Exela Technologies, Inc. (“Exela” or the “Company”) (NASDAQ: XELA,
XELAP), a global business process automation (“BPA”) leader,
announced today its financial results for first quarter ended March
31, 2023.
“Our financial results demonstrate improvement
in some financial metrics. However, we continue to stay focused on
further improvements in business performance and financial
flexibility,” said Par Chadha Executive Chairman of Exela.
First Quarter Highlights
- Revenue: Revenue
for Q1 2023 was $273.6 million, a decline of 2.1% compared to
$279.4 million in Q1 2022.
- Revenue for the Information and
Transaction Processing Solutions (“ITPS”) segment was $193.7
million, a decline of 5.5% year-over-year, primarily due to $3.2
million of currency translation from a strong dollar, transition
revenue(2) and other customer losses.
- Healthcare Solutions revenue was
$63.0 million, an increase of 11.3% year-over-year, led by higher
volumes from our existing healthcare customers.
- Legal and Loss Prevention Services
revenue was $16.9 million, a decrease of 20.4% year-over-year due
to lower project based engagements.
- Operating income/(loss): Operating loss for Q1
2023 was $6.9 million, compared with operating loss of $7.3 million
in Q1 2022. The $0.4 million year over year improvement in
operating loss of was due to higher gross profit and lower
depreciation and amortization offset by higher selling, general and
administrative expenses and related party expense.
- Net Loss: Net loss
for Q1 2023 was $47.5 million, compared with a net loss of $57.9
million in Q1 2022.
-
EBITDA(3): EBITDA for Q1 2023 was
$18.0 million compared to $3.5 million in Q1 2022. EBITDA margin
for Q1 2023 was 6.6% compared to 1.3% in Q1 2022.
- Adjusted
EBITDA(4): Adjusted EBITDA for Q1
2023 was $34.7 million, a decrease of 4% compared to $36.1 million
in Q1 2022. Adjusted EBITDA margin for Q1 2023 was 12.7%, a
decrease of 25 basis points from 12.9% in Q1 2022.
Capital Expenditures: Capital
expenditures for Q1 2023 were 1.1% of revenue compared to 3.1% of
revenue in Q1 2022
Below are the notes referenced above: |
(1) |
Gross Profit is defined as revenue less cost of revenue excluding
depreciation and amortization |
(2) |
Transition revenue is attributable to exiting contracts and
statements of work with certain customers that we believe was
unpredictable, non-recurring and were not a strategic fit to
Company’s long-term success or unlikely to achieve the Company’s
long-term target margins. |
(3) |
EBITDA is a non-GAAP measure. A reconciliation of EBITDA is
attached to this release. |
(4) |
Adjusted EBITDA is a non-GAAP measure. A reconciliation of Adjusted
EBITDA is attached to this release. |
Earnings Conference Call and Audio Webcast
Exela will host a conference call to discuss its
first quarter 2023 financial results at 9:00 AM ET on May 11, 2023.
To access this call, dial 833-255-2831 or +1-412-902-6724
(international). The password for the call is “Exela Earnings
Call”.
Shortly after the conclusion of the call, a
replay will be available through May 18, 2023 at 877-344-7529 or
+1-412-317-0088 (international). The replay passcode is 8980704. A
replay will also be archived on the Exela investor relations
website at http://investors.exelatech.com.
Exela invites all investors to ask questions
that they would like addressed on the conference call. We ask
investors to submit questions via email to IR@exelatech.com.
A live webcast of this conference call will be
available on the “Investors” page of the Company’s website
(www.exelatech.com). A supplemental slide presentation that
accompanies this call and webcast can be found on the investor
relations website (http://investors.exelatech.com/) and will remain
available after the call.
About Exela Exela
Technologies is a business process automation (BPA) leader,
leveraging a global footprint and proprietary technology to provide
digital transformation solutions enhancing quality, productivity,
and end-user experience. With decades of experience operating
mission-critical processes, Exela serves a growing roster
of more than 4,000 customers throughout 50 countries, including
over 60% of the Fortune® 100. Utilizing foundational technologies
spanning information management, workflow automation, and
integrated communications, Exela’s software and services include
multi-industry, departmental solution suites addressing finance and
accounting, human capital management, and legal management, as well
as industry-specific solutions for banking, healthcare, insurance,
and the public sector. Through cloud-enabled platforms, built on a
configurable stack of automation modules, and approximately 15,000
employees operating in 21 countries, Exela rapidly
deploys integrated technology and operations as an end-to-end
digital journey partner.
Find out more at www.exelatech.com
To automatically receive Exela financial news by e-mail, please
visit the Exela Investor Relations website,
http://investors.exelatech.com/, and subscribe to E-mail
Alerts.
About Non-GAAP Financial Measures: This press
release includes constant currency, EBITDA and Adjusted EBITDA,
each of which is a financial measure that is not prepared in
accordance with U.S. generally accepted accounting principles
(“GAAP”). Exela believes that the presentation of these non-GAAP
financial measures will provide useful information to investors in
assessing our financial performance, results of operations and
liquidity and allows investors to better understand the trends in
our business and to better understand and compare our results.
Exela’s board of directors and management use constant currency,
EBITDA and Adjusted EBITDA to assess Exela’s financial performance,
because it allows them to compare Exela’s operating performance on
a consistent basis across periods by removing the effects of
Exela’s capital structure (such as varying levels of debt and
interest expense, as well as transaction costs resulting from the
combination of Quinpario Acquisition Corp. 2, SourceHOV Holdings,
Inc. and Novitex Holdings, Inc. on July 12, 2017 (the “Novitex
Business Combination”) and capital markets-based activities).
Adjusted EBITDA also seeks to remove the effects
of integration and related costs to achieve the savings,
any expected reduction in operating expenses due to the Novitex
Business Combination, asset base (such as depreciation and
amortization) and other similar non-routine items outside the
control of our management team. Optimization and
restructuring expenses and merger adjustments are primarily related
to the implementation of strategic actions and initiatives related
to the Novitex Business Combination. All of these costs are
variable and dependent upon the nature of the actions being
implemented and can vary significantly driven by business needs.
Accordingly, due to that significant variability, we exclude these
charges since we do not believe they truly reflect our past,
current or future operating performance. The constant currency
presentation excludes the impact of fluctuations in foreign
currency exchange rates. We calculate constant currency revenue and
Adjusted EBITDA on a constant currency basis by converting our
current-period local currency financial results using the exchange
rates from the corresponding prior-period and compare these
adjusted amounts to our corresponding prior period reported
results. Exela does not consider these non-GAAP measures in
isolation or as an alternative to liquidity or financial measures
determined in accordance with GAAP. A limitation of these non-GAAP
financial measures is that they exclude significant expenses and
income that are required by GAAP to be recorded in Exela’s
financial statements. In addition, they are subject to inherent
limitations as they reflect the exercise of judgments by management
about which expenses and income are excluded or included in
determining these non-GAAP financial measures and therefore the
basis of presentation for these measures may not be comparable to
similarly-titled measures used by other companies. These non-GAAP
financial measures are not required to be uniformly applied, are
not audited and should not be considered in isolation or as
substitutes for results prepared in accordance with GAAP. Net loss
is the GAAP measure most directly comparable to the non-GAAP
measures presented here. For reconciliation of the comparable GAAP
measures to these non-GAAP financial measures, see the schedules
attached to this release.
Forward-Looking Statements:
Certain statements included in this press release are not
historical facts but are forward-looking statements for purposes of
the safe harbor provisions under The Private Securities Litigation
Reform Act of 1995. Forward-looking statements generally are
accompanied by words such as “may”, “should”, “would”, “plan”,
“intend”, “anticipate”, “believe”, “estimate”, “predict”,
“potential”, “seem”, “seek”, “continue”, “future”, “will”,
“expect”, “outlook” or other similar words, phrases or expressions.
These forward-looking statements include statements regarding our
industry, future events, estimated or anticipated future results
and benefits, future opportunities for Exela, and other statements
that are not historical facts. These statements are based on the
current expectations of Exela management and are not predictions of
actual performance. These statements are subject to a number of
risks and uncertainties, including without limitation the network
outage described in this press release and those discussed under
the heading “Risk Factors” in our Annual Report and in subsequent
filings with the U.S. Securities and Exchange Commission (“SEC”).
In addition, forward-looking statements provide Exela’s
expectations, plans or forecasts of future events and views as of
the date of this communication. Exela anticipates that subsequent
events and developments will cause Exela’s assessments to change.
These forward-looking statements should not be relied upon as
representing Exela’s assessments as of any date subsequent to the
date of this press release.
For more Exela news, commentary, and industry
perspectives, visit:
Website: https://investors.exelatech.com/
Twitter: @ExelaTech
LinkedIn: /exela-technologies
Facebook: @exelatechnologies
Instagram: @exelatechnologies
The information posted on the Company's website and/or via its
social media accounts may be deemed material to investors.
Accordingly, investors, media and others interested in the Company
should monitor the Company's website and its social media accounts
in addition to the Company's press releases, SEC filings
and public conference calls and webcasts.
Investor and/or Media
Contacts:Vincent KondaveetiE:
vincent.kondaveeti@exelatech.com
Mary Beth BenjaminE: IR@exelatech.com
Source: Exela Technologies, Inc.
Exela
Technologies, Inc. and Subsidiaries |
Condensed
Consolidated Balance Sheets |
As of March
31, 2023 and December 31, 2022 |
(in thousands of
United States dollars except share and per share amounts) |
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
|
|
2023 |
|
|
2022 |
|
|
|
|
(Unaudited) |
|
(Audited) |
|
Assets |
|
|
|
|
|
|
|
Current
assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
9,908 |
|
|
$ |
15,073 |
|
|
Restricted
cash |
|
|
40,911 |
|
|
|
29,994 |
|
|
Accounts
receivable, net of allowance for credit losses of $8,263 and
$6,402, respectively |
|
|
99,322 |
|
|
|
101,616 |
|
|
Related
party receivables and prepaid expenses |
|
|
741 |
|
|
|
759 |
|
|
Inventories,
net |
|
|
16,913 |
|
|
|
16,848 |
|
|
Prepaid
expenses and other current assets |
|
|
28,020 |
|
|
|
26,206 |
|
|
Total current assets |
|
|
195,815 |
|
|
|
190,496 |
|
|
Property,
plant and equipment, net of accumulated depreciation of $213,178
and $207,520, respectively |
|
|
68,518 |
|
|
|
71,694 |
|
|
Operating
lease right-of-use assets, net |
|
|
40,109 |
|
|
|
40,734 |
|
|
Goodwill |
|
|
186,877 |
|
|
|
186,802 |
|
|
Intangible
assets, net |
|
|
191,121 |
|
|
|
200,982 |
|
|
Deferred
income tax assets |
|
|
1,578 |
|
|
|
1,483 |
|
|
Other
noncurrent assets |
|
|
29,084 |
|
|
|
29,721 |
|
|
Total assets |
|
$ |
713,102 |
|
|
$ |
721,912 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
(Deficit) |
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
Current
liabilities |
|
|
|
|
|
|
|
Accounts
payable |
|
$ |
72,047 |
|
|
$ |
79,249 |
|
|
Related
party payables |
|
|
2,548 |
|
|
|
2,473 |
|
|
Income tax
payable |
|
|
421 |
|
|
|
2,045 |
|
|
Accrued
liabilities |
|
|
63,459 |
|
|
|
61,340 |
|
|
Accrued
compensation and benefits |
|
|
51,134 |
|
|
|
54,143 |
|
|
Accrued
interest |
|
|
31,629 |
|
|
|
60,901 |
|
|
Customer
deposits |
|
|
19,090 |
|
|
|
16,955 |
|
|
Deferred
revenue |
|
|
18,278 |
|
|
|
16,405 |
|
|
Obligation
for claim payment |
|
|
58,413 |
|
|
|
44,380 |
|
|
Current
portion of finance lease liabilities |
|
|
5,167 |
|
|
|
5,485 |
|
|
Current
portion of operating lease liabilities |
|
|
11,373 |
|
|
|
11,867 |
|
|
Current
portion of long-term debts |
|
|
136,696 |
|
|
|
154,802 |
|
|
Total current liabilities |
|
|
470,255 |
|
|
|
510,045 |
|
|
Long-term
debt, net of current maturities |
|
|
953,432 |
|
|
|
942,035 |
|
|
Finance
lease liabilities, net of current portion |
|
|
9,055 |
|
|
|
9,448 |
|
|
Pension
liabilities, net |
|
|
17,098 |
|
|
|
16,917 |
|
|
Deferred
income tax liabilities |
|
|
11,702 |
|
|
|
11,180 |
|
|
Long-term
income tax liabilities |
|
|
2,809 |
|
|
|
2,742 |
|
|
Operating
lease liabilities, net of current portion |
|
|
30,663 |
|
|
|
31,030 |
|
|
Other
long-term liabilities |
|
|
6,168 |
|
|
|
6,104 |
|
|
Total liabilities |
|
|
1,501,182 |
|
|
|
1,529,501 |
|
|
Commitments
and Contingencies (Note 8) |
|
|
|
|
|
|
|
Stockholders' equity (deficit) |
|
|
|
|
|
|
|
Common
Stock, par value of $0.0001 per share; 1,600,000,000 shares
authorized; 1,274,326,639 shares issued and 1,274,204,054 shares
outstanding at March 31, 2023 and 278,777,820 shares issued and
278,655,235 shares outstanding at December 31, 2022 |
|
|
261 |
|
|
|
162 |
|
|
Preferred
stock, $0.0001 par value per share, 20,000,000 shares authorized at
March 31, 2023 and December 31, 2022, respectively |
|
|
|
|
|
|
|
Series A Preferred Stock, 2,778,111 shares issued and outstanding
at March 31, 2023 and December 31, 2022 |
|
|
1 |
|
|
|
1 |
|
|
Series B Preferred Stock, 3,029,900 shares issued and outstanding
at March 31, 2023 and December 31, 2022 |
|
|
- |
|
|
|
- |
|
|
Additional
paid in capital |
|
|
1,169,548 |
|
|
|
1,102,619 |
|
|
Less: Common
Stock held in treasury, at cost; 122,585 shares at March 31, 2023
and December 31, 2022 |
|
|
(10,949 |
) |
|
|
(10,949 |
) |
|
Equity-based
compensation |
|
|
57,069 |
|
|
|
56,958 |
|
|
Accumulated
deficit |
|
|
(1,993,445 |
) |
|
|
(1,948,009 |
) |
|
Accumulated
other comprehensive loss: |
|
|
|
|
|
|
|
Foreign
currency translation adjustment |
|
|
(6,893 |
) |
|
|
(4,788 |
) |
|
Unrealized
pension actuarial losses, net of tax |
|
|
(3,672 |
) |
|
|
(3,583 |
) |
|
Total
accumulated other comprehensive loss |
|
|
(10,565 |
) |
|
|
(8,371 |
) |
|
Total stockholders' deficit |
|
|
(788,080 |
) |
|
|
(807,589 |
) |
|
Total liabilities and stockholders' deficit |
|
$ |
713,102 |
|
|
$ |
721,912 |
|
|
Exela
Technologies, Inc. and Subsidiaries |
Condensed
Consolidated Statements of Operations |
For the
three months ended March 31, 2023 and 2022 |
(in thousands of
United States dollars except share and per share amounts) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2023 |
|
|
2022 |
|
Revenue |
|
$ |
273,620 |
|
|
$ |
279,398 |
|
Cost of
revenue (exclusive of depreciation and amortization) |
|
|
216,467 |
|
|
|
223,504 |
|
Selling,
general and administrative expenses (exclusive of depreciation and
amortization) |
|
|
44,381 |
|
|
|
43,040 |
|
Depreciation
and amortization |
|
|
16,560 |
|
|
|
18,212 |
|
Related
party expense |
|
|
3,112 |
|
|
|
1,987 |
|
Operating profit (loss) |
|
|
(6,900 |
) |
|
|
(7,345 |
) |
Other expense (income), net: |
|
|
|
|
|
|
Interest
expense, net |
|
|
44,180 |
|
|
|
39,760 |
|
Debt
modification and extinguishment costs (gain), net |
|
|
(8,773 |
) |
|
|
884 |
|
Sundry
expense, net |
|
|
748 |
|
|
|
307 |
|
Other
expense (income), net |
|
|
(282 |
) |
|
|
6,159 |
|
Net
loss before income taxes |
|
|
(42,773 |
) |
|
|
(54,455 |
) |
Income tax expense |
|
|
(2,663 |
) |
|
|
(2,501 |
) |
Net
loss |
|
$ |
(45,436 |
) |
|
$ |
(56,956 |
) |
Cumulative
dividends for Series A Preferred Stock |
|
|
(954 |
) |
|
|
(864 |
) |
Cumulative
dividends for Series B Preferred Stock |
|
|
(1,153 |
) |
|
|
(75 |
) |
Net
loss attributable to common stockholders |
|
$ |
(47,543 |
) |
|
$ |
(57,895 |
) |
Loss
per share: |
|
|
|
|
|
|
Basic and
diluted |
|
$ |
(0.05 |
) |
|
$ |
(3.37 |
) |
Exela
Technologies, Inc. and Subsidiaries |
Condensed
Consolidated Statement of Cash Flows |
For the
three months ended March 31, 2023 and 2022 |
(in thousands of
United States dollars except share and per share amounts) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
2023 |
|
2022 |
Cash
flows from operating activities |
|
|
|
|
|
|
Net loss |
|
$ |
(45,436 |
) |
|
$ |
(56,956 |
) |
Adjustments
to reconcile net loss |
|
|
|
|
|
|
Depreciation
and amortization |
|
|
16,560 |
|
|
|
18,212 |
|
Original
issue discount and debt issuance cost amortization |
|
|
7,456 |
|
|
|
3,531 |
|
Debt
modification and extinguishment costs (gain), net |
|
|
(9,760 |
) |
|
|
196 |
|
Credit loss
expense |
|
|
1,983 |
|
|
|
61 |
|
Deferred
income tax provision |
|
|
521 |
|
|
|
635 |
|
Share-based
compensation expense |
|
|
111 |
|
|
|
308 |
|
Unrealized
foreign currency losses (gain) |
|
|
238 |
|
|
|
(180 |
) |
Loss (Gain)
on sale of assets |
|
|
88 |
|
|
|
(41 |
) |
Change in
operating assets and liabilities, net of effect from
acquisitions |
|
|
|
|
|
|
Accounts receivable |
|
|
950 |
|
|
|
(6,146 |
) |
Prepaid expenses and other assets |
|
|
(1,494 |
) |
|
|
(8,858 |
) |
Accounts payable and accrued liabilities |
|
|
(24,232 |
) |
|
|
5,345 |
|
Related party payables |
|
|
94 |
|
|
|
(12 |
) |
Additions to outsource contract costs |
|
|
(116 |
) |
|
|
(140 |
) |
Net cash used in operating activities |
|
|
(53,037 |
) |
|
|
(44,045 |
) |
Cash
flows from investing activities |
|
|
|
|
|
|
Purchase of
property, plant and equipment |
|
|
(1,888 |
) |
|
|
(7,728 |
) |
Additions to
patents |
|
|
- |
|
|
|
(25 |
) |
Additions to
internally developed software |
|
|
(1,014 |
) |
|
|
(829 |
) |
Proceeds
from sale of assets |
|
|
- |
|
|
|
175 |
|
Net cash used in investing activities |
|
|
(2,902 |
) |
|
|
(8,407 |
) |
Cash
flows from financing activities |
|
|
|
|
|
|
Proceeds
from issuance of Common Stock from at the market offerings |
|
|
69,260 |
|
|
|
119,196 |
|
Cash paid
for equity issuance costs from at the market offerings |
|
|
(2,232 |
) |
|
|
(4,664 |
) |
Borrowings
under factoring arrangement and Securitization Facility |
|
|
31,985 |
|
|
|
35,837 |
|
Principal
repayment on borrowings under factoring arrangement and
Securitization Facility |
|
|
(31,325 |
) |
|
|
(34,144 |
) |
Cash paid
for withholding taxes on vested RSUs |
|
|
- |
|
|
|
(195 |
) |
Lease
terminations |
|
|
- |
|
|
|
(15 |
) |
Cash paid
for debt issuance costs |
|
|
(6,308 |
) |
|
|
(5,615 |
) |
Principal
payments on finance lease obligations |
|
|
(1,137 |
) |
|
|
(1,516 |
) |
Borrowings
from senior secured revolving facility and BRCC revolver |
|
|
9,600 |
|
|
|
- |
|
Repayments
on senior secured revolving facility |
|
|
- |
|
|
|
(49,477 |
) |
Proceeds
from issuance of 2026 Notes |
|
|
- |
|
|
|
55,364 |
|
Borrowings
from other loans |
|
|
12,152 |
|
|
|
1,865 |
|
Cash paid
for debt repurchases |
|
|
(3,633 |
) |
|
|
- |
|
Proceeds
from Second Lien Note |
|
|
31,500 |
|
|
|
- |
|
Repayment of
BRCC term loan |
|
|
(34,204 |
) |
|
|
(22,675 |
) |
Principal
repayments on senior secured term loans and other loans |
|
|
(14,107 |
) |
|
|
(7,544 |
) |
Net cash provided by financing activities |
|
|
61,551 |
|
|
|
86,417 |
|
Effect of
exchange rates on cash |
|
|
140 |
|
|
|
(50 |
) |
Net increase in cash and cash equivalents |
|
|
5,752 |
|
|
|
33,915 |
|
Cash,
restricted cash, and cash equivalents |
|
|
|
|
|
|
Beginning of
period |
|
|
45,067 |
|
|
|
48,060 |
|
End of
period |
|
$ |
50,819 |
|
|
$ |
81,975 |
|
Supplemental cash flow data: |
|
|
|
|
|
|
Income tax
payments, net of refunds received |
|
$ |
1,147 |
|
|
$ |
1,486 |
|
Interest
paid |
|
|
65,300 |
|
|
|
9,941 |
|
Noncash investing and financing activities: |
|
|
|
|
|
|
Assets
acquired through right-of-use arrangements |
|
|
405 |
|
|
|
50 |
|
Accrued
capital expenditures |
|
|
1,945 |
|
|
|
1,483 |
|
Exela
Technologies |
Schedule 1:
First Quarter 2023 vs. Fourth Quarter 2022 |
Financial
Performance |
|
|
|
|
|
|
|
|
|
$ in million |
Q1-2023 |
Q1-2022 |
Increase (Decrease) YoY ($ mn) |
Increase (Decrease) YoY (%) |
|
Q4-2022 |
Increase (Decrease) QoQ ($ mn) |
Increase (Decrease) QoQ (%) |
|
|
|
|
|
|
|
|
|
Information and Transaction Processing Solutions |
$ |
193.7 |
|
$ |
205.0 |
|
$ |
(11.3) |
|
(5.5%) |
|
|
$ |
184.8 |
|
$ |
8.9 |
|
4.8% |
|
Healthcare
Solutions |
|
63.0 |
|
|
56.6 |
|
|
6.4 |
|
11.3% |
|
|
|
65.3 |
|
|
(2.3) |
|
(3.5%) |
|
Legal and
Loss Prevention Services |
|
16.9 |
|
|
17.8 |
|
|
(0.9) |
|
(5.1%) |
|
|
|
16.8 |
|
|
0.1 |
|
0.6% |
|
Total Revenue |
$ |
273.6 |
|
$ |
279.4 |
|
$ |
(5.8) |
|
-2.1% |
|
|
$ |
267.0 |
|
$ |
6.7 |
|
2.5% |
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
57.2 |
|
|
55.9 |
|
|
1.3 |
|
2.3% |
|
|
|
48.1 |
|
|
9.1 |
|
18.8% |
|
Gross profit margin |
|
20.9% |
|
|
20.0% |
|
|
0.9% |
|
88 bps |
|
|
|
18.0% |
|
|
2.9% |
|
287
bps |
|
|
|
|
|
|
|
|
|
|
SG&A |
|
44.4 |
|
|
43.0 |
|
|
1.3 |
|
3.1% |
|
|
|
38.9 |
|
|
5.5 |
|
14.0% |
|
|
|
|
|
|
|
|
|
|
Operating
(loss) income |
|
(6.9) |
|
|
(7.3) |
|
|
0.4 |
|
(6.1%) |
|
|
|
(153.1) |
|
|
146.2 |
|
(95.5%) |
|
Operating margin |
|
(2.5%) |
|
|
(2.6%) |
|
|
0.1% |
|
11 bps |
|
|
|
(57.3%) |
|
|
54.8% |
|
5481
bps |
|
|
|
|
|
|
|
|
|
|
Net income
(loss) |
|
(45.4) |
|
|
(57.0) |
|
|
11.5 |
|
(20.2%) |
|
|
|
(194.1) |
|
|
148.7 |
|
(76.6%) |
|
Net income margin |
|
(16.6%) |
|
|
(20.4%) |
|
|
3.8% |
|
378
bps |
|
|
|
(72.7%) |
|
|
56.1% |
|
5612
bps |
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
18.0 |
|
|
3.5 |
|
|
14.5 |
|
410.9% |
|
|
|
(135.8) |
|
|
153.8 |
|
(113.2%) |
|
EBITDA Margin |
|
6.6% |
|
|
1.3% |
|
|
5.3% |
|
531
bps |
|
|
|
(50.9%) |
|
|
57.4% |
|
5745
bps |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$ |
34.7 |
|
$ |
36.1 |
|
$ |
(1.4) |
|
-4.0% |
|
|
$ |
35.5 |
|
$ |
(0.8) |
|
-2.2% |
|
Adjusted EBITDA margin |
|
12.7% |
|
|
12.9% |
|
|
(0.3%) |
|
-25
bps |
|
|
|
13.3% |
|
|
(0.6%) |
|
-61
bps |
|
|
|
|
|
|
|
|
|
|
Exela
Technologies |
Schedule 2:
Reconciliation of Adjusted EBITDA and constant currency
revenues |
|
Reconciliation of Non-GAAP Financial Measures to GAAP
Measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP constant currency revenue
reconciliation |
|
|
|
|
|
|
($ in millions) |
|
Three months ended |
|
31-Mar-23 |
|
31-Mar-22 |
|
31-Dec-22 |
Revenues, as reported (GAAP) |
|
$273.6 |
|
|
$279.4 |
|
|
$267.0 |
|
Foreign
currency exchange impact (1) |
|
|
3.2 |
|
|
|
|
|
5.9 |
|
Revenues, at constant currency (Non-GAAP) |
|
$276.8 |
|
|
$279.4 |
|
|
$272.9 |
|
|
|
|
|
|
|
|
(1) Constant currency
excludes the impact of foreign currency fluctuations and is
computed by applying the average exchange rates for the three
months ended March 31, 2022, to the revenues during the
corresponding period in 2023. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted EBITDA |
|
|
|
|
|
|
($ in millions) |
|
Three months ended |
|
31-Mar-23 |
|
31-Mar-22 |
|
31-Dec-22 |
Net loss (GAAP) |
|
($45.4) |
|
|
($57.0) |
|
|
($194.1) |
|
Interest expense |
|
|
44.2 |
|
|
|
39.8 |
|
|
|
41.9 |
|
Taxes |
|
|
2.7 |
|
|
|
2.5 |
|
|
|
(1.5) |
|
Depreciation
and amortization |
|
|
16.6 |
|
|
|
18.2 |
|
|
|
17.9 |
|
EBITDA (Non-GAAP) |
|
$18.0 |
|
|
$3.5 |
|
|
($135.8 |
) |
Transaction
and integration costs |
|
|
5.2 |
|
|
|
3.7 |
|
|
|
2.1 |
|
Gain / loss
on derivative instruments |
|
|
(0.1) |
|
|
|
(0.0) |
|
|
|
- |
|
Other
Charges / (gains) |
|
|
5.5 |
|
|
|
22.1 |
|
|
|
163.5 |
|
Sub-Total (Adj. EBITDA before O&R) |
|
$28.5 |
|
|
$29.3 |
|
|
$29.8 |
|
Optimization
and restructuring expenses |
|
|
6.2 |
|
|
|
6.8 |
|
|
|
5.7 |
|
Adjusted EBITDA (Non-GAAP) |
|
$34.7 |
|
|
$36.1 |
|
|
$35.5 |
|
|
|
|
|
|
|
|
(1) Constant currency
excludes the impact of foreign currency fluctuations and is
computed by applying the average exchange rates for the three
months ended March 31, 2022, to the revenues during the
corresponding period in 2023. |
|
|
|
|
|
|
|
Exela Technologies (NASDAQ:XELAP)
Historical Stock Chart
From Feb 2025 to Mar 2025
Exela Technologies (NASDAQ:XELAP)
Historical Stock Chart
From Mar 2024 to Mar 2025