Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

EZCORP Reports Fourth Quarter and Full Year 2022 Results

EZPW

Record Year End Pawn Loans Outstanding Driving Revenue and Earnings Growth

EZCORP, Inc. (NASDAQ: EZPW), a leading provider of pawn transactions in the United States and Latin America, today announced results for its fourth quarter and full year ended September 30, 2022.

Unless otherwise noted, all amounts in this release are in conformity with U.S. generally accepted accounting principles ("GAAP") and comparisons shown are to the same period in the prior year.

FOURTH QUARTER AND FULL YEAR HIGHLIGHTS

  • Pawn loans outstanding (PLO) up 19% to a record-high of $210.0 million.
  • Total revenue increased 21% for the quarter and for the full year, while gross profit1 increased 15% for the quarter and 18% for the full year.
  • Merchandise sales gross margin remains within our targeted range at 37% for the quarter and 38% for the full year.
  • Net income for the quarter was $7.3 million, an increase of $5.8 million, and $50.2 million for the year, an increase of $41.5 million.
  • Diluted earnings per share of $0.11 for the quarter was up from $0.03 and for the year was $0.70 up significantly from $0.15. On an adjusted basis2, diluted earnings per share for the quarter was $0.15, compared to $0.11, and for the year was $0.75, compared to $0.38.
  • Return on earning assets (ROEA) remains strong at 155% for the quarter and 167% for the full year.

CEO COMMENTARY AND OUTLOOK

Chief Executive Officer Lachie Given stated, “We continue to execute on our three-year strategic plan and closed the fiscal year with another outstanding quarter. PLO hit a record high driving increases in pawn service charges. Strong sales margins with a relentless focus on optimizing store operating costs translated into a significant increase in earnings for the fourth quarter and full year. Inflation and other economic pressures have had a significant impact on our customers' finances, and we are able to help them by providing a unique and essential service to address their short-term cash needs. In addition, we provide an environmentally friendly retail experience at our neighborhood re-commerce stores for our expanding customer base of environmentally and cost-conscious consumers.

“During the fourth quarter, we opened 16 de novo stores in Latin America bringing the total for 2022 to 28. In the US, we acquired three stores during fiscal 2022 and another nine stores in the Houston, Texas area after the end of the year. The rollout of the EZ+ Rewards program continues to be a success, now yielding 1.9 million members across all geographies.

“We are pleased that our strong cash flow and balance sheet has enabled us to return value to shareholders through share repurchases of $3.0 million as of November 15.

“During the quarter we celebrated a team member appreciation week, created engagement action plans on both the enterprise level and team level, and conducted leadership workshop sessions to improve bench strength. We believe we have the best, most passionate, productive team members and we are focused on recruitment, retention and incentivization. They are responsible for delivering the operating performance that underpins our strong financial results,” concluded Given.

CONSOLIDATED RESULTS

Three Months Ended September 30

As Reported

Adjusted2

in millions, except per share amounts

2022

2021

2022

2021

Total revenues

$

233.4

$

192.4

$

233.9

$

192.4

Gross profit1

$

137.6

$

119.3

$

137.9

$

119.3

Income before tax

$

13.2

$

4.5

$

12.9

$

9.4

Net income

$

7.3

$

1.6

$

10.6

$

6.2

Diluted earnings per share

$

0.11

$

0.03

$

0.15

$

0.11

EBITDA (non-GAAP measure)

$

24.8

$

17.2

$

24.6

$

18.5

Twelve Months Ended September 30

As Reported

Adjusted2

in millions, except per share amounts

2022

2021

2022

2021

Total revenues

$

886.2

$

729.6

$

887.4

$

729.6

Gross profit1

$

528.1

$

449.5

$

528.7

$

449.5

Income before tax

$

67.7

$

16.1

$

71.6

$

31.6

Net income

$

50.2

$

8.6

$

54.3

$

21.4

Diluted earnings per share

$

0.70

$

0.15

$

0.75

$

0.38

EBITDA

$

109.0

$

66.4

$

112.9

$

68.2

  • Diluted earnings per share were $0.11 for the fourth quarter, up from $0.03. On an adjusted basis, diluted earnings per share were $0.15, up from $0.11. For the full year, diluted earnings per share was $0.70, compared to $0.15. On an adjusted basis, diluted earnings per share for the year were $0.75, compared to $0.38.
  • For the fourth quarter, income before taxes improved to $13.2 million from $4.5 million, while adjusted EBITDA increased 33% to $24.6 million. For the full year, income before taxes improved to $67.7 million from $16.1 million and adjusted EBITDA increased 66% to $112.9 million.
  • PLO increased 19% to $210.0 million, up $34.1 million. On a same-store basis3, PLO increased 19% to its highest level due to increased loan demand reflecting continuing recovery above pre-COVID levels.
  • In the fourth quarter, total revenues increased 21% and gross profit increased 15%, reflecting improved pawn service charge (PSC) revenue and merchandise sales gross profit. Similarly for the full year, total revenues increased 21% and gross profit increased 18%.
  • PSC increased 21% in the fourth quarter and 23% for the year as a result of higher average PLO.
  • Merchandise sales gross margin remains within our targeted range at 37%, reflecting our commitment to improving the core business by decreasing aged general merchandise (less than 1% of total general merchandise inventory) and focusing on selling inventory in the first 90 days. For the full year, merchandise sales gross profit margin was 38%, compared to 42%.
  • Net inventory increased 37%, reflecting a return towards normalized inventory levels. Inventory turnover remained strong at 2.6x for the quarter, down from 2.8x and decreased from 2.9x to 2.8x for the year.
  • For the fourth quarter, store expenses increased 8%, primarily due to increased labor in-line with store activity and rent associated with lease renewals. On a same-store basis, store expenses increased 7%. In addition, general and administrative expenses increased 14%, primarily due to asset write-downs associated with IT infrastructure migration and corporate office sublease. For the full year, store expenses increased 8%, primarily due to increased labor in-line with store activity and rent associated with lease renewals. On a same-store basis, store expenses increased 4%. In addition, general and administrative expenses for the year increased 14%, primarily due to asset write-downs associated with IT infrastructure migration and corporate office sublease, litigation accrual, increased labor and software licensing costs.
  • Cash and cash equivalents at the end of the quarter was $206.0 million, down 19% year-over-year. The decrease is primarily due to the increase in PLO and inventory, the acquisition of new stores, and strategic investments.

SEGMENT RESULTS

U.S. Pawn

  • PLO continued to increase, ending the year at $163.5 million, up 20% and on a same store basis.
  • In the fourth quarter, total revenue was up 25% and gross profit increased 18%, reflecting increasing PSC, higher sales and improved merchandise sales gross profit. For the full year, total revenues increased 19% and gross profit increased 16%, reflecting higher average PLO for the year driving higher PSC.
  • PSC increased 25% in the fourth quarter and 22% for the year as a result of higher average PLO.
  • During the fourth quarter, merchandise sales gross margin decreased to 40% from 43%. For the year, merchandise sales gross profit gross margins decreased 300 bps to 41%, reflecting a focus on improving retailing and lower levels of aged general merchandise inventory (which continues to be less than 1% of total merchandise inventory).
  • Net inventory increased 40% reflecting a return towards normalized inventory levels. Inventory turnover decreased to 2.5x from 2.7x in the quarter and decreased to 2.6x from 2.7x for the year.
  • In the fourth quarter, store expenses increased 9%, primarily due to increased labor in-line with store activity and rent associated with lease renewals. Similarly for the full year, store expenses increased 5% (4% on a same store basis).
  • Segment contribution increased 49% to $31.0 million in the fourth quarter and increased 51% to $129.1 million for the year.
  • Segment store count decreased by one store due to the net impact of the acquisition of three stores and consolidation of four stores during the year.

Latin America Pawn

  • PLO improved to $46.6 million, up 17% (15% on constant currency basis). On a same store basis, PLO increased 15% (13% on a constant currency basis).
  • In the fourth quarter, total revenue was up 13% and on a constant currency basis, while gross profit increased 8% and on a constant currency basis. For the year, total revenues were up 30% and on a constant currency basis, while gross profit increased by 23% and on a constant currency basis.
  • PSC increased to $21.5 million, up 8% (9% on a constant currency basis) as a result of higher average PLO. Similarly for the full year, PSC increased 26% and on a constant currency basis.
  • Merchandise sales gross margin decreased in the fourth quarter from 34% to 31%, and for the year it decreased 500 bps to 30%, reflecting a return to more normalized margins. Aged general merchandise inventory increased to 1.9% from 0.3% of total merchandise inventory.
  • Net inventory increased 28% (26% on a constant currency basis) reflecting a return towards normalized inventory levels. Inventory turnover remains strong at 3.1x, down from 3.3x for the quarter and decreased for the year to 3.5x from 3.7x.
  • In the fourth quarter, store expenses increased 5% (6% on a constant currency basis) primarily due to increased labor in-line with store activity. Same-store expenses increased $0.7 million or 3% (5% on a constant currency basis). For the year, store expenses increased 18% (18% on a constant currency basis) primarily due to increased labor in-line with store activity and rent associated with lease renewals and annual inflation adjustments. Same-store expenses increased 5% and on a constant currency basis).
  • For the fourth quarter, segment contribution increased to $6.7 million, up 9% (10% on a constant currency basis). For the year, segment contribution was up 39% to $24.1 million (40% increase to $24.2 million on a constant currency basis). On an adjusted basis, segment contribution for the fourth quarter was $6.7 million, flat from prior year, and the increase for the year was 33% to $24.2 million.
  • Segment store count increased by 28 de novo stores opened during the year.

FORM 10-K

EZCORP’s Annual Report on Form 10-K for the year ended September 30, 2022 has been filed with the Securities and Exchange Commission. The report is available in the Investor Relations section of the Company’s website at http://investors.ezcorp.com.

CONFERENCE CALL

EZCORP will host a conference call on Thursday, November 17, 2022, at 7:00 am Central Time to discuss Fourth Quarter and Full Year Fiscal 2022 results. Analysts and institutional investors may participate on the conference call by dialing (844) 200-6205, Conference ID: 977401, or internationally by dialing (929) 526-1599. The conference call will be webcast simultaneously to the public through this link: http://investors.ezcorp.com/. A replay of the conference call will be available online at http://investors.ezcorp.com/ shortly after the end of the call.

ABOUT EZCORP

Formed in 1989, EZCORP has grown into a leading provider of pawn transactions in the United States and Latin America. We also sell merchandise, primarily collateral forfeited from pawn lending operations and pre-owned and recycled merchandise purchased from customers. We are dedicated to satisfying the short-term cash needs of consumers who are both cash and credit constrained, focusing on an industry-leading customer experience. EZCORP is traded on NASDAQ under the symbol EZPW and is a member of the S&P 1000 Index and Nasdaq Composite Index.

Follow us on social media:

Facebook EZPAWN Official https://www.facebook.com/EZPAWN/

EZCORP Instagram Official https://www.instagram.com/ezcorp_official/

EZPAWN Instagram Official https://www.instagram.com/ezpawnofficial/

EZCORP Linked In https://www.linkedin.com/company/ezcorp/

FORWARD LOOKING STATEMENTS

This announcement contains certain forward-looking statements regarding the company’s strategy, initiatives and expected performance. These statements are based on the Company’s current expectations as to the outcome and timing of future events. All statements, other than statements of historical facts, including all statements regarding the company's strategy, initiatives and future performance, that address activities or results that the company plans, expects, believes, projects, estimates or anticipates, will, should or may occur in the future, including future financial or operating results, are forward-looking statements. Actual results for future periods may differ materially from those expressed or implied by these forward-looking statements due to a number of uncertainties and other factors, including operating risks, liquidity risks, legislative or regulatory developments, market factors, current or future litigation and risks associated with the COVID-19 pandemic. For a discussion of these and other factors affecting the Company’s business and prospects, see the Company’s annual, quarterly and other reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.

Note: Percentages are calculated from the underlying numbers in thousands and, as a result, may not agree to the percentages calculated from numbers in millions.
1”We have relabeled "net revenues" to "gross profit" throughout our filings, which we believe will improve comparability across industries and companies. This change is effective for this and future filings.
2”Adjusted” basis, which is a non-GAAP measure, excludes certain items. “Constant currency” basis, which is a non-GAAP measure, excludes the impact of foreign currency exchange rate fluctuations. “Free cash flow,” which is a non-GAAP measure, includes certain adjustments to cash flow from operating activities. For additional information about these calculations, as well as a reconciliation to the most comparable GAAP financial measures, see “Non-GAAP Financial Information” at the end of this release.
3”Same Store” basis, which is a financial measure, includes stores open the entirety of the comparable periods.

EZCORP, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS

Three Months Ended
September 30,

Twelve Months Ended
September 30,

(in thousands, except per share amounts)

2022

2021

2022

2021

(Unaudited)

Revenues:

Merchandise sales

$

133,276

$

111,982

$

532,886

$

442,798

Jewelry scrapping sales

12,231

7,518

32,033

26,025

Pawn service charges

87,866

72,840

320,865

260,196

Other revenues, net

34

104

441

532

Total revenues

233,407

192,444

886,225

729,551

Merchandise cost of goods sold

83,858

66,346

329,382

257,218

Jewelry scrapping cost of goods sold

11,949

6,772

28,696

22,848

Gross profit

137,600

119,326

528,147

449,485

Operating expenses:

Store expenses

95,473

88,576

357,417

330,837

General and administrative

17,855

15,625

64,342

56,495

Depreciation and amortization

9,370

7,592

32,140

30,672

(Gain) loss on sale or disposal of assets and other

18

(7

)

(674

)

83

Other charges

(268

)

229

Total operating expenses

122,716

111,518

453,225

418,316

Operating income

14,884

7,808

74,922

31,169

Interest expense

2,321

5,635

9,972

22,177

Interest income

(68

)

(559

)

(817

)

(2,477

)

Equity in net income of unconsolidated affiliates

(322

)

(1,394

)

(1,779

)

(3,803

)

Other income

(208

)

(401

)

(167

)

(790

)

Income before income taxes

13,161

4,527

67,713

16,062

Income tax expense

5,824

2,974

17,553

7,450

Net income

$

7,337

$

1,553

$

50,160

$

8,612

Basic earnings per share

$

0.13

$

0.03

$

0.89

$

0.15

Diluted earnings per share

$

0.11

$

0.03

$

0.70

$

0.15

Weighted-average basic shares outstanding

56,598

56,057

56,498

55,744

Weighted-average diluted shares outstanding

82,539

56,441

82,400

55,949

EZCORP, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

September 30,
2022

September 30,
2021

Assets:

Current assets:

Cash and cash equivalents

$

206,028

$

253,667

Restricted cash

8,341

9,957

Pawn loans

210,009

175,901

Pawn service charges receivable, net

33,476

29,337

Inventory, net

151,615

110,989

Prepaid expenses and other current assets

34,694

31,010

Total current assets

644,163

610,861

Investments in unconsolidated affiliates

37,733

37,724

Other investments

24,220

Property and equipment, net

56,725

53,811

Right-of-use asset, net

221,586

200,990

Goodwill

286,828

285,758

Intangible assets, net

56,819

62,104

Notes receivable, net

1,215

1,181

Deferred tax asset, net

12,145

9,746

Other assets

6,444

4,736

Total assets

$

1,347,878

$

1,266,911

Liabilities and stockholders' equity:

Current liabilities:

Accounts payable, accrued expenses and other current liabilities

$

84,509

$

90,268

Customer layaway deposits

16,023

12,557

Operating lease liabilities, current

52,334

52,263

Total current liabilities

152,866

155,088

Long-term debt, net

312,903

264,186

Deferred tax liability, net

373

3,684

Operating lease liabilities

180,756

161,330

Other long-term liabilities

8,749

10,385

Total liabilities

655,647

594,673

Commitments and Contingencies

Stockholders’ equity:

Class A Non-voting Common Stock, par value $0.01 per share; shares authorized: 100 million; issued and outstanding: 53,454,885 as of September 30, 2022; 53,086,438 as of September 30, 2021; and 53,086,438 as of September 30, 2021

534

530

Class B Voting Common Stock, convertible, par value $0.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171

30

30

Additional paid-in capital

345,330

403,312

Retained earnings

402,006

326,781

Accumulated other comprehensive loss

(55,669

)

(58,415

)

Total stockholders' equity

692,231

672,238

Total liabilities and stockholders' equity

$

1,347,878

$

1,266,911

EZCORP, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Twelve Months Ended
September 30,

(in thousands)

2022

2021

Operating activities:

Net income

$

50,160

$

8,612

Adjustments to reconcile net income to net cash flows from operating activities:

Depreciation and amortization

32,140

30,672

Amortization of debt discount and deferred financing costs

1,433

13,797

Amortization of lease right-of-use asset

52,201

48,480

Deferred income taxes

4,945

3,283

Other adjustments

2,511

(185

)

Provision for inventory reserve

(2,253

)

(8,003

)

Stock compensation expense

5,053

3,946

Equity in net income of unconsolidated affiliates

(1,779

)

(3,803

)

Changes in operating assets and liabilities:

Service charges and fees receivable

(4,572

)

(7,332

)

Inventory

(15,341

)

371

Prepaid expenses, other current assets and other assets

3,238

7,373

Accounts payable, accrued expenses and other liabilities

(65,141

)

(54,209

)

Customer layaway deposits

3,359

1,256

Income taxes

(2,785

)

2,180

Dividends from unconsolidated affiliates

3,366

Net cash provided by operating activities

66,535

46,438

Investing activities:

Loans made

(740,057

)

(601,638

)

Loans repaid

410,523

351,092

Recovery of pawn loan principal through sale of forfeited collateral

274,423

208,551

Capital expenditures, net

(31,895

)

(23,601

)

Acquisitions, net of cash acquired

(1,850

)

(19,015

)

Issuance of note receivable

(1,000

)

Investment in unconsolidated affiliates

(6,927

)

Investment in other investments

(16,500

)

Net cash used in investing activities

(113,283

)

(84,611

)

Financing activities:

Taxes paid related to net share settlement of equity awards

(792

)

(839

)

Payments on assumed debt and other borrowings

(15,414

)

Repurchase of common stock

(2,040

)

Net cash used in financing activities

(2,832

)

(16,253

)

Effect of exchange rate changes on cash and cash equivalents and restricted cash

325

5,497

Net decrease in cash, cash equivalents and restricted cash

(49,255

)

(48,929

)

Cash, cash equivalents and restricted cash at beginning of period

263,624

312,553

Cash, cash equivalents and restricted cash at end of period

$

214,369

$

263,624

EZCORP, Inc.

OPERATING SEGMENT RESULTS

Three Months Ended September 30, 2022

(Unaudited)

(in thousands)

U.S. Pawn

Latin America
Pawn

Other
Investments

Total Segments

Corporate
Items

Consolidated

Revenues:

Merchandise sales

$

95,811

$

37,465

$

$

133,276

$

$

133,276

Jewelry scrapping sales

11,875

356

12,231

12,231

Pawn service charges

66,331

21,535

87,866

87,866

Other revenues

16

18

34

34

Total revenues

174,033

59,356

18

233,407

233,407

Merchandise cost of goods sold

57,911

25,947

83,858

83,858

Jewelry scrapping cost of goods sold

11,476

473

11,949

11,949

Other cost of revenues

Gross profit

104,646

32,936

18

137,600

137,600

Store expenses

70,897

24,576

95,473

95,473

General and administrative

17,855

17,855

Depreciation and amortization

2,685

2,055

4,740

4,630

9,370

Gain on sale or disposal of assets and other

51

(33

)

18

18

Interest expense

2,321

2,321

Interest income

(1

)

(189

)

(190

)

122

(68

)

Equity in net income of unconsolidated affiliates

(322

)

(322

)

(322

)

Other (income) expense

(185

)

37

(148

)

(60

)

(208

)

Segment contribution

$

31,014

$

6,712

$

303

$

38,029

Income (loss) before income taxes

$

38,029

$

(24,868

)

$

13,161

Three Months Ended September 30, 2021

(Unaudited)

(in thousands)

U.S. Pawn

Latin America
Pawn

Other
Investments

Total Segments

Corporate
Items

Consolidated

Revenues:

Merchandise sales

$

80,950

$

31,032

$

$

111,982

$

$

111,982

Jewelry scrapping sales

5,767

1,751

7,518

7,518

Pawn service charges

52,885

19,955

72,840

72,840

Other revenues

22

82

104

104

Total revenues

139,624

52,738

82

192,444

192,444

Merchandise cost of goods sold

45,858

20,488

66,346

66,346

Jewelry scrapping cost of goods sold

5,130

1,642

6,772

6,772

Gross profit

88,636

30,608

82

119,326

119,326

Segment and corporate expenses (income):

Store expenses

65,088

23,488

88,576

88,576

General and administrative

15,625

15,625

Depreciation and amortization

2,678

1,912

4,590

3,002

7,592

Gain on sale of disposal of assets and other

(6

)

(6

)

(1

)

(7

)

Other Charges

(268

)

(268

)

(268

)

Interest expense

5,635

5,635

Interest income

(197

)

(197

)

(362

)

(559

)

Equity in net income of unconsolidated affiliates

(1,394

)

(1,394

)

(1,394

)

Other (income) expense

(465

)

10

(455

)

54

(401

)

Segment contribution

$

20,870

$

6,144

$

1,466

$

28,480

Income (loss) before income taxes

$

28,480

$

(23,953

)

$

4,527

Twelve Months Ended September 30, 2022

(in thousands)

U.S. Pawn

Latin America
Pawn

Other
Investments

Total Segments

Corporate
Items

Consolidated

Revenues:

Merchandise sales

$

391,958

$

140,928

$

$

532,886

$

$

532,886

Jewelry scrapping sales

25,739

6,294

32,033

32,033

Pawn service charges

240,982

79,883

320,865

320,865

Other revenues

83

247

111

441

441

Total revenues

658,762

227,352

111

886,225

886,225

Merchandise cost of goods sold

230,241

99,141

329,382

329,382

Jewelry scrapping cost of goods sold

22,755

5,941

28,696

28,696

Gross profit

405,766

122,270

111

528,147

528,147

Segment and corporate expenses (income):

Store expenses

266,114

91,303

357,417

357,417

General and administrative

64,342

64,342

Depreciation and amortization

10,552

7,913

18,465

13,675

32,140

Gain on sale or disposal of assets and other

51

(37

)

14

(688

)

(674

)

Interest expense

9,972

9,972

Interest income

(2

)

(815

)

(817

)

(817

)

Equity in net income of unconsolidated affiliates

(1,779

)

(1,779

)

(1,779

)

Other expense (income)

(148

)

52

(96

)

(71

)

(167

)

Segment contribution

$

129,051

$

24,054

$

1,838

$

154,943

Income (loss) before income taxes

$

154,943

$

(87,230

)

$

67,713

Twelve Months Ended September 30, 2021

(in thousands)

U.S. Pawn

Latin America
Pawn

Other
Investments

Total Segments

Corporate
Items

Consolidated

Revenues:

Merchandise sales

$

341,495

$

101,303

$

$

442,798

$

$

442,798

Jewelry scrapping sales

15,260

10,765

26,025

26,025

Pawn service charges

196,721

63,475

260,196

260,196

Other revenues

105

7

420

532

532

Total revenues

553,581

175,550

420

729,551

729,551

Merchandise cost of goods sold

191,039

66,179

257,218

257,218

Jewelry scrapping cost of goods sold

13,001

9,847

22,848

22,848

Gross profit

349,541

99,524

420

449,485

449,485

Segment and corporate expenses (income):

Store expenses

253,344

77,493

330,837

330,837

General and administrative

56,495

56,495

Depreciation and amortization

10,650

7,371

18,021

12,651

30,672

Loss on sale or disposal of assets and other

27

(6

)

21

62

83

Other Charges

229

229

229

Interest expense

22,177

22,177

Interest income

(2,016

)

(2,016

)

(461

)

(2,477

)

Equity in net income of unconsolidated affiliates

(3,803

)

(3,803

)

(3,803

)

Other (income) expense

(840

)

(173

)

(1,013

)

223

(790

)

Segment contribution

$

85,520

$

17,293

$

4,396

$

107,209

Income (loss) before income taxes

$

107,209

$

(91,147

)

$

16,062

EZCORP, Inc.

STORE COUNT ACTIVITY

(Unaudited)

Three Months Ended September 30, 2022

U.S. Pawn

Latin America
Pawn

Consolidated

As of June 30, 2022

519

644

1,163

New locations opened

16

16

Locations acquired

Locations sold, combined or closed

(4

)

(4

)

As of September 30, 2022

515

660

1,175

Three Months Ended September 30, 2021

U.S. Pawn

Latin America
Pawn

Consolidated

As of June 30, 2021

516

627

1,143

New locations opened

5

5

Locations acquired

Locations sold, combined or closed

As of September 30, 2021

516

632

1,148

Twelve Months Ended September 30, 2022

U.S. Pawn

Latin America
Pawn

Consolidated

As of September 30, 2021

516

632

1,148

New locations opened

28

28

Locations acquired

3

3

Locations sold, combined or closed

(4

)

(4

)

As of September 30, 2022

515

660

1,175

Twelve Months Ended September 30, 2021

U.S. Pawn

Latin America
Pawn

Consolidated

As of September 30, 2020

505

500

1,005

New locations opened

15

15

Locations acquired

11

128

139

Locations sold, combined or closed

(11

)

(11

)

As of September 30, 2021

516

632

1,148

Non-GAAP Financial Information (Unaudited)

In addition to the financial information prepared in conformity with accounting principles generally accepted in the United States ("GAAP"), we provide certain other non-GAAP financial information on a constant currency ("constant currency") and adjusted basis. We use constant currency results to evaluate our Latin America Pawn operations, which are denominated primarily in Mexican pesos, Guatemalan quetzales and other Latin American currencies. We believe that presentation of constant currency and adjusted results is meaningful and useful in understanding the activities and business metrics of our operations and reflect an additional way of viewing aspects of our business that, when viewed with GAAP results, provide a more complete understanding of factors and trends affecting our business. We provide non-GAAP financial information for informational purposes and to enhance understanding of our GAAP consolidated financial statements. We use this non-GAAP financial information primarily to evaluate and compare operating results across accounting periods.

Readers should consider the information in addition to, but not instead of or superior to, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.

Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in local currency to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The end-of-period and approximate average exchange rates for each applicable currency as compared to U.S. dollars as of and for the three and twelve months ended September 30, 2022 and 2021 were as follows:

September 30,

Three Months Ended
September 30,

Twelve Months Ended
September 30,

2022

2021

2022

2021

2022

2021

Mexican peso

20.1

20.5

20.2

20.0

20.4

20.2

Guatemalan quetzal

7.6

7.6

7.6

7.6

7.5

7.6

Honduran lempira

24.1

23.9

24.2

23.5

24.1

23.8

Peruvian sol

3.9

4.1

3.8

4.0

3.8

3.7

Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. Constant currency results, where presented, also exclude the foreign currency gain or loss.

Miscellaneous Non-GAAP Financial Measures

Three Months Ended
September 30,

Twelve Months Ended
September 30,

(in millions)

2022

2021

2022

2021

Net income

$

7.3

$

1.6

$

50.2

$

8.6

Interest expense

2.3

5.6

10.0

22.2

Interest income

(0.1

)

(0.6

)

(0.8

)

(2.5

)

Income tax expense

5.8

3.0

17.6

7.5

Depreciation and amortization

9.4

7.6

32.1

30.7

EBITDA

$

24.8

$

17.2

$

109.0

$

66.5

Total
Revenues

Gross
Profit

Income
Before Tax

Tax Effect

Net
Income

Diluted EPS

EBITDA

2022 Q4 Reported

$

233.4

$

137.6

$

13.2

$

5.9

$

7.3

$

0.11

$

24.8

Tax impact

(3.5

)

3.5

0.04

Constant currency impact

0.5

0.3

(0.3

)

(0.1

)

(0.2

)

(0.2

)

2022 Q4 Adjusted

$

233.9

$

137.9

$

12.9

$

2.3

$

10.6

$

0.15

$

24.6

Total
Revenues

Gross
Profit

Income
Before Tax

Tax Effect

Net
Income

Diluted EPS

EBITDA

2022 Full Year Reported

$

886.2

$

528.1

$

67.7

$

17.5

$

50.2

$

0.70

$

109.0

Litigation Accrual

2.0

0.5

1.5

0.02

2.0

CCV Adjustment for Impairment

2.1

0.5

1.6

0.02

2.1

Tax Impact

(1.3

)

0.4

Constant Currency and other impact

1.2

0.6

(0.2

)

0.6

0.01

(0.2

)

2022 Full Year Adjusted

$

887.4

$

528.7

$

71.6

$

17.3

$

54.3

$

0.75

$

112.9

Total
Revenues

Gross
Profit

Income
Before Tax

Tax Effect

Net
Income

Diluted EPS

EBITDA

2021 Q4 Reported

$ 192.4 $ 119.3

$

4.5

$

2.9

$

1.6

$

0.03

$

17.2

Acquisition expenses

1.6

0.1

1.5

0.03

1.6

Peru Reserve

(0.3

)

(0.3

)

(0.3

)

Non cash Interest

3.6

0.2

3.4

0.06

2021 Q4 Adjusted

$ 192.4 $ 119.3

$

9.4

$

3.2

$

6.2

$

0.11

$

18.5

Total
Revenues

Gross
Profit

Income
Before Tax

Tax Effect

Net
Income

Diluted EPS

EBITDA

2021 Full Year Reported

$ 729.6 $ 449.5

$

16.1

$

7.5

$

8.6

$

0.15

$

66.4

Acquisition expenses

1.9

0.5

1.4

0.02

2.0

Peru Reserve

0.2

0.1

0.1

0.2

FY20 Contract write-off over-accrual

(0.4

)

(0.1

)

(0.3

)

(0.01

)

(0.4

)

Non cash net interest

13.8

2.3

11.6

0.21

2021 Full Year Adjusted

$ 729.6 $ 449.5

$

31.6

$

10.3

$

21.4

$

0.38

$

68.2

Three Months Ended
September 30, 2022

Twelve Months Ended
September 30, 2022

(in millions)

U.S. Dollar
Amount

Percentage
Change YOY

U.S. Dollar
Amount

Percentage
Change YOY

Consolidated revenue

$

233.4

21

%

$

886.2

21

%

Currency exchange rate fluctuations

0.5

1.2

Constant currency consolidated revenue

$

233.9

22

%

$

887.4

22

%

Consolidated gross profit

$

137.6

15

%

$

528.1

18

%

Currency exchange rate fluctuations

0.3

0.6

Constant currency consolidated gross profit

$

137.9

16

%

$

528.7

18

%

Consolidated net inventory

$

151.6

37

%

$

151.6

37

%

Currency exchange rate fluctuations

(0.5

)

(0.5

)

Constant currency consolidated net inventory

$

151.1

36

%

$

151.1

36

%

Latin America Pawn gross profit

$

32.9

8

%

$

122.3

23

%

Currency exchange rate fluctuations

0.3

0.6

Constant currency Latin America Pawn gross profit

$

33.2

8

%

$

122.9

23

%

Latin America Pawn PLO

$

46.6

17

%

$

46.6

17

%

Currency exchange rate fluctuations

(0.6

)

(0.6

)

Constant currency Latin America Pawn PLO

$

46.0

15

%

$

46.0

15

%

Latin America Pawn PSC revenues

$

21.5

8

%

$

79.9

26

%

Currency exchange rate fluctuations

0.2

0.3

Constant currency Latin America Pawn PSC revenues

$

21.7

9

%

$

80.2

26

%

Latin America Pawn merchandise sales

$

37.5

21

%

$

140.9

39

%

Currency exchange rate fluctuations

0.3

0.9

Constant currency Latin America Pawn merchandise sales

$

37.8

22

%

$

141.8

40

%

Latin America Pawn segment profit before tax

$

6.7

9

%

$

24.1

39

%

Currency exchange rate fluctuations

0.1

Constant currency Latin America Pawn segment profit before tax

$

6.7

10

%

$

24.2

39

%