TORONTO, March 12,
2025 /CNW/ - Propel Holdings Inc. ("Propel" or
the "Company") (TSX: PRL), the fintech facilitating access
to credit for underserved consumers, today reported record
financial results for the three months ended December 31, 2024
("Q4 2024") and fiscal year ended December 31, 2024. All amounts are expressed in
U.S. dollars unless otherwise stated.
Financial and Operational Highlights for Q4 2024 and Fiscal
Year 2024 (Shown in U.S. Dollars)
Comparable metrics
relative to Q4 2023 and fiscal year 2023,
respectively
- Revenue: increased by 35% to $129.3 million in Q4 2024, and increased by 42%
to $449.7 million for fiscal 2024,
representing record performance for both periods
- Adjusted EBITDA1: increased by
48% to $31.9 million in Q4 2024, and
increased by 60% to $121.3 million
for fiscal 2024, representing record performance for both
periods
- Net Income2: increased by 37% to
$11.6 million (or $12.1 million when excluding one-time transaction
costs related to the acquisition of QuidMarket) in Q4 2024, and
increased by 67% to $46.4 million (or
$48.7 million when excluding one-time
transaction costs related to the acquisition of QuidMarket) for
fiscal 2024, representing record performance for a twelve-month
period
- Adjusted Net Income1: increased by 67%
to $16.9 million in Q4 2024, and
increased by 75% to $62.3 million for
fiscal 2024, representing record performance for both periods
- Diluted EPS2,3: increased by
25% to $0.29 (C$0.40) (or $0.30
(C$0.42) when excluding one-time
transaction costs related to the acquisition of QuidMarket) in Q4
2024, and increased by 62% to $1.22
(C$1.67) (or $1.28 (C$1.76) when
excluding one-time transaction costs related to the acquisition of
QuidMarket) for fiscal 2024, representing record performance for a
twelve-month period
- Adjusted Diluted EPS1,3: increased by
52% to $0.42 (C$0.59) in Q4 2024, and increased by 69% to
$1.64 (C$2.25) for fiscal 2024, representing record
performance for a twelve-month period
- Return on Equity2,4: decreased on an
annualized basis to 27% (or 29% when excluding one-time transaction
costs related to the acquisition of QuidMarket) in Q4 2024 compared
to 35% in Q4 2023, and increased to 36% (or 38% when excluding
one-time transaction costs related to the acquisition of
QuidMarket) for fiscal 2024 compared to 30% for fiscal 2023
- Adjusted Return on Equity1: decreased
on an annualized basis to 40% in Q4 2024 compared to 41% in Q4
2023, and increased to 48% for fiscal 2024 compared to 39% for
fiscal 2023
- Loans and Advances Receivable: increased
by 45% in Q4 2024 to $375.2 million,
a record ending balance
- Ending Combined Loan and Advance Balances
("CLAB")1: increased by 42% in Q4 2024 to
$480.6 million, a record ending
balance
- Dividend: paid a Q4 2024 dividend of C$0.15 per common share on December 4, 2024, representing a 7% increase to
our Q3 2024 dividend
Management Commentary
"We delivered another quarter and year of significant growth on
both the top and bottom line and another quarter and year of record
results, including Revenue, Adjusted
EBITDA1, Adjusted Net Income1, Total
Originations Funded1 and ending CLAB1.
In 2024, we served a record number of new and returning
customers, leading to record Total Originations Funded1
of $586 million, an increase of 42%
over the previous year. This resulted in our Ending
CLAB1 growing year-over-year by 42% to a record of
$481 million. We achieved this record
growth while delivering the strongest credit performance in a Q4
period since Q4 2020, a result of our AI-powered technology
platform.
As we look ahead, we are focused on the continued growth and
expansion of our business in the US and Canada, the
integration and growth of our recently acquired UK business
QuidMarket, and expanding and optimizing our products and building
new partnerships to serve more consumers across the credit
spectrum. We have the technology, people, infrastructure and
expertise to deliver on our growth strategy and to realize our
vision of becoming a global leader. With more than 90 million
underserved consumers across the US, the UK and Canada, tremendous market growth opportunities
remain ahead of us. We are just getting started," said Clive Kinross, Chief Executive Officer.
Discussion of Financial Results and Business Strategy
- Strong seasonal consumer demand led to record quarterly Total
Originations Funded1, Ending CLAB1 and
Revenue
- While continuing to maintain a prudent underwriting posture, we
and our Bank Partners facilitated record originations driven by
high consumer demand from new and existing customers, both
representing records for the quarter
- Total Originations Funded1 increased by 45% to a
quarterly record of $176 million in
Q4 2024 vs. Q4 2023, resulting in Ending CLAB1 growing
year-over-year by 42% to a record of $481
million
- Annualized Revenue Yield1 decreased to 113% in Q4
2024 from 121% in Q4 2023. The decrease was driven by several
factors including: i) the record originations from existing and
returning customers; ii) the continued aging of the loan portfolio
including the graduation of customers to lower cost of credit; iii)
the ongoing expansion of Fora; and iv) an accounting estimates
change in Q4 2023 which impacted the Annualized Revenue
Yield1 upwards
- The record Ending CLAB1 drove the 35% growth and
record revenue in Q4 2024 of $129
million
- Propel's AI-powered technology continued to deliver strong
credit performance
- We and our Bank Partners were able to capitalize on strong
seasonal consumer demand from both new and existing customers,
while continuing to drive strong credit performance
- Provision for loan losses and other liabilities as a percentage
of revenue decreased to 51% in Q4 2024 from 54% in Q4 2023
- The provision for loan losses and other liabilities as a
percentage of revenue in Q4 2024 represented the lowest percentage
in a Q4 period since 2020, a period impacted by government support
related to COVID-19
- Overall growth, lower relative provisions, and effective cost
management contributed to the year-over-year increase in Net income
and Adjusted Net Income1
- Net income was $11.6 million in
Q4 2024, a 37% increase over Q4 2023, and Adjusted Net
Income1 was $16.9 million
in Q4 2024, a 67% increase over Q4 2023
- Net income margin remained the same at 9% in Q4 2024 from 9% in
Q4 2023 and Adjusted Net Income Margin1 increased to 13%
in Q4 2024 from 11% in Q4 2023. The margin expansion for Adjusted
Net Income1 was driven by lower provision expense,
operating leverage and effective cost management
- Net income in Q4 2024 was adversely impacted by one-time
transaction expenses of $0.7 million
(pre-tax) associated with the acquisition of
QuidMarket2. By excluding these one-time transaction
expenses, Propel's net income and net income margin for Q4 2024
would have been $12.1 million and 9%,
respectively
- In addition, the net income in Q4 2024 was impacted by a
meaningful unrealized loss from changes in foreign exchange rates
and the amortization of intangible assets related to the
acquisition of QuidMarket. Combined, these represent
$1.2 million (pre-tax) of additional
expenses that are added back to Adjusted Net
Income1
- QuidMarket performance was strong and in line with
expectations, with the integration laying the foundation for growth
- With 20 million underserved consumers in the UK and
limited credit supply, QuidMarket was able to deliver strong
revenue and earnings (before acquisition-related expenses)
following the acquisition close on November
15, 2024
- Integration is on schedule and management is committed to
accelerating QuidMarket's growth and building it into a leader
in the UK market
- Additional growth initiatives experienced strong year-over-year
performance as they continue to scale
- Lending as a Service (LaaS) program continued to grow and
expand with strong consumer demand and performance
- Onboarding of additional purchasers and the upsizing of
commitments from existing purchasers underway, with more
commitments to be secured over the coming quarters
- In Canada, Fora achieved
record revenue in Q4 2024, with the KOHO partnership becoming
operational
- While Fora currently represents a small but growing percentage
of the Company's overall revenue, Propel is confident in becoming a
leading digital fintech business in Canada
- Solid consolidated financial position and continued earnings
growth supports the continued expansion of existing programs,
growth initiatives and increased dividend
- The Company ended Q4 2024 with approximately $95 million of undrawn credit capacity on its
various credit facilities with a Debt-to-Equity4 ratio
of 1.3x
- The Company's balance sheet was bolstered following the
October 2024 C$115 million bought deal equity offering used to
finance the acquisition of QuidMarket
- Strong operating results and financial position supported the
decision to increase our quarterly dividend by 10% to C$0.165 per common share in Q1 2025
2025 Operating and Financial Targets
Propel finished fiscal year 2024 with record results across
multiple operating and financial metrics and with a strong
financial position to support its growth. Furthermore, Propel
achieved and in some cases surpassed its 2024 operating and
financial targets including exceeding its Ending CLAB year over
year growth and reaching the upper ends of its targeted revenue and
Adjusted Net Income1 ranges.
The 2025 targets below are supported by our strategy which
includes: i) scaling of our existing businesses in the US and
Canada; ii) growing QuidMarket in
the UK; and iii) optimizing and expanding our products and
partnerships to serve more consumers across the credit
spectrum.
Furthermore, the Company expects to achieve continued margin
expansion in fiscal year 2025 driven by: i) the operating leverage
inherent in the business and further driven by our technology
infrastructure; ii) the overall growth and increasing scale of the
loan portfolio; and iii) the increased contribution from QuidMarket
and the ongoing expansion of Propel's LaaS partnerships.
There are a number of new business and corporate development
initiatives, including the broadening of our addressable market
through new products, partnerships, programs and geographies, that
form part of the Company's growth strategy and are not included in
the operating and financial targets below.
Operating and
Financial Targets (US$)
|
2024
Target
|
2024A
Result
|
2025
Target
|
Ending Combined Loan
and Advance Balances1 year over year growth
|
25% - 35%
|
42 %
|
25% - 35%
|
Revenue
|
$410 - $450
million
|
$449.7
million
|
$590 - $650
million
|
Adjusted EBITDA
Margin1
|
24% - 29%
|
27 %
|
26% - 30%
|
Net Income
Margin
|
9.5% - 12.5%
|
10 %
|
10.5% -
14.5%
|
Adjusted Net Income
Margin1
|
11.75% -
14.75%
|
14 %
|
13.25% -
16.25%
|
Return on
Equity4
|
30%+
|
36 %
|
27%+
|
Adjusted Return on
Equity1
|
40%+
|
48 %
|
34%+
|
The operating and financial 2025 targets are based on
management's current strategies and expectations and may be
considered forward-looking information under applicable securities
laws. Such targets are based on estimates and assumptions made by
management regarding, among other things, the following:
- the regulatory landscape applicable to the Company's
operations;
- the continued expansion of the Company's Bank Program
relationships;
- the availability and cost of debt capital for the Company;
- the maintenance and expansion of the Company's marketing
partnerships; and
- the macroeconomic environment in fiscal 2025 and its impact on
the Company, including any potential impact from tariffs on our
consumer segment.
For a more detailed discussion on achieving the 2024 operating
and financial targets, the 2025 operating and financial targets and
the assumptions underpinning such targets, please refer to the
Company's accompanying December 31,
2024 MD&A, which is available under the Company's
profile on SEDAR+ at www.sedarplus.ca. The above operating and
financial targets are based on growth in the Company's existing
business lines, existing Bank Programs and the recent acquisition
of QuidMarket.
Management currently believes that the achievement of the 2025
operating and financial targets described above can be reasonably
estimated and are based on underlying assumptions that management
believes are reasonable in the circumstances, given the time period
for such targets. However, there can be no assurance that Propel
will be able to meet such operating and financial targets.
Notes:
(1)
|
See "Non-IFRS Financial
Measures and Industry Metrics" and "Reconciliation of Non-IFRS
Financial Measures" below. See also "Key Components of Results of
Operations" in the accompanying Q4 2024 MD&A for further
details concerning the non-IFRS financial measures and industry
metrics used in this press release including definitions and
reconciliations to the relevant reported IFRS measure.
|
|
|
(2)
|
See "Business
combinations" in the Company's Q4 2024 Financial Statements for
further information on the acquisition of QuidMarket and associated
one-time transaction costs.
|
|
|
(3)
|
Results converted from
USD to CAD assuming an exchange rate of USD/CAD $1.3982 and USD/CAD
$1.3698 for the three-month and twelve-month periods ending
December 31, 2024, respectively.
|
|
|
(4)
|
See "Supplemental
Financial Measures" in the accompanying Q4 2024 MD&A for
further details concerning certain financial metrics used in this
press release including definitions.
|
Conference Call Details
The Company will be hosting a conference call and webcast
tomorrow morning with a presentation by Clive Kinross, Chief Executive Officer, and
Sheldon Saidakovsky, Chief Financial Officer.
Conference call details are as follows:
Date:
Thursday,
March 13, 2025
Time:
8:30 a.m. EDT
Toll-free North America: 1-888-699-1199
Local Toronto:
1-416-945-7677
Rapid Connect:
Click here
Webcast:
Click here
Replay:
1-888-660-6345 or
1-646-517-4150 (PIN: 87497#)
About Propel
Propel Holdings (TSX: PRL) the fintech building a new world of
financial opportunity for consumers, partners, and investors.
Propel's operating brands — Fora Credit, CreditFresh, MoneyKey and
QuidMarket — and its Lending-as-a-Service product line facilitate
access to credit for consumers underserved by traditional financial
institutions. Through its AI-powered platform, Propel evaluates
customers in a more comprehensive way than traditional credit
scores can. The result is better products and an expanded credit
market for consumers while creating sustainable, profitable growth
for Propel. The revolutionary fintech platform has already
helped consumers access over one million loans and lines of credit
and over two billion dollars in
credit. At Propel, we are here to change the way customers,
partners and investors succeed together. Learn more at
propelholdings.com
Non-IFRS Financial Measures and Industry Metrics
This press release makes reference to certain non-IFRS financial
measures and industry metrics. These measures are not recognized
measures under 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. Such
measures include "Adjusted Diluted EPS", "Adjusted EBITDA",
"Adjusted Net Income", "Adjusted Net Income Margin", "Adjusted
Return on Equity", "EBITDA", "Ending CLAB", and "Total Originations
Funded". This press release also includes references to industry
metrics such as "Annualized Revenue Yield", "Return on Equity" and
"Total Originations Funded" which are supplementary measures under
applicable securities laws.
These non-IFRS financial 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
believe that securities analysts, investors and other interested
parties frequently use non-IFRS financial measures and industry
metrics in the evaluation of issuers. The Company's management also
uses non-IFRS financial 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 and executive compensation. The key
performance indicators used by the Company may be calculated in a
manner different than similar key performance indicators used by
other similar companies.
Definitions and reconciliations of non-IFRS financial measures
to the relevant reported measures can be found in our accompanying
MD&A available on SEDAR+. Such reconciliations can also be
found in this press release under the heading "Reconciliation of
Non-IFRS Financial Measures" below.
Forward-Looking Information
Certain statements made in this press release may constitute
forward-looking information under applicable securities laws. These
statements may relate to our 2025 Operating and Financial Targets;
our continued growth and expansion of our business in the US and
Canada, the integration and growth
of our recently acquired UK business QuidMarket, and expanding and
optimizing our products and building new partnerships to serve more
consumers across the credit spectrum; the tremendous market growth
opportunities ahead of us in the US, UK and Canada; future LaaS commitment to be secured
over the coming quarters; our strategy to i) scale our existing
businesses in the US and Canada;
ii) grow QuidMarket in the UK; and iii) optimize and expand our
products and partnerships to serve more consumers across the credit
spectrum; our anticipated achievement of continued margin expansion
in fiscal year 2025; the anticipated broadening of our addressable
market through new products, partnerships, programs and
geographies; and our ability to create sustainable, profitable
growth. As the context requires, this may include certain
targets as disclosed in the prospectus for our initial public
offering, which are based on the factors and assumptions, and
subject to the risks, as set out therein and herein. Often but not
always, forward-looking statements can be identified by the use of
forward-looking terminology such as "may", "will", "expect",
"believe", "estimate", "plan", "could", "should", "would",
"outlook", "forecast", "anticipate", "foresee", "continue" or the
negative of these terms or variations of them or similar
terminology.
Many factors could cause our actual results, level of activity,
performance or achievements or future events or developments to
differ materially from those expressed or implied by the
forward-looking statements, including, without limitation, the
factors discussed in the "Risk Factors" section of the Company's
annual information form dated March 12, 2025 for the year
ended December 31, 2024 (the
"AIF"). A copy of the AIF and the Company's other publicly
filed documents can be accessed under the Company's profile on
SEDAR+ at www.sedarplus.ca.
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 press release represents our
expectations as of the date of this press release (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.
Source: Propel Holdings Inc.
Selected Financial Information
|
Three months ended
December 31,
|
Year
ended December 31,
|
|
2024
|
2023
|
2024
|
2023
|
(US$ other than
percentages)
|
|
|
|
|
Revenue
|
129,307,037
|
96,010,640
|
449,730,785
|
316,488,175
|
Provision for loan
losses and other liabilities
|
65,582,578
|
51,377,131
|
222,495,877
|
161,907,632
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
Acquisition and
data
|
17,136,996
|
11,634,932
|
55,432,915
|
38,556,852
|
Salaries, wages and
benefits
|
11,501,710
|
8,865,125
|
39,454,703
|
31,512,542
|
General and
administrative
|
3,961,838
|
2,403,984
|
13,882,149
|
8,652,894
|
Processing and
technology
|
4,956,630
|
3,150,278
|
16,662,701
|
11,048,876
|
Total operating
expenses
|
37,557,174
|
26,054,319
|
125,432,468
|
89,771,164
|
|
|
|
|
|
Operating
income
|
26,167,285
|
18,579,190
|
101,802,440
|
64,809,379
|
|
|
|
|
|
Other (income)
expenses
|
|
|
|
|
Interest and fees on
credit facilities
|
8,514,528
|
6,462,539
|
31,585,290
|
22,473,216
|
Interest expense on
lease liabilities
|
65,828
|
78,247
|
265,482
|
330,732
|
Amortization of
internally developed software, customer relationships and
brand
|
1,485,071
|
894,459
|
4,524,170
|
3,330,462
|
Depreciation of
property and equipment
|
50,985
|
51,559
|
197,899
|
197,259
|
Amortization of
right-of-use assets
|
196,787
|
188,333
|
758,476
|
703,497
|
Foreign exchange (gain)
loss
|
275,067
|
98,143
|
457,554
|
383,639
|
Unrealized (gain) loss
on derivative financial instruments
|
896,192
|
(809,761)
|
1,403,607
|
(592,947)
|
Total other (income)
expenses
|
11,484,458
|
6,963,519
|
39,192,478
|
26,825,858
|
|
|
|
|
|
Income before income
tax
|
14,682,827
|
11,615,671
|
62,609,962
|
37,983,521
|
|
|
|
|
|
Income tax expense
(recovery)
|
|
|
|
|
Current
|
5,206,917
|
7,709,771
|
25,356,459
|
18,128,656
|
Deferred
|
(2,133,268)
|
(4,577,996)
|
(9,122,364)
|
(7,921,268)
|
Net income for the
period
|
11,609,178
|
8,483,896
|
46,375,867
|
27,776,133
|
|
|
|
|
|
Earnings per share
($USD):
|
|
|
|
|
Basic
|
0.31
|
0.25
|
1.32
|
0.81
|
Diluted
|
0.29
|
0.23
|
1.22
|
0.76
|
|
|
|
|
|
Earnings per share
($CAD)(1):
|
|
|
|
|
Basic
|
0.43
|
0.34
|
1.81
|
1.09
|
Diluted
|
0.40
|
0.31
|
1.67
|
1.02
|
|
|
|
|
|
Return on
equity(2)
|
27 %
|
35 %
|
36 %
|
30 %
|
|
|
|
|
|
Dividends:
|
|
|
|
|
Dividends
|
4,132,444
|
2,664,212
|
13,985,253
|
10,134,015
|
Dividend per
share
|
0.111
|
0.078
|
0.398
|
0.295
|
Notes:
|
(1)
|
Results converted from
USD to CAD assuming an exchange rate of USD/CAD $1.3982 and USD/CAD
$1.3698 for the three-month and twelve-month periods ending
December 31, 2024, respectively, and assuming an exchange rate of
USD/CAD $1.3624 and USD/CAD $1.3498 for the three-month and
twelve-month periods ending December 31, 2023,
respectively.
|
(2)
|
See "Supplemental
Financial Measures" in the accompanying Q4 2024 MD&A for
further details concerning certain financial metrics used in this
press release including definitions.
|
Reconciliation of Non-IFRS Financial Measures
The following table provides a reconciliation of Propel's net
income to EBITDA1 and Adjusted EBITDA1:
|
Three months ended
December 31,
|
Year
ended December 31,
|
|
2024
|
2023
|
2024
|
2023
|
(US$ other than
percentages)
|
|
|
|
|
Net Income
|
11,609,178
|
8,483,896
|
46,375,867
|
27,776,133
|
Interest and fees on
credit facilities
|
8,514,528
|
6,462,539
|
31,585,290
|
22,473,216
|
Interest expense on
lease liabilities
|
65,828
|
78,247
|
265,482
|
330,732
|
Amortization of
internally developed software, customer relationships and
brand
|
1,485,071
|
894,459
|
4,524,170
|
3,330,462
|
Depreciation of
property and equipment
|
50,985
|
51,559
|
197,899
|
197,259
|
Amortization of
right-of-use assets
|
196,787
|
188,333
|
758,476
|
703,497
|
Income Tax Expense
(Recovery)
|
3,073,649
|
3,131,775
|
16,234,095
|
10,207,388
|
EBITDA(1)
|
24,996,026
|
19,290,808
|
99,941,279
|
65,018,687
|
EBITDA(1)
Margin
|
19 %
|
20 %
|
22 %
|
21 %
|
Transaction
costs
|
701,808
|
—
|
3,221,649
|
—
|
Unrealized loss (gain)
on derivative financial instruments
|
896,192
|
(809,761)
|
1,403,607
|
(592,947)
|
Provision for credit
losses on current
status
accounts(2)
|
4,481,049
|
4,395,134
|
11,993,619
|
9,857,071
|
Provisions for CSO
Guarantee liabilities and
Bank Service Program
liabilities
|
851,509
|
(1,289,553)
|
4,783,304
|
1,430,044
|
Adjusted EBITDA
(1)
|
31,926,584
|
21,586,628
|
121,343,458
|
75,712,855
|
Adjusted
EBITDA(1) Margin
|
25 %
|
22 %
|
27 %
|
24 %
|
Notes:
|
(1)
|
See "Non-IFRS Financial
Measures and Industry Metrics".
|
(2)
|
Provision included for
(i) loan losses on good standing current principal (Stage 1 —
Performing) balances (see "Material Accounting Policies and
Estimates — Loans and advances receivable" in the accompanying Q4
2024 MD&A).
|
The following table provides a reconciliation of Propel's Net
Income to Adjusted Net Income1, Adjusted Return on
Equity1 and Adjusted Net Income margin1:
|
Three months ended
December 31,
|
Year
ended December 31,
|
|
2024
|
2023
|
2024
|
2023
|
(US$ other than
percentages)
|
|
|
|
|
Net Income
|
11,609,178
|
8,483,896
|
46,375,867
|
27,776,133
|
Transaction costs net
of taxes(2)
|
515,829
|
—
|
2,367,912
|
—
|
Unrealized loss (gain)
on derivative financial
instruments(2)
|
658,701
|
(595,174)
|
1,031,651
|
(435,816)
|
Amortization of
internally developed software, customer relationships and
brand(2)
|
240,525
|
—
|
240,525
|
—
|
Provision for credit
losses on current status accounts net of
taxes(2)
|
3,293,571
|
3,230,423
|
8,815,310
|
7,244,947
|
Provisions for CSO
Guarantee liabilities and Bank Service Program liabilities net of
taxes(2)
|
625,859
|
(947,821)
|
3,515,728
|
1,051,082
|
Adjusted Net
Income(1)
|
16,943,663
|
10,171,324
|
62,346,993
|
35,636,346
|
Multiplied by number of
periods in year
|
x4
|
x4
|
x1
|
x1
|
Divided by average
shareholders' equity for the period
|
169,109,776
|
98,261,336
|
129,028,416
|
91,128,575
|
Adjusted Return on
Equity(1)
|
40 %
|
41 %
|
48 %
|
39 %
|
Adjusted Net Income
Margin(1)
|
13 %
|
11 %
|
14 %
|
11 %
|
Notes:
|
(1)
|
See "Non-IFRS Financial
Measures and Industry Metrics".
|
(2)
|
Each item is adjusted
for after-tax impact, at an effective tax rate of 26.5% for the
three and twelve-months ended December 31, 2024 and comparative
2023 periods.
|
The following table provides a reconciliation of Propel's Ending
CLAB1 to loans and advances receivable:
|
As at December
31,
|
(US$ other than
percentages)
|
2024
|
2023
|
Ending Combined Loan
and Advance balances1
|
480,602,408
|
337,282,804
|
Less: Loan and Advance
balances owned by third party lenders pursuant to CSO
program
|
(5,892,783)
|
(3,779,004)
|
Less: Loan and Advance
balances owned by a NBFI pursuant to the MoneyKey Bank Service
program
|
(56,360,814)
|
(36,736,938)
|
Loan and Advance owned
by the Company
|
418,348,811
|
296,766,862
|
Less: Allowance for
Credit Losses
|
(111,227,713)
|
(79,093,294)
|
Add: Fees and interest
receivable
|
52,592,513
|
36,063,899
|
Add: Acquisition
transaction costs
|
15,451,381
|
5,575,769
|
Loans and advances
receivable
|
375,164,992
|
259,313,236
|
Note:
|
(1) See "Non-IFRS Financial
Measures and Industry Metrics".
|
SOURCE Propel Holdings Inc.