FlexShopper, Inc. Reports 2019 Fourth Quarter and Full-Year Financial Results; Record Net Income of $0.6 million and Adjusted EBITDA of $8.3 million for FY 2019
Results for Quarter Ended
- Net lease revenues and fees increased 23.3% to
$21.4 million from$17.3 million . FlexShopper originated 56,391 gross leases, down 15.7% from 65,250.- Gross lease originations decreased
$3.3 million , a decrease of 13.7%, to$24.1 million from$27.4 million . - The average origination value increased to
$427 from$420 . - Net loss of
$(1.0) million compared with net loss of$(2.5) million . - Net loss attributable to common stockholders of
$(1.6) million , or$(0.09) per diluted share, compared to$(3.1) million , or$(0.18) per diluted share. - Gross profit increased 13.5% to
$7.5 million from$6.7 million . - Adjusted EBITDA1 increased to
$1.1 million compared to($0.8) million .
Results for the Year Ended
- Net lease revenues and fees increased 44.1% to
$85.3 million from $59.2 million. - Lease originations increased to 152,122, an increase of 8.7% from 139,934.
- Gross lease originations increased
$10.6 million , an increase of 18.2%, to$68.8 million from$58.2 million . - The average origination value increased to
$452 versus$416 . - Net income was
$0.6 million compared to a net loss of $(9.5) million. - Net loss attributable to common shareholders of $(1.9) million or $(0.11) per diluted share, compared to $(11.9) million, or $(1.39) per diluted share.
- Gross profit increased 47.1% to
$28.6 million from $19.4 million. - Adjusted EBITDA1 increased to
$8.3 million compared to $(3.1) million.
¹Adjusted EBITDA is a non-GAAP financial measure. Refer to the definition and reconciliation of this measures under “Non-GAAP Measures”.
2019 Highlights and Recent Developments
- First profitable fiscal year in FlexShopper’s history. With net income of approximately
$600,000 , fiscal year 2019 was the first profitable year for the Company. Additionally, Adjusted EBITDA of$8.3 million was up$11.4 million from the prior year.
- Continued strong top line growth. Net revenue and fees increased 44.1% to
$85.3 million , driven by origination growth of 8.7% coupled with an increase in average origination value from$416 to$452 . During the fourth quarter the Company tightened its underwriting algorithm with the intention of reducing the approval rate of lower-quality leases. This impacted the number of lease approvals while benefiting gross margin and Adjusted EBITDA.
- B to B to C Channel continued to expand. As of
December 31, 2019 , FlexShopper’s integrationless, app-based RTO checkout option was available at 1,348 retail partner locations compared with 771 locations atDecember 31, 2018 .
- Completed warrant exchange subsequent to year-end. As a first step toward simplifying the company’s capital structure,
FlexShopper completed a warrant exchange onFebruary 19, 2020 , which resulted in the FPAYW ticker delisting from NASDAQ.
Financial Outlook – Guidance
| Current Guidance | 2019 Actual | |
| 2020 Gross Lease Originations | > |
> |
| 2020 Revenue | > |
> |
| 2020 Gross Profit | > |
> |
| 2020 Adjusted EBITDA | > |
> |
The Company's guidance for Gross Lease Originations, Revenue, Gross Profit and Adjusted EBITDA are forward-looking statements. They are subject to various risks and uncertainties that could cause the Company's actual results to differ materially from the anticipated targets. There can be no assurance the Company will meet these financial projections. See the cautionary information about forward-looking statements in the "Forward-Looking Statements" section of this press release. Additionally, Adjusted EBITDA is a non-GAAP financial measure. Refer to the definition of this measure under “Non-GAAP Measures,” but note that information reconciling forward-looking non-GAAP measures to GAAP measures is not available without unreasonable effort.
| Conference Call Details |
|
| Date: | |
| Time: | |
| Participant Dial-In Numbers: |
|
| Domestic callers: | (877) 407-3944 |
| International callers: | (412) 902-0038 |
Access by Webcast
The call will also be simultaneously webcast over the Internet via the “Investor” section of the Company’s website at www.flexshopper.com or by clicking on the conference call link: https://78449.themediaframe.com/dataconf/productusers/fpay/mediaframe/35941/indexl.html. An audio replay of the call will be archived on the Company’s website.
CONSOLIDATED STATEMENTS OF OPERATIONS
| For the three months ended |
For the twelve months ended |
|||||||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||||||
| Revenues: | ||||||||||||||||
| Lease revenues and fees, net | $ | 21,378,164 | $ | 17,343,495 | $ | 85,331,360 | $ | 59,219,472 | ||||||||
| Lease merchandise sold | 1,083,653 | 677,152 | 3,458,529 | 2,269,708 | ||||||||||||
| Total revenues | 22,461,817 | 18,020,647 | 88,789,889 | 61,489,180 | ||||||||||||
| Costs and expenses: | ||||||||||||||||
| Cost of lease revenues, consisting of depreciation and impairment of lease merchandise | 14,152,683 | 10,954,365 | 57,939,899 | 40,639,232 | ||||||||||||
| Cost of lease merchandise sold | 760,792 | 415,849 | 2,282,036 | 1,423,526 | ||||||||||||
| Marketing | 1,618,065 | 3,021,303 | 3,649,292 | 7,046,812 | ||||||||||||
| Salaries and benefits | 2,484,537 | 2,398,012 | 8,469,334 | 8,796,011 | ||||||||||||
| Operating expenses | 3,188,853 | 2,598,135 | 11,345,091 | 8,761,815 | ||||||||||||
| Total costs and expenses | 22,204,930 | 19,387,664 | 83,685,652 | 66,667,396 | ||||||||||||
| Operating income/(loss) | 256,887 | (1,367,017 | ) | 5,104,237 | (5,178,216 | ) | ||||||||||
| Loss on extinguishment of debt | - | - | - | 126,622 | ||||||||||||
| Interest expense including amortization of debt issuance costs | 1,044,651 | 1,115,592 | 4,310,422 | 4,156,424 | ||||||||||||
| Income/(loss) before income taxes | (787,764 | ) | (2,482,609 | ) | 793,815 | (9,461,262 | ) | |||||||||
| Provision for income taxes | 216,400 | 216,400 | ||||||||||||||
| Net income/(loss) | (1,004,164 | ) | (2,482,609 | ) | 577,415 | (9,461,262 | ) | |||||||||
| Dividends on Series 2 Convertible Preferred Shares | 609,717 | 609,168 | 2,437,884 | 2,426,840 | ||||||||||||
| Net income/(loss) attributable to common shareholders | $ | (1,613,881 | ) | $ | (3,091,777 | ) | $ | (1,860,469 | ) | $ | (11,888,102 | ) | ||||
| Basic and diluted (loss) per common share: | ||||||||||||||||
| Basic and diluted | $ | (0.09 | ) | $ | (0.18 | ) | $ | (0.11 | ) | $ | (1.39 | ) | ||||
| WEIGHTED AVERAGE COMMON SHARES: | ||||||||||||||||
| Basic and diluted | 17,704,865 | 17,579,870 | 17,672,156 | 8,574,569 | ||||||||||||
CONSOLIDATED BALANCE SHEETS
| 2019 | 2018 | |||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash | $ | 6,868,472 | $ | 6,141,210 | ||||
| Accounts receivable, net | 8,272,332 | 6,375,963 | ||||||
| Prepaid expenses | 672,242 | 317,160 | ||||||
| Lease merchandise, net | 31,063,104 | 32,364,697 | ||||||
| Total current assets | 46,876,150 | 45,199,030 | ||||||
| PROPERTY AND EQUIPMENT, net | 5,260,407 | 3,336,664 | ||||||
| OTHER ASSETS, net | 78,335 | 90,621 | ||||||
| $ | 52,214,892 | $ | 48,626,315 | |||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Current portion of loan payable under credit agreement to beneficial shareholder, net of |
$ | - | $ | 14,252,717 | ||||
| Accounts payable | 4,567,889 | 8,317,216 | ||||||
| Accrued payroll and related taxes | 513,267 | 393,095 | ||||||
| Promissory notes to related parties, net of |
1,067,740 | 1,814,771 | ||||||
| Accrued expenses | 1,372,901 | 1,335,505 | ||||||
| Lease liability - current portion | 27,726 | - | ||||||
| Total current liabilities | 7,549,523 | 26,113,304 | ||||||
| Loan payable under credit agreement to beneficial shareholder, net of |
28,904,738 | 14,020,335 | ||||||
| Promissory notes to related parties, net of |
3,725,172 | - | ||||||
| Lease liabilities less current portion | 2,067,184 | - | ||||||
| Total liabilities | 42,246,617 | 40,133,639 | ||||||
| STOCKHOLDERS’ EQUITY | ||||||||
| Preferred Stock authorized 500,000 shares, |
||||||||
| Series 1 Convertible Preferred Stock, |
855,955 | 1,197,025 | ||||||
| Series 2 Convertible Preferred Stock, |
21,952,000 | 21,952,000 | ||||||
| Common stock, |
1,779 | 1,758 | ||||||
| Additional paid in capital | 35,313,721 | 34,074,488 | ||||||
| Accumulated deficit | (48,155,180 | ) | (48,732,595 | ) | ||||
| Total stockholders’ equity | 9,968,275 | 8,492,676 | ||||||
| $ | 52,214,892 | $ | 48,626,315 | |||||
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the years ended
| 2019 | 2018 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income/(loss) | $ | 577,415 | $ | (9,461,262 | ) | |||
| Adjustments to reconcile net income/(loss) to net cash used in operating activities: | ||||||||
| Depreciation and impairment of lease merchandise | 58,253,095 | 40,639,232 | ||||||
| Other depreciation and amortization | 2,524,422 | 2,410,537 | ||||||
| Compensation expense related to issuance of stock options and warrants | 723,394 | 133,428 | ||||||
| Provision for doubtful accounts | 34,838,046 | 23,239,189 | ||||||
| Loss on debt extinguishment | - | 126,622 | ||||||
| Payment of interest in kind under promissory notes | 73,073 | 64,771 | ||||||
| Payment of interest in kind under credit agreement | 170,550 | 248,535 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (36,734,415 | ) | (25,355,684 | ) | ||||
| Prepaid expenses and other | (352,710 | ) | 6,844 | |||||
| Lease merchandise | (56,951,502 | ) | (51,588,607 | ) | ||||
| Security deposits | 9,210 | 2,025 | ||||||
| Accounts payable | (3,814,098 | ) | 827,715 | |||||
| Accrued payroll and related taxes | 120,172 | (11,251 | ) | |||||
| Accrued expenses | 93,887 | 557,648 | ||||||
| Net cash used in operating activities | (469,461 | ) | (18,160,258 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchases of property and equipment, including capitalized software costs | (2,241,172 | ) | (2,284,876 | ) | ||||
| Net cash used in investing activities | (2,241,172 | ) | (2,284,876 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Principal payment under finance lease obligation | (2,527 | ) | - | |||||
| Refund of equity issuance related costs | 61,509 | - | ||||||
| Proceeds from exercise of warrants | 43,875 | 1,750 | ||||||
| Proceeds from exercise of stock options | 69,406 | - | ||||||
| Proceeds from public offering | - | 10,007,500 | ||||||
| Equity issuance related costs | - | (1,123,419 | ) | |||||
| Proceeds from promissory notes, net of fees | 3,440,000 | 3,465,000 | ||||||
| Repayment of promissory note | (500,000 | ) | - | |||||
| Proceeds from loan payable under credit agreement | 12,396,078 | 19,366,359 | ||||||
| Repayment of loan payable under credit agreement | (11,815,488 | ) | (9,959,607 | ) | ||||
| Repayment of installment loan | (11,208 | ) | (11,208 | ) | ||||
| Debt issuance related costs | (243,750 | ) | (128,946 | ) | ||||
| Net cash provided by financing activities | 3,437,895 | 21,617,429 | ||||||
| INCREASE IN CASH | 727,262 | 1,172,295 | ||||||
| CASH, beginning of period | 6,141,210 | 4,968,915 | ||||||
| CASH, end of period | $ | 6,868,472 | $ | 6,141,210 | ||||
| Supplemental cash flow information: | ||||||||
| Interest paid | $ | 3,606,328 | $ | 2,806,285 | ||||
| Non-cash financing activities: | ||||||||
| Issuance of common stock and warrants to extinguishment debt and accrued interest | - | $ | 2,089,266 | |||||
| Warrants issued for debt issuance costs | - | $ | 523,251 | |||||
| Conversion of preferred stock to common stock | $ | 341,070 | - | |||||
Non-GAAP Measures
We regularly review a number of metrics, including the following key metrics, to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections and make strategic decisions.
Adjusted EBITDA represents net income before interest, stock-based compensation, taxes, depreciation (other than depreciation of leased inventory), amortization, and one-time or non-recurring items. We believe that Adjusted EBITDA provides us with an understanding of one aspect of earnings before the impact of investing and financing charges and income taxes.
Key performance metrics for the three months ended
| Three months ended |
||||||||||||||||
| 2019 | 2018 | $ Change | % Change | |||||||||||||
| Adjusted EBITDA: | ||||||||||||||||
| Net Loss | $ | (1,004,164 | ) | $ | (2,482,609 | ) | $ | 1,478,445 | - | |||||||
| Provision for income taxes | 216,400 | - | 216,400 | - | ||||||||||||
| Amortization of debt costs | 94,346 | 50,089 | 44,257 | 88.4 | ||||||||||||
| Other amortization and depreciation | 550,140 | 524,628 | 25,512 | 4.9 | ||||||||||||
| Interest expense, excluding amortization of debt costs | 950,305 | 1,065,503 | (115,198 | ) | (10.8 | ) | ||||||||||
| Stock compensation | 149,927 | 32,403 | 117,524 | 362.7 | ||||||||||||
| Non-recurring product/infrastructure expense | 95,513 | - | 95,513 | - | ||||||||||||
| Adjusted EBITDA | $ | 1,052,467 | $ | (809,986 | ) | $ | 1,862,453 | - | ||||||||
Key performance metrics for the twelve months ended
| Twelve months ended |
||||||||||||||||
| 2019 | 2018 | $ Change | % Change | |||||||||||||
| Adjusted EBITDA: | ||||||||||||||||
| Net Loss | $ | 577,415 | $ | (9,461,262 | ) | $ | 10,038,677 | - | ||||||||
| Provision for income taxes | 216,400 | - | 216,400 | - | ||||||||||||
| Amortization of debt costs | 324,686 | 511,085 | (186,399 | ) | (36.5 | ) | ||||||||||
| Other amortization and depreciation | 2,199,737 | 1,914,084 | 285,653 | 14.9 | ||||||||||||
| Interest expense, excluding amortization of debt costs | 3,985,736 | 3,645,339 | 340,397 | 9.3 | ||||||||||||
| Loss on debt extinguishment | - | 126,622 | (126,622 | ) | - | |||||||||||
| Stock compensation | 595,833 | 133,428 | 462,405 | 346.6 | ||||||||||||
| Non-recurring product/infrastructure expense | 401,896 | - | 401,896 | - | ||||||||||||
| Adjusted EBITDA | $ | 8,301,703 | $ | (3,130,704 | ) | $ | 11,432,407 | - | ||||||||
The Company refers to Adjusted EBITDA in the above table as the Company uses this measure to evaluate operating performance and to make strategic decisions about the Company. Management believes that Adjusted EBITDA provides relevant and useful information which is widely used by analysts, investors and competitors in its industry in assessing performance.
About
Forward-Looking Statements
All statements in this release that are not based on historical fact are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These statements include the Company’s financial guidance for fiscal year 2019. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, can generally be identified by the use of forward-looking terms such as “believe,” “expect,” “may,” “will,” “should,” “could,” “seek,” “intend,” “plan,” “goal,” “estimate,” “anticipate,” or other comparable terms. Examples of forward-looking statements include, among others, statements we make regarding expectations of lease originations during the holiday season, the expansion of our lease-to-own program; expectations concerning our partnerships with retail partners; investments in, and the success of, our underwriting technology and risk analytics platform; our ability to collect payments due from customers; expected future operating results and; expectations concerning our business strategy. Forward-looking statements involve inherent risks and uncertainties which could cause actual results to differ materially from those in the forward-looking statements, as a result of various factors including, among others, the following: our limited operating history, limited cash and history of losses; our ability to obtain adequate financing to fund our business operations in the future; the failure to successfully manage and grow our FlexShopper.com e-commerce platform; our ability to maintain compliance with financial covenants under our credit agreement; our dependence on the success of our third-party retail partners and our continued relationships with them; our compliance with various federal, state and local laws and regulations, including those related to consumer protection; the failure to protect the integrity and security of customer and employee information; and the other risks and uncertainties described in the Risk Factors and in Management’s Discussion and Analysis of Financial Condition and Results of Operations sections of our Annual Report on Form 10-K and subsequently filed Quarterly Reports on Form 10-Q. The forward-looking statements made in this release speak only as of the date of this release, and
Contact:
Senior Associate
The Equity Group
212-836-9626
jhellman@equityny.com
Investor Relations
ir@flexshopper.com
Source: FlexShopper, Inc.