Press release

Priority Technology Holdings, Inc. Announces First Quarter 2020 Financial Results

0
Sponsored by Businesswire

Priority Technology Holdings, Inc. (NASDAQ: PRTH) (“Priority” or the “Company”), a leading provider of merchant acquiring, integrated payment software and commercial payment solutions, today announced its first quarter 2020 financial results.

Highlights of Consolidated Results

First Quarter 2020, Compared with First Quarter 2019

  • Revenues of $96.9 million increased 10.6% from $87.6 million.
  • Gross profit of $30.6 million increased 11.0% from $27.5 million.
  • Gross profit margin of 31.5% increased 11 basis points from 31.4%.
  • Income from operations of $3.6 million increased $2.6 million from $1.0 million.
  • Net loss of $5.9 million decreased $0.6 million from $6.4 million.
  • Adjusted EBITDA of $15.8 million increased 26.8% from $12.5 million. The Company’s non-GAAP adjusted EBITDA measure is net loss before interest, taxes, depreciation and amortization (EBITDA), further adjusted for non-cash stock-based compensation and certain expenses considered non-recurring.
  • Merchant bankcard processing dollar volume of $10.6 billion increased 2.6% from $10.3 billion.

“Despite the coronavirus outbreak, we experienced excellent growth in the first quarter of 2020, reflecting the continuing momentum and fundamental strength of our business segments,” said Tom Priore, Executive Chairman and CEO of Priority. “Starting in mid-March, COVID-19 began to negatively impact the Company’s daily consumer payment processing volumes as the pandemic spread across the United States and restrictive shelter-in-place requirements were instituted. However, these headwinds were offset by revenue growth in our defensively positioned and counter-cyclical integrated partner payment solutions for the rent, hospitality, healthcare and B2B markets. As a result, we were able to slightly outperform our expectations for the first quarter.”

Non-GAAP Adjusted EBITDA

Selling, general and administrative expenses included certain operating expenses that the Company considers non-recurring in nature. These expenses totaled $1.4 million and $1.2 million in the first quarters of 2020 and 2019, respectively. In 2020, these expenses included $0.9 million associated with transition services from YapStone, Inc. related to the integration of the March 2019 asset acquisition, and $0.5 million for certain legal services. In 2019, these expenses included $0.7 million for accounting services associated with the conversion to a public company, and $0.5 million for certain legal services.

Other income (expense), net in the first quarter of 2020 included $0.6 million of non-operating expenses that the Company considers non-recurring in nature. These expenses were $0.4 million of debt modification expenses and a $0.2 million non-cash write-off of the carrying value of an equity-method investment.

Also, salaries and employee benefits included $0.3 million and $1.2 million of non-cash stock-based compensation in the first quarters of 2020 and 2019, respectively.

Non-GAAP adjusted EBITDA, which excludes these expenses, was $15.8 million in the first quarter of 2020 and $12.5 million in the first quarter of 2019. See “Non-GAAP Financial Measures” and the reconciliation of adjusted EBITDA to its most comparable GAAP measure provided below for additional information.

Discussion of Reportable Segment Results

Consumer Payments Reportable Segment

Consumer Payments revenue in the first quarter of 2020 increased 8.9% to $86.0 million, compared with $79.0 million in the first quarter of 2019.

Merchant bankcard volume processed in the first quarter of 2020 of $10.4 billion grew by 1.7%, as compared with $10.2 billion in the first quarter of 2019. Merchant bankcard transactions of 119.4 million in the first quarter of 2020 declined by 1.2%, as compared with 120.9 million in the first quarter of 2019. Average ticket of $86.97 grew 3.0% in the first quarter of 2020, as compared with $84.47 in the first quarter of 2019.

Consumer Payments income from operations in the first quarter of 2020 was $7.2 million, compared with $7.7 million in the first quarter of 2019. Costs of services of $62.7 million increased $6.7 million, depreciation and amortization of $8.6 million increased $0.8 million, and other operating expenses of $7.6 million increased $0.1 million.

Commercial Payments Reportable Segment

Commercial Payments revenue in the first quarter of 2020 was $6.4 million, a decrease of $0.3 million compared with $6.7 million in the first quarter of 2019. Revenue from CPX accounts payable automated solutions of $1.6 million in the first quarter of 2020 increased 31.4% compared with $1.2 million in the first quarter of 2019. Revenue from curated managed services programs of $4.8 million in the first quarter of 2020 decreased by $0.7 million compared with $5.4 million in the first quarter of 2019. The managed services decline was largely driven by lower program activity and lower incentive revenue.

Commercial Payments income from operations in the first quarter of 2020 was $0.8 million, compared with a loss from operations of $0.5 million in the first quarter of 2019. Costs of services of $2.9 million decreased $0.9 million, and other operating expenses, including depreciation and amortization, decreased $0.6 million.

Integrated Partners Reportable Segment

Integrated Partners revenue in the first quarter of 2020 was $4.5 million, an increase of $2.6 million compared with $2.0 million in the first quarter of 2019. Priority Real Estate Technology (“PRET”) comprised $4.0 million of this reportable segment’s revenue in the first quarter of 2020. PRET is comprised of the assets acquired from YapStone, Inc. in March 2019 and the net assets acquired from RadPad Holdings, Inc. in July 2019. Revenue from Priority PayRight Health Solutions and Priority Hospitality Technology, which commenced operations in April 2019 and February 2019, respectively, comprised the remainder of this reportable segment’s revenue.

Integrated Partners income from operations in the first quarter of 2020 was $0.4 million, compared with a loss from operations of $0.2 million in the first quarter of 2019. Costs of services of $0.8 million increased $0.4 million, depreciation and amortization of $1.3 million increased $0.6 million, and other operating expenses of $2.1 million increased $0.9 million. Depreciation and amortization expense is primarily related to assets acquired from YapStone, Inc. Other operating expenses included $0.9 million of temporary transition services from YapStone, Inc. related to integration of the asset acquisition. Integrated Partners adjusted income from operations in the first quarter of 2020, excluding these temporary transition services, was $1.3 million. See “Non-GAAP Financial Measures” and the reconciliation of Integrated Partners adjusted income from operations to its most comparable GAAP measure provided below for additional information.

Corporate

Corporate expense in the first quarter of 2020 was $4.7 million, compared with $6.1 million in the first quarter of 2019. Non-recurring operating expenses were $0.5 million in the first quarter of 2020 and $1.2 million in the first quarter 2019. Excluding non-recurring operating expenses, Corporate expense was $4.2 million and $4.9 million in the first quarter of 2020 and 2019, respectively. See “Non-GAAP Financial Measures” and the reconciliation of adjusted Corporate expense to its most comparable GAAP measure provided below for additional information.

Outlook

Priority continues to closely monitor the business impact of the COVID-19 outbreak. Our top priority is to ensure the health and safety of our employees, and the communities in which we live and work. We have taken numerous actions to safeguard our team members, such as encouraging work from home and canceling business travel. The Company is operating normally, and we have not incurred, nor do we anticipate incurring, any significant impact to service operations.

In April 2020, the Company implemented several actions to reduce expenses and preserve cash in order to mitigate the financial impact of COVID-19, including the furlough of 47 employees, reduction of 21 full-time contractors, freezing of new hires, and postponement of certain capital expenditures.

Priore concluded, “As the effects of the COVID-19 pandemic persist, we will continue to leverage our industry-leading technology and service capabilities to deliver solutions our merchants need to sustain their businesses. Given the uncertainty of the duration and severity of the pandemic, however, we have suspended our financial guidance for 2020 until we have greater visibility into the remainder of the year.”

Conference Call

Priority Technology Holdings, Inc.’s leadership will host a conference call on Thursday, May 14, 2020 at 11:00 a.m. EDT to discuss its first quarter 2020 financial results. Participants can access the call by Phone: US/Canada: (877) 501-3161 or International: (786) 815-8443.

Internet webcast link and accompanying slide presentation can be accessed at https://edge.media-server.com/mmc/p/r8zh6ifi and will also be posted in the “Investor Relations” section of the Company’s website at www.PRTH.com.

An audio replay of the call will be available shortly after the conference call until May 17, 2020 at 11:30 am Eastern Time. To listen to the audio replay, dial (855) 859-2056 or (404) 537-3406 and enter conference ID number 5295355. Alternatively, you may access the webcast replay in the “Investor Relations” section of the Company’s website at www.PRTH.com.

Non-GAAP Financial Measures

This communication includes certain non-GAAP financial measures that we regularly review to evaluate our business and trends, measure our performance, prepare financial projections, allocate resources, and make strategic decisions. We believe these non-GAAP measures help to illustrate the underlying financial and business trends relating to our results of operations and comparability between current and prior periods. We also use these non-GAAP measures to establish and monitor operational goals. However, these non-GAAP measures are not superior to or a substitute for prominent measurements calculated in accordance with GAAP. Rather, the non-GAAP measures are meant to be a complement to understanding measures prepared in accordance with GAAP.

Gross Profit and Gross Profit Margin

The Company’s non-GAAP gross profit metric represents revenues less costs of services. Gross profit margin is gross profit divided by revenues. We review these non-GAAP measures to evaluate our underlying profit trends.

Adjusted Integrated Partners Income (Loss) from Operations and Adjusted Corporate Expense

Adjusted Integrated Partners income (loss) from operations and adjusted Corporate expense in the first quarter of 2020 have been negatively affected by non-recurring operating expenses largely associated with certain legal services and transition services from YapStone, Inc. We review these non-GAAP measures to evaluate our underlying profitability performance and trends.

Adjusted EBITDA and Consolidated Adjusted EBITDA

EBITDA is earnings before interest, income tax, depreciation and amortization expenses (“EBITDA”). Adjusted EBITDA begins with EBITDA but further excludes certain non-cash costs, such as stock-based compensation and the write-off of the carrying value of an equity-method investment, as well as debt modification expenses and other non-recurring expenses, including certain legal and transition services expenses. Consolidated adjusted EBITDA begins with Adjusted EBITDA but further includes adjustments for the pro-forma impact of acquisitions, as well as adjustments to exclude other professional and consulting fees and certain other tax expenses and other adjustments. We review these non-GAAP adjusted EBITDA and consolidated adjusted EBITDA measures to evaluate our business and trends, measure our performance, prepare financial projections, allocate resources, and make strategic decisions.

The reconciliations of gross profit, gross profit margin, adjusted Integrated Partners income (loss) from operations, adjusted Corporate expense, adjusted EBITDA and consolidated adjusted EBITDA to the most directly comparable financial measures calculated and presented in accordance with GAAP, are shown in the attached schedules to this press release.

Priority does not provide a reconciliation of forward-looking non-GAAP financial measures to their comparable GAAP financial measures because it could not do so without unreasonable effort due to the unavailability of the information needed to calculate reconciling items and due to the variability, complexity and limited visibility of the adjusting items that would be excluded from the non-GAAP financial measures in future periods. When planning, forecasting and analyzing future periods, the Company does so primarily on a non-GAAP basis without preparing a GAAP analysis as that would require estimates for various cash and non-cash reconciling items that would be difficult to predict with reasonable accuracy. For example, stock-based compensation expense would be difficult to estimate because it depends on the Company’s future hiring and retention needs, as well as the future fair market value of the Company’s common stock, all of which are difficult to predict and subject to constant change. As a result, the Company does not believe that a GAAP reconciliation would provide meaningful supplemental information about the Company’s outlook.

About Priority Technology Holdings, Inc.

Priority is a leading provider of merchant acquiring, integrated payment software and commercial payment solutions, offering unique product and service capabilities to its merchant network and distribution partners. Priority’s enterprise operates from a purpose-built business platform that includes tailored customer service offerings and bespoke technology development, allowing the Company to provide end-to-end solutions for payment and payment-adjacent opportunities. Additional information can be found at www.PRTH.com.

Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about future financial and operating results, our plans, objectives, expectations and intentions with respect to future operations, products and services, and other statements identified by words such as “may,” “will,” “should,” “anticipates,” “believes,” “expects,” “plans,” “future,” “intends,” “could,” “estimate,” “predict,” “projects,” “targeting,” “potential” or “contingent,” “guidance,” “anticipates,” “outlook” or words of similar meaning. These forward-looking statements include, but are not limited to, our 2020 outlook and statements regarding our market and growth opportunities. Such forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to significant business, economic and competitive risks, trends and uncertainties that could cause actual results to differ materially from those projected, expressed, or implied by such forward-looking statements. These forward-looking statements may include, but are not limited to, statements about the effects of the COVID-19 pandemic on our revenues and financial operating results. Our actual results could differ materially, and potentially adversely, from those discussed or implied herein.

We caution that it is very difficult to predict the impact of known factors, and it is impossible for us to anticipate all factors that could affect our actual results. All forward-looking statements are expressly qualified in their entirety by these cautionary statements. You should evaluate all forward-looking statements made in this press release in the context of the risks and uncertainties disclosed in our SEC filings, including our Annual Report on Form 10-K and our Quarterly Report on Form 10-Q filed with the SEC on March 30, 2020 and May 13, 2020, respectively. These filings are available online at www.sec.gov or www.PRTH.com.

We caution you that the important factors referenced above may not contain all of the factors that are important to you. In addition, we cannot assure you that we will realize the results or developments we expect or anticipate or, even if substantially realized, that they will result in the consequences we anticipate or affect us or our operations in the way we expect. You are cautioned not to place undue reliance on forward-looking statements as a predictor of future performance. The forward-looking statements included in this press release are made only as of the date hereof. We undertake no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law. If we do update one or more forward-looking statements, no inference should be made that we will make additional updates with respect to those or other forward-looking statements. We qualify all of our forward-looking statements by these cautionary statements.

PRIORITY TECHNOLOGY HOLDINGS, INC.

Condensed Consolidated Statements of Operations

Unaudited

 

(in thousands, except per share amounts)

Quarter Ended March 31,

 

2020

 

2019

 

 

 

 

REVENUES

$

96,933

 

 

$

87,646

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

Costs of services

66,364

 

 

60,106

 

Salary and employee benefits

10,129

 

 

10,899

 

Depreciation and amortization

10,272

 

 

8,925

 

Selling, general and administrative

6,609

 

 

6,750

 

Total operating expenses

93,374

 

 

86,680

 

 

 

 

 

Income from operations

3,559

 

 

966

 

 

 

 

 

OTHER INCOME (EXPENSES):

 

 

 

Interest expense

(10,315

)

 

(9,363

)

Other (expense) income, net

(346

)

 

227

 

Total other expenses, net

(10,661

)

 

(9,136

)

 

 

 

 

Loss before income taxes

(7,102

)

 

(8,170

)

 

 

 

 

Income tax benefit

(1,233

)

 

(1,724

)

 

 

 

 

Net loss

$

(5,869

)

 

$

(6,446

)

 

 

 

 

Loss per common share:

 

 

 

Basic and diluted

$

(0.09

)

 

$

(0.10

)

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

Basic and diluted

67,061

 

 

67,164

 

PRIORITY TECHNOLOGY HOLDINGS, INC.

Condensed Consolidated Balance Sheets

Unaudited

 

(in thousands)

March 31, 2020

 

December 31, 2019

ASSETS

 

 

 

Current Assets:

 

 

 

Cash

$

2,858

 

 

$

3,234

 

Restricted cash

36,873

 

 

47,231

 

Accounts receivable, net of allowance for doubtful accounts

37,362

 

 

37,993

 

Prepaid expenses and other current assets

3,445

 

 

3,897

 

Current portion of notes receivable

1,266

 

 

1,326

 

Settlement assets

456

 

 

533

 

Total current assets

82,260

 

 

94,214

 

 

 

 

 

Notes receivable, less current portion

5,382

 

 

4,395

 

Property, equipment, and software, net

24,060

 

 

23,518

 

Goodwill

109,515

 

 

109,515

 

Intangible assets, net

175,303

 

 

182,826

 

Deferred income taxes, net

50,890

 

 

49,657

 

Other non-current assets

509

 

 

380

 

Total assets

$

447,919

 

 

$

464,505

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ DEFICIT

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued expenses

$

24,413

 

 

$

26,965

 

Accrued residual commissions

18,326

 

 

19,315

 

Customer deposits and advance payments

3,281

 

 

4,928

 

Current portion of long-term debt

7,866

 

 

4,007

 

Settlement obligations

30,665

 

 

37,789

 

Total current liabilities

84,551

 

 

93,004

 

 

 

 

 

Long-term debt, net of current portion, discounts and debt issuance costs

483,319

 

 

485,578

 

Other non-current liabilities

6,269

 

 

6,612

 

Total long-term liabilities

489,588

 

 

492,190

 

 

 

 

 

Total liabilities

574,139

 

 

585,194

 

 

 

 

 

Stockholders’ deficit:

 

 

 

Preferred stock

 

 

 

Common stock

68

 

 

68

 

Additional paid-in capital

3,989

 

 

3,651

 

Treasury stock, at cost

(2,388

)

 

(2,388

)

Accumulated deficit

(133,543

)

 

(127,674

)

Total Priority Technology Holdings, Inc. stockholders’ deficit

(131,874

)

 

(126,343

)

Non-controlling interest in a subsidiary

5,654

 

 

5,654

 

Total stockholders’ deficit

(126,220

)

 

(120,689

)

 

 

 

 

Total liabilities and stockholders’ deficit

$

447,919

 

 

$

464,505

 

PRIORITY TECHNOLOGY HOLDINGS, INC.

Condensed Consolidated Statements of Cash Flows

Unaudited

 

(in thousands)

Quarter Ended March 31,

 

2020

 

2019

Cash flows from operating activities:

 

 

 

Net loss

$

(5,869

)

 

$

(6,446

)

Adjustment to reconcile net loss to net cash used in operating activities:

 

 

 

Depreciation and amortization of assets

10,272

 

 

8,925

 

Stock-based compensation

338

 

 

1,160

 

Amortization of debt issuance costs and discounts

460

 

 

405

 

Benefit for deferred income taxes, net of change in allowance

(1,233

)

 

(1,621

)

Payment-in-kind interest

1,391

 

 

1,210

 

Other non-cash items

208

 

 

(168

)

Change in operating assets and liabilities:

 

 

 

Accounts receivable

631

 

 

(2,252

)

Settlement assets and obligations, net

(7,047

)

 

2,285

 

Prepaid expenses and other current assets

390

 

 

(752

)

Notes receivable

(927

)

 

(324

)

Accounts payable and other accrued liabilities

(3,541

)

 

(4,089

)

Customer deposits and advance payments

(1,647

)

 

455

 

Other assets and liabilities

(680

)

 

(28

)

Net cash used in operating activities

(7,254

)

 

(1,240

)

 

 

 

 

Cash flows from investing activities:

 

 

 

Additions to property, equipment and software

(2,281

)

 

(2,382

)

Acquisitions of intangible assets

(948

)

 

(79,612

)

Other investing activity

 

 

(184

)

Net cash used in investing activities

(3,229

)

 

(82,178

)

 

 

 

 

Cash flows from financing activities:

 

 

 

Proceeds from issuance of long-term debt, net of issue discount

 

 

69,650

 

Repayment of long-term debt

(1,002

)

 

(823

)

Debt modification costs

(2,749

)

 

 

Borrowings under revolving credit facility

3,500

 

 

10,000

 

Net cash (used in) provided by financing activities

(251

)

 

78,827

 

 

 

 

 

Net change in cash and restricted cash:

 

 

 

Net decrease in cash and restricted cash

(10,734

)

 

(4,591

)

Cash and restricted cash at beginning of year

50,465

 

 

33,831

 

Cash and restricted cash at March 31

$

39,731

 

 

$

29,240

 

 

 

 

 

Supplemental cash flow information:

 

 

 

Cash paid for interest

$

8,186

 

$

7,126

PRIORITY TECHNOLOGY HOLDINGS, INC.

Reportable Segments’ Results

Unaudited

 

(in thousands)

 

Quarter Ended March 31,

 

 

2020

 

2019

 

 

 

 

 

Consumer Payments:

 

 

 

 

Revenue

 

$

86,031

 

 

$

79,009

 

Operating expenses

 

78,879

 

 

71,290

 

Income from operations

 

$

7,152

 

 

$

7,719

 

Operating margin

 

8.3

%

 

9.8

%

Depreciation and amortization

 

$

8,583

 

 

$

7,808

 

 

 

 

 

 

Key indicators:

 

 

 

 

Merchant bankcard processing dollar value

 

$

10,386,748

 

 

$

10,210,755

 

Merchant bankcard transaction volume

 

119,431

 

 

120,884

 

 

 

 

 

 

Commercial Payments:

 

 

 

 

Revenue

 

$

6,368

 

 

$

6,658

 

Operating expenses

 

5,604

 

 

7,109

 

Income (loss) from operations

 

$

764

 

 

$

(451

)

Operating margin

 

12.0

%

 

(6.8

)%

Depreciation and amortization

 

$

76

 

 

$

98

 

 

 

 

 

 

Key indicators:

 

 

 

 

Merchant bankcard processing dollar value

 

$

72,677

 

 

$

69,897

 

Merchant bankcard transaction volume

 

25

 

 

30

 

 

 

 

 

 

Integrated Partners:

 

 

 

 

Revenue

 

$

4,534

 

 

$

1,979

 

Operating expenses

 

4,166

 

 

2,212

 

Income (loss) from operations

 

$

368

 

 

$

(233

)

Operating margin

 

8.1

%

 

(11.8

)%

Depreciation and amortization

 

$

1,311

 

 

$

691

 

 

 

 

 

 

Key indicators:

 

 

 

 

Merchant bankcard processing dollar value

 

$

124,518

 

 

$

33,985

 

Merchant bankcard transaction volume

 

448

 

 

128

 

 

 

 

 

 

Income from operations of reportable segments

 

$

8,284

 

 

$

7,035

 

Less: Corporate expense

 

(4,725

)

 

(6,069

)

Consolidated income from operations

 

$

3,559

 

 

$

966

 

Corporate depreciation and amortization

 

$

302

 

 

$

328

 

 

 

 

 

 

Key indicators:

 

 

 

 

Merchant bankcard processing dollar value

 

$

10,583,943

 

 

$

10,314,637

 

Merchant bankcard transaction volume

 

119,904

 

121,042

 

PRIORITY TECHNOLOGY HOLDINGS, INC.

Reconciliations of Non-GAAP Financial Measures

Unaudited

The non-GAAP reconciliations of Consolidated Gross Profit, Consolidated Gross Profit Margin, Adjusted Integrated Partners Income (Loss) from Operations, and Adjusted Corporate Expense to the most directly comparable financial measures calculated and presented in accordance with GAAP, are shown in the table below:

(in thousands)

 

Quarter Ended March 31,

 

 

2020

 

2019

 

 

 

 

 

Consolidated – Gross Profit:

 

 

 

 

Revenues

 

$

96,933

 

 

$

87,646

 

Costs of services

 

66,364

 

 

60,106

 

Consolidated gross profit (non-GAAP)

 

$

30,569

 

 

$

27,540

 

 

 

 

 

 

Consolidated gross profit margin (non-GAAP)

 

31.5

%

 

31.4

%

 

 

 

 

 

Integrated Partners – Adjusted Income (Loss) from Operations:

 

 

 

 

Income (loss) from operations

 

$

368

 

 

$

(233

)

Non-recurring expenses

 

896

 

 

 

Adjusted Integrated Partners income (loss) from operations (non-GAAP)

 

$

1,264

 

 

$

(233

)

 

 

 

 

 

Corporate Expense – Adjusted:

 

 

 

 

Corporate expense

 

(4,725

)

 

(6,069

)

Non-recurring expenses

 

498

 

 

1,185

 

Adjusted Corporate Expense (non-GAAP)

 

$

(4,227

)

 

$

(4,884

) 

PRIORITY TECHNOLOGY HOLDINGS, INC.

Reconciliations of Non-GAAP EBITDA Measures

Unaudited

The non-GAAP reconciliations of EBITDA, Adjusted EBITDA, and Consolidated Adjusted EBITDA to consolidated net loss, the most directly comparable financial measure calculated and presented in accordance with GAAP, are shown in the table below:

(in thousands)

 

Quarter Ended March 31,

 

 

2020

 

2019

 

 

Consolidated Net Loss (GAAP)

 

$

(5,869

)

 

$

(6,446

)

Add: Interest expense (1)

 

10,315

 

 

9,363

 

Add: Depreciation and amortization

 

10,272

 

 

8,925

 

Less: Income tax benefit

 

(1,233

)

 

(1,724

)

EBITDA (non-GAAP)

 

13,485

 

 

10,118

 

Further adjusted by:

 

 

 

 

Add: Non-cash stock-based compensation

 

338

 

 

1,160

 

Add: Non-recurring expenses:

 

 

 

 

Debt modification expenses

 

376

 

 

 

Write-off of an equity-method investment

 

211

 

 

 

Certain legal services (2)

 

474

 

 

514

 

Professional, accounting and consulting fees (3)

 

24

 

 

671

 

YapStone transition services

 

896

 

 

 

Adjusted EBITDA (non-GAAP)

 

15,804

 

 

12,463

 

Further adjusted by:

 

 

 

 

Add: Pro-forma impact of acquisitions

 

 

 

2,995

 

Add: Other professional and consulting fees

 

375

 

 

395

 

Less: Other tax expenses and other adjustments

 

 

 

(169

)

Consolidated Adjusted EBITDA (non-GAAP) (4)

 

$

16,179

 

 

$

15,684

 

(1) Interest expense includes amortization of debt issuance costs and discount.

(2) Legal expenses related to business and asset acquisition activity, settlement negotiation and other litigation expenses.

(3) Primarily transaction-related, capital markets and accounting advisory services.

(4) Presented to reflect the definition in the Company’s credit agreements, as amended. Until December 31, 2019, the Consolidated Adjusted EBITDA of the Borrowers under the credit agreements excluded expenses of Priority Technology Holdings, Inc., which is neither a Borrower nor a guarantor under the credit agreements, subsequent to the Business Combination. Effective December 31, 2019, in accordance with the Sixth Amendment to the Company’s Credit and Guaranty Agreement, the Consolidated Adjusted EBITDA of the Borrowers under the credit agreements includes expenses of Priority Technology Holdings, Inc. Consolidated Adjusted EBITDA of the Borrowers was approximately $16.2 million and $19.4 million for the quarters ended March 31, 2020 and 2019, respectively. The 2019 amount excludes $3.7 million of expenses of Priority Technology Holdings, Inc.