CompoSecure Reports Fourth Quarter and Full Year 2023 Financial Results
Q4
Issues 2024 Guidance of Net Sales Between
Announces up to
“Our fourth quarter provided a strong close to 2023, capping off another year of record revenue and profitability. In addition, profitability was in-line with our original guidance issued in March 2023,” said
“We have a long history of delivering profitable growth while maintaining our leadership position in the global metal payment card market, which we do not believe is fully reflected in the valuation of our securities. I am excited to announce that the
Q4 2023 Financial Highlights (vs. Q4 2022)
Net Sales :Net Sales increased 7% to$99.9 million compared to$93.8 million . The increase was driven by continued domestic growth in CompoSecure’s metal payment card business, partially offset by select clients more tightly managing inventory, and lower international sales which is a more variable market due to global economic uncertainty.- Gross Profit: Gross Profit increased to
$52.9 million or 52.9% ofNet Sales , compared to$50.3 million or 53.6%. - Net Income/EPS: Net Income increased 39% to
$31.0 million compared to$22.4 million . The increase was primarily driven by prudent operating expense controls, as reflected by a reduction in selling, general and administrative expenses, as well as changes to the fair value of warrant liabilities, earnout consideration liability and derivative liability. Net Income per share attributable to class A common shareholders was$0.17 (Basic) and (Diluted), compared to$0.14 (Basic) and (Diluted) in the year-ago period. - Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) increased 30% to
$23.1 million compared to$17.7 million in the year-ago period. Adjusted EPS (a non-GAAP measure), which includes both class A and class B shares, was$0.29 (Basic) and$0.26 (Diluted) compared to$0.23 (Basic) and$0.20 (Diluted) in the year-ago period (see reconciliation of non-GAAP measures shown in table below). - Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) increased 22% to
$37.2 million compared to$30.6 million , with the increase driven by net sales growth and operating expense reductions.
FY 2023 Financial Highlights (vs. FY 2022)
Net Sales :Net Sales increased 3% to$390.6 million compared to$378.5 million . The increase was primarily driven by continued domestic growth in CompoSecure’s metal payment card business, which was up 9%. This was offset by lower international sales.- Gross Profit: Gross Profit was
$209.1 million or 53.5% ofNet Sales , compared to$219.6 million or 58.0%. The decrease was primarily due to lower production efficiencies from new and innovative card constructions, as well as the impact of inflationary pressure on wages and materials. - Net Income/EPS: Net Income was
$112.5 million compared to$131.8 million . The decrease was due to lower gross profit, changes to the fair value of warrant liabilities, earnout consideration liability and derivative liability, offset by a decrease in operating expenses. Net Income per share attributable to class A common stockholders was$1.03 (Basic) and$0.96 (Diluted), compared to$1.21 (Basic) and$1.13 (Diluted) in the year-ago period. - Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) was
$88.0 million compared to$83.0 million in the year-ago period. Adjusted EPS (a non-GAAP measure), which includes both class A and class B shares, was$1.12 (Basic) and$0.97 (Diluted) compared to$1.10 (Basic) and$0.94 (Diluted) in the year-ago period (see reconciliation of non-GAAP measures shown in table below). - Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) increased 6% to
$145.0 million compared to$136.2 million .
Liquidity and Capital Structure
- Balance Sheet: At
December 31, 2023 ,CompoSecure had$41.2 million of cash and cash equivalents and$340.3 million of total debt, which included$210.3 million of term loan, and$130.0 million of exchangeable notes. This compares to cash and cash equivalents of$13.6 million and total debt of$363.1 million atDecember 31, 2022 . CompoSecure’s secured debt leverage ratio has decreased to 1.39x atDecember 31, 2023 compared to 1.62x atDecember 31, 2022 and 2.8x atDecember 31, 2021 . - Shares Outstanding: At
December 31, 2023 ,CompoSecure had 79.4 million shares outstanding which included 19.4 million class A shares and 60.0 million class B shares (for more information on shares outstanding, both Basic and Diluted, please refer to CompoSecure’s 10-K and the accompanying earnings presentation).
Full Year Operational Highlights
- Extended long-term agreements with CompoSecure’s two largest customers: JP Morgan Chase and American Express
- Produced over 31 million metal payment cards that helped support more than 150 new and ongoing card programs
- Ranked the #1 metal payment card provider by
ABI Research , a global technology market intelligence firm - 2023 product and innovation highlights:
- Echo Mirror™ Card – a stainless-steel payment card with a mirror-like finish
- LED Card – LED lights illuminate the card when a contactless transaction is initiated
- Lux Glass™ Card – a transparent payment card with a metal bezel
- Arculus Authenticate hardware passkeys received official designation as a Microsoft FIDO2 security key vendor
- Arculus cross-chain DeFi capabilities via WalletConnect across major chains
- Arculus cold storage wallet cryptographic support for more than 10K coins across additional chains
2024 Financial Outlook
Securities Repurchase Program
Repurchases under this program may be made from time to time in the open market, through privately negotiated transactions, tender offers, or otherwise, and will be made as permitted by the terms and conditions of the Company’s senior credit facility and indenture for its exchangeable notes, as applicable. Repurchases of common stock will be conducted in accordance with Rule 10b-18 of the Exchange Act. To facilitate equity repurchases, the Company expects to enter into a Rule 10b5-1 repurchase plan with a third-party broker to allow the Company to repurchase equity at times when it otherwise might be prevented from doing so under insider trading laws or because of trading blackout periods imposed under the Company’s Insider Trading Policy. Any exchangeable note or warrant repurchases will be conducted in accordance with applicable insider trading laws and the Company’s Insider Trading Policy.
Any shares of common stock repurchased under the program may either be returned to the status of authorized but unissued shares of common stock or held as treasury stock of the Company. Subject to applicable law, the Company may elect to amend or cancel the repurchase program or amend the terms thereof.
The Company also entered into an amendment to the Company’s senior credit facility which enables the Company to implement the repurchase program in compliance with the senior credit facility.
Conference Call
Date:
Time:
Dial-in registration link: here
Live webcast registration link: here
If you have any difficulty registering or connecting with the conference call, please contact Elevate IR at (720) 330-2829.
A live webcast and replay of the conference call will be available on the investor relations section of CompoSecure’s website at https://ir.composecure.com/news-events/events.
About
Founded in 2000,
Forward-Looking Statements
This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of management. Although
Use of Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures that are not prepared in accordance with accounting principles generally accepted in
Corporate Contact
Head of Communications,
(917) 208-7724
apiniella@composecure.com
Investor Relations Contact
Elevate IR
(720) 330-2829
CMPO@elevate-ir.com
Condensed Consolidated Balance Sheet Data |
||||||||
(in thousands) |
||||||||
(unaudited) | ||||||||
ASSETS | ||||||||
Cash and cash equivalents | $ | 41,216 | $ | 13,642 | ||||
Accounts Receivable, net | 40,488 | 37,272 | ||||||
Inventories | 52,540 | 42,374 | ||||||
Prepaid expenses and other current assets | 5,133 | 3,824 | ||||||
Property and equipment, net | 25,212 | 22,655 | ||||||
Right of use assets operating, net | 7,473 | 8,932 | ||||||
Deferred tax asset | 23,697 | 25,569 | ||||||
Derivative asset - interest rate swap | 5,258 | 8,651 | ||||||
Deposits and other assets | 24 | 24 | ||||||
TOTAL ASSETS | $ | 201,041 | $ | 162,943 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
Current portion of long-term debt | $ | 10,313 | $ | 14,372 | ||||
Current portion of lease liabilities | 1,948 | 1,846 | ||||||
Current portion of tax receivable agreement liability | 1,425 | 2,367 | ||||||
Accounts payable | 5,193 | 7,127 | ||||||
Accrued expenses | 11,987 | 10,154 | ||||||
Commission payable | 4,429 | 3,317 | ||||||
Bonus payable | 5,616 | 8,177 | ||||||
Long-term debt, net of deferred finance costs | 198,331 | 216,276 | ||||||
Convertible notes, net of debt discount | 127,832 | 127,348 | ||||||
Derivative liability - convertible notes | 425 | 285 | ||||||
Warrant liability | 8,294 | 16,341 | ||||||
Earnout consideration liability | 852 | 15,090 | ||||||
Lease liabilities, operating | 6,220 | 7,766 | ||||||
Tax receivable agreement liability | 23,949 | 24,475 | ||||||
Total stockholders' (deficit) | (205,773 | ) | (291,998 | ) | ||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 201,041 | $ | 162,943 | ||||
Consolidated Statements of Operations | |||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
(unaudited) |
|||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||
Net sales | $ | 99,900 | $ | 93,790 | $ | 390,629 | $ | 378,476 | |||||||
Operating expenses: | |||||||||||||||
Cost of sales | 47,005 | 43,514 | 181,547 | 158,832 | |||||||||||
Selling, General and administrative | 22,368 | 25,425 | 89,995 | 104,749 | |||||||||||
Total operating expenses | 69,373 | 68,939 | 271,542 | 263,581 | |||||||||||
Income from operations | 30,527 | 24,851 | 119,087 | 114,895 | |||||||||||
Total other income (expense), net | 4,399 | (1,872 | ) | (2,011 | ) | 21,280 | |||||||||
Income before income taxes | 34,926 | 22,979 | 117,076 | 136,175 | |||||||||||
Income tax (expense) benefit | (3,901 | ) | (622 | ) | (4,556 | ) | (4,360 | ) | |||||||
Net income | 31,025 | 22,357 | 112,520 | 131,815 | |||||||||||
Net income attributable to non-controlling interests | 27,730 | 20,113 | 93,281 | 113,158 | |||||||||||
Net income attributable to |
$ | 3,295 | $ | 2,244 | $ | 19,239 | $ | 18,657 | |||||||
Net income per share attributable to Class A common stockholders -basic | $ | 0.17 | $ | 0.14 | $ | 1.03 | $ | 1.21 | |||||||
Net income per share attributable to Class A common stockholders - diluted | $ | 0.17 | $ | 0.14 | $ | 0.96 | $ | 1.13 | |||||||
Weighted average shared used to compute net income per share attributable to Class A common stockholders - basic (in thousands) | 19,375 | 16,059 | 18,661 | 15,372 | |||||||||||
Weighted average shared used to compute net income per share attributable to Class A common stockholders - diluted (in thousands) | 19,375 | 16,059 | 35,312 | 32,555 |
Consolidated Statements of Cash Flows |
||||||||
(in thousands) | ||||||||
(unaudited) | ||||||||
Twelve Months Ended |
||||||||
2023 | 2022 | |||||||
CASH FLOWS FROM OPERATING ACTIVITES: | ||||||||
Net income | $ | 112,520 | $ | 131,815 | ||||
Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
Depreciation | 8,387 | 8,575 | ||||||
Stock-based compensation expense | 17,562 | 11,465 | ||||||
Inventory reserve | (1,182 | ) | 1,668 | |||||
Amortization of deferred finance costs | 1,546 | 2,345 | ||||||
Change in fair value of earnout consideration liability | (14,237 | ) | (23,337 | ) | ||||
Revaluation of warrant liability | (8,047 | ) | (18,930 | ) | ||||
Change in fair value of derivative liability | 139 | (266 | ) | |||||
Deferred tax (benefit) expense | 2,667 | 3,193 | ||||||
Changes in assets and liabilities | ||||||||
Accounts receivable | (3,216 | ) | (9,347 | ) | ||||
Inventories | (8,984 | ) | (18,237 | ) | ||||
Prepaid expenses and other assets | (1,309 | ) | (1,228 | ) | ||||
Accounts payable | (1,934 | ) | 68 | |||||
Deposits and other assets | - | (14 | ) | |||||
Accrued expenses | 1,833 | 23 | ||||||
Other liabilities | (1,433 | ) | 4,990 | |||||
Net cash provided by operating activities | 104,312 | 92,783 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
Acquisition of property and equipment | (10,944 | ) | (9,053 | ) | ||||
Net cash used in investing activities | (10,944 | ) | (9,053 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
Proceeds from employee stock purchase plan and exercise of equity awards | 1,196 | 82 | ||||||
Payments for taxes related to net share settlement of equity awards | (3,126 | ) | - | |||||
Payment of line of credit | - | (15,000 | ) | |||||
Payment of Tax receivable agreement liability | (2,436 | ) | (110 | ) | ||||
Deferred finance costs related to debt modification | (256 | ) | - | |||||
Payment of term loan | (22,810 | ) | (16,878 | ) | ||||
Distributions | (38,362 | ) | (36,293 | ) | ||||
Payment of issuance cost related to business combination | - | (23,833 | ) | |||||
Net cash used in financing activities | (65,794 | ) | (92,032 | ) | ||||
Net increase (decrease) in cash and cash equivalents | 27,574 | (8,302 | ) | |||||
Cash and cash equivalents, beginning of period | 13,642 | 21,944 | ||||||
Cash and cash equivalents, end of period | $ | 41,216 | $ | 13,642 | ||||
Supplementary disclosure of cash flow information | ||||||||
Cash paid for interest expense | 27,247 | 21,379 | ||||||
Cash paid for income taxes | 2,760 | 858 | ||||||
Supplemental disclosure of non-cash financing activity: | ||||||||
Derivative asset - interest rate swap | 5,258 | 8,651 | ||||||
Non-GAAP Adjusted EBITDA Reconciliation |
||||||||||||||||
(in thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Net income | $ | 31,025 | $ | 22,357 | $ | 112,520 | $ | 131,815 | ||||||||
Add: | ||||||||||||||||
Depreciation | 2,138 | 1,998 | 8,387 | 8,575 | ||||||||||||
Interest expense, net (1) | 5,800 | 6,182 | 24,156 | 22,544 | ||||||||||||
Income tax expense (benefit) | 3,901 | 622 | 4,556 | 4,360 | ||||||||||||
EBITDA | $ | 42,864 | $ | 31,159 | $ | 149,619 | $ | 167,294 | ||||||||
Stock-based compensation | 4,510 | 3,730 | 17,562 | 11,465 | ||||||||||||
Mark to market adjustments (2) | (10,198 | ) | (4,310 | ) | (22,145 | ) | (42,533 | ) | ||||||||
Adjusted EBITDA | $ | 37,176 | $ | 30,579 | $ | 145,036 | $ | 136,226 | ||||||||
(1) Includes amortization of deferred financing cost for the three and twelve months ended |
||||||||||||||||
(2) Includes the changes in fair value of warrant liability, derivative liabilities and earnout consideration liability for the three and twelve months ended |
||||||||||||||||
Non-GAAP Adjusted EPS Reconciliation | ||||||||||||||||
(in thousands) | ||||||||||||||||
(unaudited) | ||||||||||||||||
Three Months Ended |
Twelve Months Ended |
|||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
(in thousands) except per share amounts | ||||||||||||||||
Basic and Diluted: | ||||||||||||||||
Net income | $ | 31,025 | $ | 22,357 | $ | 112,520 | $ | 131,815 | ||||||||
Add: provision for income taxes | 3,901 | 622 | 4,556 | 4,360 | ||||||||||||
Income before Income taxes | 34,926 | 22,979 | 117,076 | 136,175 | ||||||||||||
Income tax expense (1) | (6,399 | ) | (4,784 | ) | (24,403 | ) | (22,423 | ) | ||||||||
Adjusted net income before adjustments | 28,527 | 18,195 | 92,673 | 113,752 | ||||||||||||
(Less): mark-to-market adjustments (2) | (9,974 | ) | (4,227 | ) | (22,284 | ) | (42,267 | ) | ||||||||
Add: stock-based compensation | 4,510 | 3,730 | 17,562 | 11,465 | ||||||||||||
Adjusted net income | $ | 23,063 | $ | 17,698 | $ | 87,951 | $ | 82,950 | ||||||||
Common shares outstanding used in computing earnings per share, basic: | ||||||||||||||||
Class A and Class B common shares (3) | 79,334 | 76,384 | 78,619 | 75,697 | ||||||||||||
Common shares outstanding used in computing earnings per share, diluted: | ||||||||||||||||
Warrants (Public and Private) (4) | 8,094 | 8,094 | 8,094 | 8,094 | ||||||||||||
Equity awards | 2,988 | 3,859 | 3,651 | 4,183 | ||||||||||||
Total Shares outstanding used in computing adjusted earnings per share - diluted | 90,416 | 88,337 | 90,364 | 87,974 | ||||||||||||
Adjusted net income per share- basic | $ | 0.29 | $ | 0.23 | $ | 1.12 | $ | 1.10 | ||||||||
Adjusted net income per share- diluted | $ | 0.26 | $ | 0.20 | $ | 0.97 | $ | 0.94 | ||||||||
1) Calculated using the Company's blended tax rate. | ||||||||||||||||
2) Includes the changes in fair value of warrant liability and earnout consideration liability. | ||||||||||||||||
3) Assumes both Class A shares and Class B shares participate in earnings and are outstanding at the end of the period. | ||||||||||||||||
4) Assumes treasury stock method, valuation at assumed fair market value of |
||||||||||||||||
5) The Company did not include the effect of Exchangeable Notes to its total shares outstanding used in diluted adjusted net income per share. | ||||||||||||||||
Source: CompoSecure, Inc.