CompoSecure Reports First Quarter 2023 Financial Results
“2023 is off to a solid start driven by strong sales execution, deep customer engagement, and continued demand for our premium metal cards,” said
“This quarter, we were extremely pleased to extend a key contract with one of our largest customers. Looking ahead, we are reiterating our net sales and adjusted EBITDA guidance for 2023 based on our expectation of continued sales execution. As always, we remain focused on a prudent approach to capital allocation while simultaneously delivering innovative offerings to the market that can deliver long term shareholder value.”
Q1 2023 Financial Highlights (vs. Q1 2022)
Net Sales :Net Sales increased 13% to$95.3 million compared to$84.2 million , with the increase primarily driven by strong sales execution and continued growth in the Company’s premium payment card business.- Gross Profit: Gross Profit increased 9% to
$53.4 million or 56.0% ofNet Sales , compared to$48.8 million or 57.9%. - Net Income/EPS: Net Income was
$10.7 million compared to$26.9 million . Net income for Q1 2023 was primarily impacted by non-cash expenses of$13.4 million related to the fair value of the Company’s warrants, earnout consideration and derivative liabilities, which was driven by improvement in the Company’s stock price; and$4 million in stock-based compensation. Net Income per share attributable to class A common stockholders was$0.13 (Basic) and$0.11 (Diluted), compared to$0.23 (Basic) and$0.23 (Diluted) in the year-ago period. - Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) was
$20.6 million compared to$20.4 million in the year-ago period. Adjusted EPS (a non-GAAP measure), which includes both class A and class B shares, was$0.27 (Basic) and$0.23 (Diluted) compared to$0.27 (Basic) and$0.23 (Diluted) in the year-ago period (see reconciliation of non-GAAP measures shown in table below). - Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) increased 6% to
$35.5 million compared to$33.3 million , with the increase primarily driven byNet Sales growth.
Recent Operational Highlights
- Extended a contract with one of its largest customers, American Express, through
July 2026 . - Demonstrated continued metal payment card success with card launches including Rocket Mortgage,
Xapo Bank , Papara prepaid card,H-E-B grocery, and UMB private bank. - Advancements on Arculus implementations including progress on a pilot for payment plus authentication with a major crypto exchange, working with NBC Banq to deliver an all-in-one payment with digital asset cold storage, Chainge Finance launching a self-custody hardware cold storage wallet powered by Arculus, and inbestgo going live with Arculus cold storage wallet for their customers in
Latin America . - Enhanced Arculus B2B and B2C functionality to cryptographically include support for more than 10K coins, implemented enhanced security for card to mobile device communication, and launched B2C cold storage wallet sales in
Canada with additional international locations anticipated in the second quarter.
2023 Financial Outlook
The Company is reaffirming its guidance for full year 2023 results, with net sales expected to be in the range of
Conference Call
The Company will host a conference call and live audio webcast today at
Date:
Time:
Dial-in registration link: here
Live webcast registration link: here
If you have any difficulty registering or connecting with the conference call, please contact Elevate IR at (720) 330-2829.
A live webcast and replay of the conference call will be available on the investor relations section of the Company’s website at https://ir.composecure.com/news-events/events.
About
Founded in 2000,
Forward-Looking Statements
This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of management. Although the Company believes that its plans, intentions, and expectations reflected in or suggested by these forward-looking statements are reasonable, the Company cannot assure you that it will achieve or realize these plans, intentions, or expectations. Forward-looking statements are inherently subject to risks, uncertainties, and assumptions. Generally, statements that are not historical facts, including statements concerning the Company’s possible or assumed future actions, business strategies, events, or results of operations, are forward-looking statements. In some instances, these statements may be preceded by, followed by or include the words “believes,” “estimates,” “expects,” “projects,” “forecasts,” “may,” “will,” “should,” “seeks,” “plans,” “scheduled,” “anticipates” or “intends” or the negatives of these terms or variations of them or similar terminology. Forward-looking statements are not guarantees of performance. You should not put undue reliance on these statements which speak only as of the date hereof. You should understand that the following important factors, among others, could affect the Company’s future results and could cause those results or other outcomes to differ materially from those expressed or implied in the Company’s forward-looking statements: the ability of the Company to grow and manage growth profitably, maintain relationships with customers, compete within its industry and retain its key employees; the possibility that the Company may be adversely impacted by other economic, business, and/or competitive factors; the outcome of any legal proceedings that may be instituted against the Company or others; future exchange and interest rates; and other risks and uncertainties, including those under “Risk Factors” in filings that have been made or will be made with the
Use of Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures that are not prepared in accordance with accounting principles generally accepted in
Corporate Contact
Head of Communications,
(908) 898-8887
apiniella@composecure.com
Investor Relations Contact
Elevate IR
(720) 330-2829
ir@composecure.com
Condensed Consolidated Balance Sheet Data | |||||||
(in thousands) | |||||||
(unaudited) | |||||||
ASSETS | |||||||
Cash and cash equivalents | $ | 22,566 | $ | 13,642 | |||
Accounts Receivable, net | 39,187 | 37,272 | |||||
Inventories | 51,275 | 42,374 | |||||
Prepaid expenses and other current assets | 4,197 | 3,824 | |||||
Property and equipment, net | 24,282 | 22,655 | |||||
Right of use asset, net | 8,960 | 8,932 | |||||
Deferred tax asset | 28,328 | 25,569 | |||||
Derivative asset - interest rate swap | 6,957 | 8,651 | |||||
Deposits and other assets | 24 | 24 | |||||
TOTAL ASSETS | $ | 185,776 | $ | 162,943 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current portion of long-term debt | $ | 18,750 | 14,372 | ||||
Current portion of lease liabilities | 1,884 | 1,846 | |||||
Current portion of tax receivable agreement liability | 2,367 | 2,367 | |||||
Accounts payable | 15,494 | 7,127 | |||||
Accrued expenses | 12,223 | 10,154 | |||||
Commission payable | 4,951 | 3,317 | |||||
Bonus payable | 3,429 | 8,177 | |||||
Long-term debt, net of deferred finance costs | 212,009 | 216,276 | |||||
Convertible notes, net of debt discount | 127,466 | 127,348 | |||||
Derivative liability - convertible notes | 993 | 285 | |||||
Warrant liability | 27,100 | 16,341 | |||||
Earnout liability | 17,063 | 15,090 | |||||
Lease liabilities | 7,757 | 7,766 | |||||
Tax receivable agreement liability | 25,445 | 24,475 | |||||
Total stockholders' (deficit) | (291,155 | ) | (291,998 | ) | |||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 185,776 | $ | 162,943 | |||
Consolidated Statements of Operations | ||||||||
(in thousands, except per share amounts) | ||||||||
(unaudited) | ||||||||
Three Months Ended |
||||||||
2023 | 2022 | |||||||
Net sales | $ | 95,316 | $ | 84,183 | ||||
Operating expenses: | ||||||||
Cost of sales | 41,962 | 35,424 | ||||||
Selling, General and administrative | 23,944 | 18,777 | ||||||
Total operating expenses | 65,906 | 54,201 | ||||||
Income from operations | 29,410 | 29,982 | ||||||
Total other income (expense), net | (19,936 | ) | (2,531 | ) | ||||
Income before income taxes | 9,474 | 27,451 | ||||||
Income tax benefit (provision) | 1,263 | (543 | ) | |||||
Net income | 10,737 | 26,908 | ||||||
Net income attributable to non-controlling interests | 8,408 | 23,514 | ||||||
Net income attributable to |
$ | 2,329 | $ | 3,394 | ||||
Net income per share attributable to Class A common stockholders -basic | $ | 0.13 | $ | 0.23 | ||||
Net income per share attributable to Class A common stockholders - diluted | $ | 0.11 | $ | 0.23 | ||||
Weighted average shared used to compute net income per share attributable to Class A common stockholders - basic (in thousands) | 17,632 | 14,934 | ||||||
Weighted average shared used to compute net income per share attributable to Class A common stockholders - diluted (in thousands) | 94,736 | 14,934 | ||||||
Consolidated Statements of Cash Flows | ||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Three Months Ended |
||||||||
2023 | 2022 | |||||||
CASH FLOWS FROM OPERATING ACTIVITES: | ||||||||
Net income | $ | 10,737 | $ | 26,908 | ||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
Depreciation | 2,040 | 2,349 | ||||||
Stock-based compensation expense | 4,022 | 1,006 | ||||||
Amortization of deferred finance costs | 559 | 620 | ||||||
Change in fair value of earnout consideration liability | 1,973 | (4,107 | ) | |||||
Revaluation of warrant liability | 10,759 | 1,424 | ||||||
Change in fair value of derivative liability | 708 | 248 | ||||||
Deferred tax (benefit) expense | (2,034 | ) | 543 | |||||
Changes in assets and liabilities | ||||||||
Accounts receivable | (1,915 | ) | (10,659 | ) | ||||
Inventories | (8,901 | ) | (1,392 | ) | ||||
Prepaid expenses and other assets | (373 | ) | (4,423 | ) | ||||
Accounts payable | 8,367 | (2,248 | ) | |||||
Accrued expenses | 2,069 | 3,422 | ||||||
Other liabilities | (3,114 | ) | (1,782 | ) | ||||
Net cash provided by operating activities | 24,897 | 11,909 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Acquisition of property and equipment | (3,666 | ) | (1,417 | ) | ||||
Net cash used in investing activities | (3,666 | ) | (1,417 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from employee stock purchase plan and exercise of equity awards | 146 | - | ||||||
Payments for taxes related to net share settlement of equity awards | (2,409 | ) | - | |||||
Proceeds from line of credit | - | 10,000 | ||||||
Payment of term loan | (330 | ) | (3,125 | ) | ||||
Distributions | (9,714 | ) | - | |||||
Payment of issuance cost related to business combination | - | (23,833 | ) | |||||
Net cash used in financing activities | (12,307 | ) | (16,958 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 8,924 | (6,466 | ) | |||||
Cash and cash equivalents, beginning of period | 13,642 | 21,944 | ||||||
Cash and cash equivalents, end of period | $ | 22,566 | $ | 15,478 | ||||
Supplementary disclosure of cash flow information | ||||||||
Cash paid for interest expense | $ | 4,567 | $ | 4,734 | ||||
Supplemental disclosure of non-cash financing activity: | ||||||||
Derivative asset - interest rate swap | $ | 6,957 | $ | 4,036 | ||||
Non-GAAP Adjusted EBITDA Reconciliation | |||||||||
(in thousands) | |||||||||
(unaudited) | |||||||||
Three Months Ended |
|||||||||
2023 | 2022 | ||||||||
Net income | $ | 10,737 | $ | 26,908 | |||||
Add (less): | |||||||||
Depreciation | 2,040 | 2,349 | |||||||
Interest expense, net | 6,496 | 4,966 | |||||||
Income tax (benefit) expense | (1,263 | ) | 543 | ||||||
EBITDA | $ | 18,010 | $ | 34,766 | |||||
Stock-based compensation | 4,022 | 1,006 | |||||||
Mark to market adjustments (1) | 13,440 | (2,435 | ) | ||||||
Adjusted EBITDA | $ | 35,472 | $ | 33,337 | |||||
(1) Includes the changes in fair value of warrant liability, derivative liabilities and earnout consideration liability for the quarter ended |
|||||||||
Non-GAAP Adjusted EPS Reconciliation | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended |
Three Months Ended |
|||||||||||||||
2023 | 2022 | |||||||||||||||
(in thousands) except per share amounts | ||||||||||||||||
Basic | Diluted | Basic | Diluted | |||||||||||||
Net income | $ | 10,737 | $ | 10,737 | $ | 26,908 | $ | 26,908 | ||||||||
(Less) add: (benefit) provision for income taxes | (1,263 | ) | (1,263 | ) | 543 | 543 | ||||||||||
Income before Income taxes | 9,474 | 9,474 | 27,451 | 27,451 | ||||||||||||
Income tax expense (1) | (5,581 | ) | (5,581 | ) | (5,420 | ) | (5,420 | ) | ||||||||
Adjusted net income before adjustments | 3,893 | 3,893 | 22,031 | 22,031 | ||||||||||||
Add (less): mark-to-market adjustments (2) | 12,732 | 12,732 | (2,682 | ) | (2,682 | ) | ||||||||||
Add: stock-based compensation | 4,022 | 4,022 | 1,006 | 1,006 | ||||||||||||
Adjusted net income | $ | 20,647 | $ | 20,647 | $ | 20,355 | $ | 20,355 | ||||||||
Common shares outstanding used in | ||||||||||||||||
computing earnings per share, basic: | ||||||||||||||||
Class A and Class B common shares (3) | 77,591 | 77,591 | 76,071 | 76,071 | ||||||||||||
Common shares outstanding used in | ||||||||||||||||
computing earnings per share, diluted: | ||||||||||||||||
Warrants (Public and Private) (4) | - | 8,094 | - | 8,094 | ||||||||||||
Equity awards | - | 4,145 | - | 4,331 | ||||||||||||
Total Shares outstanding used in computing adjusted earnings per share | 77,591 | 89,830 | 76,071 | 88,496 | ||||||||||||
Adjusted earnings per share (5) | $ | 0.27 | $ | 0.23 | $ | 0.27 | $ | 0.23 | ||||||||
1) Calculated using the Company's blended tax rate. | ||||||||||||||||
2) Includes the changes in fair value of warrant liability and earnout consideration liability. | ||||||||||||||||
3) Assumes both Class A shares and Class B shares participate in earnings and are outstanding at the end of the period. | ||||||||||||||||
4) Assumes treasury stock method, valuation at assumed fair market value of |
||||||||||||||||
5) The Company did not include the effect of Exchangeable Notes to its total shares outstanding used in diluted adjusted net income per share. | ||||||||||||||||
Source: CompoSecure, Inc.