IIIV
$21.64
I3 Verticals Inc Cl A
($.44)
(1.99%)
Earnings Details
3rd Quarter June 2019
Thursday, August 08, 2019 4:45:00 PM
Tweet Share Watch
Summary

i3 Verticals Reaffirms

I3 Verticals Inc Cl A (IIIV) reported 3rd Quarter June 2019 earnings of $0.15 per share on revenue of $97.5 million. The consensus earnings estimate was $0.16 per share on revenue of $34.8 million. Revenue grew 15.3% on a year-over-year basis.

The company said it continues to expect fiscal 2019 non-GAAP earnings of $0.80 to $0.85 per share on revenue of $132.0 million to $138.0 million. The current consensus earnings estimate is $0.83 per share on revenue of $135.0 million for the year ending September 30, 2019.

Results
Reported Earnings
$0.15
Earnings Whisper
-
Consensus Estimate
$0.16
Reported Revenue
$97.5 Mil
Revenue Estimate
$34.8 Mil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

i3 Verticals Reports Third Quarter 2019 Financial Results

NASHVILLE, Tenn., Aug. 08, 2019 (GLOBE NEWSWIRE) -- i3 Verticals, Inc. (Nasdaq: IIIV) (“i3 Verticals” or the “Company”) today reported its financial results for the fiscal third quarter ended June 30, 2019.

Highlights for the fiscal third quarter and nine months ended June 30, 2019 vs. 2018

  • Third quarter revenue was $97.5 million, an increase of 15% over the prior year's third quarter; Revenue was $267.7 million for the nine months ended June 30, 2019, an increase of 12% over the prior year's first nine months.
  • Third quarter adjusted net revenue1, which excludes acquisition revenue adjustments and interchange and network fees, was $36.0 million, an increase of 25% over the prior year's third quarter; Adjusted net revenue1 was $97.0 million for the nine months ended June 30, 2019, an increase of 20% over the prior year's first nine months.

  • Third quarter net loss was $0.6 million; Net income was $0.5 million for the nine months ended June 30, 2019.
  • Third quarter adjusted EBITDA1 was $9.7 million, an increase of 22% over the prior year's third quarter; Adjusted EBITDA1 was $27.0 million for the nine months ended June 30, 2019, an increase of 20% over the prior year's first nine months.
  • Third quarter adjusted EBITDA1 as a percentage of adjusted net revenue1 was 27%, compared to 28% in the prior year's third quarter; Adjusted EBITDA1 as a percentage of adjusted net revenue1 was 28% for the nine months ended June 30, 2019, compared to 28% in the prior year's first nine months.

  • Third quarter diluted net loss per share available to Class A common stock was $0.12, compared to $0.01 in the prior year's third quarter2; Diluted net loss per share available to Class A common stock was $0.23 for the nine months ended June 30, 2019, compared to $0.01 in the prior year's first nine months2.
  • For the three and nine months ended June 30, 2019, pro forma adjusted diluted earnings per share2, which gives pro forma effect to the Company's going forward effective tax rate, was $0.20 and $0.59, respectively, compared to $0.14 and $0.39 for the three and nine months ended June 30, 2018, respectively.

  • Integrated payments3 were 51% and 49% of payment volume for the three and nine months ended June 30, 2019, respectively.
  • At June 30, 2019, the ratio of consolidated debt-to-EBITDA, as defined in the Company's Senior Secured Credit Facility, was 3.28x.
  • As previously announced the Company completed the acquisitions of Northeast Texas Data, LLC and Graves Humphries Stahl, LLC (collectively “NET Data”) on April 3, 2019, and Pace Payment Systems, Inc. on May 31, 2019, which are focused on the Public Sector and Education verticals. In addition, the Company acquired an unrelated business in the Education vertical during the third quarter.
  1. Represents a non-GAAP financial measure. For additional information (including reconciliation information), see the attached schedules to this release.
  2. Diluted net loss per share available to Class A common stock for the three and nine months ended June 30, 2018, are presented only for the period after the Company’s Reorganization Transactions (as later defined).
  3. Integrated payments represents payment transactions that are generated in situations where payment technology is embedded within the Company’s own proprietary software, a client’s software or critical business process.

Greg Daily, Chairman and CEO of i3 Verticals, commented, “We are pleased with our third quarter performance and accomplishments. During the quarter, we closed four acquisitions, expanded our credit facility and closed on our secondary offering. I am proud of our team and their focus on serving our markets, growing our company and building shareholder value.

“Our recent acquisitions expanded our market opportunities in two of our key verticals — Public Sector and Education. We are excited about our momentum in these markets, and we remain optimistic about our prospects to deliver software solutions that meet our customers’ needs and drive our revenue growth. We are also pleased with the successful implementation of our strategic plan for the company’s infrastructure that will support our future growth, including the support of approximately 500 employees throughout our company.

“During the third quarter, our Public Sector vertical outperformed our expectations. The strong performance from the Public Sector group was somewhat offset by continued weakness in the integrated point-of-sale channel. Our Public Sector team continues to be successful in our markets, and we expect our recent product enhancements to add to our growth opportunities. In addition, with schools starting back, we are excited about our expanded product offerings in the Education vertical. We expect the Public Sector and Education verticals to contribute to our revenue growth in the fourth quarter and fiscal 2020.

“We are grateful for the support of both our new and existing investors. The secondary offering completed in the third quarter has increased our daily trading volume, and we will remain under lock-up with our underwriters for 90 days. Today, we also filed a universal shelf registration statement on Form S-3 with the Securities and Exchange Commission. This is simply good corporate housekeeping as it allows us to quickly access the capital markets in the future, but we do not intend to sell additional equity at this time.”

2019 Outlook

The Company reiterates the following guidance, which it issued on June 3, 2019, in connection with the Pace acquisition:

(in thousands, except per share amounts)Outlook Range
 Fiscal year ending September 30, 2019
Adjusted net revenue(1) (non-GAAP)$132,000-$138,000
Adjusted EBITDA (non-GAAP)$37,000-$40,000
Adjusted diluted earnings per share(2) (non-GAAP)$0.80-$0.85

_______________________

  1. Under GAAP, companies must adjust, as necessary, beginning balances of acquired deferred revenue to fair value as part of acquisition accounting as defined by GAAP. For the 2019 outlook, the Company has removed the effect of these adjustments to acquisition date fair value from acquisitions that have closed as of the earnings release date.
  2. Assumes an effective pro forma tax rate of 25.0% (non-GAAP).

With respect to the “2019 Outlook,” adjusted net revenue, adjusted EBITDA and adjusted diluted earnings per share are non-GAAP financial measures. Reconciliation of adjusted net revenue, adjusted EBITDA and adjusted diluted earnings per share guidance to the closest corresponding GAAP measure on a forward-looking basis is not available without unreasonable efforts. This inability results from the inherent difficulty in forecasting generally and quantifying certain projected amounts that are necessary for such reconciliations. In particular, sufficient information is not available to calculate certain adjustments required for such reconciliations, including changes in the fair value of contingent consideration, income tax expense of i3 Verticals, Inc. and equity-based compensation expense. The Company expects these adjustments may have a potentially significant impact on future GAAP financial results.

Conference Call

The Company will host a conference call on Friday, August 9, 2019, at 8:00 a.m. ET, to discuss financial results and operations. To listen to the call live via telephone, participants should dial (323) 794-2551 approximately 10 minutes prior to the start of the call. A telephonic replay will be available from 11:00 a.m. ET on August 9, 2019, through August 16, 2019, by dialing (719) 457-0820 and entering Confirmation Code 6839934. 

To listen to the call live via webcast, participants should visit the “Investors” section of the Company’s website, www.i3verticals.com, and go to the “Events & Presentations” page approximately 10 minutes prior to the start of the call. The online replay will be available on this page of the Company’s website beginning shortly after the conclusion of the call and will remain available for 30 days.

Non-GAAP Measures

This press release contains information prepared in conformity with GAAP as well as non-GAAP information. It is management’s intent to provide non-GAAP financial information to enhance understanding of the Company's consolidated financial information as prepared in accordance with GAAP. This non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP. Each non-GAAP financial measure and the most directly comparable GAAP financial measure are presented so as not to imply that more emphasis should be placed on the non-GAAP measure. The non-GAAP financial information presented may be determined or calculated differently by other companies.

Additional information about non-GAAP financial measures, including, but not limited to, adjusted net revenue, pro forma adjusted net income, adjusted EBITDA and pro forma adjusted diluted EPS, and a reconciliation of those measures to the most directly comparable GAAP measures is included on pages 11 through 14 in the financial schedules of this release.

About i3 Verticals

Helping drive the convergence of software and payments, i3 Verticals delivers seamlessly integrated payment and software solutions to small- and medium-sized businesses and other organizations in strategic vertical markets, such as the public sector, education, non-profit, property management, and healthcare and to the business-to-business payments market. With a broad suite of payment and software solutions that address the specific needs of its clients in each strategic vertical market, i3 Verticals processed approximately $12.3 billion in total payment volume for the 12 months ended June 30, 2019.

Forward-Looking Statements

This release contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact or relating to present facts or current conditions included in this release are forward-looking statements, including any statements regarding guidance and statements of a general economic or industry specific nature. Forward-looking statements give the Company's current expectations and projections relating to its financial condition, results of operations, guidance, plans, objectives, future performance and business. You generally can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as “anticipate,” “estimate,” “expect,” “project,” “plan,” “intend,” “believe,” “may,” “will,” “should,” “could have,” “exceed,” “significantly,” “likely” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events.

The forward-looking statements contained in this release (such as our 2019 outlook) are based on assumptions that we have made in light of the Company's industry experience and its perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances. As you review and consider information presented herein, you should understand that these statements are not guarantees of future performance or results. They depend upon future events and are subject to risks, uncertainties (many of which are beyond the Company's control) and assumptions. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect the Company's actual future performance or results and cause them to differ materially from those anticipated in the forward-looking statements. Certain of these factors and other risks are discussed in the Company's filings with the U.S. Securities and Exchange Commission and include, but are not limited to: (i) the ability to generate revenues sufficient to maintain profitability and positive cash flow; (ii) competition in the Company's industry and the ability to compete effectively; (iii) the dependence on non-exclusive distribution partners to market the Company's products and services; (iv) the ability to keep pace with rapid developments and changes in the Company's industry and provide new products and services; (v) liability and reputation damage from unauthorized disclosure, destruction or modification of data or disruption of the Company's services; (vi) technical, operational and regulatory risks related to the Company's information technology systems and third-party providers’ systems; (vii) reliance on third parties for significant services; (viii) exposure to economic conditions and political risks affecting consumer and commercial spending, including the use of credit cards; (ix) the ability to increase the Company's existing vertical markets, expand into new vertical markets and execute the Company's growth strategy; (x) the ability to successfully identify acquisition targets, complete those acquisitions and effectively integrate those acquisitions into the Company's services; (xi) degradation of the quality of the Company's products, services and support; (xii) the ability to retain clients, many of which are small- and medium-sized businesses, which can be difficult and costly to retain; (xiii) the Company's ability to successfully manage its intellectual property; (xiv) the ability to attract, recruit, retain and develop key personnel and qualified employees; (xv) risks related to laws, regulations and industry standards; (xvi) the Company's indebtedness and potential increases in its indebtedness; (xvii) operating and financial restrictions imposed by the Company's senior secured credit facility; and (xviii) the risk factors included in the Company's Annual Report on Form 10-K for the year ended September 30, 2018, and in our subsequent SEC filings. Should one or more of these risks or uncertainties materialize, or should any of these assumptions prove incorrect, the Company's actual results may vary in material respects from those projected in these forward-looking statements.

Any forward-looking statement made by us in this release speaks only as of the date of this release. Factors or events that could cause the Company's actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.

This press release shall not constitute an offer to sell or the solicitation of an offer to buy any securities.

Contacts: 
Clay WhitsonScott Meriwether
Chief Financial OfficerSenior Vice President - Finance
(615) 988-9890(615) 942-6175
cwhitson@i3verticals.com

 
smeriwether@i3verticals.com

 


i3 Verticals, Inc. Consolidated Statements of Operations
(Unaudited)
($ in thousands, except share and per share amounts)

 Three months ended June 30, Nine months ended June 30,
 2019  2018  % Change 2019  2018  % Change
            
Revenue$97,483  $84,536  15% $267,745  $239,455  12%
            
Operating expenses           
Interchange and network fees63,263  55,705  14% 173,777  158,577  10%
Other costs of services11,431  11,061  3% 31,414  30,119  4%
Selling general and administrative17,587  10,696  64% 44,422  29,737  49%
Depreciation and amortization4,425  3,000  48% 11,875  8,876  34%
Change in fair value of contingent consideration(417) 1,151  (136)% 1,736  3,280  (47)%
Total operating expenses96,289  81,613  18% 263,224  230,589  14%
            
Income from operations1,194  2,923  (59)% 4,521  8,866  (49)%
            
Other expenses           
Interest expense, net1,918  2,644  (27)% 3,987  7,649  (48)%
Change in fair value of warrant liability  242  n/m   8,487  n/m
Total other expenses1,918  2,886  (34)% 3,987  16,136  (75)%
            
(Loss) income before income taxes(724) 37  n/m 534  (7,270) n/m
            
(Benefit from) provision for income taxes(131) 692  (119)% (2) 553  (100)%
            
Net (loss) income(593) (655) n/m 536  (7,823) n/m
            
Net income (loss) attributable to non-controlling interest598  (91) n/m 2,651  (91) n/m
Net (loss) attributable to
i3 Verticals, Inc.
$(1,191) $(564) 111% $(2,115) $(7,732) (73)%
            
Net loss per share available to
Class A common stock(1):
           
Basic$(0.12) $(0.01)   $(0.23) $(0.01)  
Diluted$(0.12) $(0.01)   $(0.23) $(0.01)  
Weighted average shares of
Class A common stock outstanding(1):
           
Basic10,064,785  8,812,630    9,254,549  8,812,630   
Diluted10,064,785  8,812,630    9,254,549  8,812,630   

n/m = not meaningful
__________

  1. Basic and diluted net loss per Class A common stock are presented only for the period after certain reorganization transactions ("Reorganization Transactions") undertaken in connection with the Company's initial public offering ("IPO").


i3 Verticals, Inc. Financial Highlights
(Unaudited)
($ in thousands, except per share amounts)

 Three months ended June 30, Nine months ended June 30,
 2019 2018 % Change 2019 2018 % Change
            
Adjusted net revenue (non-GAAP)$36,014 $28,831 25% $97,032 $80,878 20%
Adjusted EBITDA (non-GAAP)9,694 7,937 22% 27,019 22,499 20%
Pro forma adjusted diluted earnings per share (non-GAAP)$0.20 $0.14 43% $0.59 $0.39 51%


i3 Verticals, Inc. Supplemental Volume Information
(Unaudited)
($ in thousands)

 Three months ended June 30, Nine months ended June 30,
 2019 2018 2019 2018
        
Payment volume(1)$3,409,222 $2,997,366 $9,295,879 $8,583,586

__________

  1. Payment volume is the net dollar value of both 1) Visa, Mastercard and other payment network transactions processed by the Company's clients and settled to clients by us and 2) ACH transactions processed by the Company's clients and settled to clients by the Company.


i3 Verticals, Inc. Segment Summary
(Unaudited)
($ in thousands)

 For the Three Months Ended June 30, 2019
 Merchant Services Proprietary
Software and
Payments
 Other Total
Revenue$87,264 $10,219  $  $97,483 
        
Operating expenses       
Interchange and network fees61,744 1,519    63,263 
Other costs of services10,527 904    11,431 
Selling general and administrative6,244 6,066  5,277  17,587 
Depreciation and amortization2,972 1,308  145  4,425 
Change in fair value of contingent consideration155 (572)   (417)
Income (loss) from operations$5,622 $994  $(5,422) $1,194 
        
Payment volume$3,268,141 $141,081  $  $3,409,222 


 For the Nine Months Ended June 30, 2019
 Merchant Services Proprietary
Software and
Payments
 Other Total
Revenue$241,841  $25,904 $  $267,745
        
Operating expenses       
Interchange and network fees169,229  4,548   173,777
Other costs of services29,648  1,766   31,414
Selling general and administrative18,561  12,728 13,133  44,422
Depreciation and amortization8,671  2,811 393  11,875
Change in fair value of contingent consideration(554) 2,290   1,736
Income (loss) from operations$16,286  $1,761 $(13,526) $4,521
        
Payment volume$8,866,400  $429,479 $  $9,295,879



i3 Verticals, Inc. Segment Summary (Continued)
(Unaudited)
($ in thousands)

 For the Three Months Ended June 30, 2018
 Merchant Services Proprietary
Software and
Payments
 Other Total
Revenue$79,766 $4,770  $  $84,536
        
Operating expenses       
Interchange and network fees54,673 1,032    55,705
Other costs of services10,693 368    11,061
Selling general and administrative6,126 1,908  2,662  10,696
Depreciation and amortization2,424 517  59  3,000
Change in fair value of contingent consideration88 1,063    1,151
Income (loss) from operations$5,762 $(118) $(2,721) $2,923
        
Payment volume$2,888,278 $109,088  $  $2,997,366


 For the Nine Months Ended June 30, 2018
 Merchant Services Proprietary
Software and
Payments
 Other Total
Revenue$224,671 $14,788 $(4) $239,455
        
Operating expenses       
Interchange and network fees155,012 3,565   158,577
Other costs (benefits) of services28,949 1,171 (1) 30,119
Selling general and administrative17,127 5,546 7,064  29,737
Depreciation and amortization7,140 1,615 121  8,876
Change in fair value of contingent consideration1,535 1,745   3,280
Income (loss) from operations$14,908 $1,146 $(7,188) $8,866
        
Payment volume$8,221,763 $361,823 $  $8,583,586



i3 Verticals, Inc. Consolidated Balance Sheets
($ in thousands, except share and per share amounts)

 June 30, September 30,
 2019  2018
 (unaudited)  
Assets   
Current assets   
Cash and cash equivalents$1,509  $572
Accounts receivable, net13,173  12,500
Settlement assets439  863
Prepaid expenses and other current assets4,940  2,630
Total current assets20,061  16,565
    
Property and equipment, net3,835  2,958
Restricted cash1,616  665
Capitalized software, net14,999  3,372
Goodwill165,865  83,954
Intangible assets, net106,468  66,023
Deferred tax asset28,344  1,152
Other assets2,057  453
Total assets$343,245  $175,142
    
Liabilities and equity   
Liabilities   
Current liabilities   
Accounts payable$7,409  $4,114
Current portion of long-term debt  5,000
Accrued expenses and other current liabilities15,622  11,538
Settlement obligations439  863
Deferred revenue4,916  4,927
Total current liabilities28,386  26,442
    
Long-term debt, less current portion and debt issuance costs, net137,645  31,776
Long-term tax receivable agreement obligations23,904  791
Other long-term liabilities12,932  3,935
Total liabilities202,867  62,944
    
Commitments and contingencies   
Stockholders' equity   
Preferred stock, par value $0.0001 per share, 10,000,000 shares authorized; 0 shares issued and outstanding as of June 30, 2019 and September 30, 2018  
Class A common stock, par value $0.0001 per share, 150,000,000 shares authorized; 14,420,199 and 9,112,042 shares issued and outstanding as of June 30, 2019 and September 30, 2018, respectively1  1
Class B common stock, par value $0.0001 per share, 40,000,000 shares authorized; 12,921,637 and 17,213,806 shares issued and outstanding as of June 30, 2019 and September 30, 2018, respectively1  2
Additional paid-in-capital80,344  38,562
Accumulated (deficit) earnings(1,379) 736
Total Stockholders' equity78,967  39,301
Non-controlling interest61,411  72,897
Total equity140,378  112,198
Total liabilities and stockholders' equity$343,245  $175,142

i3 Verticals, Inc. Consolidated Cash Flow Data
(Unaudited)
($ in thousands)

 Nine months ended June 30,
 2019  2018 
    
Net cash provided by operating activities$16,297  $14,659 
Net cash used in investing activities$(131,705) $(30,956)
Net cash provided by financing activities$117,296  $17,467 

Reconciliation of GAAP to Non-GAAP Financial Measures

The Company believes that non-GAAP financial measures are important to enable investors to understand and evaluate its ongoing operating results. Accordingly, i3 Verticals includes non-GAAP financial measures when reporting its financial results to shareholders and potential investors in order to provide them with an additional tool to evaluate the Company’s ongoing business operations. i3 Verticals believes that the non-GAAP financial measures are representative of comparative financial performance that reflects the economic substance of i3 Verticals’ current and ongoing business operations.

Although non-GAAP financial measures are often used to measure the Company's operating results and assess its financial performance, they are not necessarily comparable to similarly titled measures of other companies due to potential inconsistencies in the method of calculation. i3 Verticals believes that its provision of non-GAAP financial measures provides investors with important key financial performance indicators that are utilized by management to assess the Company's operating results, evaluate the business and make operational decisions on a prospective, going-forward basis. Hence, management provides disclosure of non-GAAP financial measures to give shareholders and potential investors an opportunity to see i3 Verticals as viewed by management, to assess i3 Verticals with some of the same tools that management utilizes internally and to be able to compare such information with prior periods. i3 Verticals believes that inclusion of non-GAAP financial measures provides investors with additional information to help them better understand its financial statements just as management utilizes these non-GAAP financial measures to better understand the business, manage budgets and allocate resources.

i3 Verticals, Inc. Reconciliation of GAAP Net Income to Non-GAAP Pro Forma Adjusted Net Income and Non-GAAP Adjusted EBITDA
(Unaudited)
($ in thousands)

 Three months ended June 30, Nine months ended June 30,
 2019  2018  2019  2018 
Net loss attributable to i3 Verticals, Inc.$(1,191) $(564) $(2,115) $(7,732)
Net income (loss) attributable to non-controlling interest598  (91) 2,651  (91)
Non-GAAP adjustments:       
(Benefit from) provision for income taxes(131) 692  (2) 553 
Offering-related expenses(1)      124 
Non-cash change in fair value of contingent consideration(2)(417) 1,151  1,736  3,280 
Non-cash change in fair value of warrant liability(3)  242    8,487 
Equity-based compensation(4)1,808  817  4,122  817 
Acquisition revenue adjustments(5)1,794    3,064   
Acquisition-related expenses(6)826  30  1,447  478 
Acquisition intangible amortization(7)3,641  2,376  9,751  7,006 
Non-cash interest expense(8)306  370  771  835 
Other taxes(9)64  16  254  58 
Non-GAAP adjusted income before taxes7,298  5,039  21,679  13,815 
Pro forma taxes at effective tax rate(10)(1,825) (1,259) (5,420) (3,454)
Pro forma adjusted net income(11)$5,473  $3,780  $16,259  $10,361 
Cash interest expense, net(12)1,612  2,274  3,216  6,814 
Pro forma taxes at effective tax rate(10)1,825  1,259  5,420  3,454 
Depreciation and internally developed software amortization(13)784  624  2,124  1,870 
Adjusted EBITDA$9,694  $7,937  $27,019  $22,499 

__________

  1. Includes costs associated with forming i3 Verticals, Inc. and other expenses directly related to the certain transactions as part of any offering.
  2. Non-cash change in fair value of contingent consideration reflects the changes in management’s estimates of future cash consideration to be paid in connection with prior acquisitions from the amount estimated as of the later of the most recent balance sheet date forming the beginning of the income statement period or the original estimates made at the closing of the applicable acquisition.
  3. Non-cash change in warrant liability reflects the fair value change in certain warrants for the Company's common units associated with the Company's mezzanine notes in the aggregate principal amount of $10.5 million. These warrants are accounted for as liabilities on the Company's consolidated balance sheets and were repaid with proceeds from its IPO.
  4. Equity-based compensation expense consisted of $1,808 thousand and $4,122 thousand related to stock options issued under the Company's 2018 Equity Incentive Plan during the three and nine months ended June 30, 2019, respectively. Equity-based compensation expense recognized during the three and nine months ended June 30, 2018, consisted of $76 thousand related to stock options issued under the Company's 2018 Equity Incentive Plan and $741 thousand related to tax receivables agreement (TRA) non-participation compensatory shares. TRA non-participation compensatory shares were issued to former equity owners as part of the Reorganization Transactions in conjunction with the IPO.
  5. Under GAAP, companies must adjust, as necessary, beginning balances of acquired deferred revenue to fair value as part of acquisition accounting as defined by GAAP. Acquisition revenue adjustments remove the effect of these adjustments to acquisition date fair value from acquisitions that have closed as of the date of this earnings release.
  6. Acquisition-related expenses are the professional service and related costs directly related to the Company's acquisitions and are not part of its core performance.
  7. Acquisition intangible amortization reflects amortization of intangible assets and software acquired through business combinations, acquired customer portfolios, acquired referral agreements and related asset acquisitions.
  8. Non-cash interest expense reflects amortization of deferred financing costs.
  9. Other taxes consist of franchise taxes, commercial activity taxes and other non-income based taxes. Taxes related to salaries or employment are not included. 
  10. Pro forma corporate income tax expense is based on Non-GAAP adjusted income before taxes and is calculated using a tax rate of 25.0% and 25.0% for 2019 and 2018, respectively, based on blended federal and state tax rates.
  11. Pro forma adjusted net income assumes that the effect of the Reorganization Transactions and the Company's IPO occurred prior to the year ended September 30, 2018, and that all net income during that period was available to the Class A common shareholders.
  12. Cash interest expense, net represents all interest expense recorded on the Company's statement of operations other than non-cash interest expense, which represents amortization of deferred financing costs.
  13. Depreciation and internally developed software amortization reflects depreciation on the Company's property, plant and equipment, net, and amortization expense on its internally developed capitalized software.

i3 Verticals, Inc. GAAP Diluted EPS and Non-GAAP Pro Forma Adjusted Diluted EPS
(Unaudited)
($ in ones)

 Three months ended June 30, Nine months ended June 30,
 2019  2018  2019  2018 
Diluted net loss available to Class A
common stock per share
$(0.12) $(0.01) $(0.23) $(0.01)
Pro forma adjusted diluted earnings per share
(non-GAAP)(1)
$0.20  $0.14  $0.59  $0.39 
Pro forma weighted average shares of adjusted diluted Class A common stock outstanding(2)27,723,231  26,683,246  27,360,396  26,683,246 

__________

  1. Pro forma adjusted diluted earnings per share is calculated using pro forma adjusted net income and the pro forma weighted average shares of adjusted diluted Class A common stock outstanding.
  2. Pro forma weighted average shares of adjusted diluted Class A common stock outstanding include 16,184,026 outstanding shares of Class A common stock issuable upon the exchange of Common Units in i3 Verticals, LLC and 1,474,420 and 1,259,835 shares of unvested Class A common stock and options for the three and nine months ended June 30, 2019, respectively. Pro forma weighted average shares of adjusted diluted Class A common stock outstanding include 17,213,806 outstanding shares of Class A common stock issuable upon the exchange of Common Units in i3 Verticals, LLC and 656,810 shares of unvested Class A common stock and options for the for the three and nine months ended June 30, 2019.

i3 Verticals, Inc. Reconciliation of GAAP Revenue to Non-GAAP Adjusted Net Revenue
(Unaudited)
($ in thousands)

 Three months ended June 30, Nine months ended June 30,
 2019  2018  2019  2018 
Revenue$97,483  $84,536  $267,745  $239,455 
Acquisition revenue adjustments(1)1,794    3,064   
Interchange and network fees(63,263) (55,705) (173,777) (158,577)
Adjusted Net Revenue$36,014  $28,831  $97,032  $80,878 

__________

  1. Under GAAP, companies must adjust, as necessary, beginning balances of acquired deferred revenue to fair value as part of acquisition accounting as defined by GAAP. Acquisition revenue adjustments remove the effect of these adjustments to acquisition date fair value from acquisitions that have closed as of the date of this earnings release.

 

i3-Verticals Logo.jpg

Source: i3 Verticals