Q1 2023 Revenue $13.5 million
Continued Progress
on Profit Enhancement Plan ("PEP")
Reiterates 2023
Financial Outlook
RADNOR,
Pa., May 22, 2023 /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 first quarter ended
March 31, 2023.
"Q1 2023 tracked very closely to our expectations," said Luvleen
Sidhu, BMTX's Chair, CEO, and Founder. "First quarter results were
temporarily negatively impacted by the loss of Durbin-exempt
interchange until we transition our Higher Education business to a
new sponsor bank. Our spend and deposit metrics for this business
have improved quarter over quarter and these positive fundamentals
will drive revenue growth once we transition to our new partner
bank. Regulatory review of our partnership with First Carolina Bank
("FCB") is underway, and we continue to receive positive feedback
on progress to date. In addition, and beginning in the second
quarter, we expect servicing fee margins to improve by over 150
basis points at the current fed funds rate due to the impact of the
new variable rate deposit servicing agreements. In the interim, we
continue to focus our efforts on initiatives that position us as a
lean, efficient, and innovative fintech including continued
execution of our PEP. Initiatives completed during the first
quarter collectively comprise nearly 50% of our targeted
$15 million cost savings goal that
will be realized throughout 2023."
Sidhu continued, "Adding Raj Singh as Co-CEO has helped
strengthen our team, and we see significant new opportunities on
the horizon for our Company. In addition to investing in product
upgrades to increase customer adoption and retention, we are also
focusing on improving productivity and operational effectiveness
throughout the business through better leverage of technology and
automation to streamline operations and expanded use of data driven
decisioning. We believe these investments will lead to financial
improvements, enhanced customer experiences, and continued value
creation for our shareholders."
First Quarter 2023 Financial Highlights
- Operating revenues totaled $13.5
million.
- Net loss and Core loss1 both totaled $(5.0) million or $(0.43) per share.
- Core EBITDA (Loss)1 totaled $(1.9) million.
- Completed cost reductions yielding approximately $7.0 million of anticipated annualized cost
savings.
- Liquidity remained strong with $10.9
million of cash, $12.6 million
of working capital, and no debt.
- Use of cash during the quarter included $3.2 million for non-recurring items.
|
1
|
Metrics such as Core
EBITDA (Loss) and Core earnings (loss) are Non-GAAP measures which
exclude certain items from or add certain items to the comparable
GAAP measure; a reconciliation appears on pages 8 and 9 of this
release.
|
|
|
First Quarter 2023 Operating Highlights
- Average serviced deposits totaled $1.2
billion.
- Debit card spend totaled $0.8
billion, a 16% increase from fourth quarter 2022.
- There were approximately 105 thousand new account sign-ups. In
our Higher Education business, new checking account sign-ups
increased 12% year over year.
- New Deposit Servicing Agreement with FCB2 for the
Higher Education business pending regulatory approval.
- Amended Deposit Servicing Agreement with Customers
Bank3 for the Higher Education business until transfer
of the serviced deposits to a new sponsor bank.
- Two-year extension of existing and largest BaaS
partnership.
- New Deposit Servicing Agreement with Customers Bank4
for our existing and largest BaaS partnership.
- Each new and amended Deposit Servicing Agreement provides
variable rate servicing fees. At the current effective federal
funds rate, and beginning in second quarter 2023, the collective
benefit of the variable rate servicing fee structure will result in
a margin increase of more than 150 basis points on average serviced
deposits as compared to the prior fixed rate servicing fee
structure.
Financial Summary Table
|
|
Q1
|
|
|
Q4
|
|
|
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
YoY
Change
|
|
(dollars in thousands)
|
|
2023
|
|
|
2022
|
|
|
2022
|
|
|
2022
|
|
|
2022
|
|
|
$
|
|
|
%
|
|
Interchange and card
revenue
|
|
$
|
3,079
|
|
|
$
|
5,035
|
|
|
$
|
5,325
|
|
|
$
|
5,315
|
|
|
$
|
6,643
|
|
|
$
|
(3,564)
|
|
|
|
(54)
|
%
|
Servicing
fees
|
|
|
6,632
|
|
|
|
6,931
|
|
|
|
10,163
|
|
|
|
13,295
|
|
|
|
14,192
|
|
|
|
(7,560)
|
|
|
|
(53)
|
%
|
Account fees
|
|
|
2,140
|
|
|
|
2,120
|
|
|
|
2,110
|
|
|
|
2,207
|
|
|
|
2,555
|
|
|
|
(415)
|
|
|
|
(16)
|
%
|
University
fees
|
|
|
1,506
|
|
|
|
1,328
|
|
|
|
1,357
|
|
|
|
1,446
|
|
|
|
1,603
|
|
|
|
(97)
|
|
|
|
(6)
|
%
|
Other
revenue
|
|
|
127
|
|
|
|
270
|
|
|
|
903
|
|
|
|
745
|
|
|
|
54
|
|
|
|
73
|
|
|
|
135
|
%
|
Total GAAP
Operating
Revenue
|
|
$
|
13,484
|
|
|
$
|
15,684
|
|
|
$
|
19,858
|
|
|
$
|
23,008
|
|
|
$
|
25,047
|
|
|
$
|
(11,563)
|
|
|
|
(46)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating
Expense
|
|
$
|
19,859
|
|
|
$
|
23,254
|
|
|
$
|
24,138
|
|
|
$
|
23,377
|
|
|
$
|
22,084
|
|
|
$
|
(2,225)
|
|
|
|
(10)
|
%
|
Less: restructuring,
merger and
acquisition related expenses
|
|
|
(719)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(1)
|
|
|
|
(289)
|
|
|
|
(430)
|
|
|
|
149
|
%
|
Less: share-based
compensation
expense
|
|
|
(635)
|
|
|
|
(2,641)
|
|
|
|
(2,743)
|
|
|
|
(3,053)
|
|
|
|
(2,919)
|
|
|
|
2,284
|
|
|
|
(78)
|
%
|
Less: depreciation
and
amortization
|
|
|
(3,130)
|
|
|
|
(3,004)
|
|
|
|
(2,995)
|
|
|
|
(2,991)
|
|
|
|
(3,073)
|
|
|
|
(57)
|
|
|
|
2
|
%
|
Total Core
Operating
Expense
|
|
$
|
15,375
|
|
|
$
|
17,609
|
|
|
$
|
18,400
|
|
|
$
|
17,332
|
|
|
$
|
15,803
|
|
|
$
|
(428)
|
|
|
|
(3)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core EBITDA
(Loss)
|
|
$
|
(1,891)
|
|
|
$
|
(1,925)
|
|
|
$
|
1,458
|
|
|
$
|
5,676
|
|
|
$
|
9,244
|
|
|
$
|
(11,135)
|
|
|
|
(120)
|
%
|
Core EBITDA (Loss)
Margin
|
|
|
(14)
|
%
|
|
|
(12)
|
%
|
|
|
7
|
%
|
|
|
25
|
%
|
|
|
37
|
%
|
|
|
(51)
|
%
|
|
|
(138)
|
%
|
|
|
2
|
On March 16, 2023, we
entered into a Deposit Servicing Agreement with FCB for the Higher
Education deposits.
|
3
|
On March 22, 2023, we
entered into a second amendment to the Deposit Processing Services
Agreement with Customers Bank for the Higher Education serviced
deposit accounts
|
4
|
On March 22, 2023, we
entered into a Deposit Servicing Agreement with Customers Bank,
under which, and effective March 31, 2023, the Company will perform
Customers Bank's services, duties, and obligations for our existing
and largest BaaS partnership.
|
|
|
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 Application Programming Interface ("API")
platform to offer a full suite of financial services products. The
Company operates principally in the Higher Education and BaaS
verticals.
Higher Education
During the first quarter, the Company retained 98% of its Higher
Education institutional customers and disbursed over $4.0 billion in refunds to students. BMTX signed
agreements with 2 new colleges and universities in Q1 2023,
providing over 70,000 additional students access to BankMobile
Disbursements and the BankMobile Vibe checking account. The Company
continues to identify ways to create an even better banking
experience for its student customer base to ensure it provides them
with the best offering and creates customers for life. New Higher
Education checking account sign-ups in Q1 2023 increased by 12%
year over year. In addition, average serviced deposits and organic
deposits increased 9% and 22%, respectively, from Q4 2022,
indicating continuing higher engagement of our student customer
base. Deposits and spend per 90-day account at March 31, 2023 totaled $1,947 and $2,286,
respectively.
On March 16, 2023, the Company
entered into a Deposit Servicing Agreement (the "FCB Deposit
Servicing Agreement") with FCB, a North
Carolina chartered, non-member community bank, which
provides that FCB will establish and maintain deposit accounts and
provide other banking services in connection with customized
products and services offered by the Company to its Higher
Education customers. The FCB Deposit Servicing Agreement has an
initial term of four years, is subject to regulatory approval, and
provides variable rate servicing fees, which at the current
effective federal funds rate, will result in a margin increase to
the Company of more than 150 basis points on average serviced
deposits as compared to the prior fixed rate servicing fee
structure. In addition, FCB is Durbin-exempt, which provides
significantly improved interchange fees under the FCB Deposit
Servicing Agreement.
On March 22, 2023, the Company and
Customers Bank entered into a second amendment to the Deposit
Processing Services Agreement (the "DPSA Second Amendment") for the
Higher Education serviced deposit accounts. The DPSA Second
Amendment, among other things, extends the termination date of the
Deposit Processing Services Agreement until the earlier of (i) the
transfer of the Company's Higher Education serviced deposits to a
Durbin-exempt sponsor bank; or (ii) June 30,
2024; and revises the fee structure of the Deposit
Processing Services Agreement to a variable rate, which at the
current effective federal funds rate, will also result in a margin
increase to the Company of more than 150 basis points on average
serviced deposits as compared to the prior fixed rate servicing fee
structure.
BaaS and Other Opportunities
In the Company's BaaS vertical, our API platform design allows
clients to consult and collaborate with BMTX as they create,
implement, and execute their embedded finance vision. Our
proprietary and flexible platform enables BMTX to go to market
quickly, integrate with partners easily, and add features well
ahead of our competition.
As it relates to portfolio metrics, 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 $18,850, and the
average deposit balance per account was approximately $2,765 in Q1 2023. This very attractive cohort
makes up approximately 21% of active accounts at March 31,
2023, as compared to 18% in the year-ago period. BaaS total debit
card spend increased 12% year over year. BaaS average serviced
deposits totaled $655 million for the
first quarter.
On March 22, 2023, the Company
entered into a second Deposit Servicing Agreement with Customers
Bank in connection with the two-year extension of our existing and
largest BaaS partnership. The Deposit Servicing Agreement provides
variable rate servicing fees, which at the current effective
federal funds rate, will result in a margin increase to the Company
of more than 150 basis points on average serviced deposits as
compared to the prior fixed rate servicing fee structure.
Profit Enhancement Plan
The Company continues to execute its PEP, with initiatives
completed during the first quarter that will lead to the
realization of nearly 50% of our targeted $15 million of savings in 2023. The Company is
actively implementing multiple operational efficiency improvements
throughout its business operations to yield the expected savings.
The full year 2023 charges to achieve the projected annual savings
remain within the previously announced range of $1.5 million to $3
million.
Additionally, and concurrently, we have accelerated our
investment in technology and the strategic use of data to enhance
our operational processes, which in turn improves customer
experience. We are also transitioning this year to one technology
platform to unify our customer experience between our Higher
Education and BaaS businesses to enhance customer adoption and
retention and create additional operational efficiencies. Again, we
believe these investments will lead to financial improvements,
enhanced customer experiences, and continued value creation for our
shareholders.
2023 Financial Outlook
The Company continues to expect Core EBITDA1 results
for the first half of 2023 to be in-line with the second half of
2022, and for full year 2023, the Company estimates Core
EBITDA1 of approximately $14
million. The guidance we have provided is under the
expectation that we will target the transfer of our Higher
Education customer deposits to FCB beginning on July 1. The Company will continue to provide
updates to its 2023 financial outlook in its future earnings
releases, particularly as it relates to business execution and the
regulatory approval process for the anticipated transfer of our
Higher Education deposits from Customers Bank to FCB.
The Company has not reconciled the forward-looking non-GAAP
measure above to comparable forward-looking GAAP measures because
of the potential variability and uncertainty of incurring these
costs and expenses in the future. Accordingly, a reconciliation is
not available without unreasonable effort.
Earnings Webcast
The Company will host a conference call and webcast on
Monday, May 22, 2023, at 5:00 pm ET to discuss its first quarter 2023
results. The webcast can be accessed via the Company's investor
relations site (ir.bmtxinc.com) by clicking on "Events &
Presentations", then "Events Calendar," and following the link
under "Upcoming Events;" or directly at 1Q23 Webcast Link. A replay
will be available following the call.
An updated version of BMTX's investor presentation will be
posted on the Company's Investor Relations website at
ir.bmtxinc.com.
Contact Information
Investors:
Jim
Dullinger, Chief Financial Officer
BM Technologies, Inc.
jdullinger@bmtx.com
Media Inquiries:
Brigit Hennaman
Rubenstein Public Relations, Inc.
bhennaman@rubensteinpr.com
About BM Technologies, Inc.
BM Technologies, Inc. (NYSE American: BMTX) - formerly known as
BankMobile - is among the largest Banking-as-a-Service (BaaS)
providers in the country, providing access to checking and savings
accounts, personal loans, 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
that involve risks and uncertainty. 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 the expected cost savings from the
PEP, the expected margin improvement on servicing fees, and our
2023 Financial Outlook. 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.
These risks and uncertainties include, but are not limited to,
general economic conditions, consumer adoption, technology and
competition, continuing interest rate volatility, the ability to
enter into new partnerships, regulatory risks, risks associated
with the higher education industry and financing, and the
operations and performance of the Company's partners, including
bank partners and BasS partners. 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" in the
Company's Annual Report on Form 10-K and other documents 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 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.
UNAUDITED FINANCIAL
STATEMENTS
|
|
BM TECHNOLOGIES,
INC. CONSOLIDATED STATEMENTS OF (LOSS) INCOME -
UNAUDITED
(amounts in thousands, except per share data)
|
|
|
|
Q1
|
|
|
Q4
|
|
|
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
|
2023
|
|
|
2022
|
|
|
2022
|
|
|
2022
|
|
|
2022
|
|
Operating
revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interchange and card
revenue
|
|
$
|
3,079
|
|
|
$
|
5,035
|
|
|
$
|
5,325
|
|
|
$
|
5,315
|
|
|
$
|
6,643
|
|
Servicing
fees
|
|
|
6,632
|
|
|
|
6,931
|
|
|
|
10,163
|
|
|
|
13,295
|
|
|
|
14,192
|
|
Account fees
|
|
|
2,140
|
|
|
|
2,120
|
|
|
|
2,110
|
|
|
|
2,207
|
|
|
|
2,555
|
|
University
fees
|
|
|
1,506
|
|
|
|
1,328
|
|
|
|
1,357
|
|
|
|
1,446
|
|
|
|
1,603
|
|
Other
revenue
|
|
|
127
|
|
|
|
270
|
|
|
|
903
|
|
|
|
745
|
|
|
|
54
|
|
Total operating
revenues
|
|
|
13,484
|
|
|
|
15,684
|
|
|
|
19,858
|
|
|
|
23,008
|
|
|
|
25,047
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology,
communication, and processing
|
|
|
7,130
|
|
|
|
7,230
|
|
|
|
7,731
|
|
|
|
7,297
|
|
|
|
6,918
|
|
Salaries and employee
benefits
|
|
|
6,425
|
|
|
|
9,231
|
|
|
|
10,773
|
|
|
|
10,440
|
|
|
|
9,482
|
|
Professional
services
|
|
|
2,640
|
|
|
|
3,501
|
|
|
|
2,454
|
|
|
|
2,420
|
|
|
|
2,372
|
|
Provision for operating
losses
|
|
|
1,677
|
|
|
|
1,793
|
|
|
|
1,564
|
|
|
|
1,839
|
|
|
|
1,602
|
|
Occupancy
|
|
|
102
|
|
|
|
187
|
|
|
|
160
|
|
|
|
368
|
|
|
|
307
|
|
Customer related
supplies
|
|
|
228
|
|
|
|
218
|
|
|
|
225
|
|
|
|
221
|
|
|
|
230
|
|
Advertising and
promotion
|
|
|
118
|
|
|
|
302
|
|
|
|
242
|
|
|
|
84
|
|
|
|
113
|
|
Restructuring, merger
and acquisition related
expenses
|
|
|
719
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1
|
|
|
|
289
|
|
Other
expense
|
|
|
820
|
|
|
|
792
|
|
|
|
989
|
|
|
|
707
|
|
|
|
771
|
|
Total operating
expenses
|
|
|
19,859
|
|
|
|
23,254
|
|
|
|
24,138
|
|
|
|
23,377
|
|
|
|
22,084
|
|
(Loss) income from
operations
|
|
|
(6,375)
|
|
|
|
(7,570)
|
|
|
|
(4,280)
|
|
|
|
(369)
|
|
|
|
2,963
|
|
Non-operating income
and expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on fair
value of private warrant
liability
|
|
|
1,421
|
|
|
|
1,151
|
|
|
|
(1,369)
|
|
|
|
5,640
|
|
|
|
2,644
|
|
(Loss) income before
income tax expense
|
|
|
(4,954)
|
|
|
|
(6,419)
|
|
|
|
(5,649)
|
|
|
|
5,271
|
|
|
|
5,607
|
|
Income tax expense
(benefit)
|
|
|
6
|
|
|
|
(2,234)
|
|
|
|
(729)
|
|
|
|
909
|
|
|
|
1,643
|
|
Net (loss)
income
|
|
$
|
(4,960)
|
|
|
$
|
(4,185)
|
|
|
$
|
(4,920)
|
|
|
$
|
4,362
|
|
|
$
|
3,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of shares
outstanding - basic
|
|
|
11,602
|
|
|
|
11,942
|
|
|
|
11,940
|
|
|
|
11,944
|
|
|
|
11,955
|
|
Weighted average number
of shares
outstanding - diluted
|
|
|
11,602
|
|
|
|
11,942
|
|
|
|
11,940
|
|
|
|
12,600
|
|
|
|
12,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings
per common share
|
|
$
|
(0.43)
|
|
|
$
|
(0.35)
|
|
|
$
|
(0.41)
|
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
Diluted (loss) earnings
per common share
|
|
$
|
(0.43)
|
|
|
$
|
(0.35)
|
|
|
$
|
(0.41)
|
|
|
$
|
0.35
|
|
|
$
|
0.32
|
|
|
|
BM TECHNOLOGIES,
INC.
CONSOLIDATED BALANCE SHEETS — UNAUDITED (amounts in
thousands)
|
|
|
|
March
31,
|
|
|
December 31,
|
|
|
September 30,
|
|
|
June
30,
|
|
|
March
31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2022
|
|
|
2022
|
|
|
2022
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
10,931
|
|
|
$
|
21,108
|
|
|
$
|
26,433
|
|
|
$
|
32,484
|
|
|
$
|
30,554
|
|
Accounts receivable,
net allowance for
doubtful accounts
|
|
|
12,946
|
|
|
|
8,260
|
|
|
|
8,614
|
|
|
|
7,081
|
|
|
|
10,199
|
|
Prepaid expenses and
other assets
|
|
|
10,465
|
|
|
|
9,076
|
|
|
|
6,951
|
|
|
|
3,627
|
|
|
|
2,589
|
|
Total current
assets
|
|
|
34,342
|
|
|
|
38,444
|
|
|
|
41,998
|
|
|
|
43,192
|
|
|
|
43,342
|
|
Premises and equipment,
net
|
|
|
530
|
|
|
|
508
|
|
|
|
575
|
|
|
|
441
|
|
|
|
416
|
|
Developed software,
net
|
|
|
20,631
|
|
|
|
22,324
|
|
|
|
24,025
|
|
|
|
25,997
|
|
|
|
27,669
|
|
Goodwill
|
|
|
5,259
|
|
|
|
5,259
|
|
|
|
5,259
|
|
|
|
5,259
|
|
|
|
5,259
|
|
Other intangibles,
net
|
|
|
4,349
|
|
|
|
4,429
|
|
|
|
4,509
|
|
|
|
4,589
|
|
|
|
4,669
|
|
Other assets
|
|
|
—
|
|
|
|
72
|
|
|
|
—
|
|
|
|
53
|
|
|
|
316
|
|
Total
assets
|
|
$
|
65,111
|
|
|
$
|
71,036
|
|
|
$
|
76,366
|
|
|
$
|
79,531
|
|
|
$
|
81,671
|
|
LIABILITIES AND
SHAREHOLDERS'
EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
$
|
19,116
|
|
|
$
|
12,684
|
|
|
$
|
10,503
|
|
|
$
|
8,681
|
|
|
$
|
8,772
|
|
Taxes
payable
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,137
|
|
Current portion of
operating lease liabilities
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
56
|
|
|
|
236
|
|
Deferred revenue,
current
|
|
|
2,653
|
|
|
|
6,647
|
|
|
|
11,262
|
|
|
|
15,323
|
|
|
|
15,774
|
|
Total current
liabilities
|
|
|
21,769
|
|
|
|
19,331
|
|
|
|
21,765
|
|
|
|
24,060
|
|
|
|
27,919
|
|
Non-current
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue,
non-current
|
|
|
—
|
|
|
|
—
|
|
|
|
2
|
|
|
|
64
|
|
|
|
120
|
|
Liability for private
warrants
|
|
|
1,406
|
|
|
|
2,847
|
|
|
|
3,997
|
|
|
|
2,628
|
|
|
|
8,268
|
|
Total
liabilities
|
|
$
|
23,175
|
|
|
$
|
22,178
|
|
|
$
|
25,764
|
|
|
$
|
26,752
|
|
|
$
|
36,307
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred
stock
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Common stock
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
|
|
1
|
|
Additional paid-in
capital
|
|
|
70,380
|
|
|
|
72,342
|
|
|
|
69,901
|
|
|
|
67,158
|
|
|
|
64,105
|
|
Accumulated
deficit
|
|
|
(28,445)
|
|
|
|
(23,485)
|
|
|
|
(19,300)
|
|
|
|
(14,380)
|
|
|
|
(18,742)
|
|
Total shareholders'
equity
|
|
|
41,936
|
|
|
|
48,858
|
|
|
|
50,602
|
|
|
|
52,779
|
|
|
|
45,364
|
|
Total liabilities
and shareholders'
equity
|
|
$
|
65,111
|
|
|
$
|
71,036
|
|
|
$
|
76,366
|
|
|
$
|
79,531
|
|
|
$
|
81,671
|
|
|
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 restructuring, merger and acquisition related 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)
|
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
|
2023
|
|
2022
|
|
2022
|
|
2022
|
|
2022
|
|
GAAP total
expenses
|
$
|
19,859
|
|
$
|
23,254
|
|
$
|
24,138
|
|
$
|
23,377
|
|
$
|
22,084
|
|
Less: restructuring,
merger and acquisition
related expenses
|
|
(719)
|
|
|
—
|
|
|
—
|
|
|
(1)
|
|
|
(289)
|
|
Less: share-based
compensation expense
|
|
(635)
|
|
|
(2,641)
|
|
|
(2,743)
|
|
|
(3,053)
|
|
|
(2,919)
|
|
Core Operating Expenses inc Dep and
Amort
|
$
|
18,505
|
|
$
|
20,613
|
|
$
|
21,395
|
|
$
|
20,323
|
|
$
|
18,876
|
|
Less: depreciation and
amortization
|
|
3,130
|
|
|
3,004
|
|
|
2,995
|
|
|
2,991
|
|
|
3,073
|
|
Core Operating Expenses ex. Dep and
Amort
|
$
|
15,375
|
|
$
|
17,609
|
|
$
|
18,400
|
|
$
|
17,332
|
|
$
|
15,803
|
|
|
Reconciliation -
GAAP Net (Loss) Income to Core Net (Loss) Income (in
thousands, except per share data)
|
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
|
2023
|
|
2022
|
|
2022
|
|
2022
|
|
2022
|
|
GAAP net (loss)
income
|
$
|
(4,960)
|
|
$
|
(4,185)
|
|
$
|
(4,920)
|
|
$
|
4,362
|
|
$
|
3,964
|
|
Add: (gain) loss on
fair value of private
warrant liability
|
|
(1,421)
|
|
|
(1,151)
|
|
|
1,369
|
|
|
(5,640)
|
|
|
(2,644)
|
|
Add: restructuring,
merger and acquisition
related expenses
|
|
719
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
289
|
|
Add: share-based
compensation expense
|
|
635
|
|
|
2,641
|
|
|
2,743
|
|
|
3,053
|
|
|
2,919
|
|
Less: tax (@ actual
ETR) on taxable non-
core items
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(85)
|
|
Core net (loss)
income
|
$
|
(5,026)
|
|
$
|
(2,695)
|
|
$
|
(808)
|
|
$
|
1,776
|
|
$
|
4,443
|
|
Core diluted
shares
|
|
11,602
|
|
|
11,942
|
|
|
11,940
|
|
|
12,600
|
|
|
12,563
|
|
Core diluted (loss)
earnings per
common share
|
$
|
(0.43)
|
|
$
|
(0.23)
|
|
$
|
(0.07)
|
|
$
|
0.14
|
|
$
|
0.35
|
|
GAAP diluted (loss)
earnings per
common share
|
$
|
(0.43)
|
|
$
|
(0.35)
|
|
$
|
(0.41)
|
|
$
|
0.35
|
|
$
|
0.32
|
|
|
Reconciliation -
GAAP Net (Loss) Income to Core EBITDA (Loss) (in
thousands)
|
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
|
2023
|
|
2022
|
|
2022
|
|
2022
|
|
2022
|
|
GAAP net (loss)
income
|
$
|
(4,960)
|
|
$
|
(4,185)
|
|
$
|
(4,920)
|
|
$
|
4,362
|
|
$
|
3,964
|
|
Add: (gain) loss on
fair value of private
warrant liability
|
|
(1,421)
|
|
|
(1,151)
|
|
|
1,369
|
|
|
(5,640)
|
|
|
(2,644)
|
|
Add: depreciation and
amortization
|
|
3,130
|
|
|
3,004
|
|
|
2,995
|
|
|
2,991
|
|
|
3,073
|
|
Add: income tax expense
(benefit)
|
|
6
|
|
|
(2,234)
|
|
|
(729)
|
|
|
909
|
|
|
1,643
|
|
Add: restructuring,
merger and acquisition
related expenses
|
|
719
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
289
|
|
Add: share-based
compensation expense
|
|
635
|
|
|
2,641
|
|
|
2,743
|
|
|
3,053
|
|
|
2,919
|
|
Core EBITDA
(Loss)
|
$
|
(1,891)
|
|
$
|
(1,925)
|
|
$
|
1,458
|
|
$
|
5,676
|
|
$
|
9,244
|
|
|
Key Performance
Metrics
|
|
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
YoY
Change
|
|
|
|
2023
|
|
2022
|
|
2022
|
|
2022
|
|
2022
|
|
$
|
|
%
|
|
Debit card POS spend
($ millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$
|
616
|
|
$
|
517
|
|
$
|
524
|
|
$
|
524
|
|
$
|
666
|
|
$
|
(50)
|
|
(8)
|
%
|
BaaS
|
|
|
171
|
|
|
162
|
|
|
158
|
|
|
158
|
|
|
153
|
|
|
18
|
|
12
|
%
|
Total POS
spend
|
|
$
|
787
|
|
$
|
679
|
|
$
|
683
|
|
$
|
682
|
|
$
|
819
|
|
$
|
(32)
|
|
(4)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Serviced deposits
($
millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$
|
507
|
|
$
|
369
|
|
$
|
603
|
|
$
|
444
|
|
$
|
632
|
|
$
|
(125)
|
|
(20)
|
%
|
BaaS
|
|
|
575
|
|
|
765
|
|
|
967
|
|
|
1,349
|
|
|
1,553
|
|
|
(978)
|
|
(63)
|
%
|
Total Ending
Deposits
|
|
$
|
1,082
|
|
$
|
1,134
|
|
$
|
1,570
|
|
$
|
1,793
|
|
$
|
2,185
|
|
$
|
(1,103)
|
|
(50)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher
education
|
|
$
|
524
|
|
$
|
483
|
|
$
|
482
|
|
$
|
513
|
|
$
|
656
|
|
$
|
(132)
|
|
(20)
|
%
|
BaaS
|
|
|
655
|
|
|
874
|
|
|
1,133
|
|
|
1,503
|
|
|
1,456
|
|
|
(801)
|
|
(55)
|
%
|
Total Average
Deposits
|
|
$
|
1,179
|
|
$
|
1,357
|
|
$
|
1,615
|
|
$
|
2,016
|
|
$
|
2,112
|
|
$
|
(933)
|
|
(44)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher Education
Metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Higher education
retention
|
|
|
98
|
%
|
|
98
|
%
|
|
99
|
%
|
|
99
|
%
|
|
99
|
%
|
|
|
|
(1)
|
%
|
FAR(1)
disbursement
amount ($B)
|
|
$
|
4.0
|
|
$
|
1.9
|
|
$
|
3.4
|
|
$
|
2.0
|
|
$
|
4.9
|
|
$
|
(0.9)
|
|
(18)
|
%
|
Organic
deposits(2) ($M)
|
|
$
|
485
|
|
$
|
398
|
|
$
|
410
|
|
$
|
419
|
|
$
|
507
|
|
$
|
(22)
|
|
(4)
|
%
|
|
(1) FAR
disbursements are Financial Aid Refund disbursements from a
higher education institution.
|
(2) Organic
Deposits are all deposits excluding any funds disbursed
directly from the school.
|
View original
content:https://www.prnewswire.com/news-releases/bm-technologies-announces-first-quarter-2023-results-301831246.html
SOURCE BM Technologies, Inc.