarter Ended December 31,
2022 vs. Quarter Ended December 31, 2021:
- Total fundings increased 11.3% to
$33.1 million from $29.7 million consisting of gross lease
originations decreasing from $26.9 to $23.2 million, loan
participations increasing ~52.5% from $2.9 million to $4.4 million,
and loan originations increasing from $0 to $5.5 million
- Total net lease and loan revenues,
including the changes in fair value of loan receivables, decreased
31.1% to $21.4 million from $31.1 million
- Gross profit decreased 68.5% to
$3.8 million from $12.2 million
- Adjusted EBITDA1 decreased to
$(4.0) million compared to $2.0 million
- Net income of $7.9 million compared
with net income of $633 thousand. Net income for the quarter ended
December 31, 2022 includes a gain on bargain purchase for $14.5
million and a benefit from income taxes for $2.7 million
- Net income attributable to common
and Series 1 Convertible Preferred shareholders of $6.0 million, or
$0.27 per diluted share, compared to $23.5 thousand, or $0.00 per
diluted share
Results for Twelve Months Ended December
31, 2022, vs. Twelve Months Ended December 31, 2021:
- Total fundings increased 28.9% to
$111.8 million from $86.7 million consisting of gross lease
originations decreasing from $83.4 to $75.1 million, loan
participations increasing from $3.3 million to $31.2 million and
loan originations increasing from $0 to $5.5 million
- Total net lease and loan revenues,
including the changes in fair value of loan receivables, decreased
9.9% to $113.1 million from $125.4 million
- Gross profit decreased 19.7% to
$37.1 million from $46.2 million
- Adjusted EBITDA1 decreased to
$(0.5) million compared to $11.4 million
- Net income increased to $13.6
million compared with net income of $3.3 million. Net income for
the year ended December 31, 2022 includes a gain on bargain
purchase for $14.5 million and a benefit from income taxes for
$16.6 million
- Net income attributable to common
and Series 1 Convertible Preferred shareholders increased to $9.9
million, or $0.44 per diluted share, compared to $0.8 million, or
$0.04 per diluted share
1 Adjusted EBITDA is a non-GAAP financial measure. Refer to
the definition and reconciliation of this measure under “Non-GAAP
Measures”.
Operational Highlight:
- In December, FlexShopper purchased
the assets of Revolution Financial, Inc. The purchase facilitated
the launch of a brick and mortar, direct origination model for
loans to underserved consumers in 11 states. There are currently
100 locations with plans to expand, via revenue share agreements,
to additional locations.
Conference Call and Webcast Details
Conference call
Date: Tuesday. April 25, 2023Time: 8:30 a.m. Eastern Time
Participant Dial-In Numbers:
Domestic callers: (877) 407-2988International callers: +1 (201)
389-0923
Webcast:
https://event.choruscall.com/mediaframe/webcast.html?webcastid=CqIR0Ahy
The call will also be simultaneously webcast over the Internet
via the “Investor” section of the Company’s website at
www.flexshopper.com or by clicking on the conference call link:
https://event.choruscall.com/mediaframe/webcast.html?webcastid=CqIR0Ahy
An audio replay of the call will be archived on the Company’s
website.
FLEXSHOPPER,
INC.CONSOLIDATED STATEMENTS OF
OPERATIONS
|
|
For the years endedDecember
31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
Lease revenues and fees, net |
|
$ |
105,936,072 |
|
|
$ |
124,505,432 |
|
Loan revenues and fees, net of
changes in fair value |
|
|
7,120,101 |
|
|
|
921,324 |
|
Total revenues |
|
|
113,056,173 |
|
|
|
125,426,756 |
|
|
|
|
|
|
|
|
|
|
Costs and
expenses: |
|
|
|
|
|
|
|
|
Depreciation and impairment of
lease merchandise |
|
|
72,556,431 |
|
|
|
78,669,393 |
|
Loan origination costs and
fees |
|
|
3,384,013 |
|
|
|
508,493 |
|
Marketing |
|
|
11,031,695 |
|
|
|
9,129,062 |
|
Salaries and benefits |
|
|
10,991,477 |
|
|
|
11,489,208 |
|
Operating expenses |
|
|
21,395,767 |
|
|
|
18,265,781 |
|
Total costs and
expenses |
|
|
119,359,383 |
|
|
|
118,061,937 |
|
|
|
|
|
|
|
|
|
|
Operating (loss)/
income |
|
|
(6,303,210 |
) |
|
|
7,364,819 |
|
|
|
|
|
|
|
|
|
|
Gain on extinguishment of
debt |
|
|
- |
|
|
|
1,931,825 |
|
Gain on bargain purchase |
|
|
14,461,274 |
|
|
|
- |
|
Interest expense including
amortization of debt issuance costs |
|
|
(11,161,396 |
) |
|
|
(5,238,560 |
) |
(Loss)/income before income
taxes |
|
|
(3,003,332 |
) |
|
|
4,058,084 |
|
Benefit /(expense) from income
taxes |
|
|
16,635,051 |
|
|
|
(785,310 |
) |
Net
income |
|
|
13,631,719 |
|
|
|
3,272,774 |
|
|
|
|
|
|
|
|
|
|
Dividends on Series 2
Convertible Preferred Shares |
|
|
3,730,580 |
|
|
|
2,439,099 |
|
Net income
attributable to common and Series 1 Convertible Preferred
shareholders |
|
$ |
9,901,139 |
|
|
$ |
833,675 |
|
|
|
|
|
|
|
|
|
|
Basic and diluted
income per common share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.45 |
|
|
$ |
0.04 |
|
Diluted |
|
$ |
0.44 |
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON
SHARES: |
|
|
|
|
|
|
|
|
Basic |
|
|
21,646,896 |
|
|
|
21,387,960 |
|
Diluted |
|
|
22,425,354 |
|
|
|
23,227,964 |
|
FLEXSHOPPER,
INC.CONSOLIDATED BALANCE SHEETS
|
|
December 31, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
Cash |
|
$ |
6,051,713 |
|
|
$ |
4,986,559 |
|
Restricted cash |
|
|
121,636 |
|
|
|
108,083 |
|
Lease receivables, net |
|
|
35,540,043 |
|
|
|
25,473,154 |
|
Loan receivables at fair
value |
|
|
32,932,504 |
|
|
|
3,560,108 |
|
Prepaid expenses and other
assets |
|
|
3,489,136 |
|
|
|
1,823,256 |
|
Lease merchandise, net |
|
|
31,550,441 |
|
|
|
40,942,112 |
|
Total current assets |
|
|
109,685,473 |
|
|
|
76,893,272 |
|
|
|
|
|
|
|
|
|
|
Property and equipment,
net |
|
|
8,086,862 |
|
|
|
5,490,434 |
|
Right of use asset, net |
|
|
1,406,270 |
|
|
|
1,553,330 |
|
Intangible assets, net |
|
|
15,162,349 |
|
|
|
4,960 |
|
Other assets, net |
|
|
1,934,728 |
|
|
|
870,060 |
|
Deferred tax asset, net |
|
|
12,013,828 |
|
|
|
- |
|
Total assets |
|
$ |
148,289,510 |
|
|
$ |
84,812,056 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
6,511,943 |
|
|
$ |
7,982,180 |
|
Accrued payroll and related
taxes |
|
|
310,820 |
|
|
|
391,078 |
|
Promissory notes to related
parties, net of $0 at 2022 and $1,274 at 2021 of unamortized
issuance costs, including accrued interest |
|
|
1,209,455 |
|
|
|
1,053,088 |
|
Accrued expenses |
|
|
3,988,093 |
|
|
|
2,987,646 |
|
Lease liability - current
portion |
|
|
208,001 |
|
|
|
172,732 |
|
Total current liabilities |
|
|
12,228,312 |
|
|
|
12,586,724 |
|
Loan payable under credit
agreement to beneficial shareholder, net of $352,252 at 2022 and
$413,076 at 2021 of unamortized issuance costs |
|
|
80,847,748 |
|
|
|
50,061,924 |
|
Promissory notes to related
parties, net of current portion |
|
|
10,750,000 |
|
|
|
3,750,000 |
|
Promissory note related to
acquisition, net of $1,165,027 discount at 2022 |
|
|
3,158,471 |
|
|
|
- |
|
Purchase consideration payable
related to acquisition |
|
|
8,703,684 |
|
|
|
- |
|
Deferred income tax
liability |
|
|
- |
|
|
|
495,166 |
|
Lease liabilities net of
current portion |
|
|
1,566,622 |
|
|
|
1,774,623 |
|
Total liabilities |
|
|
117,254,837 |
|
|
|
68,668,437 |
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
Series 1 Convertible Preferred
Stock, $0.001 par value - authorized 250,000 shares, issued and
outstanding 170,332 shares at $5.00 stated value |
|
|
851,660 |
|
|
|
851,660 |
|
Series 2 Convertible Preferred
Stock, $0.001 par value - authorized 25,000 shares, issued and
outstanding 21,952 shares at $1,000 stated value |
|
|
21,952,000 |
|
|
|
21,952,000 |
|
Common stock, $0.0001 par
value- authorized 40,000,000 shares, issued and outstanding
21,750,804 shares at December 31, 2022 and 21,442,278 shares at
December 31, 2021 |
|
|
2,176 |
|
|
|
2,144 |
|
Additional paid in
capital |
|
|
39,819,420 |
|
|
|
38,560,117 |
|
Accumulated deficit |
|
|
(31,590,583 |
) |
|
|
(45,222,302 |
) |
Total stockholders’
equity |
|
|
31,034,673 |
|
|
|
16,143,619 |
|
|
|
$ |
148,289,510 |
|
|
$ |
84,812,056 |
|
FLEXSHOPPER,
INC.CONSOLIDATED STATEMENTS OF CASH
FLOWSFor the years ended December 31, 2022 and
2021
|
|
2022 |
|
|
2021 |
|
CASH FLOWS FROM OPERATING
ACTIVITIES: |
|
|
|
|
|
|
Net income |
|
$ |
13,631,719 |
|
|
$ |
3,272,774 |
|
Adjustments to reconcile net
income to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and impairment of
lease merchandise |
|
|
72,556,431 |
|
|
|
78,669,393 |
|
Other depreciation and
amortization |
|
|
4,769,614 |
|
|
|
2,875,902 |
|
Amortization of debt issuance
costs |
|
|
228,843 |
|
|
|
220,816 |
|
Amortization of discount on
the promissory note related to acquisition |
|
|
19,747 |
|
|
|
- |
|
Compensation expense related
to stock-based compensation and warrants |
|
|
997,830 |
|
|
|
1,648,627 |
|
Provision for doubtful
accounts |
|
|
57,420,480 |
|
|
|
40,342,618 |
|
Gain on sale of lease
receivables |
|
|
8,821,106 |
|
|
|
- |
|
Interest in kind added to
promissory notes balance |
|
|
155,093 |
|
|
|
9,460 |
|
Deferred income tax |
|
|
(17,282,364 |
) |
|
|
495,166 |
|
Gain on debt
extinguishment |
|
|
- |
|
|
|
(1,931,825 |
) |
Gain on bargain purchase |
|
|
(14,461,274 |
) |
|
|
- |
|
Net changes in the fair value
of loan receivables at fair value |
|
|
9,559,979 |
|
|
|
(248,984 |
) |
Changes in operating assets
and liabilities, net of effects of acquisition: |
|
|
|
|
|
|
|
|
Lease receivables |
|
|
(76,308,475 |
) |
|
|
(56,738,233 |
) |
Loan receivables at fair
value |
|
|
(25,612,049 |
) |
|
|
(3,221,679 |
) |
Prepaid expenses and other
assets |
|
|
(1,665,880 |
) |
|
|
(87,394 |
) |
Lease merchandise |
|
|
(63,164,760 |
) |
|
|
(76,789,165 |
) |
Security deposits |
|
|
(4,956 |
) |
|
|
(8,338 |
) |
Purchase consideration payable
related to acquisition |
|
|
164,102 |
|
|
|
- |
|
Lease liabilities |
|
|
(14,488 |
) |
|
|
(5,811 |
) |
Accounts payable |
|
|
(1,976,844 |
) |
|
|
74,561 |
|
Accrued payroll and related
taxes |
|
|
(80,258 |
) |
|
|
(165,461 |
) |
Accrued expenses |
|
|
1,009,468 |
|
|
|
331,542 |
|
Net cash used in operating
activities |
|
|
(31,236,936 |
) |
|
|
(11,256,031 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING
ACTIVITIES |
|
|
|
|
|
|
|
|
Cash acquired in business
combination |
|
|
2,938,355 |
|
|
|
- |
|
Purchases of property and
equipment, including capitalized software costs |
|
|
(6,498,115 |
) |
|
|
(4,065,384 |
) |
Purchases of data costs |
|
|
(1,640,885 |
) |
|
|
(884,160 |
) |
Net cash used in investing
activities |
|
|
(5,200,645 |
) |
|
|
(4,949,544 |
) |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING
ACTIVITIES |
|
|
|
|
|
|
|
|
Proceeds from loan payable
under credit agreement |
|
|
36,455,000 |
|
|
|
19,850,000 |
|
Repayment of loan payable
under credit agreement |
|
|
(5,730,000 |
) |
|
|
(6,575,000 |
) |
Debt issuance related
costs |
|
|
(166,745 |
) |
|
|
(565,273 |
) |
Proceeds from exercise of
stock options |
|
|
261,505 |
|
|
|
68,172 |
|
Proceeds from promissory notes
to related parties |
|
|
7,000,000 |
|
|
|
- |
|
Principal payment under
finance lease obligation |
|
|
(11,184 |
) |
|
|
(7,707 |
) |
Repayment of purchase
consideration payable related to acquisition |
|
|
(283,266 |
) |
|
|
- |
|
Repayment of installment
loan |
|
|
(9,022 |
) |
|
|
(11,207 |
) |
Net cash provided by financing
activities |
|
|
37,516,288 |
|
|
|
12,758,985 |
|
|
|
|
|
|
|
|
|
|
INCREASE / (DECREASE) IN CASH
and RESTRICTED CASH |
|
|
1,078,707 |
|
|
|
(3,446,590 |
) |
|
|
|
|
|
|
|
|
|
CASH and RESTRICTED CASH,
beginning of period |
|
|
5,094,642 |
|
|
|
8,541,232 |
|
|
|
|
|
|
|
|
|
|
CASH and RESTRICTED CASH, end
of period |
|
$ |
6,173,349 |
|
|
$ |
5,094,642 |
|
|
|
|
|
|
|
|
|
|
Supplemental cash flow
information: |
|
|
|
|
|
|
|
|
Interest paid |
|
$ |
10,289,334 |
|
|
$ |
4,945,690 |
|
Noncash investing and
financing activities |
|
|
|
|
|
|
|
|
Acquisition of loan
receivables at fair value |
|
$ |
13,320,326 |
|
|
$ |
- |
|
Acquisition of property and
equipment |
|
|
136,249 |
|
|
|
- |
|
Acquisition of intangible
assets |
|
|
15,307,894 |
|
|
|
- |
|
Acquisition of purchase
consideration payable related to acquisition |
|
|
8,539,582 |
|
|
|
- |
|
Acquisition of accounts
payable |
|
|
506,607 |
|
|
|
- |
|
Acquisition of deferred tax
liability |
|
|
4,773,370 |
|
|
|
- |
|
Issuance of promissory note
related to acquisition |
|
|
3,421,991 |
|
|
|
- |
|
Non-GAAP Measures
We regularly review a number of metrics,
including the following key metrics, to evaluate our business,
measure our performance, identify trends affecting our business,
formulate financial projections and make strategic decisions.
Adjusted EBITDA represents net income before
interest, stock-based compensation, taxes, depreciation (other than
depreciation of leased merchandise), amortization, and one-time or
non-recurring items. We believe that Adjusted EBITDA provides us
with an understanding of one aspect of earnings before the impact
of investing and financing charges and income taxes.
Key performance metrics for the years ended December 31, 2022
and 2021 were as follows:
|
|
2022 |
|
|
2021 |
|
|
$ Change |
|
|
% Change |
|
Adjusted
EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
13,631,719 |
|
|
$ |
3,272,774 |
|
|
$ |
10,358,945 |
|
|
|
316.5 |
|
Income taxes |
|
|
(16,635,051 |
) |
|
|
785,310 |
|
|
|
(17,420,361 |
) |
|
|
(2,218.3 |
) |
Amortization of debt issuance
costs |
|
|
228,843 |
|
|
|
220,816 |
|
|
|
8,027 |
|
|
|
3.6 |
|
Other amortization and
depreciation |
|
|
4,769,614 |
|
|
|
2,875,902 |
|
|
|
1,893,712 |
|
|
|
65.8 |
|
Interest expense |
|
|
10,932,553 |
|
|
|
5,017,744 |
|
|
|
5,914,809 |
|
|
|
117.9 |
|
Stock-based compensation |
|
|
997,830 |
|
|
|
1,125,819 |
|
|
|
(127,989 |
) |
|
|
(11.4 |
) |
Product/infrastructure
expenses |
|
|
- |
|
|
|
10,000 |
|
|
|
(10,000 |
) |
|
|
|
|
Gain on debt
extinguishment |
|
|
- |
|
|
|
(1,931,825 |
) |
|
|
1,931,825 |
|
|
|
|
|
Gain on bargain purchase |
|
|
(14,461,274 |
) |
|
|
- |
|
|
|
(14,461,274 |
) |
|
|
|
|
Adjusted EBITDA |
|
$ |
(535,766 |
) |
|
$ |
11,376,540 |
|
|
$ |
(11,912,306 |
) |
|
|
(104.7 |
) |
The Company refers to Adjusted EBITDA in the
above table as the Company uses this measure to evaluate operating
performance and to make strategic decisions about the Company.
Management believes that Adjusted EBITDA provides relevant and
useful information which is widely used by analysts, investors and
competitors in its industry in assessing performance.
About FlexShopper
FlexShopper, Inc. (FPAY) is a financial
technology company that provides electronics, home furnishings and
other durable goods to underserved consumers on a lease-to-own
(LTO) basis through its patented e-commerce marketplace
(www.FlexShopper.com). FlexShopper also provides LTO and loan
technology platforms to a growing number of retailers and
e-retailers to facilitate transactions with consumers without
access to traditional financing.
Forward-Looking Statements
All statements in this release that are not
based on historical fact are “forward-looking statements” within
the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Forward-looking
statements, which are based on certain assumptions and describe our
future plans, strategies and expectations, can generally be
identified by the use of forward-looking terms such as “believe,”
“expect,” “may,” “will,” “should,” “could,” “seek,” “intend,”
“plan,” “goal,” “estimate,” “anticipate,” or other comparable
terms. Examples of forward-looking statements include, among
others, statements we make regarding expectations of lease
originations, the expansion of our lease-to-own program;
expectations concerning our partnerships with retail partners;
investments in, and the success of, our underwriting technology and
risk analytics platform; our ability to collect payments due from
customers; expected future operating results and expectations
concerning our business strategy. Forward-looking statements
involve inherent risks and uncertainties which could cause actual
results to differ materially from those in the forward-looking
statements, as a result of various factors including, among others,
the following: our ability to obtain adequate financing to fund our
business operations in the future; the failure to successfully
manage and grow our FlexShopper.com e-commerce platform; our
ability to maintain compliance with financial covenants under our
credit agreement; our dependence on the success of our third-party
retail partners and our continued relationships with them; our
compliance with various federal, state and local laws and
regulations, including those related to consumer protection; the
failure to protect the integrity and security of customer and
employee information; and the other risks and uncertainties
described in the Risk Factors and in Management’s Discussion and
Analysis of Financial Condition and Results of Operations sections
of our Annual Report on Form 10-K and subsequently filed Quarterly
Reports on Form 10-Q. The forward-looking statements made in this
release speak only as of the date of this release, and FlexShopper
assumes no obligation to update any such forward-looking statements
to reflect actual results or changes in expectations, except as
otherwise required by law.
Contact:
FlexShopper, Inc.Investor
Relationsir@flexshopper.comFlexShopper, Inc.
FlexShopper (NASDAQ:FPAY)
Graphique Historique de l'Action
De Mai 2024 à Juin 2024
FlexShopper (NASDAQ:FPAY)
Graphique Historique de l'Action
De Juin 2023 à Juin 2024