Exela Technologies, Inc. Reports Preliminary Third Quarter 2021 Results
Revenue of
EBITDA of
Expected to achieve
SMB business continues to show robust growth globally
Conference call scheduled for
Third Quarter 2021 Highlights:
- Revenue of
$279.2 million , a decline of 8.5% from Q3 2020 - Gross profit (1) margin of 24.2%, an increase of ~90 basis points from Q3 2020
- Operating income of
$2.4 million , compared with operating income of$4.8 million in Q3 2020 - Net loss of
$13.2 million , compared with net loss of$28.3 million in Q3 2020 - EBITDA (2) of
$49.1 million , an increase of 30% from$37.7 million in Q3 2020 - Adjusted EBITDA (3) of
$36.4 million , a decrease of 25.3% from$48.7 million in Q3 2020 - Small-and-Medium-Sized Business “SMB” business continues robust growth globally with DMR growing 71% sequentially and DrySign growing 47% sequentially
- Launched an exchange offer for first priority secured notes due in 2023 and senior secured term loans due in 2023. Additional details are available on Company's website.
“We are focused on executing our strategy to speed up capital deployment, debt reduction, cash flow improvement, investing in our business for stabilizing performance, and growth. We will continue to take steps to restore and expand shareholder value,” said
Cogburn continued, “The fundamentals of our business are strong and we are particularly pleased with the continued strong growth of our digital solutions for the SMB market where we see opportunity for further geographic expansion. We expect further improvements within our underlying business will lead to additional improvements in margins and cash flow in 2022.”
Third Quarter 2021 Financial Highlights
- Revenue: Revenue for Q3 2021 was
$279.2 million , a decline of 8.5% compared to$305.3 million in Q3 2020. Revenue for the Information and Transaction Processing Solutions segment was$208.3 million , a decline of 11.1% year-over-year, primarily due to lower volumes and underutilization of resources as a result of COVID-19 in addition to the impact of transition revenue exits.Exela believes it is well positioned to see volumes return in the ITPS segment once COVID-19 impacts subside. Healthcare Solutions revenue was$54.0 million , a decrease of 0.4% year-over-year and Legal andLoss Prevention Services revenue was$16.9 million , an increase of 1.3% year-over-year. - Operating income: Operating income for Q3 2021 was
$2.4 million , compared with operating income of$4.8 million in Q3 2020. The year-over-year decline in operating income was primarily attributable to lower gross profit and an increase in SG&A costs. - Net Loss: Net loss for Q3 2021 was
$13.2 million , compared with a net loss of$28.3 million in Q3 2020, primarily driven by the gain resulting from our debt repurchase. - EBITDA: EBITDA for Q3 2021 was
$49.1 million , an increase of 30.1% compared to$37.7 million in Q3 2020. EBITDA margin for Q3 2021 was 17.6%, an increase of 522 basis points from 12.4% in Q3 2020, primarily driven by the gain resulting from our debt repurchase. - Adjusted EBITDA: Adjusted EBITDA for Q3 2021 was
$36.4 million , a decrease of 25.3% compared to$48.7 million in Q3 2020. Adjusted EBITDA margin for Q3 2021 was 13.0%, a decrease of 292 basis points from 16.0% in Q3 2020 and 435 basis points from 17.4% in Q2 2021. - Common Stock: As of
September 30, 2021 , there were 166,196,745 total shares outstanding and an additional 1,276,902 shares of common stock reserved for issuance for our outstanding preferred shares on an as-converted basis.
Third Quarter 2021 Business Highlights
Launched Digital Mail Room (“DMR”) inFrance andGermany , and launched DrySign® in theUK andthe Philippines , facilitating continued global expansion- Q3 2021 DrySign user growth of 47% and DMR customer growth of 71% from Q2 2021
- Launched Exela HR Solutions, a robust human resource outsourcing service, in
India andthe United States - Expanded PCH Global Deployment for one of the world’s largest specialty care services insurance companies, highlighting the Company’s ability to rapidly implement PCH Global for claims submitted by providers, in this case servicing members that are from low income and disadvantaged communities across America
Capital Expenditures: Capital expenditures for the third quarter of 2021 were 1.3% of revenue compared to 0.6% of revenue in the third quarter of 2020.
Balance Sheet and Liquidity(4): As of
Expanding financial flexibility: As of
Revised 2021 Guidance
- Revenue range
$1.16 billion to$1.18 billion - Gross profit margin of 23% to 25%
- Adjusted EBITDA margin of 16% to 17%
- Capital expenditures in the range of 1% of revenue
Note: Guidance is based on reported revenue.
Below are the notes referenced above:
(1) – Gross Profit is defined as revenue less cost of revenue excluding depreciation and amortization.
(2) – EBITDA is a non-GAAP measure. A reconciliation of EBITDA is attached to this release.
(3) – Adjusted EBITDA is a non-GAAP measure. A reconciliation of Adjusted EBITDA is attached to this release. A reconciliation of Adjusted EBITDA (2021 Guidance) is not available on forward-looking basis without unreasonable efforts due to the impact and timing on future operating results arising from items excluded from the measures.
(4) – Liquidity as defined per the third amendment of the credit agreement effective
(5) – Net debt is calculated as the difference between the total debt outstanding (including
Earnings Conference Call and Audio Webcast
A live webcast of this conference call will be available on the “Investors” page of the Company’s website (www.exelatech.com). A supplemental slide presentation that accompanies this call and webcast can be found on the investor relations website (http://investors.exelatech.com/) and will remain available after the call.
About
Find out more at www.exelatech.com
To automatically receive
For more
Website: https://investors.exelatech.com/
Twitter: @ExelaTech
LinkedIn: /exela-technologies
Facebook: @exelatechnologies
Instagram: @exelatechnologies
The information posted on the Company's website and/or via its social media accounts may be deemed material to investors. Accordingly, investors, media and others interested in the Company should monitor the Company's website and its social media accounts in addition to the Company's press releases, SEC filings and public conference calls and webcasts.
About Non-GAAP Financial Measures: This press release includes constant currency, EBITDA and Adjusted EBITDA, each of which is a financial measure that is not prepared in accordance with
Forward-Looking Statements: Certain statements included in this press release are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under The Private Securities Litigation Reform Act of 1995. Forward-looking statements generally are accompanied by words such as “may”, “should”, “would”, “plan”, “intend”, “anticipate”, “believe”, “estimate”, “predict”, “potential”, “seem”, “seek”, “continue”, “future”, “will”, “expect”, “outlook” or other similar words, phrases or expressions. These forward-looking statements include statements regarding our industry, future events, estimated or anticipated future results and benefits, future opportunities for
Investor and/or Media Contacts:
E: vincent.kondaveeti@exelatech.com
T: 929-620-1849
E: IR@exelatech.com
T: 646-277-1216
Source:
Condensed Consolidated Balance Sheets
As of
(in thousands of
(UNAUDITED)
2021 | 2020 | ||||||
(Unaudited) | (Audited) | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 146,175 | $ | 68,221 | |||
Restricted cash | 24,814 | 2,088 | |||||
Accounts receivable, net of allowance for doubtful accounts of |
187,819 | 206,868 | |||||
Related party receivables and prepaid expenses | 725 | 711 | |||||
Inventories, net | 16,055 | 14,314 | |||||
Prepaid expenses and other current assets | 26,004 | 31,091 | |||||
Total current assets | 401,592 | 323,293 | |||||
Property, plant and equipment, net of accumulated depreciation of |
74,653 | 87,851 | |||||
Operating lease right-of-use assets, net | 59,909 | 68,861 | |||||
358,431 | 359,781 | ||||||
Intangible assets, net | 255,998 | 292,664 | |||||
Deferred income tax assets | 6,243 | 6,606 | |||||
Other noncurrent assets | 24,122 | 18,723 | |||||
Total assets | $ | 1,180,948 | $ | 1,157,779 | |||
Liabilities and Stockholders' Equity (Deficit) | |||||||
Liabilities | |||||||
Current liabilities | |||||||
Accounts payable | $ | 59,266 | $ | 76,027 | |||
Related party payables | 715 | 97 | |||||
Income tax payable | 3,222 | 2,466 | |||||
Accrued liabilities | 109,109 | 126,399 | |||||
Accrued compensation and benefits | 58,041 | 63,467 | |||||
Accrued interest | 22,593 | 48,769 | |||||
Customer deposits | 15,688 | 21,277 | |||||
Deferred revenue | 16,914 | 16,377 | |||||
Obligation for claim payment | 48,376 | 29,328 | |||||
Current portion of finance lease liabilities | 9,147 | 12,231 | |||||
Current portion of operating lease liabilities | 16,630 | 18,349 | |||||
Current portion of long-term debts | 114,346 | 39,952 | |||||
Total current liabilities | 474,047 | 454,739 | |||||
Long-term debt, net of current maturities | 1,326,579 | 1,498,004 | |||||
Finance lease liabilities, net of current portion | 10,351 | 13,287 | |||||
Pension liabilities, net | 33,812 | 35,515 | |||||
Deferred income tax liabilities | 8,963 | 9,569 | |||||
Long-term income tax liabilities | 2,306 | 2,759 | |||||
Operating lease liabilities, net of current portion | 45,768 | 56,814 | |||||
Other long-term liabilities | 11,957 | 13,624 | |||||
Total liabilities | 1,913,783 | 2,084,311 | |||||
Commitments and Contingencies (Note 8) | |||||||
Stockholders' equity (deficit) | |||||||
Common stock, par value of |
26 | 15 | |||||
Preferred stock, par value of |
1 | 1 | |||||
Additional paid in capital | 711,893 | 446,739 | |||||
Less: Common Stock held in treasury, at cost; 2,451,706 shares at |
(10,949 | ) | (10,949 | ) | |||
Equity-based compensation | 53,511 | 52,183 | |||||
Accumulated deficit | (1,461,819 | ) | (1,390,038 | ) | |||
Accumulated other comprehensive loss: | |||||||
Foreign currency translation adjustment | (8,664 | ) | (7,419 | ) | |||
Unrealized pension actuarial losses, net of tax | (16,834 | ) | (17,064 | ) | |||
Total accumulated other comprehensive loss | (25,498 | ) | (24,483 | ) | |||
Total stockholders’ deficit | (732,835 | ) | (926,532 | ) | |||
Total liabilities and stockholders’ deficit | $ | 1,180,948 | $ | 1,157,779 |
Condensed Consolidated Statements of Operations
For the three and nine months ended
(in thousands of
(UNAUDITED)
Three Months Ended |
Nine Months Ended |
||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||
Revenue | $ | 279,229 | $ | 305,280 | $ | 872,294 | $ | 978,453 | |||||||
Cost of revenue (exclusive of depreciation and amortization) | 211,731 | 234,222 | 653,398 | 768,548 | |||||||||||
Selling, general and administrative expenses (exclusive of depreciation and amortization) | 43,244 | 42,837 | 121,519 | 140,224 | |||||||||||
Depreciation and amortization | 19,094 | 22,095 | 58,113 | 68,127 | |||||||||||
Related party expense | 2,744 | 1,360 | 7,199 | 4,058 | |||||||||||
Operating profit (loss) | 2,416 | 4,766 | 32,065 | (2,504 | ) | ||||||||||
Other expense (income), net: | |||||||||||||||
Interest expense, net | 41,757 | 43,612 | 127,755 | 129,639 | |||||||||||
Gain on early extinguishment of debt, net | (28,070 | ) | — | (28,070 | ) | — | |||||||||
Sundry expense (income), net | 136 | (434 | ) | (438 | ) | (251 | ) | ||||||||
Other expense (income), net | 366 | (10,414 | ) | 1,169 | (45,655 | ) | |||||||||
Net loss before income taxes | (11,773 | ) | (27,998 | ) | (68,351 | ) | (86,237 | ) | |||||||
Income tax benefit (expense) | (1,441 | ) | (320 | ) | (3,430 | ) | (3,440 | ) | |||||||
Net loss | $ | (13,214 | ) | $ | (28,318 | ) | $ | (71,781 | ) | $ | (89,677 | ) | |||
Cumulative dividends for Series A Preferred Stock | (822 | ) | (976 | ) | (724 | ) | (394 | ) | |||||||
Net loss attributable to common stockholders | $ | (14,036 | ) | $ | (29,294 | ) | $ | (72,505 | ) | $ | (90,071 | ) | |||
Loss per share: | |||||||||||||||
Basic and diluted | $ | (0.09 | ) | $ | (0.60 | ) | $ | (0.82 | ) | $ | (1.83 | ) |
Condensed Consolidated Statements of Cash Flows
For the for the nine months ended
(in thousands of
(UNAUDITED)
Nine Months Ended |
|||||||
2021 | 2020 | ||||||
Cash flows from operating activities | |||||||
Net loss | $ | (71,781 | ) | $ | (89,677 | ) | |
Adjustments to reconcile net loss | |||||||
Depreciation and amortization | 58,113 | 68,127 | |||||
Original issue discount and debt issuance cost amortization | 11,684 | 10,979 | |||||
Gain on early extinguishment of debt, net | (28,070 | ) | — | ||||
Provision for doubtful accounts | 2,427 | 415 | |||||
Deferred income tax provision | 484 | (417 | ) | ||||
Share-based compensation expense | 1,519 | 2,480 | |||||
Unrealized foreign currency losses | (604 | ) | (499 | ) | |||
Gain on sale of assets | (112 | ) | (44,868 | ) | |||
Fair value adjustment for interest rate swap | (125 | ) | 23 | ||||
Change in operating assets and liabilities, net of effect from acquisitions | |||||||
Accounts receivable | 14,440 | 44,197 | |||||
Prepaid expenses and other assets | (4,329 | ) | (8,012 | ) | |||
Accounts payable and accrued liabilities | (57,433 | ) | (48,257 | ) | |||
Related party payables | 604 | (362 | ) | ||||
Additions to outsource contract costs | (405 | ) | (289 | ) | |||
Net cash used in operating activities | (73,588 | ) | (66,160 | ) | |||
Cash flows from investing activities | |||||||
Purchase of property, plant and equipment | (6,950 | ) | (6,893 | ) | |||
Additions to internally developed software | (951 | ) | (2,988 | ) | |||
Cash paid for acquisition, net of cash received | - | (12,500 | ) | ||||
Proceeds from sale of assets | 4,252 | 50,126 | |||||
Net cash provided by (used in) investing activities | (3,649 | ) | 27,745 | ||||
Cash flows from financing activities | |||||||
Proceeds from issuance of Common Stock from private placement | 25,065 | — | |||||
Proceeds from issuance of Common Stock from at the market offerings | 249,169 | — | |||||
Cash paid for equity issuance costs from at the market offerings | (9,060 | ) | — | ||||
Borrowings under factoring arrangement and Securitization Facilities | 102,141 | 166,786 | |||||
Principal repayment on borrowings under factoring arrangement and Securitization Facilities | (105,112 | ) | (84,121 | ) | |||
Lease terminations | (125 | ) | (331 | ) | |||
Cash paid for debt issuance costs | - | (12,708 | ) | ||||
Principal payments on finance lease obligations | (8,446 | ) | (9,614 | ) | |||
Borrowings from senior secured revolving facility | 3,000 | 29,750 | |||||
Repayments on senior secured revolving facility | (55 | ) | (14,200 | ) | |||
Borrowings from other loans | 8,537 | 28,626 | |||||
Cash paid for debt repurchases | (58,607 | ) | — | ||||
Principal repayments on senior secured term loans and other loans | (28,512 | ) | (37,283 | ) | |||
Net cash provided by financing activities | 177,995 | 66,905 | |||||
Effect of exchange rates on cash | (78 | ) | 619 | ||||
Net increase in cash and cash equivalents | 100,680 | 29,109 | |||||
Cash, restricted cash, and cash equivalents | |||||||
Beginning of period | 70,309 | 14,099 | |||||
End of period | $ | 170,989 | $ | 43,208 | |||
Supplemental cash flow data: | |||||||
Income tax payments, net of refunds received | $ | 2,766 | $ | 2,767 | |||
Interest paid | 137,862 | 140,751 | |||||
Noncash investing and financing activities: | |||||||
Assets acquired through right-of-use arrangements | 2,754 | 2,472 | |||||
Leasehold improvements funded by lessor | 125 | — | |||||
Settlement gain on related party payable to Ex-Sigma 2 | - | 1,287 | |||||
Accrued capital expenditures | 2,495 | 1,699 |
Schedule 1: Third Quarter 2021 vs. Third Quarter 2020 and Year to Date 2021 vs. Year to Date 2020 Financial Performance
(UNAUDITED)
$ in millions | Q3'21 | Q3'20 | Change ($) | YTD'21 | YTD'20 | Change ($) | ||||||||||
Information and Transaction Processing Solutions | 208.3 | 234.4 | (26.1 | ) | 657.5 | 761.5 | (104.0 | ) | ||||||||
Healthcare Solutions | 54.0 | 54.2 | (0.2 | ) | 161.3 | 167.4 | (6.1 | ) | ||||||||
Legal and |
16.9 | 16.7 | 0.2 | 53.5 | 49.5 | 4.0 | ||||||||||
Total Revenue | 279.2 | 305.3 | (26.1 | ) | 872.3 | 978.5 | (106.2 | ) | ||||||||
% change | -8.5% | -18% | -11% | |||||||||||||
Cost of revenue (exclusive of depreciation and amortization) | 211.7 | 234.2 | (22.5 | ) | 653.4 | 768.5 | (115.2 | ) | ||||||||
Gross profit | 67.5 | 71.1 | (3.6 | ) | 218.9 | 209.9 | 9.0 | |||||||||
% change | -5% | 4% | ||||||||||||||
as a % of revenue | 24% | 23% | 1% | 25% | 21% | 4% | ||||||||||
SG&A | 43.2 | 42.8 | 0.4 | 121.5 | 140.2 | (18.7 | ) | |||||||||
Depreciation and amortization | 19.1 | 22.1 | (3.0 | ) | 58.1 | 68.1 | (10.0 | ) | ||||||||
Related party expense | 2.7 | 1.4 | 1.4 | 7.2 | 4.1 | 3.1 | ||||||||||
Operating (loss) income | 2.4 | 4.8 | (2.4 | ) | 32.1 | (2.5 | ) | 34.6 | ||||||||
as a % of revenue | 1% | 2% | -1% | 4% | -0% | 4% | ||||||||||
Interest expense, net | 41.8 | 43.6 | (1.9 | ) | 127.8 | 129.6 | (1.9 | ) | ||||||||
(Gain) / Loss on extinguishment of debt | (28.1 | ) | - | (28.1 | ) | (28.1 | ) | - | (28.1 | ) | ||||||
Sundry expense (income) & Other income, net | 0.5 | (10.8 | ) | 11.3 | 0.7 | (45.9 | ) | 46.6 | ||||||||
Net loss before income taxes | (11.8 | ) | (28.0 | ) | 16.2 | (68.4 | ) | (86.2 | ) | 17.9 | ||||||
Income tax expense (benefit) | 1.4 | 0.3 | 1.1 | 3.4 | 3.4 | (0.0 | ) | |||||||||
Net income (loss) | (13.2 | ) | (28.3 | ) | 15.1 | (71.8 | ) | (89.7 | ) | 17.9 | ||||||
as a % of revenue | -5% | -9% | 5% | -8% | -9% | 1% | ||||||||||
Depreciation and amortization | 19.1 | 22.1 | (3.0 | ) | 58.1 | 68.1 | (10.0 | ) | ||||||||
Interest expense, net | 41.8 | 43.6 | (1.9 | ) | 127.8 | 129.6 | (1.9 | ) | ||||||||
Income tax expense (benefit) | 1.4 | 0.3 | 1.1 | 3.4 | 3.4 | (0.0 | ) | |||||||||
EBITDA | 49.1 | 37.7 | 11.4 | 117.5 | 111.5 | 6.0 | ||||||||||
as a % of revenue | 18% | 12% | 5% | 13% | 11% | 2% | ||||||||||
EBITDA Adjustments | ||||||||||||||||
1 | Gain / loss on derivative instruments | - | (0.9 | ) | 0.9 | (0.1 | ) | (0.5 | ) | 0.4 | ||||||
2 | Non-Cash and Other Charges | (19.3 | ) | (1.9 | ) | (17.4 | ) | (6.6 | ) | (22.7 | ) | 16.1 | ||||
3 | Transaction and integration costs | 1.9 | 2.6 | (0.6 | ) | 7.9 | 11.7 | (3.8 | ) | |||||||
Sub-Total (Adj. EBITDA before O&R) | 31.7 | 37.4 | (5.8 | ) | 118.8 | 100.1 | 18.7 | |||||||||
4 | Optimization and restructuring expenses | 4.7 | 11.3 | (6.6 | ) | 15.0 | 36.1 | (21.1 | ) | |||||||
Adjusted EBITDA | 36.4 | 48.7 | (12.3 | ) | 133.8 | 136.2 | (2.5 | ) | ||||||||
% change | -25% | -2% | ||||||||||||||
as a % of revenue | 13% | 16% | -3 | % | 15% | 14% | 1% |
Schedule 2: Reconciliation of Adjusted EBITDA and constant currency revenues
Non-GAAP constant currency revenue reconciliation | ||||||||||||||||
($ in millions) | Three months ended | Nine months ended | ||||||||||||||
Revenues, as reported (GAAP) | $279.2 | $305.3 | $293.0 | $872.3 | $978.5 | |||||||||||
Foreign currency exchange impact (1) | (1.4) | (5.5) | (11.9) | |||||||||||||
Revenues, at constant currency (Non-GAAP) | $277.9 | $305.3 | $287.5 | $860.4 | $978.5 | |||||||||||
(1) Constant currency excludes the impact of foreign currency fluctuations and is computed by applying the average exchange rates for the three months and nine months ended |
||||||||||||||||
Reconciliation of Adjusted EBITDA | ||||||||||||||||
($ in millions) | Three months ended | Nine months ended | ||||||||||||||
Net loss (GAAP) | ($13.2) | ($28.3) | ($19.4) | ($71.8) | ($89.7) | |||||||||||
Interest expense | 41.8 | 43.6 | 42.9 | 127.8 | 129.6 | |||||||||||
Taxes | 1.4 | 0.3 | 2.0 | 3.4 | 3.4 | |||||||||||
Depreciation and amortization | 19.1 | 22.1 | 19.4 | 58.1 | 68.1 | |||||||||||
EBITDA (Non-GAAP) | $49.1 | $37.7 | $44.9 | $117.5 | $111.5 | |||||||||||
Transaction and integration costs | 1.9 | 2.6 | 1.4 | 7.9 | 11.7 | |||||||||||
Gain / loss on derivative instruments | - | (0.9) | - | (0.1) | (0.5) | |||||||||||
Other Charges / (gains) | (19.3) | (1.9) | (0.3) | (6.6) | (22.7) | |||||||||||
Sub-Total (Adj. EBITDA before O&R) | $31.7 | $37.4 | $46.0 | $118.8 | $100.1 | |||||||||||
Optimization and restructuring expenses | 4.7 | 11.3 | 4.9 | 15.0 | 36.1 | |||||||||||
Adjusted EBITDA (Non-GAAP) | $36.4 | $48.7 | $50.9 | $133.8 | $136.2 | |||||||||||
Schedule 3: Non-GAAP Revenue reconciliation & Adjusted EBITDA margin on Revenue net of pass through | ||||||||||||||||
($ in millions) | Three months ended | Nine months ended | ||||||||||||||
Revenues, as reported (GAAP) | $279.2 | $305.3 | $293.0 | $872.3 | $978.5 | |||||||||||
(-) Postage & postage handling | 50.1 | 51.0 | 52.8 | 162.3 | 176.0 | |||||||||||
Revenue - Net of pass through (Non-GAAP) | $229.1 | $254.3 | $240.2 | $710.0 | $802.5 | |||||||||||
Revenue growth % | (9.9%) | (11.5%) | ||||||||||||||
Adjusted EBITDA (Non-GAAP) | $36.4 | $48.7 | $50.9 | $133.8 | $136.2 | |||||||||||
Adjusted EBITDA margin | 15.9% | 19.1% | 21.2% | 18.8% | 17.0% |
Source: Exela Technologies, Inc.