EX-99.2 3 tm238061d1_ex99-2.htm EXHIBIT 99.2
Exhibit 99.2
 

GRAPHIC

GRAPHIC

2

GRAPHIC

3

GRAPHIC

•••••••

GRAPHIC

-40% -30% -20% -10% 0% 10% 20% 30% 40% 50% 60% Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1 '21 Q2 '21 Q3 '21 Q4 '21 Q1 '22 Q2 '22 Q3 '22 Q4 '22 American Express JP Morgan Chase Online In-Store Other Digital Wallet Debit/Credit/Store/ Gift Card

GRAPHIC

Q3 '19 Q4 '19 Q1 '20 Q2 '20 Q3 '20 Q4 '20 Q1 '21 Q2 '21 Q3 '21 Q4 '21 Q1 '22 Q2 '22 Q3 '22 Q4 '22 $0.0 $0.5 $1.0 $1.5 $2.0 $2.5 $3.0 $3.5 New Cards (MM) Marketing & Business Development Spend ($B)

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

0% 10% 20% 30% 40% 50% 60% 70% Password PIN Code One-Time Password Security Questions Email Address Responding to Email/Text to Prove Ownership Phone Number Answering Questions Related to Private Information Home Address Providing Identification in Person Providing Digital Identification Receiving a Call from the Provider for Additional Information Multifactor Authentication Biometrics Use Of Use Of And Preference

GRAPHIC

••••••

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

Q4 21 Q1 22 Q2 22 Q3 22 Q4 22 International Domestic

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

GRAPHIC

21

GRAPHIC

GRAPHIC

GRAPHIC

($mm) Q4 2022A Q4 2021 Assets Current Assets Cash & cash equivalents $14 $22 Accounts receivable, net 37 28 Inventories 42 26 Prepaid expenses and other Current assets 4 3 Total Current Assets 97 78 Property and equipment, net 23 22 Deferred tax assets 26 26 Other assets 18 5 Total assets $163 $131 Liabilities and Members' Equity Current Liabilities Accounts payable $7 $7 Accrued expenses 10 40 Other current liabilities 13 1 Current portion of long-term debt 14 13 Total current liabilities 45 61 Long-term debt, net of deferred finance costs 216 233 Line of credit 0 15 Convertible Debt, net of debt discount 128 127 Other liabilities 66 103 Total liabilities $455 $539 Members' Equity (292) (408) Total liabilities and members' equity $163 $131

GRAPHIC

($mm) Q4 2022A Q4 2021A FY 2022A FY 2021A Revenue Net Sales $94 $75 $378 $268 Cost of Sales (44) (36) (159) (123) Gross Profit $50 $39 $220 $145 Operating Expenses Selling, general and administrative (25) (30) (105) (63) Income from operations $25 $9 $115 $81 Other expense Other income (expense), net (2) 11 17 2 Net Income $22 $20 $132 $83 Q4 FY

GRAPHIC

($mm) FY 2022A FY 2021A Cash flows from operating activities Net income $132 $83 Depreciation 9 10 Equity compensation expense 11 6 Inventory reserve 2 1 Amortization of deferred finance costs 2 2 Mark-to-market adjustments (23) (10) Change in assets and liabilities (19) (3) Accounts receivable (9) (19) Inventories (18) 4 Prepaid expenses and other assets (1) (2) Other liabilities 8 4 Accrued expenses 0 2 Net cash provided by operating activities $93 $78 Cash flows rom investing activities Acquisition of property and equipment (9) (5) Net cash used in investing activities ($9) ($5) Cash flows from financing activities Business combination and PIPE financing 61 Proceeds from convertible notes 127 Proceeds from employee stock purchase plan and exercise of equity awards 0 Proceeds from line of credit 0 0 Payment of line of credit (15) (5) Proceeds from term loan 0 250 Payment of Tax receivable agreement liability (0) Payment of term loan (17) (240) Distributions 0 (218) Deferred finance costs related to debt origination 0 (2) Issuance cost related to business combination (24) (15) Tax Distribution to members (36) (22) Net cash used in financing activities ($92) ($65) Net increase (decrease) cash, cash equivalents and restricted cash (8) 9 Cash, cash equivalents and restricted cash, beginning of year $22 $13 Cash, cash equivalents and restricted cash, end of year $14 $22 Supplementary disclosure of cash flow information Cash paid during the year for interest 21 10 Issuance costs payable 23 Derivative asset - interest rate swap 9

GRAPHIC

$mm Q4 2022A Q4 2021A FY 2022A FY 2021A Net Income $22 $20 $132 $83 Interest Expense 6 3 23 12 Depreciation and Amortization 2 3 9 10 Taxes 1 -1 4 -1 Unadjusted EBITDA $31 $25 $167 $105 Non-Cash Stock Comp Expense 4 4 11 10 Mark-to-market Adjustments -4 -8 -43 -13 Total EBITDA Adjustments ($1) ($4) ($31) ($3) Adjusted EBITDA $31 $21 $136 $102 Adjusted EBITDA % 33% 28% 36% 38%

GRAPHIC

($mm) BASIC DILUTED BASIC DILUTED GAAP Net Income $22.4 $22.4 $131.8 $131.8 Add back tax provision 0.6 0.6 4.4 4.4 Tax Provision on 100% of Taxable Income -4.8 -4.8 -22.4 -22.4 Adjusted Net Income $18.2 $18.2 $113.8 $113.8 Fair Value and Stock Based Compensation Adjustment -$0.5 -$0.5 -$30.8 -$30.8 Adjusted Net Income $17.7 $17.7 $83.0 $83.0 Class A + Class B Shares 76.4 76.4 75.7 75.7 Public & Private Warrants1 - 8.1 - 8.1 Dilutive Equity Awards2 - 3.9 - 4.2 Total Shares 76.4 88.3 75.7 88.0 EPS $0.23 $0.20 $1.10 $0.94 Three months ended 12/31/2022 Twelve months ended 12/31/2022