Year-to-Date Revenue $67.9 Million; Net Income of $3.4 Million; Core
EBITDA1 of $16.4
Million
RADNOR,
Pa., Nov. 15, 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 nine months ended
September 30, 2022. Comparative results reflect the
restatement of 2021 financial results.
Luvleen Sidhu, BMTX's Chair and Chief Executive Officer
commented, "In the first nine months of 2022, we are proud to
report solid results with revenue of $67.9
million, Net Income of $3.4
million, and Core EBITDA1 of $16.4 million. Additionally, we are excited about
our recent collaboration with Helix by Q2 which creates the most
comprehensive Banking-as-a-Service (BaaS) solution available on the
market today. We are also making significant progress in signing a
new sponsor bank with better economics for us in this environment.
This new sponsor bank will replace our existing relationship with
Customers Bank. Lastly, our student business has shown positive
progress with a 11% increase in new checking account sign-ups
compared to last year and a portfolio of over $500 million in essentially non-interest bearing
deposits which is very valuable in the current rate environment."
Sidhu continued, "We celebrate many business wins even as we face
unprecedented times with rapidly rising interest rates,
inflationary pressures, and market volatility. Revenue and EBITDA
were negatively impacted this quarter as we are no longer
benefiting from the tailwinds of stimulus, which affected customer
spend, and our decision not to chase rate to keep balances. We
focused our emphasis on deposit franchise value by keeping core
deposits and letting highly rate sensitive deposits run-off. We
have now begun to balance our desire to minimize rate sensitive
deposits with offering a more competitive market rate for T-Mobile
Money deposits even though it reduces our deposit servicing fees in
the short-term; however, it has helped stabilize these balances. We
believe we will benefit immensely in the long term from having a
bank charter which will provide more flexibility in pricing
deposits and the ability to earn more on these deposits with a high
quality asset generation strategy. In 2023, we are committed to
combining with a bank and improving our revenues. We remain excited
about our future as we continue to expand our existing business and
work on building new business opportunities."
FINANCIAL HIGHLIGHTS
- Total Operating Revenues for the three and nine months ended
September 30, 2022 totaled
$19.9 million, and $67.9 million, respectively.
- Net income for the nine months ended September 30, 2022 totaled $3.4 million or $0.28 per diluted share which includes a
$6.9 million noncash gain on the
revaluation of the private warrant liability. Q3 2022 net loss
totaled $(4.9) million, or
$(0.41) per diluted share, which
includes a $(1.4) million noncash
loss on the revaluation of the private warrant liability.
- Core earnings1 for the nine months ended
September 30, 2022 totaled
$5.0 million, or $0.41 per diluted share. Q3 2022 core
earnings1 were $(0.07) per
diluted share.
- Core EBITDA1 for the nine months ended September 30, 2022 totaled to $16.4 million. Q3 2022 core EBITDA1
totaled $1.5 million.
- The Company had a cash balance of $26.4
million at September 30,
2022.
BUSINESS HIGHLIGHTS
- Recently announced a collaboration with Helix by Q2 Holdings,
Inc. to provide embedded banking solutions for consumer brands,
enhancing BMTX's Banking-as-a-Service offering by combining our
award-winning app development services, technology, and program
management with Helix's embedded finance platform and bank
partnerships.
- The Company is actively working towards a definitive agreement
with a new partner bank with improved, variable rate pricing and
signed a short-term extension with our existing partner bank to
facilitate the transfer. Bank Partnerships will facilitate an off
balance sheet strategy for our deposits even in the future as part
of a chartered institution.
- The Company continues development work to provide technology
and program management to a significant new BaaS partner with tens
of millions of U.S. customers which is expected to launch in
2023.
- Average serviced deposits totaled $1.6
billion in Q3 2022 which included $1.1 billion in average Banking-as-a-Service
serviced deposits.
- Debit card spend was $0.7 billion
in Q3 2022 and $2.2 billion in the
nine months ended September 30,
2022.
- Revenue per 90-day active account of approximately $46 in Q3 2022 and $149 in the nine months ended September 30, 2022.
- Approximately 175 thousand new account sign-ups in the third
quarter 2022 and approximately 390 thousand in the first nine
months of 2022. In our higher education business, new checking
account sign-ups in the nine months ended September 30, 2022 improved 11% year over
year.
- Higher education Organic Deposits (deposits that are not part
of a school disbursement and are indicative of primary banking
behavior) for the three and nine months ended September 30, 2022 totaled $410 million and $1,336
million, respectively.
- The Company is working to resubmit its merger application with
First Sound Bank ("FSB") in order to respond to questions posed by
regulators, with a goal of closing in 2023.
FINANCIAL SUMMARY TABLE
|
|
Q3
|
Q2
|
Q1
|
Q4
|
Q31
|
|
YoY Change
|
(dollars in thousands)
|
|
2022
|
2022
|
2022
|
2021
|
2021
|
|
$
|
%
|
Interchange & card
revenue
|
|
$
5,325
|
$
5,315
|
$
6,643
|
$
6,548
|
$
6,529
|
|
$ (1,204)
|
(18) %
|
Deposit servicing
fees
|
|
10,163
|
13,295
|
14,192
|
13,331
|
11,823
|
|
(1,660)
|
(14) %
|
Account fees
|
|
2,110
|
2,207
|
2,555
|
2,696
|
2,569
|
|
(459)
|
(18) %
|
University
fees
|
|
1,357
|
1,446
|
1,603
|
1,563
|
1,474
|
|
(117)
|
(8) %
|
Other
revenue
|
|
903
|
745
|
54
|
1,121
|
446
|
|
457
|
102 %
|
Total GAAP Oper. Revenues
|
|
19,858
|
23,008
|
25,047
|
25,259
|
22,841
|
|
$
(2,983)
|
(13) %
|
|
|
|
|
|
|
|
|
|
|
Total GAAP Oper. Expenses
|
|
$ 24,138
|
$ 23,378
|
$ 22,084
|
$ 24,355
|
$ 20,592
|
|
$
3,546
|
17 %
|
Less: merger
expense
|
|
—
|
(1)
|
(289)
|
(65)
|
—
|
|
—
|
100 %
|
Less: non cash equity
compensation
|
|
(2,743)
|
(3,053)
|
(2,919)
|
(3,358)
|
(2,462)
|
|
(281)
|
11 %
|
Less: depreciation and
amortization
|
|
(2,995)
|
(3,030)
|
(3,073)
|
(3,105)
|
(2,946)
|
|
(49)
|
2 %
|
Core OpEx (Excl. Dep/Amor)
|
|
18,400
|
17,294
|
15,803
|
17,827
|
15,184
|
|
$
3,216
|
21 %
|
|
|
|
|
|
|
|
|
|
|
Core EBITDA
|
|
$
1,458
|
$
5,714
|
$
9,244
|
$
7,432
|
$
7,657
|
|
$
(6,199)
|
(81) %
|
Core EBITDA
Margin
|
|
7 %
|
25 %
|
37 %
|
29 %
|
34 %
|
|
|
|
|
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).
We are working towards a definitive agreement with a new partner
bank with better economics given the rising rate environment and
new variable rate pricing. To allow sufficient time to
finalize the agreement and transfer the deposits, we have entered a
short-term extension of our deposit servicing agreement with our
current partner bank. The extension continues existing terms
with the exception of the partner bank's obligation to pay us the
difference between Durbin regulated and Durbin exempt interchange
income. The new partner bank is Durbin Exempt.
Higher Education & Student Banking
During the third quarter of 2022 the Company retained 99% of
higher education institutions and disbursed $3.4 billion in refunds to students. Refunds
disbursed to students in the nine months ended September 30,
2022 totaled $10.3 billion. For the
three and nine months ended September 30, 2022, $0.4 billion and $1.2
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 nine months ended
September 30, 2022 totaled $410
million and $1.3 billion,
respectively. The average balance per active account in the third
quarter increased approximately 11% year over year to $1,819 and the spend per active account was
relatively unchanged at $1,980. New
checking account sign-ups in the nine months ended
September 30, 2022 improved 11% year over year. We
continue to look at ways to create an even better banking
experience for our student customer base to ensure we provide them
with the best offering and create customers for life.
Additionally, it is important to highlight that the
approximately $600 million in total
ending deposits in the higher education vertical have a deposit
beta close to zero, underscoring the attractiveness of this deposit
portfolio especially in today's rapidly risking rate
environment.
Banking-as-a-Service and niche D2C ("BaaS")
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 clients to offer a suite of
financial services products through its proprietary technology
stack.
The Company recently announced a collaboration with Helix by Q2
Holdings, Inc. to provide embedded banking solutions for consumer
brands by combining BMTX's award-winning app development services,
technology, and program management with Helix's embedded finance
platform, network of partner banks, and strong BaaS pipeline given
its large, global sales team. Together we provide the most
comprehensive BaaS solution available on the market today,
increasing our pipeline and new business opportunities and most
importantly servicing our partners even better.
As previously disclosed, the Company achieved a key milestone
with the execution of a contract to provide technology to a
significant new BaaS partner with global operations and tens of
millions of U.S. customers. 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. We
continue to do development work for this partner and invest team
time and resources in the build out. We remain optimistic
about this partnership and look forward to its launch in
20233.
As it relates to portfolio metrics in Q3 2022, annualized debit
card spend for highly active BaaS 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 $3,800. This very attractive cohort makes up
approximately 20% of active accounts, compared to 17% in the third
quarter of 2021.
In Q3 2022, BaaS total debit card spend increased 2%, from the
year-ago period. BaaS average serviced deposits totaled
$1.1 billion, relatively
unchanged from Q3 2021. The progressive increase in
market rates resulted in a reduction of more rate sensitive
deposits over the last several months, although the reduction
slowed as the Company increased BaaS deposit pricing in July and
again in October. Under the existing fixed rate deposit
servicing agreement, the company is not able to offset increases in
the cost of deposits. In the future, with a bank charter and
new partner bank relationships with variable pricing, the company
expects offsets from the investments in higher yielding assets or
with a variable pricing structure. 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, even
though it is negatively impacting our deposit servicing revenues in
the short term.
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 includes focusing 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 third
quarter results at 9:00am ET on Tuesday,
November 15, 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".
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 on Form 10K
filed on May 10, 2022, and differ
from previously reported financials. The restatement had no
cumulative effect on the Company's previously reported Operating
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.
ABOUT BM TECHNOLOGIES, INC.
BM Technologies, Inc. (NYSE American: BMTX) - formerly known as
BankMobile - is among the largest digital banking platforms 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. 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.
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 on
May 2, 2022 in connection with its
2022 annual meeting of shareholders scheduled held on June 15, 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)
|
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3(1)
|
|
Nine Months Ended
September 30,
|
|
2022
|
|
2022
|
|
2022
|
|
2021
|
|
2021
|
|
2022
|
|
2021
|
Operating
revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interchange and card
revenue
|
$ 5,325
|
|
$ 5,315
|
|
$ 6,643
|
|
$ 6,548
|
|
$ 6,529
|
|
$
17,283
|
|
$
21,530
|
Servicing fees from
Partner Bank
|
10,163
|
|
13,295
|
|
14,192
|
|
13,331
|
|
11,823
|
|
37,650
|
|
31,774
|
Account fees
|
2,110
|
|
2,207
|
|
2,555
|
|
2,696
|
|
2,569
|
|
6,872
|
|
7,847
|
University
fees
|
1,357
|
|
1,446
|
|
1,603
|
|
1,563
|
|
1,474
|
|
4,406
|
|
4,129
|
Other
revenue
|
903
|
|
745
|
|
54
|
|
1,121
|
|
446
|
|
1,702
|
|
4,164
|
Total operating
revenues
|
19,858
|
|
23,008
|
|
25,047
|
|
25,259
|
|
22,841
|
|
67,913
|
|
69,444
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology,
communication, and processing
|
7,731
|
|
7,295
|
|
6,918
|
|
7,434
|
|
5,082
|
|
21,944
|
|
21,903
|
Salaries and employee
benefits
|
10,773
|
|
10,440
|
|
9,443
|
|
10,781
|
|
9,137
|
|
30,656
|
|
27,253
|
Professional
services
|
2,454
|
|
2,399
|
|
2,372
|
|
3,037
|
|
3,496
|
|
7,225
|
|
7,359
|
Provision for operating
losses
|
1,564
|
|
1,839
|
|
1,603
|
|
1,622
|
|
1,067
|
|
5,006
|
|
3,797
|
Occupancy
|
160
|
|
368
|
|
347
|
|
83
|
|
192
|
|
875
|
|
866
|
Customer related
supplies
|
225
|
|
221
|
|
230
|
|
340
|
|
828
|
|
676
|
|
1,475
|
Advertising and
promotion
|
242
|
|
106
|
|
113
|
|
162
|
|
176
|
|
461
|
|
492
|
Merger and acquisition
related expenses
|
—
|
|
1
|
|
289
|
|
65
|
|
—
|
|
290
|
|
—
|
Other
expense
|
989
|
|
709
|
|
769
|
|
831
|
|
614
|
|
2,467
|
|
1,537
|
Total operating
expenses
|
24,138
|
|
23,378
|
|
22,084
|
|
24,355
|
|
20,592
|
|
69,600
|
|
64,682
|
Income (loss) from
operations
|
(4,280)
|
|
(370)
|
|
2,963
|
|
904
|
|
2,249
|
|
(1,687)
|
|
4,762
|
Non-operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on fair
value of private warrant liability
|
(1,369)
|
|
5,641
|
|
2,644
|
|
(764)
|
|
6,042
|
|
6,916
|
|
17,989
|
Interest
expense
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(96)
|
Income before income
tax expense
|
(5,649)
|
|
5,271
|
|
5,607
|
|
140
|
|
8,291
|
|
5,229
|
|
22,655
|
Income tax
expense
|
(729)
|
|
909
|
|
1,643
|
|
1,491
|
|
1,167
|
|
1,823
|
|
4,262
|
Net income
(loss)
|
$
(4,920)
|
|
$ 4,362
|
|
$ 3,964
|
|
$
(1,351)
|
|
$ 7,124
|
|
$ 3,406
|
|
$
18,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted avg shares
outstanding - basic
|
11,938
|
|
11,944
|
|
11,955
|
|
11,902
|
|
11,900
|
|
11,944
|
|
11,834
|
Weighted avg
shares outstanding - diluted
|
11,938
|
|
12,600
|
|
12,233
|
|
11,902
|
|
11,904
|
|
12,215
|
|
12,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
share - basic
|
$ (0.41)
|
|
$ 0.37
|
|
$ 0.33
|
|
$ (0.11)
|
|
$
—
|
|
$ 0.29
|
|
$ 1.55
|
Net income (loss) per
share - diluted
|
$ (0.41)
|
|
$ 0.35
|
|
$ 0.32
|
|
$ (0.11)
|
|
$
—
|
|
$ 0.28
|
|
$ 0.03
|
|
1Restated.
See "Restatement of 2021 Quarterly Financials" herein.
|
BM TECHNOLOGIES,
INC.
|
CONSOLIDATED BALANCE
SHEETS — UNAUDITED
|
(amounts in thousands,
except share and per share data)
|
|
|
September 30,
|
|
June 30,
|
|
March 31,
|
|
December 31,
|
|
September 30,
|
|
2022
|
|
2022
|
|
2022
|
|
2021
|
|
2021(1)
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
26,433
|
|
$
32,484
|
|
$
30,554
|
|
$
25,704
|
|
$
20,407
|
Accounts receivable,
net
|
8,614
|
|
7,081
|
|
10,199
|
|
9,194
|
|
9,834
|
Prepaid expenses and
other assets
|
6,951
|
|
3,627
|
|
2,589
|
|
2,099
|
|
2,053
|
Total current
assets
|
41,998
|
|
43,192
|
|
43,342
|
|
36,997
|
|
32,294
|
Premises and equipment,
net
|
575
|
|
441
|
|
416
|
|
346
|
|
305
|
Developed software,
net
|
24,025
|
|
25,997
|
|
27,669
|
|
28,593
|
|
31,692
|
Goodwill
|
5,259
|
|
5,259
|
|
5,259
|
|
5,259
|
|
5,259
|
Other intangibles,
net
|
4,509
|
|
4,589
|
|
4,669
|
|
4,749
|
|
4,830
|
Other assets
|
—
|
|
53
|
|
316
|
|
398
|
|
575
|
Total assets
|
$
76,366
|
|
$
79,531
|
|
$
81,671
|
|
$
76,342
|
|
$
74,955
|
LIABILITIES AND SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
$
10,503
|
|
$
8,681
|
|
$
8,772
|
|
$
6,947
|
|
$
7,920
|
Taxes
payable
|
—
|
|
—
|
|
3,137
|
|
1,807
|
|
1,103
|
Current portion of
operating lease liabilities
|
—
|
|
56
|
|
236
|
|
416
|
|
596
|
Deferred revenue,
current
|
11,262
|
|
15,323
|
|
15,774
|
|
15,387
|
|
16,306
|
Total current
liabilities
|
21,765
|
|
24,060
|
|
27,919
|
|
24,557
|
|
25,925
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
|
|
Operating lease
liabilities
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Deferred revenue,
non-current
|
2
|
|
64
|
|
120
|
|
190
|
|
223
|
Liability for private
warrants
|
3,997
|
|
2,628
|
|
8,268
|
|
13,614
|
|
12,850
|
Total
liabilities
|
$
25,764
|
|
$
26,752
|
|
$
36,307
|
|
$
38,361
|
|
$
38,998
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
Common stock
|
1
|
|
1
|
|
1
|
|
1
|
|
1
|
Additional paid-in
capital
|
69,901
|
|
67,158
|
|
64,105
|
|
60,686
|
|
57,313
|
Accumulated
deficit
|
(19,300)
|
|
(14,380)
|
|
(18,742)
|
|
(22,706)
|
|
(21,357)
|
Total shareholders'
equity
|
50,602
|
|
52,779
|
|
45,364
|
|
37,981
|
|
35,957
|
Total liabilities and shareholders'
equity
|
$
76,366
|
|
$
79,531
|
|
$
81,671
|
|
$
76,342
|
|
$
74,955
|
|
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):
|
|
|
|
Q3
|
Q2
|
Q1
|
Q4
|
Q31
|
|
Nine Months Ended
September 30,
|
|
|
2022
|
2022
|
2022
|
2021
|
2021
|
|
2022
|
2021
|
GAAP total operating
expenses
|
|
$
24,138
|
$
23,378
|
$
22,084
|
$
24,355
|
$
20,592
|
|
$
69,600
|
$
64,682
|
Less: merger
expenses
|
|
—
|
(1)
|
(289)
|
(65)
|
—
|
|
(290)
|
—
|
Less: non-cash equity
compensation
|
|
(2,743)
|
(3,053)
|
(2,919)
|
(3,358)
|
(2,462)
|
|
(8,715)
|
(7,985)
|
Core operating expenses incl. dep. and
amor.
|
|
$
21,395
|
$
20,324
|
$
18,876
|
$
20,932
|
$
18,130
|
|
$
60,595
|
$
56,697
|
Less: depreciation and
amortization
|
|
(2,995)
|
(3,030)
|
(3,073)
|
(3,105)
|
(2,946)
|
|
(9,098)
|
(8,854)
|
Core operating expenses excl. dep. and
amor.
|
|
$
18,400
|
$
17,294
|
$
15,803
|
$
17,827
|
$
15,184
|
|
$
51,497
|
$
47,843
|
|
(1) Restated. See
"Restatement of 2021 Quarterly Financials" herein.
|
|
|
|
Reconciliation -
GAAP Net Income (Loss) to Core Net Income (Loss) (in
thousands)
|
|
|
|
Q3
|
Q2
|
Q1
|
Q4
|
Q31
|
|
Nine Months Ended
September 30,
|
|
|
2022
|
2022
|
2022
|
2021
|
2021
|
|
2022
|
2021
|
GAAP net income
(loss)
|
|
$
(4,920)
|
$
4,362
|
$
3,964
|
$
(1,351)
|
$
7,124
|
|
$
3,406
|
$
18,393
|
Add: loss (gain) on FV
of private warrant liability
|
|
1,369
|
(5,641)
|
(2,644)
|
764
|
(6,042)
|
|
(6,916)
|
(17,989)
|
Add: merger
expenses
|
|
—
|
1
|
(289)
|
(65)
|
—
|
|
(288)
|
—
|
Add: non-cash equity
compensation
|
|
2,743
|
3,053
|
2,919
|
3,358
|
2,462
|
|
8,715
|
7,985
|
Less: tax (@27%) on
taxable non-core items
|
|
—
|
—
|
78
|
18
|
—
|
|
78
|
—
|
Core net income (loss)
|
|
$
(808)
|
$
1,775
|
$
4,028
|
$
2,724
|
$
3,544
|
|
$
4,995
|
$
8,389
|
Diluted
shares
|
|
11,938
|
12,600
|
12,233
|
11,902
|
11,904
|
|
12,215
|
12,359
|
Core diluted earnings (loss) per
share
|
|
$
(0.07)
|
$
0.14
|
$
0.33
|
$
0.23
|
$
0.30
|
|
$
0.41
|
$
0.68
|
|
(1) Restated. See
"Restatement of 2021 Quarterly Financials" herein.
|
|
|
|
Reconciliation -
GAAP Net Income to Core EBITDA (in thousands)
|
|
|
|
Q3
|
Q2
|
Q1
|
Q4
|
Q31
|
|
Nine Months Ended
September 30,
|
|
|
2022
|
2022
|
2022
|
2021
|
2021
|
|
2022
|
2021
|
GAAP net income
(loss)
|
|
$
(4,920)
|
$
4,362
|
$
3,964
|
$
(1,351)
|
$
7,124
|
|
$
3,406
|
$
18,393
|
Add: loss (gain) on FV
of private warrant liability
|
|
1,369
|
(5,641)
|
(2,644)
|
764
|
(6,042)
|
|
(6,916)
|
(17,989)
|
Add: depreciation and
amortization
|
|
2,995
|
3,030
|
3,073
|
3,105
|
2,946
|
|
9,098
|
8,854
|
Add:
interest
|
|
—
|
—
|
—
|
—
|
—
|
|
—
|
96
|
Add: taxes
|
|
(729)
|
909
|
1,643
|
1,491
|
1,167
|
|
1,823
|
4,262
|
Add: non-cash equity
compensation
|
|
2,743
|
3,053
|
2,919
|
3,358
|
2,462
|
|
8,715
|
7,985
|
Add: merger
expenses
|
|
—
|
1
|
289
|
65
|
—
|
|
290
|
—
|
Core EBITDA
|
|
$
1,458
|
$
5,714
|
$
9,244
|
$
7,432
|
$
7,657
|
|
$
16,416
|
$
21,601
|
|
(1) Restated. See
"Restatement of 2021 Quarterly Financials" herein.
|
|
|
|
Key Performance
Metrics - 5 Quarters
|
|
|
|
Q3
|
Q2
|
Q1
|
Q4
|
Q3
|
|
YoY Change
|
|
|
2022
|
2022
|
2022
|
2021
|
2021
|
|
$
|
%
|
Debit card POS spend ($
millions)
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$ 524
|
$ 524
|
$ 666
|
$ 623
|
$ 617
|
|
$ (93)
|
(15) %
|
BaaS
|
|
158
|
158
|
153
|
154
|
156
|
|
2
|
2 %
|
Total POS spend
|
|
$ 683
|
$ 682
|
$ 819
|
$ 777
|
$ 773
|
|
$
(91)
|
(12) %
|
|
|
|
|
|
|
|
|
|
|
Serviced deposits ($ millions)
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$ 603
|
$ 444
|
$ 632
|
$ 459
|
$ 808
|
|
$ (205)
|
(25) %
|
BaaS
|
|
967
|
1,349
|
1,553
|
1,382
|
1,257
|
|
(290)
|
(23) %
|
Total Ending Deposits
|
|
$
1,570
|
$
1,793
|
$
2,185
|
$
1,841
|
$
2,065
|
|
$ (495)
|
(24) %
|
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$ 482
|
$ 513
|
$ 656
|
$ 598
|
$ 506
|
|
$ (24)
|
(5) %
|
BaaS
|
|
1,133
|
1,503
|
1,456
|
1,336
|
1,190
|
|
(57)
|
(5) %
|
Total Average Deposits
|
|
$
1,615
|
$
2,016
|
$
2,112
|
$
1,934
|
$
1,696
|
|
$
(81)
|
(5) %
|
|
|
|
|
|
|
|
|
|
|
Higher Education Metrics
|
|
|
|
|
|
|
|
|
|
Higher education
retention
|
|
98.7 %
|
98.5 %
|
99.0 %
|
99.0 %
|
99.3 %
|
|
(0.6) %
|
(1) %
|
FAR1
disbursement amount ($B)
|
|
$ 3.4
|
$ 2.0
|
$ 4.9
|
$ 2.9
|
$ 4.1
|
|
$ (0.7)
|
(16) %
|
Organic
deposits2 ($M) - higher education
|
|
$ 410
|
$ 419
|
$ 507
|
$ 511
|
$ 468
|
|
$ (58)
|
(12) %
|
|
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-third-quarter--year-to-date-2022-results-301678420.html
SOURCE BM Technologies, Inc.