EZCORP Reports Third Quarter Fiscal 2024 Results

In this article:
EZCORP, Inc.EZCORP, Inc.
EZCORP, Inc.

Record PLO and Q3 Revenues

AUSTIN, Texas, July 31, 2024 (GLOBE NEWSWIRE) -- EZCORP, Inc. (NASDAQ: EZPW), a leading provider of pawn transactions in the United States and Latin America, today announced results for its third quarter ended June 30, 2024.

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

THIRD QUARTER HIGHLIGHTS

  • Pawn loans outstanding (PLO) up 14% to $261.7 million.

  • Total revenues increased 10% and gross profit increased 12%, while merchandise sales gross margin remains within our targeted range at 36%.

  • Net income of $18.0 million, compared to $18.2 million. On an adjusted basis1, net income increased $2.2 million or 14%.

  • Diluted earnings per share of $0.25, up from $0.24. On an adjusted basis, diluted earnings per share of $0.23, compared to $0.20.

  • Return on earning assets (ROEA) remains strong at 160%.

CEO COMMENTARY AND OUTLOOK

Lachie Given, Chief Executive Officer, stated, ā€œOur team delivered another outstanding quarter for our shareholders, driven by strong customer demand and continued focus on operational execution at the store level. As a result, we achieved record Q3 revenues and our highest level of PLO in Company history. The challenging macro-economic climate continues to fuel robust customer interest in short-term cash solutions and high-quality pre-owned goods, and the teamā€™s focus on market-leading customer service drove excellent operational and financial results, increasing adjusted EBITDA by 15% with expanded margin.

ā€œDuring the quarter, we grew our footprint by adding twelve new stores, including six de novo stores in Latin America and one in the U.S., as well as acquiring five stores in the U.S. We now operate 1,258 stores and employ over 8,000 team members. Our strong, liquid balance sheet enables us to continue scaling the business, organically through new store openings and through strategic acquisitions. Additionally, we demonstrated our commitment to returning capital to shareholders by repurchasing $3.0 million worth of shares during the quarter. Subsequent to quarter end, we also settled our convertible notes that matured in 2024 with $34.4 million in cash and 77,328 shares.

ā€œWe continue to prioritize convenience and a seamless customer experience to drive loyalty and engagement. Our EZ+ Rewards program now boasts 5 million members globally, up 51% year-over-year. These members accounted for 76% of unique customer transactions during the quarter, illustrating the ongoing success of the program. Online payments also continue to gain traction with a 49% increase to $21.7 million collected in the U.S.

ā€œWe remain committed to a balanced capital allocation strategy in which we invest in our people and business to drive strong organic growth, execute value-enhancing acquisitions and investments, return capital to shareholders via strategic share repurchases, and maintain substantial liquidity to manage debt. The business is performing exceptionally well and I thank the team for their relentless focus on operational excellence to produce these results for all of our stakeholders,ā€ concluded Given.

CONSOLIDATED RESULTS

Three Months Ended June 30

As Reported

 

Adjusted1

in millions, except per share amounts

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Total revenues

$

281.4

 

$

255.8

 

$

279.8

 

$

255.8

Gross profit

$

166.7

 

$

148.8

 

$

165.8

 

$

148.8

Income before tax

$

23.0

 

$

21.3

 

$

22.8

 

$

18.7

Net income

$

18.0

 

$

18.2

 

$

17.0

 

$

14.9

Diluted earnings per share

$

0.25

 

$

0.24

 

$

0.23

 

$

0.20

EBITDA (non-GAAP measure)

$

31.8

 

$

30.2

 

$

31.6

 

$

27.6

 

 

 

 

 

 

 

 

 

 

 

 

  • PLO increased 14% to $261.7 million, up $32.3 million. On a same-store basis, PLO increased 12% due to improved operational performance and continued strong pawn demand.

  • Total revenues increased 10%, and gross profit increased 12%, reflecting improved pawn service charge (PSC) revenues, merchandise sales and merchandise sales gross profit.

  • PSC increased 15% as a result of higher average PLO.

  • Merchandise sales gross margin remains within our target range at 36%. Aged general merchandise was 3.2% of total general merchandise inventory.

  • Net inventory increased 11%, as expected with the growth in PLO. Inventory turnover decreased to 2.7x, from 2.8x.

  • Store expenses increased 11% and 8% on a same-store basis, primarily due to increased labor in-line with store activity and, to a lesser extent, expenses related to our loyalty program.

  • General and administrative expenses increased 12%, primarily due to labor, incentive compensation and, to a lesser extent, costs related to the implementation and ongoing support of Workday.

  • Income before taxes was $23.0 million, up from $21.3 million, and adjusted EBITDA increased 15% to $31.6 million, with the primary adjustment being in the prior year for the reversal of contingent consideration liability in connection with a previously completed acquisition.

  • Diluted earnings per share of $0.25, up from $0.24. On an adjusted basis, diluted earnings per share of $0.23, up from $0.20.

  • Cash and cash equivalents at the end of the quarter was $218.0 million, down 8% year-over-year. The decrease was due to the increase in PLO and inventory, strategic investments and acquisitions, and share repurchases, partially offset by cash from operating activities.

SEGMENT RESULTS

U.S. Pawn

  • PLO ended the quarter at $199.3 million, up 11% or 10% on a same-store basis.

  • Total revenues were up 8% and gross profit was up 9%, reflecting increased PSC and higher merchandise sales.

  • PSC increased 13% as a result of higher average PLO.

  • Merchandise sales increased 6%, and gross margin decreased to 38% from 39%. Aged general merchandise increased to 5.0% to $2.0 million of total general merchandise inventory. Excluding luxury handbags in our three Max Pawn stores in Las Vegas, aged general merchandise remains under 1%.

  • Net inventory increased 6%, as expected with the growth in PLO. Inventory turnover remained flat at 2.6x.

  • Store expenses increased 8% and 6% on a same-store basis, primarily due to increased labor in-line with store activity and to a lesser extent, expenses related to our loyalty program.

  • Segment contribution increased 12% to $36.1 million.

  • During the quarter, store count increased by six, due to the acquisition of five stores and opening of one de novo store.

Latin America Pawn

  • PLO improved to $62.4 million, up 24% (30% on constant currency basis). On a same-store basis, PLO increased 20% (26% on a constant currency basis) due to improved operational performance and increased loan demand.

  • Total revenues were up 15% (13% on constant currency basis), and gross profit increased 21% (19% on a constant currency basis), reflecting increased PSC, higher merchandise sales and improved merchandise sales gross profit.

  • PSC increased 22% (19% on a constant currency basis) as a result of higher average PLO.

  • Merchandise sales gross margin increased to 32% from 30%. Aged general merchandise was less than 1% of total merchandise inventory.

  • Net inventory increased 25% (32% on a constant currency basis). Inventory turnover decreased to 3.0x, from 3.4x.

  • Store expenses increased 18% (15% on a constant currency basis) and 14% (12% on a constant currency basis) on a same-store basis, primarily due to increased labor, in line with store activity and to a lesser extent, rent.

  • Segment contribution increased 6% (5% on a constant currency basis). On an adjusted basis, segment contribution was up 43% to $10.2 million, with the primary adjustment being the prior year reversal of contingent consideration liability in connection with a previously completed acquisition.

  • During the quarter, store count increased by six de novo stores.

FORM 10-Q

EZCORPā€™s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 has been filed with the Securities and Exchange Commission. The report is available in the Investor Relations section of the Companyā€™s website at http://investors.ezcorp.com.

CONFERENCE CALL
EZCORP will host a conference call on Thursday, August 1, 2024, at 8:00 am Central Time to discuss Third Quarter Fiscal 2024 results. Analysts and institutional investors may participate on the conference call by registering online at https://register.vevent.com/register/BId4b5469876114f61a4e1f86df672523c. Once registered you will receive the dial-in details with a unique PIN to join the call. 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 pre-owned and recycled merchandise, primarily collateral forfeited from pawn lending operations and 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 LinkedIn https://www.linkedin.com/company/ezcorp/

FORWARD LOOKING STATEMENTS

This announcement contains certain forward-looking statements regarding the Companyā€™s strategy, initiatives and expected performance. These statements are based on the Companyā€™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 Companyā€™s business and prospects, see the Companyā€™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.

Contact:
Email: Investor_Relations@ezcorp.com 
Phone: (512) 314-2220

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.
1ā€œAdjustedā€ basis, which is a non-GAAP measure, excludes certain items. ā€œConstant currencyā€ basis, which is a non-GAAP measure, excludes the impact of foreign currency exchange rate fluctuations. For additional information about these calculations, as well as a reconciliation to the most comparable GAAP financial measures, see ā€œNon-GAAP Financial Informationā€ at the end of this release.

2ā€œSame Storeā€ basis, which is a financial measure, includes stores open the entirety of the comparable periods.


EZCORP, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

(in thousands, except per share amounts)

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenues:

 

 

 

 

 

 

 

Merchandise sales

$

158,140

 

 

$

147,980

 

 

$

502,230

 

 

$

464,274

 

Jewelry scrapping sales

 

15,395

 

 

 

13,931

 

 

 

43,191

 

 

 

34,640

 

Pawn service charges

 

107,830

 

 

 

93,819

 

 

 

321,442

 

 

 

279,442

 

Other revenues

 

56

 

 

 

82

 

 

 

188

 

 

 

206

 

Total revenues

 

281,421

 

 

 

255,812

 

 

 

867,051

 

 

 

778,562

 

Merchandise cost of goods sold

 

101,211

 

 

 

95,069

 

 

 

322,680

 

 

 

297,285

 

Jewelry scrapping cost of goods sold

 

13,483

 

 

 

11,958

 

 

 

37,479

 

 

 

30,813

 

Gross profit

 

166,727

 

 

 

148,785

 

 

 

506,892

 

 

 

450,464

 

Operating expenses:

 

 

 

 

 

 

 

Store expenses

 

116,335

 

 

 

104,932

 

 

 

341,472

 

 

 

307,004

 

General and administrative

 

20,060

 

 

 

17,876

 

 

 

54,869

 

 

 

48,961

 

Depreciation and amortization

 

8,158

 

 

 

8,026

 

 

 

24,942

 

 

 

23,977

 

Loss (gain) on sale or disposal of assets and other

 

20

 

 

 

(29

)

 

 

(149

)

 

 

28

 

Other income

 

ā€”

 

 

 

(2,632

)

 

 

(765

)

 

 

(5,097

)

Total operating expenses

 

144,573

 

 

 

128,173

 

 

 

420,369

 

 

 

374,873

 

Operating income

 

22,154

 

 

 

20,612

 

 

 

86,523

 

 

 

75,591

 

Interest expense

 

3,539

 

 

 

3,414

 

 

 

10,381

 

 

 

12,994

 

Interest income

 

(2,931

)

 

 

(2,584

)

 

 

(8,452

)

 

 

(5,146

)

Equity in net (income) loss of unconsolidated affiliates

 

(1,263

)

 

 

(1,523

)

 

 

(4,135

)

 

 

29,394

 

Other income

 

(191

)

 

 

(5

)

 

 

(627

)

 

 

(159

)

Income before income taxes

 

23,000

 

 

 

21,310

 

 

 

89,356

 

 

 

38,508

 

Income tax expense

 

5,050

 

 

 

3,088

 

 

 

21,457

 

 

 

10,298

 

Net income

$

17,950

 

 

$

18,222

 

 

$

67,899

 

 

$

28,210

 

 

 

 

 

 

 

 

 

Basic earnings per share

$

0.33

 

 

$

0.33

 

 

$

1.23

 

 

$

0.51

 

Diluted earnings per share

$

0.25

 

 

$

0.24

 

 

$

0.89

 

 

$

0.38

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

54,898

 

 

 

55,367

 

 

 

55,022

 

 

 

55,776

 

Weighted-average diluted shares outstanding

 

83,008

 

 

 

86,825

 

 

 

84,309

 

 

 

79,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EZCORP, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

(in thousands, except share and per share amounts)

June 30,
2024

 

June 30,
2023

 

September 30,
2023

 

 

 

 

 

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

218,038

 

 

$

237,974

 

 

$

220,595

 

Restricted cash

 

9,204

 

 

 

8,549

 

 

 

8,373

 

Pawn loans

 

261,720

 

 

 

229,379

 

 

 

245,766

 

Pawn service charges receivable, net

 

40,638

 

 

 

34,959

 

 

 

38,885

 

Inventory, net

 

171,937

 

 

 

154,944

 

 

 

166,477

 

Prepaid expenses and other current assets

 

40,391

 

 

 

44,925

 

 

 

39,623

 

  Total current assets

 

741,928

 

 

 

710,730

 

 

 

719,719

 

Investments in unconsolidated affiliates

 

12,297

 

 

 

10,247

 

 

 

10,987

 

Other investments

 

51,220

 

 

 

39,220

 

 

 

36,220

 

Property and equipment, net

 

59,926

 

 

 

61,849

 

 

 

68,096

 

Right-of-use assets, net

 

235,030

 

 

 

243,100

 

 

 

234,388

 

Goodwill

 

308,847

 

 

 

302,120

 

 

 

302,372

 

Intangible assets, net

 

60,164

 

 

 

60,009

 

 

 

58,216

 

Deferred tax asset, net

 

25,245

 

 

 

19,610

 

 

 

25,702

 

Other assets, net

 

15,506

 

 

 

10,793

 

 

 

12,011

 

Total assets

$

1,510,163

 

 

$

1,457,678

 

 

$

1,467,711

 

 

 

 

 

 

 

Liabilities and equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Current maturities of long-term debt, net

$

137,326

 

 

$

ā€”

 

 

$

34,265

 

Accounts payable, accrued expenses and other current liabilities

 

69,742

 

 

 

74,458

 

 

$

81,605

 

Customer layaway deposits

 

20,067

 

 

 

18,595

 

 

 

18,920

 

Operating lease liabilities, current

 

58,905

 

 

 

56,919

 

 

 

57,182

 

  Total current liabilities

 

286,040

 

 

 

149,972

 

 

 

191,972

 

Long-term debt, net

 

223,998

 

 

 

359,686

 

 

 

325,847

 

Deferred tax liability, net

 

416

 

 

 

349

 

 

 

435

 

Operating lease liabilities

 

188,996

 

 

 

197,499

 

 

 

193,187

 

Other long-term liabilities

 

9,258

 

 

 

11,130

 

 

 

10,502

 

  Total liabilities

 

708,708

 

 

 

718,636

 

 

 

721,943

 

Commitments and contingencies (Note 9)

 

 

 

 

 

Stockholdersā€™ equity:

 

 

 

 

 

Class A Non-voting Common Stock, par value $0.01 per share; shares authorized: 100 million; issued and outstanding : 51,771,917 as of June 30, 2024; 52,214,761 as of June 30, 2023; and 51,869,569 as of September 30, 2023

 

518

 

 

 

522

 

 

 

519

 

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

 

30

 

 

 

30

 

 

 

30

 

Additional paid-in capital

 

347,082

 

 

 

344,857

 

 

 

346,181

 

Retained earnings

 

493,830

 

 

 

422,549

 

 

 

431,140

 

Accumulated other comprehensive loss

 

(40,005

)

 

 

(28,916

)

 

 

(32,102

)

  Total equity

 

801,455

 

 

 

739,042

 

 

 

745,768

 

Total liabilities and equity

$

1,510,163

 

 

$

1,457,678

 

 

$

1,467,711

 


EZCORP, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

 

Nine Months Ended
June 30,

(in thousands)

 

2024

 

 

 

2023

 

 

 

Operating activities:

 

 

 

Net income

$

67,899

 

 

$

28,210

 

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

 

 

 

Depreciation and amortization

 

24,942

 

 

 

23,977

 

Amortization of debt discount and deferred financing costs

 

1,212

 

 

 

1,135

 

Non-cash lease expense

 

43,999

 

 

 

41,752

 

Deferred income taxes

 

438

 

 

 

(7,489

)

Other adjustments

 

69

 

 

 

(4,894

)

Provision for inventory reserve

 

589

 

 

 

(160

)

Stock compensation expense

 

7,945

 

 

 

6,876

 

Equity in net (income) loss from investment in unconsolidated affiliates

 

(4,135

)

 

 

29,394

 

Net loss on extinguishment of debt

 

ā€”

 

 

 

3,545

 

Changes in operating assets and liabilities, net of business acquisitions:

 

 

 

Pawn service charges receivable

 

(1,593

)

 

 

(316

)

Inventory

 

(2,775

)

 

 

(5,501

)

Prepaid expenses, other current assets and other assets

 

(3,625

)

 

 

(2,750

)

Accounts payable, accrued expenses and other liabilities

 

(65,396

)

 

 

(53,018

)

Customer layaway deposits

 

1,055

 

 

 

1,036

 

Income taxes

 

(360

)

 

 

8,923

 

Dividends from unconsolidated affiliates

 

ā€”

 

 

 

3,589

 

 Net cash provided by operating activities

 

70,264

 

 

 

74,309

 

Investing activities:

 

 

 

Loans made

 

(683,121

)

 

 

(592,689

)

Loans repaid

 

391,297

 

 

 

343,886

 

Recovery of pawn loan principal through sale of forfeited collateral

 

272,781

 

 

 

251,608

 

Capital expenditures, net

 

(16,870

)

 

 

(27,751

)

Acquisitions, net of cash acquired

 

(11,963

)

 

 

(12,968

)

Proceeds from (issuance of) notes receivable

 

1,100

 

 

 

(15,500

)

Investment in unconsolidated affiliate

 

(993

)

 

 

(2,133

)

Investment in other investments

 

(15,000

)

 

 

(15,000

)

Dividends from unconsolidated affiliates

 

3,535

 

 

 

ā€”

 

 Net cash used in investing activities

 

(59,234

)

 

 

(70,547

)

Financing activities:

 

 

 

Taxes paid related to net share settlement of equity awards

 

(3,253

)

 

 

(1,149

)

Proceeds from issuance of debt

 

ā€”

 

 

 

230,000

 

Debt issuance cost

 

ā€”

 

 

 

(7,458

)

Cash paid on extinguishment of debt

 

ā€”

 

 

 

(1,951

)

Payments on debt

 

ā€”

 

 

 

(178,488

)

Purchase and retirement of treasury stock

 

(9,009

)

 

 

(13,982

)

Payments of finance leases

 

(386

)

 

 

ā€”

 

 Net cash (used in) provided by financing activities

 

(12,648

)

 

 

26,972

 

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

 

(108

)

 

 

1,420

 

Net (decrease) increase in cash, cash equivalents and restricted cash

 

(1,726

)

 

 

32,154

 

Cash and cash equivalents and restricted cash at beginning of period

 

228,968

 

 

 

214,369

 

Cash and cash equivalents and restricted cash at end of period

$

227,242

 

 

$

246,523

 

 

 

 

 

EZCORP, Inc.
OPERATING SEGMENT RESULTS

 

Three Months Ended June 30, 2024
(Unaudited)

(in thousands)

U.S. Pawn

 

Latin America Pawn

 

Other Investments

 

Total Segments

 

Corporate Items

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

$

107,849

 

 

$

50,291

 

 

$

ā€”

 

 

$

158,140

 

 

$

ā€”

 

 

$

158,140

 

Jewelry scrapping sales

 

13,757

 

 

 

1,638

 

 

 

ā€”

 

 

 

15,395

 

 

 

ā€”

 

 

 

15,395

 

Pawn service charges

 

77,416

 

 

 

30,414

 

 

 

ā€”

 

 

 

107,830

 

 

 

ā€”

 

 

 

107,830

 

Other revenues

 

28

 

 

 

28

 

 

 

ā€”

 

 

 

56

 

 

 

ā€”

 

 

 

56

 

Total revenues

 

199,050

 

 

 

82,371

 

 

 

ā€”

 

 

 

281,421

 

 

 

ā€”

 

 

 

281,421

 

Merchandise cost of goods sold

 

67,229

 

 

 

33,982

 

 

 

ā€”

 

 

 

101,211

 

 

 

ā€”

 

 

 

101,211

 

Jewelry scrapping cost of goods sold

 

11,887

 

 

 

1,596

 

 

 

ā€”

 

 

 

13,483

 

 

 

ā€”

 

 

 

13,483

 

Gross profit

 

119,934

 

 

 

46,793

 

 

 

ā€”

 

 

 

166,727

 

 

 

ā€”

 

 

 

166,727

 

Segment and corporate expenses (income):

 

 

 

 

 

 

 

 

 

 

 

Store expenses

 

81,441

 

 

 

34,894

 

 

 

ā€”

 

 

 

116,335

 

 

 

ā€”

 

 

 

116,335

 

General and administrative

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

20,060

 

 

 

20,060

 

Depreciation and amortization

 

2,408

 

 

 

2,090

 

 

 

ā€”

 

 

 

4,498

 

 

 

3,660

 

 

 

8,158

 

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

 

(2

)

 

 

22

 

 

 

ā€”

 

 

 

20

 

 

 

ā€”

 

 

 

20

 

Interest expense

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

3,539

 

 

 

3,539

 

Interest income

 

ā€”

 

 

 

(370

)

 

 

(605

)

 

 

(975

)

 

 

(1,956

)

 

 

(2,931

)

Equity in net (income) loss of unconsolidated affiliates

 

ā€”

 

 

 

ā€”

 

 

 

(1,406

)

 

 

(1,406

)

 

 

143

 

 

 

(1,263

)

Other (income) expense

 

ā€”

 

 

 

(184

)

 

 

12

 

 

 

(172

)

 

 

(19

)

 

 

(191

)

Segment contribution

$

36,087

 

 

$

10,341

 

 

$

1,999

 

 

$

48,427

 

 

 

 

 

Income (loss) before income taxes

 

 

 

 

 

 

$

48,427

 

 

$

(25,427

)

 

$

23,000

 

        

 

 

 

Three Months Ended June 30, 2023
(Unaudited)

(in thousands)

U.S. Pawn

 

Latin America Pawn

 

Other Investments

 

Total Segments

 

Corporate Items

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

$

102,177

 

 

$

45,803

 

 

$

ā€”

 

 

$

147,980

 

 

$

ā€”

 

 

$

147,980

 

Jewelry scrapping sales

 

13,098

 

 

 

833

 

 

 

ā€”

 

 

 

13,931

 

 

 

ā€”

 

 

 

13,931

 

Pawn service charges

 

68,790

 

 

 

25,029

 

 

 

ā€”

 

 

 

93,819

 

 

 

ā€”

 

 

 

93,819

 

Other revenues

 

27

 

 

 

40

 

 

 

15

 

 

 

82

 

 

 

ā€”

 

 

 

82

 

Total revenues

 

184,092

 

 

 

71,705

 

 

 

15

 

 

 

255,812

 

 

 

ā€”

 

 

 

255,812

 

Merchandise cost of goods sold

 

62,799

 

 

 

32,270

 

 

 

ā€”

 

 

 

95,069

 

 

 

ā€”

 

 

 

95,069

 

Jewelry scrapping cost of goods sold

 

11,101

 

 

 

857

 

 

 

ā€”

 

 

 

11,958

 

 

 

ā€”

 

 

 

11,958

 

Gross profit

 

110,192

 

 

 

38,578

 

 

 

15

 

 

 

148,785

 

 

 

ā€”

 

 

 

148,785

 

Segment and corporate expenses (income):

 

 

 

 

 

 

 

 

 

 

 

Store expenses

 

75,389

 

 

 

29,543

 

 

 

ā€”

 

 

 

104,932

 

 

 

ā€”

 

 

 

104,932

 

General and administrative

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

17,876

 

 

 

17,876

 

Depreciation and amortization

 

2,505

 

 

 

2,303

 

 

 

ā€”

 

 

 

4,808

 

 

 

3,218

 

 

 

8,026

 

Gain on sale or disposal of assets

 

ā€”

 

 

 

(29

)

 

 

ā€”

 

 

 

(29

)

 

 

ā€”

 

 

 

(29

)

Other income

 

ā€”

 

 

 

(2,632

)

 

 

ā€”

 

 

 

(2,632

)

 

 

ā€”

 

 

 

(2,632

)

Interest expense

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

3,414

 

 

 

3,414

 

Interest income

 

(1

)

 

 

(256

)

 

 

ā€”

 

 

 

(257

)

 

 

(2,327

)

 

 

(2,584

)

Equity in net income of unconsolidated affiliates

 

ā€”

 

 

 

ā€”

 

 

 

(1,523

)

 

 

(1,523

)

 

 

ā€”

 

 

 

(1,523

)

Other (income) expense

 

ā€”

 

 

 

(65

)

 

 

10

 

 

 

(55

)

 

 

50

 

 

 

(5

)

Segment contribution

$

32,299

 

 

$

9,714

 

 

$

1,528

 

 

$

43,541

 

 

 

 

 

Income (loss) before income taxes

 

 

 

 

 

 

$

43,541

 

 

$

(22,231

)

 

$

21,310

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Nine Months Ended June 30, 2024
(Unaudited)

(in thousands)

U.S. Pawn

 

Latin America Pawn

 

Other Investments

 

Total Segments

 

Corporate Items

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

$

348,211

 

 

$

154,019

 

 

$

ā€”

 

 

$

502,230

 

 

$

ā€”

 

 

$

502,230

 

Jewelry scrapping sales

 

39,258

 

 

 

3,933

 

 

 

ā€”

 

 

 

43,191

 

 

 

ā€”

 

 

 

43,191

 

Pawn service charges

 

236,499

 

 

 

84,943

 

 

 

ā€”

 

 

 

321,442

 

 

 

ā€”

 

 

 

321,442

 

Other revenues

 

94

 

 

 

59

 

 

 

35

 

 

 

188

 

 

 

ā€”

 

 

 

188

 

Total revenues

 

624,062

 

 

 

242,954

 

 

 

35

 

 

 

867,051

 

 

 

ā€”

 

 

 

867,051

 

Merchandise cost of goods sold

 

218,736

 

 

 

103,944

 

 

 

ā€”

 

 

 

322,680

 

 

 

ā€”

 

 

 

322,680

 

Jewelry scrapping cost of goods sold

 

33,965

 

 

 

3,514

 

 

 

ā€”

 

 

 

37,479

 

 

 

ā€”

 

 

 

37,479

 

Gross profit

 

371,361

 

 

 

135,496

 

 

 

35

 

 

 

506,892

 

 

 

ā€”

 

 

 

506,892

 

Segment and corporate expenses (income):

 

 

 

 

 

 

 

 

 

 

 

Store expenses

 

239,536

 

 

 

101,936

 

 

 

ā€”

 

 

 

341,472

 

 

 

ā€”

 

 

 

341,472

 

General and administrative

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

54,869

 

 

 

54,869

 

Depreciation and amortization

 

7,548

 

 

 

6,821

 

 

 

ā€”

 

 

 

14,369

 

 

 

10,573

 

 

 

24,942

 

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

 

(6

)

 

 

(240

)

 

 

ā€”

 

 

 

(246

)

 

 

97

 

 

 

(149

)

Other income

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

(765

)

 

 

(765

)

Interest expense

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

10,381

 

 

 

10,381

 

Interest income

 

ā€”

 

 

 

(1,398

)

 

 

(1,811

)

 

 

(3,209

)

 

 

(5,243

)

 

 

(8,452

)

Equity in net (income) loss of unconsolidated affiliates

 

ā€”

 

 

 

ā€”

 

 

 

(4,278

)

 

 

(4,278

)

 

 

143

 

 

 

(4,135

)

Other (income) expense

 

ā€”

 

 

 

(231

)

 

 

27

 

 

 

(204

)

 

 

(423

)

 

 

(627

)

Segment contribution

 

124,283

 

 

 

28,608

 

 

$

6,097

 

 

$

158,988

 

 

 

 

 

Income (loss) before income taxes

 

 

 

 

 

 

$

158,988

 

 

$

(69,632

)

 

$

89,356

 


 

 

 

Nine Months Ended June 30, 2023
(Unaudited)

(in thousands)

U.S. Pawn

 

Latin America Pawn

 

Other Investments

 

Total Segments

 

Corporate Items

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Merchandise sales

$

329,231

 

 

$

135,043

 

 

$

ā€”

 

 

$

464,274

 

 

$

ā€”

 

 

$

464,274

 

Jewelry scrapping sales

 

30,088

 

 

 

4,552

 

 

 

ā€”

 

 

 

34,640

 

 

 

ā€”

 

 

 

34,640

 

Pawn service charges

 

208,045

 

 

 

71,397

 

 

 

ā€”

 

 

 

279,442

 

 

 

ā€”

 

 

 

279,442

 

Other revenues

 

84

 

 

 

75

 

 

 

47

 

 

 

206

 

 

 

ā€”

 

 

 

206

 

Total revenues

 

567,448

 

 

 

211,067

 

 

 

47

 

 

 

778,562

 

 

 

ā€”

 

 

 

778,562

 

Merchandise cost of goods sold

 

203,698

 

 

 

93,587

 

 

 

ā€”

 

 

 

297,285

 

 

 

ā€”

 

 

 

297,285

 

Jewelry scrapping cost of goods sold

 

25,867

 

 

 

4,946

 

 

 

ā€”

 

 

 

30,813

 

 

 

ā€”

 

 

 

30,813

 

Gross profit

 

337,883

 

 

 

112,534

 

 

 

47

 

 

 

450,464

 

 

 

ā€”

 

 

 

450,464

 

Segment and corporate expenses (income):

 

 

 

 

 

 

 

 

 

 

 

Store expenses

 

220,639

 

 

 

86,365

 

 

 

ā€”

 

 

 

307,004

 

 

 

ā€”

 

 

 

307,004

 

General and administrative

 

ā€”

 

 

 

(3

)

 

 

ā€”

 

 

 

(3

)

 

 

48,964

 

 

 

48,961

 

Depreciation and amortization

 

7,820

 

 

 

6,850

 

 

 

ā€”

 

 

 

14,670

 

 

 

9,307

 

 

 

23,977

 

Loss (gain) on sale or disposal of assets

 

84

 

 

 

(56

)

 

 

ā€”

 

 

 

28

 

 

 

ā€”

 

 

 

28

 

Other income

 

ā€”

 

 

 

(5,097

)

 

 

ā€”

 

 

 

(5,097

)

 

 

ā€”

 

 

 

(5,097

)

Interest expense

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

12,994

 

 

 

12,994

 

Interest income

 

(2

)

 

 

(723

)

 

 

ā€”

 

 

 

(725

)

 

 

(4,421

)

 

 

(5,146

)

Equity in net loss of unconsolidated affiliates

 

ā€”

 

 

 

ā€”

 

 

 

29,394

 

 

 

29,394

 

 

 

ā€”

 

 

 

29,394

 

Other (income) expense

 

ā€”

 

 

 

(41

)

 

 

20

 

 

 

(21

)

 

 

(138

)

 

 

(159

)

Segment contribution (loss)

$

109,342

 

 

$

25,239

 

 

$

(29,367

)

 

$

105,214

 

 

 

 

 

Income (loss) before income taxes

 

 

 

 

 

 

$

105,214

 

 

$

(66,706

)

 

$

38,508

 

EZCORP, Inc.
STORE COUNT ACTIVITY
(Unaudited)

 

Three Months Ended June 30, 2024

 

U.S. Pawn

 

Latin America Pawn

 

Consolidated

 

 

 

 

 

 

As of March 31, 2024

535

 

711

 

1,246

New locations opened

1

 

6

 

7

Locations acquired

5

 

ā€”

 

5

As of June 30, 2024

541

 

717

 

1,258


 

Three Months Ended June 30, 2023

 

U.S. Pawn

 

Latin America Pawn

 

Consolidated

 

 

 

 

 

 

As of March 31, 2023

527

 

672

 

1,199

New locations opened

1

 

12

 

13

As of June 30, 2023

528

 

684

 

1,212


 

Nine Months Ended June 30, 2024

 

U.S. Pawn

 

Latin America Pawn

 

Consolidated

 

 

 

 

 

 

As of September 30, 2023

529

 

 

702

 

 

1,231

 

New locations opened

1

 

 

20

 

 

21

 

Locations acquired

12

 

 

ā€”

 

 

12

 

Locations combined or closed

(1

)

 

(5

)

 

(6

)

As of June 30, 2024

541

 

 

717

 

 

1,258

 


 

Nine Months Ended June 30, 2023

 

U.S. Pawn

 

Latin America Pawn

 

Consolidated

 

 

 

 

 

 

As of September 30, 2022

515

 

660

 

 

1,175

 

New locations opened

3

 

25

 

 

28

 

Locations acquired

10

 

ā€”

 

 

10

 

Locations combined or closed

ā€”

 

(1

)

 

(1

)

As of June 30, 2023

528

 

684

 

 

1,212

 


Non-GAAP Financial Information (Unaudited)

In addition to the financial information prepared in conformity with accounting U.S. generally accepted accounting principles (ā€œGAAPā€), we provide certain other non-GAAP financial information on a constant currency (ā€œconstant currencyā€) 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. In addition, we have an equity method investment that is denominated in Australian dollars and is translated into U.S. dollars. 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 nine months ended June 30, 2024 and 2023 were as follows:

 

 

June 30,

 

Three Months Ended
June 30,

 

Nine Months Ended
June 30,

 

 

2024

 

2023

 

2024

 

2023

 

2024

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

 

Mexican peso

 

18.3

 

17.1

 

17.2

 

17.7

 

17.3

 

18.7

Guatemalan quetzal

 

7.6

 

7.7

 

7.6

 

7.6

 

7.6

 

7.6

Honduran lempira

 

24.3

 

24.4

 

24.3

 

24.3

 

24.3

 

24.3

Australian dollar

 

1.5

 

1.5

 

1.5

 

1.5

 

1.5

 

1.5

 

 

 

 

 

 

 

 

 

 

 

 

 

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
June 30,

(in millions)

 

2024

 

 

 

2023

 

 

 

 

 

Net income

$

18.0

 

 

$

18.2

 

Interest expense

 

3.5

 

 

 

3.4

 

Interest income

 

(2.9

)

 

 

(2.6

)

Income tax expense

 

5.0

 

 

 

3.1

 

Depreciation and amortization

 

8.2

 

 

 

8.0

 

EBITDA

$

31.8

 

 

$

30.2

 


 

Total Revenues

 

Gross Profit

 

Income Before Tax

 

Tax Effect

 

Net Income

 

Diluted EPS

 

EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 Q3 Reported

$

281.4

 

 

$

166.7

 

 

$

23.0

 

 

$

5.0

 

$

18.0

 

 

$

0.25

 

 

$

31.8

 

Impact of dilutive instruments*

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

 

ā€”

 

 

ā€”

 

 

 

(0.01

)

 

 

ā€”

 

FX Impact

 

ā€”

 

 

 

ā€”

 

 

 

0.1

 

 

 

ā€”

 

 

ā€”

 

 

 

ā€”

 

 

 

0.1

 

Constant Currency and other impact

 

(1.6

)

 

 

(0.9

)

 

 

(0.3

)

 

 

0.8

 

 

(1.0

)

 

 

(0.01

)

 

 

(0.3

)

2024 Q3 Adjusted

$

279.8

 

 

$

165.8

 

 

$

22.8

 

 

$

5.8

 

$

17.0

 

 

$

0.23

 

 

$

31.6

 


 

Total Revenues

 

Gross Profit

 

Income Before Tax

 

Tax Effect

 

Net Income

 

Diluted EPS

 

EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023 Q3 Reported

$

255.8

 

$

148.8

 

$

21.3

 

 

$

3.1

 

 

$

18.2

 

 

$

0.24

 

 

$

30.2

 

Contingent consideration acquisition transaction

 

ā€”

 

 

ā€”

 

 

(2.6

)

 

 

(0.5

)

 

 

(2.1

)

 

 

(0.02

)

 

 

(2.6

)

Tax Impact

 

ā€”

 

 

ā€”

 

 

ā€”

 

 

 

1.2

 

 

 

(1.2

)

 

 

(0.02

)

 

 

ā€”

 

2023 Q3 Adjusted

$

255.8

 

$

148.8

 

$

18.7

 

 

$

3.8

 

 

$

14.9

 

 

$

0.20

 

 

$

27.6

 


 

Three Months Ended
June 30, 2024

 

Nine Months Ended
June 30, 2024

(in millions)

U.S. Dollar Amount

 

Percentage Change YOY

 

U.S. Dollar Amount

 

Percentage Change YOY

 

 

 

 

 

 

 

 

Consolidated revenues

$

281.4

 

 

10

%

 

$

867.1

 

 

11

%

Currency exchange rate fluctuations

 

(1.6

)

 

 

 

 

(14.2

)

 

 

Constant currency consolidated revenues

$

279.8

 

 

9

%

 

$

852.8

 

 

10

%

 

 

 

 

 

 

 

 

Consolidated gross profit

$

166.7

 

 

12

%

 

$

506.9

 

 

13

%

Currency exchange rate fluctuations

 

(0.9

)

 

 

 

 

(7.7

)

 

 

Constant currency consolidated gross profit

$

165.8

 

 

11

%

 

$

499.2

 

 

11

%

 

 

 

 

 

 

 

 

Consolidated net inventory

$

171.9

 

 

11

%

 

$

171.9

 

 

11

%

Currency exchange rate fluctuations

 

2.7

 

 

 

 

 

2.7

 

 

 

Constant currency consolidated net inventory

$

174.6

 

 

13

%

 

$

174.6

 

 

13

%

 

 

 

 

 

 

 

 

Latin America Pawn gross profit

$

46.8

 

 

21

%

 

$

135.5

 

 

20

%

Currency exchange rate fluctuations

 

(0.9

)

 

 

 

 

(7.7

)

 

 

Constant currency Latin America Pawn gross profit

$

45.9

 

 

19

%

 

$

127.8

 

 

14

%

 

 

 

 

 

 

 

 

Latin America Pawn PLO

$

62.4

 

 

24

%

 

$

62.4

 

 

24

%

Currency exchange rate fluctuations

 

3.0

 

 

 

 

 

3.0

 

 

 

Constant currency Latin America Pawn PLO

$

65.4

 

 

30

%

 

$

65.4

 

 

30

%

 

 

 

 

 

 

 

 

Latin America Pawn PSC revenues

$

30.4

 

 

22

%

 

$

84.9

 

 

19

%

Currency exchange rate fluctuations

 

(0.6

)

 

 

 

 

(4.5

)

 

 

Constant currency Latin America Pawn PSC revenues

$

29.8

 

 

19

%

 

$

80.4

 

 

13

%

 

 

 

 

 

 

 

 

Latin America Pawn merchandise sales

$

50.3

 

 

10

%

 

$

154.0

 

 

14

%

Currency exchange rate fluctuations

 

(1.0

)

 

 

 

 

(9.5

)

 

 

Constant currency Latin America Pawn merchandise sales

$

49.3

 

 

8

%

 

$

144.5

 

 

7

%

 

 

 

 

 

 

 

 

Latin America Pawn segment profit before tax

$

10.3

 

 

6

%

 

$

28.6

 

 

13

%

Currency exchange rate fluctuations

 

(0.1

)

 

 

 

 

(1.1

)

 

 

Constant currency Latin America Pawn segment profit before tax

$

10.2

 

 

5

%

 

$

27.5

 

 

9

%


Advertisement