PRL Propel Holdings Inc

Revenue increased by 84% in Q4 2021

Total Originations Funded1 increased by 98% in Q4 2021

Loans and advances receivable and Ending Combined Loan and Advance Balances1 increased by 109% and 115%, respectively, for fiscal 2021

Propel initiates annual outlook and provides an update to its operating and financial targets

Propel Holdings Inc. (“Propel” or the “Company”) (TSX: PRL) today reported its financial results for the three months (“Q4 2021”) and full year ended December 31, 2021. All amounts are expressed in U.S. dollars unless otherwise stated.

Management Commentary

“2021 was a transformational year for Propel. In addition to our IPO, we reached many operational milestones. We increased Total Originations Funded1 by 123%, increased revenue by 76%, added a third bank partner, we facilitated the entry into 10 new states for our Bank Partners through each of our MoneyKey and CreditFresh brands and we launched our variable pricing and graduation capabilities for us and our Bank Partners, which significantly increases the addressable market and helps fulfill our mission of facilitating access to credit for the millions of underserved consumers in the United States. I am incredibly proud of the Propel team, which now stands at over 400 people, and I believe we are well positioned to execute on our growth strategy,” said Clive Kinross, Chief Executive Officer.

Financial and Operational Highlights for Q4 2021 and Fiscal 2021

• Loans and Advances Receivable: increased by 109% in fiscal 2021 to $103.8 million, a record ending balance
• Ending Combined Loan and Advance Balances1: increased by 115% in fiscal 2021 to $134.8 million, a record ending balance
• Total Originations Funded1: increased by 98% to $90.5 million in Q4 2021 and increased by 123% to $226.4 million for fiscal 2021, representing record performance for both periods
• Revenue: increased by 84% to $41.2 million in Q4 2021, and increased by 76% to $129.6 million for fiscal 2021, representing record performance for both periods
• Adjusted EBITDA1: decreased 34% to $2.6 million in Q4 2021, and increased 27% to $25.4 million for fiscal 2021
• Net Income: decreased by 96% to $(2.2) million in Q4 2021, and decreased by 11% to $6.6 million for fiscal 2021
• Adjusted Net Income1: decreased 18% to $1.0 million in Q4 2021, and increased 40% to $12.9 million for fiscal 2021
• Cost of Debt Capital: decreased average effective interest rate to 9.6% in Q4 2021 from 12.2% in the prior year, and decreased to 10.4% in fiscal 2021 from 13.2% for fiscal 2020 as a result of reduced borrowing costs under the credit facilities and the retirement of the higher cost term loan
• Product structure additions: rolled out variable pricing and graduation capabilities through our platform for us and our Bank Partners, consistent with our strategy of facilitating and/or providing more competitive products and lower cost of credit to new and existing customers through our platform
• Geographic expansion: from Q1 to Q4 2021, facilitated expansion of Bank Partner and Bank Service Programs (collectively, the “Bank Programs”) into 10 new states through each of the MoneyKey and CreditFresh brands
• Successful IPO: raising gross proceeds of approximately C$70 million from the Company’s initial public offering (“IPO”) on the Toronto Stock Exchange, including the exercise in full of the over-allotment option
• Dividend: Declared and paid its first dividend as a public company of C$0.095 per Share

____________

Note:

(1) See "Non-IFRS Financial Measures and Industry Metrics" and "Reconciliation of Non-IFRS Financial Measures" below. See also "Key Components of Results of Operations" in the accompanying Fiscal 2021 MD&A for further details concerning the non-IFRS financial measures and industry metrics used in this press release including definitions and reconciliations to the relevant reported IFRS measure.

Outlook

Propel operates in a very large market, facilitating credit solutions for the ~25% of U.S. adults that lack access to traditional credit. In 2021, Propel facilitated the rollout of 10 new states through its MoneyKey brand and 10 new states through its CreditFresh brand. This expanded geographic reach by our Bank Partners and provided the addressable market to rapidly accelerate originations in 2021. The Company believes these new states will continue to provide new opportunities to grow in 2022 and beyond. A strong economy in the U.S. and an accelerated transition from brick and mortar to online lending has also increased demand for credit beyond the Company’s expectations.

Furthermore, consistent with the Company’s growth strategy of facilitating the graduation of consumers up the credit spectrum and to serve lower risk segments of the consumer credit market, in the quarter ended September 30, 2021 (“Q3 2021”), the Company launched variable pricing and credit graduation capabilities on its platform for the Company and its Bank Partners. The level of originations attributable to variable pricing and graduation was immaterial in Q3 2021, but materially accelerated and exceeded the Company’s and our partners’ expectations in Q4 2021 contributing in large part to the record top-line growth experienced in the quarter. In addition, the loans and advances receivable and Total Originations Funded1 attributable to these programs continue to perform better than previously planned thus far in 2022.

The Company believes that achieving scale in variable pricing and graduation programs will be accretive to earnings over the long-term and that establishing market leadership in variable pricing and graduation capabilities is a timely competitive opportunity. In the near term, a higher concentration of lower credit risk consumers in the portfolio, driven in large part by the variable pricing and graduation related originations by our Bank Partners, is expected to result in higher growth to loans and advances receivable and Ending Combined Loan and Advance Balances1. At the same time, such growth is expected to result in a lower Annualized Revenue Yield1 and higher up-front costs to support the growth. The Company expects profitability trends to increase in 2023 and that lower relative provisions for loan losses along with lower Cost per Funded Origination1 associated with variable pricing and graduation programs will drive continued growth in profitability and cash flow over the long term.

Updating Previous Short-Term Operating and Financial Targets for 12 to 18 Months following June 30, 2021

As a result of its higher-than-expected growth trajectory of the Company’s loans and advances receivable and Ending Combined Loan and Advance Balances1 and the shift in portfolio composition, the Company is updating its previously reported Short-Term Operating and Financial Targets in connection with its IPO.

Propel now expects that for the 12 to 18 months following June 30, 2021:

• Ending Combined Loan and Advance Balances1 to be materially higher than the 100% target;
• Annualized Revenue Yield1 to be in-line or slightly lower than the 140% – 150% target;
• Adjusted EBITDA Margin1 to be lower than the 22% – 26% target; and
• Net Income Margin1 to be lower than the 8% – 10% target.

Initiating Annual Operating and Financial Targets

The Company is initiating annual Operating and Financial Targets with growth rates provided in reference to the prior year, rather than the 12 to 18 month period covered in its previously reported targets. Based on the assumptions discussed in Propel’s accompanying management’s discussion & analysis for the period ended December 31, 2021 (the “Fiscal 2021 MD&A”), Propel anticipates achieving the results set forth below for the fiscal years ended 2022 and 2023.

Operating and Financial Targets(2)

2022

2023

Ending Combined Loan and Advance Balances(1)

80% - 90%

45% - 55%

Revenue

$230 - $245 million

$345 - $375 million

Adjusted EBITDA Margin(1)

18% - 22%

25% - 30%

Net Income Margin

7% - 9%

12% - 16%

Adjusted Net Income Margin(1)

9% - 11%

16% - 20%

____________

Note:

(1)

See “Non-IFRS Financial Measures and Industry Metrics”

(2)

See “Forward Looking Information”

Discussion of Financial Results

Ending Combined Loan and Advance Balances1 increased by 115% to $134.8 million as at December 31, 2021, compared to $62.6 million as at December 31, 2020. Total Originations Funded1 increased by 98% to $90.5 million for the three-month period, and by 123% to $226.4 million for the fiscal year ended December 31, 2021. The growth in these balances was driven predominantly by: i) growth in the Bank Programs which included the ramp up of our new bank partnership with First Electronic Bank (launched in Q2 2021); ii) our facilitation of the roll-out of 10 new states by our Bank Partners through each of the MoneyKey and CreditFresh brands over the fiscal year 2021; iii) the addition of a number of new marketing partners and channels during the period; iv) the general economic recovery as a result of easing of COVID-19 related restrictions; and v) the transition from brick and mortar to online lending. In addition to the above, growth in these balances in the three months ended December 31, 2021 was further driven by the successful launch of variable pricing and graduation capabilities and by rising seasonal consumer demand that is typical for Q4.

Revenue increased by 84% to a record $41.2 million for the three months ended December 31, 2021, compared to $22.4 million in the corresponding quarter of the previous year and 76% to a record $129.6 million for the year ended December 31, 2021, compared to $73.5 million in the corresponding period of the previous year. This growth was primarily a result of the growth in balances and originations driven by the factors outlined above. All of these factors are expected to drive continued growth in future revenue over the upcoming periods.

Our Annualized Revenue Yield1 for the three-month period ended December 31, 2021 decreased to 141% from 169% for the same period in 2020. The Annualized Revenue Yield1 for the year ended December 31, 2021 decreased to 148% from 190% for the same period in the previous year. This change reflects the growth of CreditFresh and the Bank Programs relative to our legacy MoneyKey direct lending and credit service organization (“CSO”) products and a general reduction of rates across products facilitated through our platform consistent with our strategy. Products offered by our Bank Partners through the Bank Programs generally serve lower risk consumers when compared to our legacy direct lending and CSO products offered under the MoneyKey brand. As such, products offered to consumers through the Bank Programs have lower costs of credit, higher average loan amounts, as well as lower default rates, therefore maintaining and potentially enhancing margins while expanding the potential customer base that can receive products by and through the Propel platform. This shift in the portfolio along with the variable pricing and graduation capabilities are expected to continue to impact the Annualized Revenue Yield1 as lower cost products available through our platform continue to expand and be offered to new and existing customers.

Net income decreased by 96% to $(2.2) million for the three months ended December 31, 2021 from $(1.1) million for the same period in 2020, and decreased by 11% to $6.6 million for the year ended December 31, 2021 from $7.3 million for the same period in 2020. The reductions in net income relative to 2020 came as a result of a number of factors including: i) investment in growth and new initiatives; ii) direct and indirect costs associated with becoming a publicly listed company; and iii) the impact of COVID-19 on 2020 results and performance. In order to realize and deliver the Company’s significant growth opportunities, we are required to invest in and absorb larger costs in the short-term while realizing a large portion of the revenues and economic benefits in the future. As such, we are required to take larger immediate expenses relating primarily to: i) the provision for loan losses and other liabilities; ii) acquisition and data; and iii) other operating expenses including salaries, wages, and benefits and general and administrative expenses as we build up our infrastructure to support the increasing origination volumes.

Adjusted EBITDA1 decreased by 34% to $2.6 million for the three months ended December 31, 2021 from $4.0 million for the same period in 2020 and increased by 27% to $25.4 million for the year ended December 31, 2021, from $20.0 million for the same period in 2020. Adjusted EBITDA1 removes the effects of non-cash estimated credit loss provisions that are required under IFRS to be recorded against balances that are otherwise in good standing (see “Critical Account Policies and Estimates — Loans and advances receivable” in the accompanying Fiscal 2021 MD&A). As a result, in periods of significant growth where we record estimated loan losses on new originations without any corresponding income, our margins can appear artificially decreased and do not reflect the actual credit performance of the portfolio and the overall financial performance of the business. Adjusted EBITDA1 is impacted by similar dynamics and factors as those driving net income.

Propel is introducing Adjusted Net Income1 as we believe this metric reflects a more accurate picture of the portfolio’s and the Company’s performance as, similar to Adjusted EBITDA1, it removes on an after-tax basis the effect of the non-cash forward-looking credit loss provisions that are recorded on accounts that are otherwise in good standing with no past due amounts owed that are required under IFRS. Furthermore, it removes, on an after-tax basis, one-time expenses that are not indicative of continuing operations such as the transaction costs relating to the IPO. Adjusted Net Income1 decreased by 18% to $1.0 million for the three months ended December 31, 2021 from $1.2 million for the same period in 2020, and increased by 40% to $12.9 million for the year ended December 31, 2021 from $9.2 million for the same period in 2020. Notwithstanding the above, Adjusted Net Income1 is impacted by similar dynamics and factors as those driving net income and, as such, Adjusted Net Income1 as a percentage of revenue decreased to 10% from 13% for the year ended December 31, 2021.

____________

Note:

(1) See "Non-IFRS Financial Measures and Industry Metrics" and "Reconciliation of Non-IFRS Financial Measures" below. See also "Key Components of Results of Operations" in the accompanying Fiscal 2021 MD&A for further details concerning the non-IFRS financial measures and industry metrics used in this press release including definitions and reconciliations to the relevant reported IFRS measure.

Conference Call Details

The Company will be hosting a conference call and webcast later this morning with a presentation by Clive Kinross, Chief Executive Officer, and Sheldon Saidakovsky, Chief Financial Officer.

Conference call details are as follows:

Date:

March 21, 2022

Time:

8:30AM ET

Conference ID:

7168064

Toll free dial-in:

(833) 989-2995

International dial-in:

(236) 714-4063

Webcast:

Click here

Replay:

(800) 585-8367 or (416) 621-4642

About Propel

Propel is an innovative, online financial technology (“fintech”) company, committed to credit inclusion by providing and facilitating fair, fast and transparent access to credit with exceptional service using its proprietary online lending platform. Through its operating brands, MoneyKey and CreditFresh, Propel is focused on providing access to credit to underserved consumers who struggle to access credit from mainstream credit providers. Propel’s revenue growth and profitability have accelerated significantly over the past two years as Propel has been able to facilitate access to credit for an increasing number of consumers, helping them move forward in their credit journeys.

Non-IFRS Financial Measures and Industry Metrics

This press release makes reference to certain non-IFRS financial measures and industry metrics. These measures are not recognized measures under IFRS and do not have a standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as additional information to complement those IFRS measures by providing further understanding of our results of operations from management’s perspective. Accordingly, these measures should not be considered in isolation nor as a substitute for analysis of our financial information reported under IFRS. Such measures include “Adjusted EBITDA”, “Adjusted Net Income”, “Annualized Revenue Yield”, “Cost Per Funded Origination”, “EBITDA”, “Ending Combined Loan and Advance Balances”, “Net Charge-Offs”, “Net Charge-Offs as a Percentage of Total Funded” and “Total Originations Funded”.

These non-IFRS financial measures and industry metrics are used to provide investors with supplemental measures of our operating performance and thus highlight trends in our core business that may not otherwise be apparent when relying solely on IFRS measures. We believe that securities analysts, investors and other interested parties frequently use non-IFRS financial measures and industry metrics in the evaluation of issuers. The Company’s management also uses non-IFRS financial measures and industry metrics in order to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts, and to determine components of management and executive compensation. The key performance indicators used by the Company may be calculated in a manner different than similar key performance indicators used by other similar companies.

Definitions and reconciliations of non-IFRS financial measures to the relevant reported measures can be found in our accompanying Fiscal 2021 MD&A. Such reconciliations can also be found in this press release under the heading " Reconciliation of Non-IFRS Financial Measures " below.

Forward-Looking Information

Certain statements made in this press release may constitute forward-looking information under applicable securities laws. These statements may relate to our expected future growth, our ability to expand to jurisdictions outside of the United States, our ability to achieve scale in variable pricing and graduation programs and the resulting growth in Loans and Advances Receivable and Ending Combined Loan and Advance Balances1, the short term and long term impact of the Company’s portfolio growth to, our updated operating and financial targets for the 12 to 18 months following June 30, 2021 and our operating and financial targets for each of fiscal 2022 and 2023. Particularly, information regarding our expectations of future results, targets, performance achievements, prospects or opportunities is forward-looking information. As the context requires, this may include certain targets as disclosed in the prospectus for our initial public offering, which are based on the factors and assumptions, and subject to the risks, as set out therein and herein. Often but not always, forward-looking statements can be identified by the use of forward-looking terminology such as "may", "will", "expect", "believe", "estimate", "plan", "could", "should", "would", "outlook", "forecast", "anticipate", "foresee", "continue" or the negative of these terms or variations of them or similar terminology.

Implicit in forward-looking statements in respect of the Company's expectations for: (i) Ending Combined Loan and Advance Balances growth; (ii) Revenue; (iii) Adjusted EBITDA Margin; (iv) Net Income Margin and (v) Adjusted Net Income Margin for the fiscal years 2022 and 2023 and our updates to the previously provided operating and financial targets for the 12 to 18 months following June 30, 2021, are certain assumptions relating to the COVID-19 pandemic and related government subsidies, the regulatory landscape, our continued expansion of our Federal Deposit Insurance Corporation (“FDIC”)-insured, state-chartered bank relationships (“Bank Partner”), the availability and cost of debt capital, the maintenance and expansion of our marketing partnerships and the overall macroeconomic environment, each as further set out in the accompanying Fiscal 2021 MD&A.

Many factors could cause our actual results, level of activity, performance or achievements or future events or developments to differ materially from those expressed or implied by the forward-looking statements, including, without limitation, the factors discussed in the "Risk Factors" section of the Company’s annual information form dated March 21, 2021 for the year ended December 31, 2020 (the “AIF”). A copy of the AIF and the Company's other publicly filed documents can be accessed under the Company's profile on the System for Electronic Document Analysis and Retrieval ("SEDAR") at www.sedar.com.

The Company cautions that the list of risk factors and uncertainties described in the AIF is not exhaustive and other factors could also adversely affect its results. Readers are urged to consider the risks, uncertainties and assumptions carefully in evaluating the forward-looking information and are cautioned not to place undue reliance on such information. The forward-looking information contained in this press release represents our expectations as of the date of this press release (or as the date they are otherwise stated to be made), and are subject to change after such date. However, we disclaim any intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.

Selected Financial Information

Three Months Ended Dec 31,

Year Ended Dec 31,

2021

2020

2021

2020

  Revenue

41,177,872

22,439,563

129,649,121

73,461,749

Provision for loan losses and other liabilities

21,846,098

11,138,778

55,021,098

24,756,892

  Operating expenses Acquisition and data

9,012,671

5,357,051

23,697,576

12,903,185

Salaries, wages and benefits

6,746,338

3,653,231

21,376,719

12,534,740

General and administrative

1,747,037

679,279

4,607,577

2,599,675

Processing and technology

1,648,783

1,101,782

5,797,000

3,379,515

Total operating expenses

19,154,829

10,791,343

55,478,852

31,417,115

  Operating income

176,945

509,442

19,149,171

17,287,742

  Other income (expenses) Interest and fees on credit facilities

(1,193,162)

 

(715,441)

 

(4,431,071)

 

(2,316,836)

Interest on term loan

-

 

(448,389)

 

(886,852)

 

(1,735,947)

Interest expense on lease liabilities

(106,035)

 

(111,498)

 

(440,043)

 

(468,428)

Amortization of internally developed software

(610,520)

 

(337,294)

 

(2,140,366)

 

(1,573,296)

Depreciation of property and equipment

(24,513)

 

(34,377)

 

(111,704)

 

(161,441)

Amortization of right-of-use assets

(158,649)

 

(180,785)

 

(660,778)

 

(716,939)

Foreign exchange gain (loss)

(676,292)

 

(50,888)

 

(451,466)

 

(147,433)

Unrealized gain (loss) on derivative financial instruments

2,077

 

280,453

 

(312,764)

 

280,453

Total other income (expenses)

(2,767,094)

 

(1,598,219)

 

(9,435,044)

 

(6,839,867)

  Income before transaction costs and income tax

(2,590,149)

(1,088,777)

9,714,127

10,447,875

  Transaction costs

1,285,034

3,947

1,649,855

26,096

  Income tax expense (recovery) Current

590,691

1,415,592

4,742,780

3,871,102

Deferred

(2,252,817)

(1,377,544)

(3,240,950)

(781,711)

  Net Income for the period

(2,213,057)

(1,130,772)

6,562,442

7,332,388

  Earnings per share(1): Basic

(0.06)

(0.05)

0.24

0.31

Diluted

(0.06)

(0.05)

0.23

0.30

  Dividends: Dividends

2,547,870

1,839,284

8,073,562

2,665,681

Dividends per share

0.07

0.08

0.29

0.11

____________

Note:

(1) All per share amounts prior to Q4 2021 have been restated to reflect the 2:1 share split that occurred as part of the pre-Offering reorganization.

Reconciliation of Non-IFRS Financial Measures

The following table provides a reconciliation of our net income to EBITDA and to Adjusted EBITDA2 for the three- and twelve-month periods ending December 31, 2021 and December 31, 2020:

Three Months Ended Dec 31,

Year Ended Dec 31,

2021

2020

2021

2020

Net Income

(2,213,057)

(1,130,772)

6,562,442

7,332,388

Interest on Debt

1,193,162

1,163,830

5,317,923

4,052,783

Interest on lease liabilities

106,035

111,498

440,043

468,428

Amortization of internally developed software

610,520

337,294

2,140,366

1,573,296

Depreciation of property and equipment

24,513

34,377

111,704

161,441

Amortization of right-of-use assets

158,649

180,785

660,778

716,939

Income Tax Expense (Recovery)

(1,662,126)

38,048

1,501,830

3,089,391

EBITDA

(1,782,304)

735,060

16,735,086

17,394,666

EBITDA Margin

(4)%

3%

13%

24%

Transaction Costs and Financing Costs

1,285,034

3,947

1,649,855

26,096

Provision for credit losses on current status accounts(1)

46,552

2,668,923

2,674,338

2,394,856

Provisions for CSO Guarantee liabilities and Bank Service Program liabilities

3,074,339

564,496

4,312,966

149,052

Adjusted EBITDA(2)

2,623,621

3,972,426

25,372,245

19,964,670

Adjusted EBITDA Margin

6%

18%

20%

27%

____________ Note:

(1)

Provision included for (i) loan losses on good standing current principal (Stage 1 — Performing) balances (see “Critical Account Policies and Estimates — Loans and advances receivable” in the accompanying Fiscal 2021 MD&A).

(2)

See “Non-IFRS Financial Measures and Industry Metrics”.

The following table provides a reconciliation of our Net Income to Adjusted Net Income1 for the three-month periods ending December 31, 2021 and December 31, 2020 and for the years ending December 31, 2021 and December 31, 2020.

Three Months Ended Dec 31,

 

Year Ended Dec 31,

 

2021

 

2020

 

2021

 

2020

Net Income

(2,213,057)

(1,130,772)

6,562,442

7,332,388

Transaction Costs and Financing Costs net of taxes(2)

944,500

2,901

1,212,643

19,181

Provision for credit losses on current status accounts net of taxes(2)

34,216

1,961,659

1,965,639

1,760,219

Provisions for CSO Guarantee liabilities and Bank Service Program liabilities net of taxes(2)

2,259,639

414,904

3,170,030

109,553

Adjusted Net Income(1) for the period

1,025,298

1,248,692

12,910,754

9,221,341

Adjusted Net Income Margin(1)

2%

6%

10%

13%

________ Note:

(1)

See “Non-IFRS Financial Measures and Industry Metrics”.

(2)

Each item is adjusted for after-tax impact, at an effective tax rate of 26.5%

The following table provides a reconciliation of our Ending Combined Loan and Advance Balances1 to loans and advances receivable for periods ending December 31, 2021 and December 31, 2020 (See “Significant Accounting Judgments, Estimates and Assumptions and Significant Account Policies — Loans and advances receivable” in the accompanying Fiscal 2021 MD&A):

As at Dec 31,

2021

 

2020

Ending Combined Loan and Advance balances(1)

134,843,170

62,643,735

Less: Loan and Advance balances owned by third party lenders pursuant to CSO program

(4,260,648)

(2,487,802)

Less: Loan and Advance balances owned by a NBFI pursuant to the MoneyKey Bank Service program

(17,782,252)

(3,316,386)

Loan and Advance owned by the Company

112,800,270

56,839,547

Less: Allowance for Credit Losses

(23,700,774)

(13,406,118)

Add: Fees and interest receivable

12,034,604

5,262,181

Add: Acquisition transaction costs

2,715,724

1,081,848*

Loans and advances receivable

103,849,824

49,777,458*

________Note:(1) See “Non-IFRS Financial Measures and Industry Metrics”.* There has been a reclassification in 2020 figures in Acquisition transaction costs and, as a result, Loans and advances receivable. Refer to Note 22 in the consolidated financial statements. The amount previously reported were $2,881,948 and $51,577,558, respectively.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20220321005270/en/

Sarika Ahluwalia Senior Vice President, Corporate Affairs & Chief Compliance Officer (647) 776-5468 IR@propelholdings.com