INVESTOR PRESENTATION TSX:PRL - March 21, 2022

Page created by Norma Wallace
 
CONTINUE READING
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
INVESTOR PRESENTATION
TSX:PRL

March 21, 2022
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
Disclaimer
FORWARD-LOOKING INFORMATION

Certain statements made in this presentation may constitute forward-looking information under applicable securities laws. These statements may relate to our financial and operating targets for fiscal 2022 and 2023, our preliminary
Q4 2021 operational results along with anticipated events or results. Such statements are based on management’s reasonable assumptions and beliefs in light of the information currently available to us and is made as of the date
of this presentation. However, we do not undertake to update any such forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws in Canada.
Actual results and the timing of events may differ materially from those anticipated in the forward-looking information as a result of various factors, including those described in “Risk Factors”. Additional risks and uncertainties are
discussed in the Company’s materials filed with the Canadian securities regulatory authorities from time to time, including the Company’s annual information form dated March 21, 2022 for the year ended December 31, 2021 (the
“AIF”). These factors are not intended to represent a complete list of the factors that could affect us; however, these factors should be considered carefully. A copy of the AIF and the Company’s other publicly filed documents can be
accessed under the Company’s profile on the System for Electronic Document Analysis and Retrieval (“SEDAR”) at www.sedar.com. Often but not always, the words “anticipate”, “believes”, “expect”, “estimate”, “intend”, “opportunity”,
“potential”, “seek”, “strategy”, or “target” or variations of such words and phrases or statements that certain future conditions, actions, events or results “will”, “may”, “could”, “would”, “should”, “might” or “can”, or negative versions
thereof, “be taken”, “occur”, “continue” or “be achieved”, and other similar expressions, including references to assumptions, identify forward-looking information. Implicit in forward-looking statements in respect of the Company's
expectations for: (i) Ending Combined Loan and Advance Balances CAGR; (ii) Revenue; (iii) Adjusted EBITDA Margin; (iv) Net Income Margin and (v) Adjusted Net Income Margin for fiscal years 2022 and 2023, are certain
assumptions relating to the COVID-19 pandemic and related government subsidies, the regulatory landscape, our continued expansion of our Federal Deposit Insurance Corporation-insured, state-chartered bank relationships, the
availability and cost of debt capital, the maintenance and expansion of our marketing partnerships and the overall macroeconomic environment, each as further set out in the Company’s management’s discussion and analysis
(“MD&A”) for the year ended December 31, 2021, which is available on SEDAR. The Company cautions that the list of risk factors and uncertainties described in the AIF is not exhaustive and other factors could also adversely affect
its results. Readers are urged to consider the risks, uncertainties and assumptions carefully in evaluating the forward-looking information and are cautioned not to place undue reliance on such information. The forward-looking
information contained in this presentation represents our expectations as of the date of this presentation (or as the date they are otherwise stated to be made), and are subject to change after such date. However, we disclaim any
intention or obligation or undertaking to update or revise any forward-looking information whether as a result of new information, future events or otherwise, except as required under applicable securities laws.

NON-IFRS MEASURES AND INDUSTRY METRICS

This presentation makes reference to certain non-IFRS measures and industry metrics. These measures are not recognized measures under International Financial Reporting Standards as issued by the International Accounting
Standards Board (“IFRS”) and do not have a standardized meaning prescribed by IFRS and are therefore unlikely to be comparable to similar measures presented by other companies. Rather, these measures are provided as
additional information to complement those IFRS measures by providing further understanding of our results of operations from management’s perspective. Accordingly, these measures should not be considered in isolation nor as
a substitute for analysis of our financial information reported under IFRS. We use non-IFRS measures, including “EBITDA”, “Adjusted EBITDA”, “Adjusted EBITDA Margin”, “Adjusted Net Income”, “Adjusted Net Income Margin” and
“Net Charge-Offs”. This presentation also makes reference to “Annualized Revenue Yield”, “Ending Combined Loan and Advance Balances” and “Total Originations Funded”, which are operating metrics used in our industry. These
non-IFRS measures and industry metrics are used to provide investors with supplemental measures of our operating performance and thus highlight trends in our core business that may not otherwise be apparent when relying
solely on IFRS measures. We also believe that securities analysts, investors and other interested parties frequently use non-IFRS measures and industry metrics in the evaluation of issuers. Our management also uses non-IFRS
measures and industry metrics in order to facilitate operating performance comparisons from period to period, to prepare annual operating budgets and forecasts and to determine components of management compensation.
Please refer to Appendix B of this presentation for the reconciliation of EBITDA. Adjusted EBITDA and Adjusted Net Income, Net Charge-Offs and Ending Combined Loan and Advance Balances presented by the Company to the most
directly comparable IFRS measure. For definitions of these non-IFRS measures and industry metrics, please refer to the Company’s most recent MD&A available on www.sedar.com. For reconciliations of these non-IFRS measures to
the relevant reported measures, please see Appendix “B” to this presentation.

CERTAIN OTHER MATTERS

Any graphs, tables or other information demonstrating our historical performance or any other entity contained in this presentation are intended only to illustrate past performance of such entities and are not necessarily indicative of
our future performance or such entities.

                                                                                                                                                                                                                                             2
Unless otherwise indicated, information provided in this presentation is provided as of March 21, 2022
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
Investment Highlights

§ Consumer-focused fintech lending platform

§ Leading-edge, AI-driven, agile tech
  infrastructure unlocking credit market
  opportunity

§ Innovative, transparent products and services,
  including 3 transformational bank programs

§ Profitable, scalable business with ample growth
  opportunity

§ Experienced and proven team with
  deep industry knowledge

                                                    3
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
OUR MISSION

                 Inclusion                             Evolution                             Experience

         Every individual deserves         Help consumers evolve to better             Provide a best-in-class
             access to credit                 credit products over time                consumer experience

We facilitate access to credit for underserved consumers through our belief that every individual deserves credit, our
 desire to be an integral part of their evolution to better financial health, and our commitment to provide a best-in-
                                               class customer experience                                               4
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
More than 25% of U.S. adults     3 in 10 U.S. adults
are unable to afford a           experience hardships due to
$400 emergency expense           income volatility

Despite regulatory encouragement, +60M U.S. adults lack access
to traditional credit from mainstream credit providers, making even
a small unexpected expense a financial crisis.

                                                                      5
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
PROPEL: the fintech platform for
underserved consumers focused on
helping 25% of U.S. adults get access
to the credit they need

                                        6
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
Financial Inclusion for the Underserved Population
 Mainstream Bank Credit Products                                                                               Legacy Products

                                               Online, scalable fintech
                                               offering convenient, fair
                                               and transparent access
                                               to credit with potential
                                               to build credit and NO
                                               surprise fees,
                     DECLINED
                                               origination fees, late
                                               fees or prepayment
                                               penalties
       Tier 1 Bank          Credit Union                                                   LTO       Payday    Tribal      Bank
                                                                                                     Loans    Lenders    Overdraft

                                < 36% APR                                              > 300% APR

Since 2008, mainstream credit providers have     Creditworthy, underserved consumers             Very high APR options
   pulled back ~$142B in consumer credit
                                                        deserve better options                                                       7
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
Propel Today

                                  100%
                                   online

                                                           At Scale                                              Fintech                    Profitable

                                                           $661M                ~7.1M
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
PRODUCTS

              Inclusive                                Transparent                                  Evolving

“MoneyKey was there for me when no one else was. They help give me the money for bills I did [not] have a clue if I could pay.
                                   I’m really thankful that they came through for me.”
                                                                                                       ~ Christopher, MoneyKey Customer
                                                                                                                                          9
INVESTOR PRESENTATION TSX:PRL - March 21, 2022
Brands & Products

 Propel Brand                   Consumer Product               Operating Structure

                                Fully amortizing installment   State-Licensed Direct Lender
                                loans
                                                               Credit Services Organization/Credit Access
                                                               Business

                                Open-ended Lines of Credit     Bank Sub-servicer

                                Open-ended Lines of Credit     Bank Partner

                Product and service offerings are underpinned by robust operations and
                                        compliance capabilities
                                                                                                            10
                                                                                                                 10
Putting Consumers First

                                                                                                         OUR TYPICAL CONSUMER:

                                                                                                         Employed

 Consistently Lowered            Graduation             Ability to Improve         Financial Wellness
Cost of Credit Over Time         Programs
                                                                                                         Low-Moderate Income
                                                          Credit Score               and Education

•   Over the last two      •   Propel platform      •    Some programs         •    Financial literacy
    years, the cost of         offers the                offered through            resources            Bank Account
    credit of products         capability for            the Propel                 provided to
    offered through the        existing customers        platform offer the         consumers free of
    Propel platform have       (direct or bank           opportunity for
                                                                                    charge               Mobile-oriented
    been reduced by half       customers) to             consumers to
                               graduate to lower         positively impact
                               rates and higher          their credit rating
                               loan amounts
                                                                                                         Limited Access to Credit

    Part of the consumer’s evolution to better financial health
                                                                                                                                 11
                                                                                                                                      11
Platform to Succeed

           Convenient                                   Seamless                                      Mobile

“I would like to thank this company for helping me through this tough time. […] I would like for you to know that they see the
                               best in you and will help in your time of need thank you so much.”
                                                                                                        ~ TyJuan, MoneyKey Customer
                                                                                                                                      12
Industry-Leading Proprietary Technology
Designed for Consumer Needs

                                                                             45+ person
                                                                             in-house tech team
                  Major subsystems:                                          proven 6-week Agile delivery cycle
                  •   Acquisition and underwriting engine (AI-powered)
                  •   Loan management system
                  •   Customer self-service portal (mobile optimized)
                                                                             $14M+
                                                                             invested to date
                  31,000+                          ~88%
                  unique applications              of applications
                  per day and growing              auto-decisioned           Cloud-hosted
                                                                             scalable, resilient architecture

                  200,000                          ~92%
                  debit and credit transactions    of ad hoc card payments   Open architecture
                  per month and growing            made online               integrates easily and securely with:
                                                                             • 29 marketing partners &
                                                                                 channels
                                                                             • 10+ data providers
                                                                             • 3 bank partners
        Robust, flexible, scalable, mobile first                             • 2 CSO lenders
                                                                             • 5 transaction processors 13
Looking Beyond Traditional Credit Scores
Our sophisticated AI-powered engine with machine learning algorithms
provides opportunities for creditworthy consumers

  1,000+ Attributes Evaluate Credit Worthiness                             $600,000,000
                                                                                                                               Fund More      16%

                                                                                                                                              14%
                                                                           $500,000,000
          Alternative Credit Bureau Data        Sub-10 second,
                                                                                            Missed Payment                                    12%
                                           automatic credit adjudication                     Rate Declined
                                                                           $400,000,000
          Employment Data                                                                                                                     10%

                                                                           $300,000,000                                                       8%
          Consumer Behaviour
                                                                                                                                              6%
          Income Verification                                              $200,000,000

                                                                                                                                              4%
                                                                                                                               Reduce Risk
          Consumer Verification Data                                       $100,000,000
                                                                                                                                              2%
                                                                                                 Cumulative $ Funding
                                                                                                     Increasing
          Transactional Data                                                        $-                                                        0%
                                                                                          2015   2016   2017    2018    2019    2020   2021

            Unlocking opportunities for millions of creditworthy consumers
                                                                                                                                                    14
World Class Operations Team
Relentless focus on service and performance

                                     “I believe CreditFresh helped me out in a very difficult time. They were enthusiastic,
                                      supportive, interested in my personal needs… Thank you CreditFresh!!”
                                                                                                ~ Joseph, CreditFresh Customer
Excellent 4.5 and 4.6 ratings from
thousands of consumers

                  24 / 7                     7 days                               250+
                  online platform            a week live agent                    strong operations team across
                                             service                              2 centralized locations

       Serving customers with urgency, respect and exceptional customer service
                                                                                                                                 15
FINANCIAL OVERVIEW

            Profitable                               Diversified                               Resilient

“CreditFresh accepted me when no one else would. The process was quick and easy. The loan was very helpful. Thank you.”
                                                                                                  ~ Benjamin, CreditFresh Customer
                                                                                                                                     16
Q4 2021 and Fiscal 2021 Financial Performance
                                                          Total Originations Funded* +123% in Fiscal 2021

     Loans and Advances Receivable                                             Revenue                                       Adjusted EBITDA*

      US$M                                                                    US$M              $129.6                       US$M
                                                        $103.8                                                                                 $25.4

                                                                                                                                       $20.0
                                                                                        $73.5
                                                                                $68.0
                                   $49.8
                                                                                                                   $41.2       $8.0
             $26.4
                                                                                                         $22.4                                           $4.0
                                                                                                                                                                   $2.6

              2019                  2020                 2021                   2019     2020    2021    Q4 2020   Q4 2021     2019    2020     2021    Q4 2020   Q4 2021

      Ending Combined Loan and Advance                                        Net Income                                     Adjusted Net Income*
      Balances*
       US$M                                                                   US$M                                                              $12.9
                                                       $134.8                                                                US$M
                                                                                         $7.3
                                                                                                 $6.6
                                                                                                                                        $9.2

                                   $62.6
             $37.3                                                              $2.0
                                                                                                                                $2.0
                                                                                                                                                          $1.2      $1.0
                                                                                                          -$1.1     -$2.2

             2019                  2020                 2021                   2019     2020    2021                           2019     2020    2021    Q4 2020   Q4 2021
                                                                                                         Q4 2020
*See "Disclaimer – Non-IFRS Measures and Industry Metrics“ and “Appendix B”                                        Q4 2021                                                  17
Q4 2021 and Fiscal 2021 Financial Performance
  Revenue

  US$M                                                                                  §   Record Total Originations Funded*, Loans and Advances
                                                                                            Receivable and Ending Combined Loan and Advance
                                            $129.6                                          Balances*
                                                                                              §   Expansion and growth in bank programs: new bank
                                                                                                  partner; bank partners rolled out 10 new states each
                                                                                                  through MoneyKey and CreditFresh brands
                                                                                              §   Variable pricing and graduation capabilities
        $68.0
                          $73.5
                                                                                              §   New marketing partners and channels
                                                                                              §   Macro: return in demand, transition to online
                                                                               $41.2    §   Annualized Revenue Yield* 141% in Q4 2021 and 148% for
                                                                                            fiscal 2021
                                                               $22.4
                                                                                              §   Higher relative growth of variable pricing and
                                                                                                  graduation Total Originations Funded*

        2019               2020              2021             Q4 2020         Q4 2021
                                                                                              §   General reduction in rates of products facilitated
                                                                                                  through Propel platform
*See "Disclaimer – Non-IFRS Measures and Industry Metrics“ and “Appendix B”
                                                                                                                                                         18
Q4 2021 and Fiscal 2021 Financial Performance
Provision for loan losses and other liabilities (“Provision”) and
Net Charge-offs*

                                                                                                   §   Net-Charge-offs as % of Funded* decreasing over the
                                                                                                       long-term due to evolution towards lower-risk
     49%
                                                                                                       consumers in portfolio
                                                                                         53%

                                                                   50%                             §   Q4 2021 and fiscal 2021 performance reflects:
                   42%                     42%                                                           §   Rapid acceleration in originations in Q3 2021 and
                                                                                                             Q4 2021
                               34%
                                                                                                               §   Newer customers have higher default rates
     37%
                  33%                                                                                    §   IFRS-9 requires high provisioning at origination,
                                                                                                             without commensurate revenue
                              22%
                                                                                         16%
                                           18%
                                                                   12%                                   §   Q4 2020 and fiscal 2020 uncharacteristically low
                                                                                                             due to COVID-related factors

    2018         2019         2020         2021                  Q4 2020                Q4 2021

            Provision % Revenue
                                                                  Provision % Revenue
            Net Charge-offs as % of Funded
                                                                  Net Charge-offs as % of Funded

                                                                                                                                                                 19
 *See "Disclaimer – Non-IFRS Measures and Industry Metrics“ and “Appendix B”
Q4 2021 and Fiscal 2021 Financial Performance
Net Income                                                            Adjusted Net Income*
US$M                                                                  US$M
               $7.3                                                                          $12.9
                            $6.6
                                                                                   $9.2
                                                                                                                         §   Profitability metrics impacted by:
  $2.0                                                                                                                         §   Up-front costs that support record revenue
                                                                        $2.0
                                                                                                      $1.2      $1.0               growth
  2019         2020         2021        Q4 2020      Q4 2021            2019       2020      2021    Q4 2020   Q4 2021         §   Public company costs, beginning Q4 2021
                                         -$1.1
                                                      -$2.2                                                                    §   $1.6 million in non-recurring transaction
                                                                                                                                   related costs in fiscal 2021

                                         Adjusted EBITDA*                                                                      §   Atypically high credit quality in fiscal 2020

                                          US$M                                                                           §   Adjusted Net Income* and Adjusted EBITDA*
                                                                   $25.4
                                                                                                                             removes non-cash provisions on accounts in
                                                      $20.0                                                                  good standing and non-recurring items

                                           $8.0
                                                                                $4.0
                                                                                          $2.6

                                          2019         2020        2021        Q4 2020 Q4 2021

*See "Disclaimer – Non-IFRS Measures and Industry Metrics“ and “Appendix B”
                                                                                                                                                                                   20
Solid Financial Position

§   IPO and over-allotment proceeds deployed
    towards:
                                                                                         Outstanding Debt Maturities
         §    Portfolio expansion                                                                      (in US$M )

         §    Supporting roll-out of bank programs to
              new states                                                      MoneyKey (Capacity)                      $120.0
                                                                              MoneyKey (Utilized)
         §    Temporary repayment of debt
                                                                              CreditFresh (Capacity)
§   Over $93 million in undrawn credit capacity as                            CreditFresh (Utilized)
    of December 31, 2021                                                                                                $77.8
                                                                                                                       Capacity
§   Debt:equity 0.6x as of December 31, 2021

§   Cost of debt capital has declined to 10.4% in
    2021, from 13.2% in 2020                                                   $20.0                                    $42.2
                                                                                                                       Utilized
                                                                               $15.3
                                                                                $4.7

                                                                               2022                     2023            2024

*See "Disclaimer – Non-IFRS Measures and Industry Metrics“ and “Appendix B”                                                       21
Updated Operating and Financial Targets

                                             Target CAGR                                         2022                  2023

                                             Ending Combined Loan and Advance
                                             Balances* Facilitated over the Propel           80% - 90%             45% - 55%
                                             Platform

                                             Target Metric                                       2022                  2023

                                             Revenue                                 $230 - $245 million   $345 - $375 million

                                             Adjusted EBITDA Margin*                         18% - 22%             25% - 30%

                                             Net Income Margin                                  7% - 9%            12% - 16%

                                             Adjusted Net Income Margin*                       9% - 11%            16% - 20%

*See "Disclaimer – Non-IFRS Measures and Industry Metrics“ and “Appendix B”                                                      22
READY FOR TOMORROW

           Poised                                     Focused                                    Strategic

 “Excellent staff, outstanding services, affordable payment rates, very customer-friendly – CreditFresh is the best…!”
                                                                                                    ~ Linus, CreditFresh Customer
                                                                                                                                    23
Evolving into a Diversified Online Global
Fintech Company

                                                                                Adjacent products
                                                                                • Design, deliver and
                                                                                   cross-sell
                                                         Geographic expansion      complementary
                                                         • Expansion into          products aligned
                                                           new states and          with Propel’s core
                                                           jurisdictions           purpose
                               Serving lower risk
                               markets
     Graduating
                               • Extension of existing
     consumers up the
                                  product suite into
     credit spectrum              near-prime market
     • Continue to                as rates continue to
        graduate existing         decrease
        clients to new
        products with
        lower cost of credit

                                                                   Inclusion. Evolution. Experience.
                                                                                                        24
Appendix A

             25
Our Senior Leadership Team

           Clive Kinross                      Gary Edelstein                         Noah Buchman                   Sheldon Saidakovsky

           Co-Founder and                           President                      Co-Founder and                       Co-Founder and
        Chief Executive Officer                                                Executive Vice President;            Executive Vice President;
                                                                               President of CreditFresh              Chief Financial Officer

                       Sarika Ahluwalia                         Dr. Jonathan Goler                  Jay Vaghela

                 Senior Vice President, Corporate              Co-Founder and                   Senior Vice President,
                             Affairs &                     Executive Vice President;              General Counsel &
                    Chief Compliance Officer                  Chief Risk Officer                 Corporate Secretary

                                                                                                                                                26
Board of Directors

 Michael Stein               Clive Kinross             Peter Monaco                  Poonam Puri                   Geoff Greenwade              Karen Martin               Yousry Bissada

 Mr. Stein is the founder,   Co-Founder and CEO         Mr. Monaco is Managing       Ms. Puri is a professor of    Mr. Greenwade was the     Ms. Martin was the            Mr. Bissada is President
 Chairman and CEO of         of Propel Holdings.        Director and member of the   business law and corporate    President and CEO of      Executive Vice President      and Chief Executive Officer
 the MPI Group, a                                       Management Committee at      governance at Osgoode         Green Bank and has 36     and Treasurer of Element      and Board Member of
 property development        Mr. Kinross was            Raptor Group Holdings, a     Hall Law School, and is                                 Fleet Management Corp         Home Capital Group.
                             previously the                                                                        years of banking industry
 and investment group                                   diversified investment       also a corporate/securities                             and served in executive
 with a track record in      Co-Founder and President holding company.               lawyer at Davies Ward         experience, including withmanagement, treasury and      Prior to joining Home
 incubating, investing in,   of OPENLANE, one of the                                 Phillips & Vineberg LLP.      with Bank of America, and finance positions in          Capital, Mr. Bissada served
 and managing                                           Prior to joining Raptor                                    Wells Fargo.              financial services for over   as President and CEO of
                             first online used car
 successful companies                                   Group, he was a Partner      Ms. Puri is an independent                              25 years. Ms. Martin is an    Kanetix Ltd., and Chief
                             auction businesses,        and Managing Director at     director of the Canada
 including OPENLANE.                                                                                               Mr. Greenwade currently   independent director at       Financial Officer of
                             which sold to ADESA, part Tudor Investment              Infrastructure Bank and                                                               FirstLine Trust Company.
 Mr. Stein is also a                                                                                               serves as the Chairman of ECN Capital where she sits
                             of KAR Auction Services Corporation.                    CAPREIT, and is a former
 founder of CAPREIT,                                                                                               Texas A&M University Mays on the audit committee.       An experienced board
 where he served as its      (NYSE:KAR), in 2012.                                    Commissioner of the
                                                        Mr. Monaco is a 1986         Ontario Securities            Business School -         Ms. Martin is a Chartered     member, Mr. Bissada has
 first CEO and continues     Mr. Kinross is a Chartered graduate of Harvard                                        Commercial Banking                                      held numerous director
 to serve as Chairman.                                                               Commission and former                                   Financial Analyst (CFA) and
                             Accountant.                College and active in a      director of the Greater       Program.                  a Chartered Professional      roles including Canadiana
                                                        number of non-profits.       Toronto Airports Authority                              Accountant (CPA), and         Financial Corp., Paradigm
                                                                                     and Arizona Mining.                                     holds the professional        Quest Inc., Street Capital
                                                                                                                                             independent director          Financial Corp., and Equity
                                                                                                                                             designation (ICD.D).          Financial Holdings Inc.

                                                                                                                                                                                                         27
Appendix B

             28
Non-IFRS Measure Reconciliation
                                                                               Three Months Ended Dec 31,                                   Year Ended Dec 31,
 US$
                                                                                   2021                        2020                       2021                       2020

 Net Income                                                                    (2,213,057)                (1,130,772)                 6,562,442                   7,332,388

 Interest on Debt                                                               1,193,162                  1,163,830                  5,317,923                   4,052,783

 Interest on lease liabilities                                                   106,035                    111,498                     440,043                    468,428

 Amortization of internally developed software                                   610,520                    337,294                   2,140,366                   1,573,296

 Depreciation of property and equipment                                           24,513                     34,377                     111,704                    161,441

 Amortization of right-of-use assets                                             158,649                    180,785                     660,778                    716,939

 Income Tax Expense (Recovery)                                                 (1,662,126)                   38,048                   1,501,830                   3,089,391

 EBITDA                                                                        (1,782,304)                  735,060                  16,735,086                  17,394,666

 EBITDA margin as a % of revenue                                                    (4)%                        3%                        13%                        24%

 Transaction Costs and Financing Costs                                          1,285,034                     3,947                   1,649,855                     26,096
 Provision for credit losses on current status
                                                                                  46,552                   2,668,923                  2,674,338                   2,394,856
 accounts1
 Provisions for CSO Guarantee liabilities and Bank
                                                                                3,074,339                   564,496                   4,312,966                    149,052
 Service Program liabilities
 Adjusted EBITDA2                                                               2,623,621                  3,972,426                 25,372,245                  19,964,670

 Adjusted EBITDA margin as a % of revenue                                            6%                        18%                        20%                        27%

1) Provision included for (i) loan losses on good standing current principal (Stage 1 — Performing) balances (see “Critical Accounting Estimates and Judgements — Loans and advances receivable” in MD&A).
                                                                                                                                                                                                             29
Non-IFRS Measure Reconciliation
                                                                                                         Three Months Ended Dec 31,                       Year Ended Dec 31,

                                                                                                               2021                      2020           2021             2020

Charge-offs                                                                                             (17,360,239)                  (5,715,458)    (46,898,488)    (26,059,774)

Recoveries                                                                                                 2,593,659                    322,510       6,909,063        3,874,018

Net charge-offs1                                                                                        (14,766,580)                  (5,392,948)    (39,989,425)    (22,185,756)

Change in Provision for Loan Losses                                                                      (3,891,179)                  (5,101,372)    (10,294,657)     (2,060,321)

Provision for loan losses                                                                               (18,657,759)                  (10,494,320)   (50,284,082)    (24,246,077)

Movement in financial obligation2                                                                        (3,074,316)                   (564,496)     (4,312,943)       (149,052)

Other lending program costs                                                                                (114,023)                    (79,962)      (424,073)        (361,763)

Provision for loan losses and other liabilities                                                         (21,846,098)                  (11,138,778)   (55,021,098)    (24,756,892)

1) Movement in financial obligation is equivalent to Provisions for CSO Guarantee liabilities and Bank Service Program liabilities.
                                                                                                                                                                                    30
Non-IFRS Measure Reconciliation

                                                                                    Three Months Ended Dec 31,                 Year Ended Dec 31,

                                                                                      2021              2020         2021            2020             2019

      Net Income                                                                   (2,213,057)      (1,130,772)   6,562,442        7,332,388        1,994,849
      Transaction Costs and Financing Costs net of
                                                                                    944,500            2,901      1,212,643         19,181           18,814
      taxes2
      Provision for credit losses on current status
                                                                                     34,216          1,961,659    1,965,639        1,760,219        533,185
      accounts net of taxes2
      Provisions for CSO Guarantee liabilities and Bank
                                                                                   2,259,639          414,904     3,170,030        109,553          (499,993)
      Service Program liabilities net of taxes 2
      Adjusted Net Income1 for the period                                          1,025,298         1,248,692    12,910,754       9,221,341        2,046,855

      Adjusted Net Income Margin1                                                     2%                6%           10%             13%               3%

1) Each item is adjusted for after-tax impact at an effective tax rate of 26.5%.                                                                                31
Non-IFRS Measure Reconciliation
                                                                                                                                As at Dec 31,

                                                                                                                     2021                                    2020

Ending Combined Loan and Advance balances 1                                                                   134,843,170                             62,643,735
Less: Loan and Advance balances owned by third
                                                                                                               (4,260,648)                            (2,487,802)
party lenders pursuant to CSO program
Less: Loan and Advance balances owned by a
                                                                                                             (17,782,252)                             (3,316,386)
NBFI pursuant to the MoneyKey Bank Service
Loan and Advance owned by the Company                                                                         112,800,270                             56,839,547

Less: Allowance for Credit Losses                                                                            (23,700,774)                            (13,406,118)

Add: Fees and interest receivable                                                                              12,034,604                               5,262,181

Add: Acquisition transaction costs                                                                              2,715,724                              1,081,848*

Loans and advances receivable                                                                                 103,849,824                            49,777,458*

There has been a reclassification in 2020 figures in Acquisition transaction costs and, as a result, Loans and advances receivable. Refer to Note 22 in the consolidated financial statements. The amount previously reported were   32
$2,881,948 and $51,577,558, respectively.
You can also read