Paysafe Limited (“Paysafe” or the “Company”) (NYSE: PSFE)
(PSFE.WS), a leading specialized payments platform, today announced
its financial results for the third quarter of 2022.
Third Quarter 2022 Financial Highlights (Metrics compared
to third quarter of 2021)
- Total Payment Volume of $32.5 billion*, increased 5%
- Revenue of $366.0 million, increased 4%; Revenue increased 10%
on a constant currency basis
- Net Income attributable to the Company of $1.0 million,
compared to net loss attributable to the Company of $147.2
million
- Adjusted net income of $29.2 million, compared to adjusted net
income of $39.4 million
- Adjusted EBITDA of $95.5 million, decreased 10%; Adjusted
EBITDA decreased 5% on a constant currency basis
Bruce Lowthers, CEO of Paysafe, commented: “We are pleased with
our third quarter financial results, including 10% year-over-year
constant currency revenue growth, marked by continued resiliency in
the US SMB market and improvement in Digital Commerce. I want to
thank our employees for their hard work and dedication during this
period of change and I am confident that the actions we are taking
to reinvigorate growth will set us up for further improvement in
2023 and beyond.”
Strategic and Operational Highlights
- Welcomed Alex Gersh to Paysafe as CFO, bringing more than 25
years of international financial leadership and highly relevant
industry experience
- Continued strong growth from US Acquiring – revenue increased
12% in Q3 and 12% year-to-date
- Entered into Kansas iGaming market, extending longstanding
payments partnerships with multiple leading operators
- Continued expansion in Latin America, launching 10 Paysafe
merchants into the region; expanded into Argentina with
market-leading eCash payment solution
- Won ‘Payment Solution & Innovation’ award at the SBC Awards
Latinoamérica, recognizing Paysafe's ongoing payments support for
iGaming operators in Latin America
* Volumes exclude embedded finance related volumes of $10.4
billion.
Reverse Stock Split
Today Paysafe also announced that it intends to hold a special
meeting of shareholders on December 8, 2022 to seek approval for a
1-for-12 reverse stock split of the Company’s common shares and a
corresponding decrease in the total number of authorized shares. If
approved by shareholders, the reverse split is expected to be
completed prior to year-end.
The Board reserves its right to delay the implementation or
elect not to proceed with the reverse stock split if it determines
that implementing a reverse split is no longer in the best
interests of the Company and its shareholders.
The reverse stock split will affect all shareholders uniformly
and will not affect any shareholder’s percentage ownership interest
in the Company, except as a result of rounding for fractional
amounts. Shareholders are not expected to receive fractional shares
in connection with the reverse stock split. Instead, shareholders
who otherwise would be entitled to receive fractional shares
because they hold a number of shares not evenly divisible by 12 are
expected to receive an additional fraction of a share to round up
to the next whole share.
Additional information regarding the special meeting, including
a proxy statement, will be sent to shareholders and filed with the
Securities and Exchange Commission.
Changes to Segment Names and Reporting Structure
Paysafe will rename and realign its two reportable segments as
follows:
- Merchant Solutions (renamed from US Acquiring) will continue to
include the Company's US Acquiring business and will also include
the integrated & eCommerce (IES) business.
- IES was previously included within Digital Commerce.
- Digital Wallets (renamed from Digital Commerce) will continue
to include the Company's digital wallets and eCash businesses.
The Company believes this new segment presentation better aligns
with Paysafe's strategy and how Paysafe's management reviews its
financial results to drive decisions about the business. Segment
reporting under the renamed and realigned segments will begin in
the fourth quarter of 2022. The recast of certain financial
information for 2020, 2021 and 2022 are available within the
materials accompanying this press release.
Third Quarter 2022 Summary of
Consolidated Results
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands) (unaudited)
2022
2021
2022
2021
Revenue
$
365,988
$
353,585
$
1,112,569
$
1,115,352
Gross Profit (excluding depreciation and
amortization)
$
214,178
$
208,733
$
654,669
$
663,685
Net income / (loss) attributable to the
Company
$
978
$
(147,200
)
$
(1,828,944
)
$
(201,250
)
Adjusted EBITDA
$
95,470
$
106,405
$
302,390
$
338,439
Adjusted EBITDA margin
26.1
%
30.1
%
27.2
%
30.3
%
Adjusted net income attributable to the
Company
$
29,152
$
39,400
$
103,954
$
133,602
Total revenue for the third quarter of 2022 was $366.0 million,
an increase of 4%, compared to $353.6 million in the prior year
period, driven by strong revenue growth from US Acquiring, which
increased 12%, partly offset by Digital Commerce, which declined
4%. Excluding a $23.0 million unfavorable impact from changes in
foreign exchange rates, total revenue increased 10% compared to the
prior year period. Digital Commerce revenue increased 8% on a
constant currency basis, reflecting growth from acquisitions
completed in the last twelve months and growth from new products,
which more than offset an impact from the Russia-Ukraine war
totaling approximately $4.1 million.
Net income attributable to the Company for the third quarter was
$1.0 million, compared to a net loss of $147.2 million in the prior
year period. The increase in net income largely reflects the
intangible impairment expense in the prior year.
Adjusted EBITDA for the third quarter was $95.5 million, a
decrease of 10%, compared to $106.4 million in the prior year
period, including an unfavorable impact from foreign exchange
rates, higher value added tax (“VAT”) expense resulting from
historic refunds and releases in the prior year period, as well as
an impact from the Russia-Ukraine war. These headwinds were partly
offset by an increase in Adjusted EBITDA from the US Acquiring
segment as well as the contribution from the acquisitions.
Excluding the $5.6 million unfavorable impact from changes in
foreign exchange rates, Adjusted EBITDA decreased 5% compared to
the prior year period. Adjusted EBITDA margin decreased to 26.1%,
compared to 30.1% in the prior year period.
Adjusted net income for the third quarter was $29.2 million,
compared to $39.4 million in the prior year period. The change in
adjusted net income was largely attributable to higher interest
expense as well as the decline in Adjusted EBITDA.
Third quarter net cash outflow from operating activities was
$6.2 million, compared to net cash inflow of $51.6 million in the
prior year period, mainly reflecting the timing of settlement of
customer funds. Free cash flow was $106.5 million, compared to
$70.2 million in the prior year period.
Summary of Segment Results
Three Months Ended
Nine Months Ended
September 30,
YoY
September 30,
YoY
($ in thousands) (unaudited)
2022
2021
change
2022
2021
change
Revenue:
US Acquiring
$
185,407
$
164,946
12.4
%
$
541,701
$
482,929
12.2
%
Digital Commerce
$
180,581
$
188,639
-4.3
%
$
570,868
$
632,423
-9.7
%
Total Revenue
$
365,988
$
353,585
3.5
%
$
1,112,569
$
1,115,352
-0.2
%
Adjusted EBITDA:
US Acquiring
$
50,307
$
40,734
23.5
%
$
150,585
$
120,651
24.8
%
Digital Commerce
$
63,466
$
79,975
-20.6
%
$
210,983
$
266,553
-20.8
%
Unallocated Corporate
$
(18,303
)
$
(14,304
)
28.0
%
$
(59,178
)
$
(48,765
)
21.4
%
Total Adjusted EBITDA
$
95,470
$
106,405
-10.3
%
$
302,390
$
338,439
-10.7
%
Adjusted EBITDA margin:
US Acquiring
27.1
%
24.7
%
240 bps
27.8
%
25.0
%
280 bps
Digital Commerce
35.1
%
42.4
%
-730 bps
37.0
%
42.1
%
-520 bps
Total Adjusted EBITDA margin
26.1
%
30.1
%
-400 bps
27.2
%
30.3
%
-320 bps
Revenue Disaggregation
Three Months Ended
Nine Months Ended
September 30,
YoY
September 30,
YoY
($ in thousands) (unaudited)
2022
2021
change
2022
2021
change
Revenue:
US Acquiring
$
185,407
$
164,946
12.4
%
$
541,701
$
482,929
12.2
%
eCash (1)
$
93,918
$
90,174
4.2
%
$
290,747
$
306,967
-5.3
%
Digital Wallets (1)
$
75,173
$
83,663
-10.1
%
$
236,178
$
275,856
-14.4
%
Integrated & Ecommerce Solutions (IES)
(1)
$
18,326
$
21,956
-16.5
%
$
67,147
$
72,105
-6.9
%
Intracompany (1)
$
(6,836
)
$
(7,154
)
-4.4
%
$
(23,204
)
$
(22,505
)
3.1
%
Total Revenue
$
365,988
$
353,585
3.5
%
$
1,112,569
$
1,115,352
-0.2
%
(1) These business lines are part of the
Digital Commerce segment.
Financial Guidance
For full year 2022, Paysafe expects revenue and Adjusted EBITDA
to be in the ranges provided below, which reflects a tightening of
the ranges previously communicated on the August 10 earnings call.
Excluding the impact of movement in foreign exchange rates, Paysafe
anticipates mid single-digit revenue growth for full year 2022.
($ in millions) (unaudited)
Q4 2022
Full Year 2022 - prior
Full Year 2022 -
updated
Revenue
$370 - $378
$1,470 - $1,490
$1,483 - $1,491
Adjusted EBITDA
$105 - $109
$400 - $415
$407 - $411
Webcast and Conference Call
Paysafe will host a live webcast to discuss the results today at
8:30 a.m. (ET). The webcast and supplemental information can be
accessed on the investor relations section of the Paysafe website
at ir.paysafe.com. An archive will be available after the
conclusion of the live event and will remain available via the same
link for one year.
Time
Thursday, November 10, 2022, at 8:30 a.m.
ET
Webcast
Go to the Investor Relations section of
the Paysafe website to listen and view slides
Dial in
877-407-3037 (U.S. toll-free);
215-268-9852 (International)
Reorganization and Recapitalization (the
“Transaction”)
On March 30, 2021, Paysafe completed the previously announced
transaction with FTAC, a special purpose acquisition company, which
resulted in Paysafe Limited acquiring, and becoming the successor
to, the Accounting Predecessor. Simultaneously, it completed the
merger with FTAC with an exchange of the shares and warrants issued
by Paysafe Limited for those of FTAC. The acquisition was accounted
for as a capital reorganization followed by the merger with FTAC,
which was treated as a recapitalization. Following the transaction,
both the Accounting Predecessor and FTAC are indirect wholly owned
subsidiaries of Paysafe Limited. Upon completion of the
Transaction, the common stock and warrants began trading on the New
York Stock Exchange under the ticker symbols “PSFE” and “PSFE WS,”
respectively, on March 31, 2021.
Basis of Presentation
The financial information for the three and nine months ended
September 30, 2021 included in this press release reflect, and is
based upon, information of Paysafe Limited after giving effect to
the transaction with Foley Trasimene Acquisition Corporation II
(“FTAC”) completed on March 30, 2021.
Following an internal review of the disclosures in our terms and
conditions of foreign exchange rates in our Digital Commerce
business for the period January 2018 to August 2022, and pursuant
to discussions with our regulator that were initiated by us and
concluded in September 2022, we agreed to provide payments to
certain customers. As a result, we recorded a provision of $33.6
million related to this matter as of June 30, 2022 in our interim
financial statements filed on Form 6-K October 19, 2022. This was a
subsequent event that occurred after the filing of our second
quarter 2022 earnings release and therefore was not reflected in
the financial results included therein. The following line items
have been updated to reflect this provision: Net (loss) / income
attributable to the company, restructuring and other costs, and
income tax (benefit).
About Paysafe
Paysafe Limited (“Paysafe”) (NYSE: PSFE) (PSFE.WS) is a leading
specialized payments platform. Its core purpose is to enable
businesses and consumers to connect and transact seamlessly through
industry-leading capabilities in payment processing, digital
wallet, and online cash solutions. With over 20 years of online
payment experience, an annualized transactional volume of over US
$120 billion in 2021, and approximately 3,500 employees located in
12+ global locations, Paysafe connects businesses and consumers
across 100 payment types in over 40 currencies around the world.
Delivered through an integrated platform, Paysafe solutions are
geared toward mobile-initiated transactions, real-time analytics
and the convergence between brick-and-mortar and online payments.
Further information is available at www.paysafe.com.
Forward-looking Statements
This press release includes “forward-looking statements” within
the meaning of the “safe harbor” provisions of the United States
Private Securities Litigation Reform Act of 1995. These
forward-looking statements are provided for illustrative purposes
only and are not intended to serve as, and must not be relied on by
any investor as, a guarantee, an assurance, a prediction or a
definitive statement of fact or probability. Paysafe Limited’s
(“Paysafe,” “PSFE” or the “Company”) actual results may differ from
their expectations, estimates, and projections and, consequently,
you should not rely on these forward-looking statements as
predictions of future events. Words such as “anticipate,” “appear,”
“approximate,” “believe,” “budget,” “continue,” “could,”
“estimate,” “expect,” “forecast,” “foresee,” “guidance,” “intends,”
“may,” “might,” “plan,” “possible,” “potential,” “predict,”
“project,” “seek,” “should,” “would” and variations of such words
and similar expressions (or the negative version of such words or
expressions) may identify forward-looking statements, but the
absence of these words does not mean that a statement is not
forward-looking. These forward-looking statements include, without
limitation, Paysafe’s expectations with respect to future
performance and the completion of the reverse stock split.
These forward-looking statements involve significant risks and
uncertainties that could cause the actual results to differ
materially, and potentially adversely, from those expressed or
implied in the forward-looking statements. While the Company
believes its assumptions concerning future events are reasonable, a
number of factors could cause actual results to differ materially
from those projected, including, but not limited to: cyberattacks
and security vulnerabilities; complying with and changes in money
laundering regulations, financial services regulations,
cryptocurrency regulations, consumer and business privacy and data
use regulations or other regulations in Bermuda, the UK, Ireland,
Switzerland, the United States, Canada and elsewhere; geopolitical
events, including acts of war and terrorism, including the conflict
in Ukraine; the economic and other impacts of such geopolitical
events and the responses of governments around the world; the
effects of global economic uncertainties, including inflationary
pressure and rising interest rates, on consumer and business
spending; risks associated foreign currency exchange rate
fluctuations; changes in our relationships with banks, payment card
networks, issuers and financial institutions; risk related to
processing online payments for merchants and customers engaged in
the online gambling and foreign exchange trading sectors; risks
related to our focus on specialized and high-risk verticals; risks
related to becoming an unwitting party to fraud or be deemed to be
handling proceeds of crimes being committed by customers; the
effects of chargebacks, merchant insolvency and consumer deposit
settlement risk; changes to our continued financial institution
sponsorships; failure to hold, safeguard or account accurately for
merchant or customer funds; risks related to the availability,
integrity and security of internal and external IT transaction
processing systems and services; our ability to manage regulatory
and litigation risks, and the outcome of legal and regulatory
proceedings; failure of third parties to comply with contractual
obligations; changes and compliance with payment card network
operating rules; substantial and increasingly intense competition
worldwide in the global payments industry; risks related to
developing and maintaining effective internal controls over
financial reporting; managing our growth effectively, including
growing our revenue pipeline; any difficulties maintaining a strong
and trusted brand; keeping pace with rapid technological
developments; risks associated with the significant influence of
our principal shareholders; the effect of the COVID-19 pandemic on
our business; and other factors included in the “Risk Factors” in
our Form 20-F and in other filings we make with the SEC, which are
available at https://www.sec.gov.
Readers are cautioned not to place undue reliance upon any
forward-looking statements, which speak only as of the date made.
The Company expressly disclaims any obligations or undertaking to
release publicly any updates or revisions to any forward-looking
statements contained herein to reflect any change in their
expectations with respect thereto or any change in events,
conditions, or circumstances on which any statement is based,
except as required by law.
Paysafe Limited Condensed
Consolidated Balance Sheets (unaudited)
($ in thousands)
September 30, 2022
December 31, 2021
Assets
Current assets
Cash and cash equivalents
$
220,191
$
313,439
Customer accounts and other restricted
cash, net of allowance for credit losses of $563 and $673,
respectively
2,215,220
1,658,279
Accounts receivable, net of allowance for
credit losses of 12,176 and $8,642, respectively
152,449
147,780
Settlement receivables, net of allowance
for credit losses of $3,353 and $4,049, respectively
143,241
149,852
Prepaid expenses and other current
assets
82,968
64,497
Related party receivables – current
—
6,492
Contingent consideration receivable –
current
—
2,842
Total current assets
2,814,069
2,343,181
Deferred tax assets
24,633
21,926
Property, plant and equipment, net
11,678
14,907
Operating lease right-of-use assets
22,570
33,118
Derivative assets
18,148
—
Intangible assets, net
1,282,101
1,202,204
Goodwill
1,944,881
3,650,037
Related party receivables -
non-current
—
—
Other assets – noncurrent
2,350
1,856
Total non-current assets
3,306,361
4,924,048
Total assets
$
6,120,430
$
7,267,229
Liabilities and equity
Current liabilities
Accounts payable and other liabilities
$
255,320
$
211,841
Short-term debt
10,190
10,190
Funds payable and amounts due to
customers
2,357,433
1,400,057
Operating lease liabilities – current
6,716
8,845
Income taxes payable
—
11,041
Contingent and deferred consideration
payable – current
18,180
13,673
Liability for share-based compensation –
current
9,689
3,360
Total current liabilities
2,657,528
1,659,007
Non-current debt
2,505,319
2,748,178
Operating lease liabilities –
non-current
18,355
28,008
Deferred tax liabilities
57,724
64,886
Warrant liabilities
8,085
35,575
Liability for share-based compensation –
non-current
4,147
6,664
Contingent and deferred consideration
payable – non-current
10,316
17,142
Total non-current liabilities
2,603,946
2,900,453
Total liabilities
$
5,261,474
$
4,559,460
Commitments and contingent liabilities
Shareholders' equity
Common shares
727
723
Additional paid in capital
3,023,365
2,949,654
Accumulated deficit
(2,205,732
)
(376,788
)
Accumulated other comprehensive loss
(59,485
)
(3,825
)
Shareholders' equity in the
Company
758,875
2,569,764
Non-controlling interest
100,081
138,005
Total shareholders' equity
858,956
2,707,769
Total liabilities and shareholders'
equity
$
6,120,430
$
7,267,229
Paysafe Limited Condensed
Consolidated Statements of Operations (unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands)
2022
2021
2022
2021
Revenue
$
365,988
$
353,585
$
1,112,569
$
1,115,352
Cost of services (excluding depreciation
and amortization)
151,810
144,852
457,900
451,667
Selling, general and administrative
132,250
111,041
397,527
418,076
Depreciation and amortization
66,088
61,832
199,096
197,408
Impairment expense on goodwill and
intangible assets
4,036
322,210
1,886,223
324,145
Restructuring and other costs
6,443
14,833
60,636
22,321
Loss / (gain) on disposal of subsidiary
and other assets, net
699
—
1,359
(28
)
Operating income / (loss)
4,662
(301,183
)
(1,890,172
)
(298,237
)
Other income, net
38,230
96,490
97,863
175,573
Interest expense, net
(34,631
)
(19,272
)
(89,013
)
(144,291
)
Income / (loss) before taxes
8,261
(223,965
)
(1,881,322
)
(266,955
)
Income tax expense / (benefit)
7,283
(76,859
)
(52,749
)
(66,105
)
Net income / (loss)
$
978
$
(147,106
)
$
(1,828,573
)
$
(200,850
)
Less: net income attributable to
non-controlling interest
—
94
371
400
Net income / (loss) attributable to the
Company
$
978
$
(147,200
)
$
(1,828,944
)
$
(201,250
)
Net income / (loss) per share attributable
to the Company – basic
$
0.00
$
(0.20
)
$
(2.52
)
$
(0.28
)
Net income / (loss) per share attributable
to the Company – diluted
$
0.00
$
(0.20
)
$
(2.52
)
$
(0.28
)
Net income / (loss)
$
978
$
(147,106
)
$
(1,828,573
)
$
(200,850
)
Other comprehensive income / (loss), net
of tax of $0:
Loss on foreign currency translation
(33,532
)
(6,602
)
(55,660
)
(2,144
)
Total comprehensive loss
$
(32,554
)
$
(153,708
)
$
(1,884,233
)
$
(202,994
)
Less: comprehensive income attributable to
non-controlling interest
—
94
371
400
Total comprehensive loss attributable
to the Company
$
(32,554
)
$
(153,802
)
$
(1,884,604
)
$
(203,394
)
Paysafe Limited Consolidated
Net (loss) / income per share attributable to the Company
Three Months Ended
Nine Months Ended
September 30,
September 30,
2022
2021
2022
2021
Numerator ($ in thousands)
Net income / (loss) attributable to the
Company - basic
$
978
$
(147,200
)
$
(1,828,944
)
$
(201,250
)
Net income / (loss) attributable to the
Company - diluted
$
978
$
(147,200
)
$
(1,828,944
)
$
(201,250
)
Denominator (in millions)
Weighted average shares – basic
727.1
723.7
725.7
723.7
Weighted average shares – diluted (1)
728.0
723.7
725.7
723.7
Net income / (loss) per share attributable
to the Company
Basic
$
0.00
$
(0.20
)
$
(2.52
)
$
(0.28
)
Diluted
$
0.00
$
(0.20
)
$
(2.52
)
$
(0.28
)
(1)
The denominator used in the calculation of diluted net
income / (loss) per share attributable to the Company for the three
and nine months ended September 30, 2022 has been adjusted to
include the dilutive effect of the Company's restricted stock
awards.
Paysafe Limited Condensed
Consolidated Statements of Cash Flow (unaudited)
Nine Months Ended
September 30,
($ in thousands)
2022
2021
Cash flows from operating
activities
Net loss
$
(1,828,573
)
$
(200,850
)
Adjustments for non-cash items:
Depreciation and amortization
199,096
197,408
Unrealized foreign exchange gain
(49,319
)
(3,167
)
Deferred tax benefit
(64,165
)
(94,255
)
Interest expense, net
25,393
81,494
Share based compensation
45,248
92,830
Other income, net
(40,559
)
(166,818
)
Impairment expense on goodwill and
intangible assets
1,886,223
324,145
Allowance for credit losses
24,792
13,611
Loss / (gain) on disposal of subsidiary
and other assets, net
1,359
(28
)
Non-cash lease expense
5,505
7,192
Movements in working capital:
Accounts receivable, net
(24,046
)
(26,862
)
Prepaid expenses, other current assets,
and related party receivables
(21,772
)
(8,969
)
Settlement receivables, net
(10,581
)
60,542
Accounts payable, other liabilities, and
related party payables
29,194
(6,850
)
Funds payable and amounts due to
customers
1,210,744
(176,091
)
Income tax payable
(15,320
)
(732
)
Net cash flows from operating
activities
1,373,219
92,600
Cash flows in investing
activities
Purchase of property, plant &
equipment
(2,637
)
(4,452
)
Purchase of merchant portfolios
(38,347
)
(48,533
)
Purchase of other intangible assets
(67,056
)
(57,083
)
Acquisition of business, net of cash
acquired
(424,722
)
—
Net cash outflow on disposal of
subsidiary
(826
)
(119,177
)
Net cash flows used in investing
activities
(533,588
)
(229,245
)
Cash flows from financing
activities
Cash settled equity awards
(154
)
—
Proceeds from exercise of warrants
3
—
Net cash inflow from reorganization and
recapitalization
—
1,167,874
Payment of equity issuance costs
—
(151,455
)
Repurchase of loan notes
(31,365
)
—
Proceeds from loans and borrowings
86,246
2,241,081
Repayments of loans and borrowings
(130,672
)
(3,295,658
)
Payment of debt issuance costs
(6,261
)
(5,930
)
Payments under derivative financial
instruments, net
(1,305
)
(48,457
)
Cash outflow on foreign exchange forward
contract
—
(6,504
)
Proceeds under line of credit
571,600
450,000
Repayments under line of credit
(565,600
)
(450,000
)
Contingent consideration received
2,621
7,942
Contingent and deferred consideration
paid
(16,717
)
(4,497
)
Net cash flows used in financing
activities
(91,604
)
(95,604
)
Effect of foreign exchange rate
changes
(284,334
)
(67,535
)
Net increase / (decrease) in cash and
cash equivalents, including customer accounts and other restricted
cash during the year
$
463,693
$
(299,784
)
Cash and cash equivalents, including
customer accounts and other restricted cash at beginning of the
period
1,971,718
1,763,852
Cash and cash equivalents at end of the
period, including customer accounts and other restricted
cash
$
2,435,411
$
1,464,068
Nine Months Ended
September 30,
2022
2021
Cash and cash equivalents
$
220,191
$
262,267
Customer accounts and other restricted
cash, net
2,215,220
1,201,801
Total cash and cash equivalents,
including customer accounts and other restricted cash, net
$
2,435,411
$
1,464,068
Non-GAAP Financial Measures
To supplement the Company’s condensed consolidated financial
statements presented in accordance with generally accepted
accounting principles, or GAAP, the company uses non-GAAP measures
of certain components of financial performance. This includes Gross
Profit (excluding depreciation and amortization), Gross Profit
Margin (excluding depreciation and amortization), Adjusted EBITDA,
Adjusted EBITDA margin, Free cash flow and Free cash flow
conversion, Adjusted net income and Adjusted net income per share,
which are supplemental measures that are not required by, or
presented in accordance with, accounting principles generally
accepted in the United States (“U.S. GAAP”).
Gross Profit (excluding depreciation and amortization) is
defined as revenue less cost of services (excluding depreciation
and amortization). Gross Profit Margin (excluding depreciation and
amortization) is defined as Gross Profit (excluding depreciation
and amortization) as a percentage of revenue. Management believes
Gross Profit to be a useful profitability measure to assess the
performance of our businesses and ability to manage cost.
Adjusted EBITDA is defined as net income/(loss) before the
impact of income tax (benefit)/expense, interest expense, net,
depreciation and amortization, share based compensation, impairment
expense on goodwill and intangible assets, restructuring and other
costs, loss/(gain) on disposal of a subsidiaries and other assets,
net, and other income/(expense), net. These adjustments also
include certain costs and transaction items that are not reflective
of the underlying operating performance of the Company. Adjusted
EBITDA margin is defined as Adjusted EBITDA as a percentage of
Revenue. Management believes Adjusted EBITDA to be a useful
profitability measure to assess the performance of our businesses
and improves the comparability of operating results across
reporting periods.
Adjusted net income excludes the impact of certain
non-operational and non-cash items. Adjusted net income is defined
as net income/(loss) attributable to the Company before the impact
of other non-operating income / (expense), net, impairment expense
on goodwill and intangible assets, restructuring and other costs,
accelerated amortization of debt fees, amortization of acquired
assets, loss/(gain) on disposal of subsidiaries and other assets,
share based compensation, discrete tax items and the income tax
(benefit)/expense on these non-GAAP adjustments. Adjusted net
income per share is adjusted net income as defined above divided by
adjusted weighted average dilutive shares outstanding. Management
believes the removal of certain non-operational and non-cash items
from net income enhances shareholders ability to evaluate the
Company’s business performance and profitability by improving
comparability of operating results across reporting periods.
Free cash flow is defined as net cash flows provided by/used in
operating activities, adjusted for the impact of capital
expenditure, payments relating to restructuring and other costs,
cash paid for interest and movements in customer accounts and other
restricted cash. Capital expenditure includes purchases of property
plant & equipment and purchases of other intangible assets,
including software development costs. Capital expenditure does not
include purchases of merchant portfolios. Free cash flow conversion
is defined as free cash flow as a percentage of Adjusted EBITDA.
Management believes free cash flow to be a liquidity measure that
provides useful information about the amount of cash generated by
the business.
Management believes the presentation of these non-GAAP financial
measures, including Gross Profit, Gross Profit Margin, Adjusted
EBITDA, Adjusted EBITDA margin, and Adjusted net income, when
considered together with the Company’s results presented in
accordance with GAAP, provide users with useful supplemental
information in comparing the operating results across reporting
periods by excluding items that are not considered indicative of
Paysafe’s core operating performance. In addition, management
believes the presentation of these non-GAAP financial measures
provides useful supplemental information in assessing the Company’s
results on a basis that fosters comparability across periods by
excluding the impact on the Company’s reported GAAP results of
acquisitions and dispositions that have occurred in such periods.
However, these non-GAAP measures exclude items that are significant
in understanding and assessing Paysafe’s financial results or
position. Therefore, these measures should not be considered in
isolation or as alternatives to revenue, net income, cash flows
from operations or other measures of profitability, liquidity or
performance under GAAP.
You should be aware that Paysafe’s presentation of these
measures may not be comparable to similarly titled measures used by
other companies. In addition, the forward-looking non-GAAP
financial measures of Adjusted EBITDA and Gross Profit provided
herein have not been reconciled to comparable GAAP measures due to
the inherent difficulty in forecasting and quantifying certain
amounts that are necessary for such reconciliations. We have
reconciled the historical non-GAAP financial measures presented
herein to their most directly comparable GAAP financial measures. A
reconciliation of our forward-looking non-GAAP financial measures
to their most directly comparable GAAP financial measures cannot be
provided without unreasonable effort because of the inherent
difficulty of accurately forecasting the occurrence and financial
impact of the adjusting items necessary for such reconciliations
that have not yet occurred, are out of our control, or cannot be
reasonably predicted. For the same reasons, we are unable to
address the probable significance of the unavailable information,
which could be material to future results.
Reconciliation of GAAP Net Income
(loss) to Adjusted EBITDA
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands)
2022
2021
2022
2021
Net income / (loss)
$
978
$
(147,106
)
$
(1,828,573
)
$
(200,850
)
Income tax expense / (benefit)
7,283
(76,859
)
(52,749
)
(66,105
)
Interest expense, net
34,631
19,272
89,013
144,291
Depreciation and amortization
66,088
61,832
199,096
197,408
Share based compensation expense
13,542
8,713
45,248
92,830
Impairment expense on goodwill and
intangible assets
4,036
322,210
1,886,223
324,145
Restructuring and other costs
6,443
14,833
60,636
22,321
Loss / (gain) on disposal of subsidiaries
and other assets, net
699
—
1,359
(28
)
Other income, net
(38,230
)
(96,490
)
(97,863
)
(175,573
)
Adjusted EBITDA
$
95,470
$
106,405
$
302,390
$
338,439
Adjusted EBITDA Margin
26.1
%
30.1
%
27.2
%
30.3
%
Reconciliation of Operating Cash Flow
to Non-GAAP Free Cash Flow
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands)
2022
2021
2022
2021
Net cash (outflows) / inflows from
operating activities
$
(6,228
)
$
51,590
$
1,373,219
$
92,600
Capital Expenditure
(24,962
)
(22,914
)
(69,693
)
(61,535
)
Cash paid for interest
19,010
6,933
63,620
62,797
Payments relating to Restructuring and
other costs
8,732
8,035
28,868
12,215
Movement in Customer Accounts and other
restricted cash
109,967
26,508
(1,189,690
)
127,199
Free Cash Flow
$
106,519
$
70,152
$
206,324
$
233,276
Adjusted EBITDA
95,470
106,405
302,390
338,439
Free Cash Flow Conversion
112
%
66
%
68
%
69
%
Reconciliation of GAAP Gross Profit to
Non-GAAP Gross Profit (excluding depreciation and
amortization)
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands)
2022
2021
2022
2021
Revenue
$
365,988
$
353,585
$
1,112,569
$
1,115,352
Cost of services (excluding depreciation
and amortization)
151,810
144,852
457,900
451,667
Depreciation and amortization
66,088
61,832
199,096
197,408
Gross Profit (1)
$
148,090
$
146,901
$
455,573
$
466,277
Depreciation and amortization
66,088
61,832
199,096
197,408
Gross Profit (excluding depreciation
and amortization)
$
214,178
$
208,733
$
654,669
$
663,685
(1)
Gross Profit has been calculated as revenue, less cost of
services and depreciation and amortization. Gross profit is not
presented within the Company's consolidated financial statements.
Reconciliation of GAAP Net (Loss) /
Income to Adjusted Net Income
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands)
2022
2021
2022
2021
Net income / (loss) attributable to the
Company
$
978
$
(147,200
)
$
(1,828,944
)
$
(201,250
)
Other non operating income, net (1)
(39,802
)
(98,036
)
(103,821
)
(187,302
)
Impairment expense on goodwill and
intangible assets
4,036
322,210
1,886,223
324,145
Accelerated amortization of debt fees
(2)
—
—
—
62,262
Amortization of acquired assets (3)
41,479
45,005
127,028
145,368
Restructuring and other costs
6,443
14,833
60,636
22,321
Loss / (gain) on disposal of subsidiaries
and other assets, net
699
—
1,359
(28
)
Share based compensation expense
13,542
8,713
45,248
92,830
Discrete tax items (4)
4,663
(6,623
)
11,639
15,677
Income tax benefit on non-GAAP adjustments
(5)(6)
(2,886
)
(99,502
)
(95,414
)
(140,421
)
Adjusted net income attributable to the
Company(6)
$
29,152
$
39,400
$
103,954
$
133,602
(in millions)
Weighted average shares -
diluted
728.0
723.7
725.7
723.7
Adjusted diluted impact
—
0.1
1.4
0.3
Adjusted weighted average shares -
diluted
728.0
723.8
727.1
724.0
(1)
Other non operating (income) /expense, net primarily
consists of income and expenses outside of the Company's operating
activities, including fair value gain on derivative instruments,
fair value gain on warrant liabilities and (gain) / loss on
contingent consideration payable and receivables and gain on
foreign exchange. For the three months and nine months ended
September 30, 2022, this item includes the gain on the repurchase
of secured notes.
(2)
Accelerated amortization of debt fees represents the
non-cash amortization of debt fees relating to the refinancing and
debt reduction in 2021.
(3)
Amortization of acquired asset represents amortization
expense on the fair value of intangible assets acquired through
various Company acquisitions, including brands, customer
relationships, software and merchant portfolios.
(4)
Discrete tax items represents certain amounts within income
tax (benefit)/expense, including changes in uncertain tax positions
and the remeasurement of certain deferred tax balances due to
changes in the statutory tax rates in certain jurisdictions.
(5)
Income tax benefit on non-GAAP adjustments reflects the tax
impact of the non-GAAP adjustments to net (loss)/income
attributable to the Company to calculated adjusted net income.
(6)
Upon further review of the adjustments to adjusted net
income, amounts for the nine months ended September 30, 2021 have
been updated from amounts previously presented for the six months
ended June 30, 2021 to account for the tax impact related to
accelerated debt fees.
Adjusted Net Income per Share
Three Months Ended
Nine Months Ended
September 30,
September 30,
2022
2021
2022
2021
Numerator ($ in thousands)
Adjusted net income attributable to the
Company - basic
$
29,152
$
39,400
$
103,954
$
133,602
Adjusted net income attributable to the
Company - diluted
$
29,152
$
39,400
$
103,954
$
133,602
Denominator (in millions)
Weighted average shares – basic
727.1
723.7
725.7
723.7
Adjusted weighted average shares – diluted
(1)
728.0
723.8
727.1
724.0
Adjusted net income per share attributable
to the Company
Basic
$
0.04
$
0.05
$
0.14
$
0.18
Diluted
$
0.04
$
0.05
$
0.14
$
0.18
(1)
The denominator used in the calculation of diluted adjusted
net income per share attributable to the Company for the three and
nine months ended September 30, 2022 and September 30, 2021 has
been adjusted to include the dilutive effect of the Company's
restricted stock awards.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20221110005331/en/
Media Kate Aldridge Paysafe kate.aldridge@paysafe.com +44 750
079 7547 Investors Kirsten Nielsen Paysafe +1 (646) 901-3140
kirsten.nielsen@paysafe.com
Paysafe (NYSE:PSFE.WS)
過去 株価チャート
から 10 2024 まで 11 2024
Paysafe (NYSE:PSFE.WS)
過去 株価チャート
から 11 2023 まで 11 2024
