![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Arco Platform Ltd | NASDAQ:ARCE | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 13.98 | 13.95 | 14.05 | 0 | 01:00:00 |
Healthy cash generation trend continues in the 2023 cycle
Financial & Management Solutions post strong growth with margin gains
Arco Platform Limited, or Arco or the Company (Nasdaq: ARCE), today reported financial and operating results for the second quarter ended June 30, 2023.
2Q23
1H23
Consolidated
Consolidated
Net revenue
Cash gross profit
Net revenue
Cash gross profit
R$471.0M
R$330.4M
R$1,005.9M
R$700.6M
+14.3% YoY
+5.8% YoY
+19.4% YoY
+7.5% YoY
Adj. EBITDA
Adj. net income
Adj. EBITDA
Adj. net income
R$83.5M
R$78.1M
R$194.2M
R$36.1M
-24.6% YoY
n/a
-24.6% YoY
347.3%
2Q23
CTD23
Pedagogical business
Pedagogical business
Net revenue
Net revenue
R$395.7M
R$1,532.6M
-4.0% YoY
+18.0% YoY
Adj. EBITDA
Adj. EBITDA
R$85.3M
R$556.7M
-22.9% YoY
+16.3% YoY
Consolidated 2Q23 and 1H23 figures include full results of isaac, our most recent acquisition, that is reported within financial & management segment. Therefore, for an accurate comparison year over year we recommend investors to reach pedagogical business figures (core & supplemental solutions).
Note: Please see adjusted EBITDA reconciliation and adjusted Net Income reconciliation on page 15.
2Q23 & 1H23 Highlights
Free cash flow to firm (managerial)
Consolidated
1H23
1H22
% of net revenue
1H23
% of net revenue
1H22
YoY
(% of net revenues)
Adjusted EBITDA
194.2
257.3
19.3
%
30.6
%
-11.3 p.p
(+/-) Non-cash adjustments
60.1
(15.6
)
6.0
%
-1.9
%
+7.8 p.p
(+/-) Working capital
111.2
52.6
11.1
%
6.2
%
+4.8 p.p
(-) Income taxes paid
(33.4
)
(47.5
)
-3.3
%
-5.6
%
+2.3p.p
(-) CAPEX¹
(79.4
)
(90.2
)
-7.9
%
-10.7
%
+2.8p.p
Free cash flow to firm (managerial)
252.7
156.6
25.1
%
18.6
%
+6.5p.p
1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition).
Pedagogical business free cash flow to firm keeps the pace from previous quarter, delivering significant improvement year over year. Free cash flow to firm (managerial) cycle-to-date was R$205.2 million, R$285.9.0 million above the R$(80.7) million free cash flow to firm of CTD 2022, showing important improvements across cash flow drivers, including working capital, capex and taxes.
Free cash flow to firm (managerial)
Pedagogical
CTD23
CTD22
% of net revenue
CTD23
% of net revenue
CTD22
YoY
(% of net revenues)
Adjusted EBITDA
556.7
478.5
36.3
%
36.8
%
(0.5) p.p.
(+/-) Non-cash adjustments
71.0
(3.6
)
4.6
%
-0.3
%
+4.9 p.p.
(+/-) Working capital
(283.2
)
(318.9
)
-18.5
%
-24.6
%
+6.1 p.p.
(-) Income taxes paid
(36.0
)
(49.4
)
-2.3
%
-3.8
%
+1.5 p.p
(-) CAPEX¹
(103.3
)
(187.4
)
-6.7
%
-14.4
%
+7.7 p.p.
Free cash flow to firm (managerial)
205.2
(80.7
)
13.4
%
-6.2
%
+19.6 p.p.
1) Excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition)
To obtain better price conditions for the 2024 cycle, we anticipated the paper acquisition in 2Q23 versus previous years (R$58M as of June), increasing inventory levels earlier in the cycle. To maintain comparability between quarters, we have disclosed a pro-forma days of inventory, adjusted by the paper acquisition.
Provision for expected credit losses Pedagogical business (R$M)
2Q23
2Q22
YoY
1Q23
QoQ
Allowance for doubtful accounts
2.1
0.4
425.0
%
5.5
-61.8
%
% of net revenue
0.4
%
0.1
%
0.3 p.p.
1.2
%
-0.8 p.p.
Days of sales outstanding
June. 30, 2023
June. 30, 2022
YoY
June.30 2023
(pedagogical)
June 30, 2022
YoY
Trade receivables (R$M)
983.1
687.6
43.0
%
794.4
687.6
15.5
%
(-) Allowance for doubtful accounts
(151.7
)
(79.7
)
90.2
%
(91.8
)
(79.7
)
15.1
%
Trade receivables, net (R$M)
831.4
607.8
36.8
%
702.6
607.8
15.6
%
Net revenue LTM pro-forma¹
1,939.1
1,568.9
23.6
%
1,801.3
1,568.9
14.8
%
Adjusted DSO
156
141
10.6
%
142
141
0.7
%
1) Calculated as net revenues for the last twelve months (for 2022 added to the pro forma revenues from businesses acquired in the period to accurately reflect the Company’s operations).
CAPEX in 2Q23 was R$42.4 million, or 9.0% of net revenue (versus 10.5% of net revenue in 2Q22, when excluding R$ 8.7 million from PGS and Mentes acquisition). Pedagogical business CAPEX was R$ 30.1 million, or 7.6% of net revenue (versus 10.5% of net revenue in 2Q22). In the 2023 cycle to date, CAPEX reached 6.7% of revenues vs 14.4% in the 2022 cycle so far and has contributed to significant expansion on the Adj. EBITDA minus CAPEX metric that reached 29.6% cycle to date in June, 2023, versus 22.4% cycle to date 2022.
CAPEX (R$M) - Consolidated
2Q23
2Q22
YoY
1Q23
QoQ
Acquisition of intangible assets¹
39.2
41.5
-6
%
35.4
11
%
Educational platform - content development
(0.3
)
4.5
-126
%
0.3
-485
%
Educational platform - platforms & tech
14.4
17.9
-20
%
17.6
-18
%
Software
21.7
16.5
32
%
15.7
38
%
Copyrights and others
3.3
2.6
61
%
1.8
133
%
Acquisition of PP&E
3.2
1.7
89
%
1.6
101
%
TOTAL¹
42.4
43.2
-2
%
37.0
15
%
1) For 2022 excludes R$14.2 million related to M&A payments (PGS’ and Mentes’ acquisition).
Intangible assets - net balances (R$M)
June 30, 2023
June 30, 2022
YoY
Mar. 31, 2023
QoQ
Business Combination
3,523.4
2,949.9
19.4
%
3,522.4
0.0
%
Trademarks
476.5
488.8
-2.5
%
486.7
-2.1
%
Customer relationships
226.4
255.8
-11.5
%
236.6
-4.2
%
Educational system
188.3
224.6
-16.2
%
198.0
-4.9
%
Softwares
3.5
8.6
-59.3
%
14.3
-75.5
%
Educational platform
5.4
4.4
22.7
%
5.1
5.9
%
Others¹
13.7
16.8
-18.5
%
17.1
19.9
%
Goodwill
2,609.6
1,950.9
33.8
%
2,564,9
1.7
%
Operational
340.1
288.1
18.0
%
329.6
3.2
%
Educational platform²
166.9
200.1
-16.6
%
179.4
-7.0
%
Softwares
143.5
77.1
86.1
%
124.2
15.5
%
Copyrights
27.3
10.8
152.8
%
26.0
5.0
%
Customer relationships
-
0.1
-100.0
%
-
n/a
Others¹
2.4
-
n/a
-
n/a
TOTAL
3,863.5
3,253.9
19.3
%
3,852.0
0.3
%
1) Non-compete agreements and rights on contracts. 2) Includes content development in progress.
Amortization of intangible assets (R$M)
2Q23
2Q22
YoY
1Q23
QoQ
Business Combination
(110.0
)
(73.5
)
49.7
%
(80.5
)
36.7
%
Trademarks
(16.8
)
(8.0
)
110.0
%
(7.9
)
112.7.%
Customer relationships
(19.3
)
(9.4
)
105.3
%
(10.8
)
78.7
%
Educational system
(17.6
)
(9.4
)
87.2
%
(8.8
)
100.0
%
Softwares
(2.6
)
(0.7
)
271.4
%
(1.2
)
116.0
%
Educational platform
(0.5
)
(0.2
)
150.0
%
(0.2
)
150.0
%
Others¹
(3.1
)
(1.5
)
106.7
%
(1.5
)
106.7
%
Goodwill
(50.1
)
(44.3
)
-100.0
%
(50.1
)
-0.1
%
Operational
(73.1
)
(29.1
)
151..2%
(35.7
)
104.7
%
Educational platform²
(50.1
)
(21.7
)
131.0
%
(27.4
)
82.9
%
Softwares
(17.8
)
(5.4
)
229.7
%
(6.2
)
187.1
%
Copyrights
(4.3
)
(1.8
)
140.9
%
(2.1
)
106.5
%
Customer relationships
-
(0.2
)
-85.5
%
-
n/a
Others¹
0.8
-
n/a
-
n/a
TOTAL
(183.1
)
(102.5
)
78.7
%
(116.2
)
57.6
%
1) Non-compete agreements and rights on contracts. 2) Includes content development in progress.
Amortization of intangible assets (R$M)
Impacts P&L
Originates tax benefit
Amortization with tax benefit in 2Q23²
Amortization
Tax benefit
Impact on net income
Business Combination
(103.6
)
19.9
(83.7
)
Trademarks
Yes
Yes²
(8.9
)
0.8
(8.1
)
Customer relationships
Yes
Yes²
(9.4
)
1.0
(8.4
)
Educational system
Yes
Yes²
(8.9
)
0.9
(7.9
)
Educational platform
Yes
Yes²
(25.1
)
-
(25.1
)
Others¹
Yes
Yes²
(1.2
)
0.1
(1.1
)
Goodwill
No
Yes²
(50.1
)
17.1
(33.1
)
Operational
Yes
Yes
(73.1
)
24.8
(48.2
)
TOTAL
(176.7
)
44.7
(131.9
)
1) Non-compete agreements and rights on contracts. 2) Amortizations are tax deductible only after the incorporation of the acquired business.
Amortization of intangible assets from
business combination that generate tax benefit
– breakdown by type (R$M)
Businesses with current tax benefit
Undefined²
2023
2024
2025
2026+
Trademarks
27
27
27
318
65
Customer relationships
25
25
25
59
111
Educational system
27
27
27
106
32
Software license
-
-
-
-
10
Rights on contracts
1
1
1
2
1
Others
2
2
1
1
8
Goodwill
237
231
227
761
343
Total
319
313
308
1.247
571
Maximum tax benefit
108
106
105
424
194
Amortization of intangible assets from
business combination that generate tax benefit
– breakdown by solutions (R$M)
Businesses with current tax benefit
Undefined²
2023
2024
2025
2026+
Geekie
42
42
42
279
-
NAVE
9
9
9
11
-
P2D
89
89
89
364
-
Positivo, Conquista, PES English
170
170
168
593
-
Other Companies
9
3
-
-
-
Acquired companies not yet incorporated
N/A
N/A
N/A
N/A
571
Total
319
313
308
1.247
571
Maximum tax benefit
108
106
105
424
194
Conference Call Information
Arco will discuss its first quarter 2023 results today, August 31, 2023, via a conference call at 5 p.m. Eastern Time (6 p.m. Brasilia Time). To access the call, please dial: +1 (412) 717-9627, +1 (844) 204-8942 or +55 (11) 4090-1621. For enhanced audio connection investors may connect through Web Phone (access code: 7636515).
An audio replay of the call will be available through September 6th, 2023, by dialing +55 (11) 4118-5151 and entering access code 219191#. A live and archived Webcast of the call will be available on the Investor Relations section of the Company’s website at https://investor.arcoplatform.com/.
About Arco Platform Limited (Nasdaq: ARCE)
Arco has empowered millions of students to rewrite their futures through education. Our data-driven learning methodology, proprietary adaptable curriculum, interactive hybrid content, and high-quality pedagogical services allow students to personalize their learning experience while enabling schools to thrive.
Forward-Looking Statements
This press release contains forward-looking statements as pertains to Arco Platform Limited (the “Company”) within the meaning of the Private Securities Litigation Reform Act of 1995, including, but not limited to, the Company’s expectations or predictions of future financial or business performance conditions. The achievement or success of the matters covered by statements herein involves substantial known and unknown risks, uncertainties, and assumptions, including with respect to the COVID-19 pandemic. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the Company’s results could differ materially from the results expressed or implied by the statements we make. You should not rely upon forward-looking statements as predictions of future events. Forward looking statements are made based on the Company’s current expectations and projections relating to its financial conditions, result of operations, plans, objectives, future performance and business, and these statements are not guarantees of future performance.
Statements which herein address activities, events, conditions or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. You can generally identify forward-looking statements by the use of forward-looking terminology such as “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “evaluate,” “expect,” “explore,” “forecast,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “probable,” “project,” “seek,” “should,” “view,” or “will,” or the negative thereof or other variations thereon or comparable terminology. All statements other than statements of historical fact could be deemed forward looking, including risks and uncertainties related to statements about our competition; our ability to attract, upsell and retain customers; our ability to increase the price of our solutions; our ability to expand our sales and marketing capabilities; general market, political, economic, and business conditions in Brazil or abroad; and our financial targets which include revenue, share count and other IFRS measures, as well as non-GAAP financial measures including Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Taxable Income Reconciliation and Managerial Free Cash Flow.
Forward-looking statements represent the Company management’s beliefs and assumptions only as of the date such statements are made, and the Company undertakes no obligation to update any forward-looking statements made in this press release to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
Further information on these and other factors that could affect the Company’s financial results is included in filings the Company makes with the Securities and Exchange Commission from time to time, including the section titled “Risk Factors” in the Company’s most recent Forms 20-F and 6-K. These documents are available on the SEC Filings section of the Investor Relations section of the Company’s website at: https://investor.arcoplatform.com/
Key Business Metrics - Pedagogical
ACV Bookings: we define ACV Bookings as the revenue we would contractually expect to recognize from a partner school in each school year pursuant to the terms of our contract with such partner school, assuming no further additions or reductions in the number of enrolled students that will access our content at such partner school in such school year (we define “school year” for purposes of calculation of ACV Bookings as the twelve-month period starting in October of the previous year to September of the mentioned current year). We calculate ACV Bookings by multiplying the number of enrolled students at each partner school with the average ticket per student per year; the related number of enrolled students and average ticket per student per year are each calculated in accordance with the terms of each contract with the related partner school.
Key Business Metrics – Financial & Management (“revenue guarantee” solution)
Contracted schools are the primary operating metric and represent the total number of schools with active contracts with isaac. Schools sign contracts for 1 year (or longer) with isaac to guarantee tuition from all of the enrolled students. After signing and onboarding a partner school, services can be initiated at any month of the year.
Total payment value (TPV) indicates the full amount to be transacted by isaac to contracted schools. It is calculated by the total tuition fee owed by parents to their schools.
Take rate is the primary revenue driver and is a percentage of TPV agreed upon contract signing. It is priced upon school sign-up based on school historical delinquency rate, risk profile and operating costs. It may be renegotiated or adjusted based on the contract’s performance.
Annual recurring revenue (ARR) is the contracted annualized revenue for a given month. Annual contracts and recurring nature make ARR a good proxy for growth, given isaac’s high growth profile, mitigating seasonal and onboarding effects.
Non-GAAP Financial Measures
To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board—IASB, we use Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income, Adjusted Net Income Margin, Managerial Free Cash Flow and Reconciliation of Taxable Income and which are non-GAAP financial measures.
We calculate Adjusted EBITDA as profit (loss) for the year (or period) plus/minus income taxes, plus/minus finance result, plus depreciation and amortization, plus/minus share of (profit) loss of equity-accounted investees, plus share-based compensation plan and restricted stock units, plus provision for payroll taxes (restricted stock units), plus/minus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee) and plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses). We calculate Adjusted EBITDA Margin as Adjusted EBITDA divided by Net Revenue.
We calculate Adjusted Net Income (Loss) as profit (loss) for the year (or period), plus share-based compensation plan, restricted stock units and related payroll taxes (restricted stock units), plus M&A expenses (expenses related to acquisitions, and legal services mainly due to International School arbitration), minus other changes to equity accounted on investees (which refers to gains related to capital contribution from others on investees leading to an increase in equity of the investee), plus non-recurring expenses (expenses related to our organizational restructuring in such as consulting services expenses and workforce reduction expenses), plus amortization of intangible assets from business combinations (which refers to the amortization of the following intangible assets from business combinations: (i) trademarks, (ii) customer relationships, (iii) educational system, (iv) software resulting from acquisitions, (v) educational platform, (vi) non-compete agreement and (vii) rights on contracts), plus/minus changes in accounts payable to selling shareholders (which refers to changes in fair value of contingent consideration and accounts payable to selling shareholders—finance costs), plus interest expenses, net (which refers to interest expenses related to accounts payable to selling shareholders from business combinations adjusted by fair value), plus/minus non-cash adjustments related to derivatives and convertible notes (which Refers to changes in fair value of derivative instruments from put option to convert senior notes) and plus/minus changes in current and deferred tax recognized in statements of income applied to all adjustments to net income (loss), which refers to tax effects of changes in deferred tax assets and liabilities recognized in profit or loss corresponding to financial instruments from acquisition of interests, tax benefit from tax deductible goodwill, share-based compensation and amortization of intangible assets).
We calculate Managerial Free Cash Flow as Net Cash Flows from Operating activities, less acquisition of property and equipment, less acquisition of intangible assets, adjusted by M&A-related payments that may be classified as CAPEX or as payment of contingent consideration. We consider Free Cash Flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by operating activities and cash used for investments in property and equipment required to maintain and grow our business.
We calculate Taxable Income Reconciliation as profit (loss) for the year (or period) adjusted for permanent and temporary additions and exclusions (for example, adjustments to provisions and amortizations in the period) and for all tax benefits that Arco is entitled to (for example, goodwill). The effective tax rate will be the current taxes for the period divided by the taxable income. In Brazil, taxes are charged based on the taxable income, not the accounting income, which means companies can have an accounting loss and a taxable profit. Additionally, Arco owns several companies and taxes are calculated individually.
We understand that, although Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin and Managerial Free Cash Flow and Taxable Income Reconciliation are used by investors and securities analysts in their evaluation of companies, these measures have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results of operations as reported under IFRS. Additionally, our calculations of Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Net Income (Loss), Adjusted Net Income (Loss) Margin, Managerial Free Cash Flow and Taxable Income Reconciliation may be different from the calculation used by other companies, including our competitors in the education services industry, and therefore, our measures may not be comparable to those of other companies.
Arco Platform Limited
Interim condensed consolidated statements of financial position
June 30,
December 31,
(In thousands of Brazilian reais)
2023
2022
Assets
(unaudited)
Current assets
Cash and cash equivalents
400,326
216,360
Financial investments
117,131
391,785
Trade receivables
831,428
856,887
Inventories
283,723
254,060
Recoverable taxes
71,173
67,166
Related parties
-
3,956
Other assets
136,376
82,515
Total current assets
1,840,157
1,872,729
Non-current assets
Financial investments
32,441
30,861
Recoverable taxes
9,189
11,108
Deferred income tax
484,919
337,267
Other assets
75,315
78,038
Investments and interests in other entities
22,820
111,631
Property and equipment
53,362
59,031
Right-of-use assets
60,152
68,696
Intangible assets
3,863,557
3,184,047
Total non-current assets
4,601,755
3,880,679
Total assets
6,441,912
5,753,408
Liabilities
Current liabilities
Trade payables
236,346
182,748
Labor and social obligations
138,718
89,044
Lease liabilities
33,584
34,329
Loans and financing
99,809
102,873
Derivative financial instruments
6,946
3,693
Taxes and contributions payable
10,393
9,488
Income taxes payable
11,946
28,576
Advances from customers
111,768
16,079
Accounts payable to selling shareholders
808,331
1,060,746
Other liabilities
6,989
6,013
Total current liabilities
1,464,830
1,533,589
Non-current liabilities
Labor and social obligations
4,652
1,451
Lease liabilities
35,836
42,576
Loans and financing
1,788,802
1,833,956
Derivative financial instruments
63,590
110,154
Provision for legal proceedings
2,369
3,174
Accounts payable to selling shareholders
349,696
330,457
Other liabilities
217
621
Total non-current liabilities
2,245,162
2,322,389
Equity
Share capital
14
11
Capital reserve
2,763,402
2,009,799
Treasury shares
-
(8,205
)
Share-based compensation reserve
151,101
95,008
Accumulated losses
(182,597
)
(199,183
)
Total equity
2,731,920
1,897,430
Total liabilities and equity
6,441,912
5,753,408
Arco Platform Limited
Interim condensed consolidated statements of income
Three-month period
ended June 30,
Six-month period
ended June 30,
(In thousands of Brazilian reais, except earnings per share)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Revenue
470,962
412,137
1,005,868
842,174
Cost of sales
(178,973
)
(133,054
)
(394,707
)
(249,632
)
Gross profit
291,989
279,083
611,161
592,542
Operating expenses:
Selling expenses
(206,332
)
(174,439
)
(397,503
)
(338,792
)
General and administrative expenses
(129,029
)
(80,037
)
(292,711
)
(166,137
)
Other (expense) income, net
3,766
1,676
159,953
19,070
Operating (loss) profit
(39,606
)
26,283
80,900
106,683
Finance income
78,221
214,382
181,152
373,615
Finance costs
(147,622
)
(238,485
)
(309,524
)
(363,586
)
Finance result
(69,401
)
(24,103
)
(128,372
)
10,029
Share of loss of equity-accounted investees
(591
)
(14,294
)
(1,443
)
(19,936
)
(Loss) profit before income taxes
(109,598
)
(12,114
)
(48,915
)
96,776
Income taxes - income (expense)
Current
416
8,038
(14,669
)
(13,809
)
Deferred
35,146
(9,265
)
80,170
6,351
Total income taxes – income (expense)
35,562
(1,227
)
65,501
(7,458
)
Net (loss) profit for the period
(74,036
)
(13,341
)
16,586
89,318
Basic (loss) earnings per share – in Brazilian reais
Class A
(1.12
)
(0.24
)
0.25
1.59
Class B
(1.12
)
(0.24
)
0.25
1.59
Diluted (loss) earnings per share – in Brazilian reais
Class A
(1.19
)
(0.24
)
(0.91
)
(1.45
)
Class B
(1.12
)
(0.24
)
0.25
1.59
Weighted-average shares used to compute net (loss) profit per share:
Basic
66,242
55,917
66,012
56,008
Diluted
71,888
61,089
71,678
61,680
Arco Platform Limited
Interim condensed consolidated statements of cash flows
Three-month
period ended
June 30,
Six-month
period ended
June 30,
(In thousands of Brazilian reais)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Operating activities
(Loss) profit before income taxes
(109,598
)
(12,114
)
(48,915
)
96,776
Adjustments to reconcile (loss) profit before income taxes to cash from operations
Depreciation and amortization
80,779
74,302
173,955
140,083
Inventory allowances
14,521
10,940
23,885
13,339
Provision (reversal) for expected credit losses
36,351
(372
)
66,428
(6,603
)
Loss (profit) on sale/disposal of property and equipment and intangible
502
(114
)
1,044
(192
)
Fair value change in derivative financial instruments
2,920
(84,320
)
(40,874
)
(95,973
)
Fair value adjustment in accounts payable to selling shareholders
8,695
(33,348
)
26,296
(26,320
)
Share of loss of equity-accounted investees
591
14,294
1,443
19,936
Share-based compensation plan
20,306
2,851
41,130
9,046
Accrued interest on loans and financing
67,262
56,774
137,124
105,544
Interest accretion on accounts payable to selling shareholders
39,700
45,744
82,522
89,674
Interest from financial investments
(2,076
)
(17,793
)
(3,406
)
(38,353
)
Interest on lease liabilities
2,309
1,126
5,233
2,287
(Reversal) provision for legal proceedings
22
11
(821
)
106
Provision for payroll taxes (restricted stock units)
5,560
177
2,427
(3,083
)
Foreign exchange effects, net
(32,310
)
61,644
(48,501
)
(43,662
)
Fair value of previously held interest in associate
(13,863
)
-
(170,277
)
-
Gain on changes of interest of investment
-
(1,345
)
-
(17,758
)
Loss on sale of investment
7,439
-
7,439
-
Other financial expense (income), net
(536
)
(2,205
)
(1,760
)
(3,128
)
128,574
116,252
254,372
241,719
Changes in assets and liabilities
Trade receivables
148,292
202,582
60,511
(4,344
)
Inventories
(75,779
)
(29,786
)
(60,460
)
(27,671
)
Recoverable taxes
1,812
5,266
8,153
8,448
Other assets
(10,508
)
(27,067
)
(39,756
)
(35,077
)
Trade payables
18,296
22,182
42,909
51,637
Labor and social obligations
1,683
11,630
25,265
25,745
Taxes and contributions payable
(8,938
)
228
(1,584
)
(978
)
Advances from customers
(128,437
)
(109,529
)
78,783
25,641
Other liabilities
14,720
(196
)
(2,654
)
9,228
Cash from operations
89,715
191,562
365,539
294,348
Income taxes paid
(2,222
)
(4,792
)
(33,387
)
(47,474
)
Interest paid on lease liabilities
(1,859
)
(1,039
)
(4,223
)
(2,346
)
Interest paid on accounts payable to selling shareholders
(73,341
)
(36,536
)
(73,568
)
(36,914
)
Interest paid on loans and financing
(16,646
)
(16,412
)
(127,239
)
(31,992
)
Payments for contingent consideration
(19,620
)
(70,541
)
(37,221
)
(70,541
)
Payment for stock options
-
(75,578
)
-
(75,578
)
Net cash flows (used in) from operating activities
(23,973
)
(13,336
)
89,901
29,503
Investing activities
Acquisition of property and equipment
(3,174
)
(1,726
)
(4,818
)
(8,398
)
Payment of investments and interests in other entities
-
-
(20
)
(18
)
Cash attributed from acquisition of subsidiaries
-
-
164,252
-
Sale of interest in subsidiary, net of cash sold
452
-
452
-
Acquisition of intangible assets
(39,200
)
(50,241
)
(74,596
)
(96,053
)
Purchase of financial investments
(74,674
)
(362,091
)
(184,466
)
(529,891
)
Redemption of financial investments
69,334
729,613
451,639
1,152,356
Interest received from financial investments
1,641
14,666
9,307
18,428
Loans to related parties
-
(4,812
)
-
(4,812
)
Net cash flows (used in) from investing activities
(45,621
)
325,409
361,750
531,612
Financing activities
Purchase of treasury shares
-
(16,893
)
-
(51,616
)
Payment of lease liabilities
(8,896
)
(5,712
)
(18,900
)
(12,005
)
Payment of accounts payable to selling shareholders
(209,316
)
(119,293
)
(236,474
)
(121,270
)
Loans and financing payments
(5,899
)
(5,469
)
(11,854
)
(211,329
)
Net cash flows used in financing activities
(224,111
)
(147,367
)
(267,228
)
(396,220
)
Foreign exchange effects on cash and cash equivalents
123
1,743
(457
)
(285
)
(Decrease) increase in cash and cash equivalents
(293,582
)
166,449
183,966
164,610
Cash and cash equivalents
At the beginning of the period
693,908
209,304
216,360
211,143
At the end of the period
400,326
375,753
400,326
375,753
(Decrease) increase in cash and cash equivalents
(293,582
)
166,449
183,966
164,610
Arco Platform Limited
Reconciliation of Non-GAAP Measures
Reconciliation of Adjusted EBITDA
Three-month period
ended June 30,
Six-month period
ended June 30,
(In thousands of Brazilian reais)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Net (loss) profit for the period
(74,036
)
(13,341
)
16,586
89,318
(+/-) Income taxes
(35,562
)
1,227
(65,501
)
7,458
(+/-) Finance result
69,401
24,103
128,372
(10,029
)
(+) Depreciation and amortization
80,779
74,302
173,955
140,083
(+) Share of loss of equity-accounted investees
591
14,294
1,443
19,936
EBITDA
41,173
100,585
254,855
246,766
(+) Share-based compensation plan
22,944
3,726
59,924
19,149
(+) Share-based compensation plan and restricted stock units
20,306
1,810
41,130
9,830
(+) Provision for payroll taxes (restricted stock units)
2,638
1,916
18,794
9,319
(+) M&A expenses
14,307
7,714
17,396
9,186
(-) Other changes to equity accounted investees
(13,863
)
(1,345
)
(170,277
)
(17,758
)
(+) Non-recurring expenses
18,907
-
32,255
-
Adjusted EBITDA
83,468
110,680
194,153
257,343
Revenue
470,962
412,137
1,005,868
842,174
EBITDA Margin
8.7
%
24.4
%
25.3
%
29.3
%
Adjusted EBITDA Margin
17.7
%
26.9
%
19.3
%
30.6
%
Reconciliation of Adjusted Net Income (Loss)
Three-month period
ended June 30,
Six-month period
ended June 30,
(In thousands of Brazilian reais)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Net profit (loss) for the period
(74,036
)
(13,341
)
16,586
89,318
(+) Share-based compensation plan
22,944
3,726
59,924
19,149
(+) Share-based compensation plan and restricted stock units
20,306
1,810
41,130
9,830
(+) Provision for payroll taxes (restricted stock units)
2,638
1,916
18,794
9,319
(+) M&A expenses
14,307
7,714
17,396
9,186
(-) Other changes to equity accounted investees
(13,863
)
(1,345
)
(170,277
)
(17,758
)
(+) Non-recurring expenses
18,907
-
32,255
-
(+/-) Adjustments related to business combination
43,187
8,134
100,182
58,037
(+) Amortization of intangible assets from business combinations
29,554
29,142
59,917
57,599
(+/-) Changes in accounts payable to selling shareholders
8,695
(33,348
)
26,296
(26,320
)
(+) Interest expenses, net (adjusted by fair value)
4,938
12,340
13,969
26,758
(+/-) Non-cash adjustments related to derivative instruments and convertible notes
(24,244
)
(19,571
)
(79,227
)
(125,220
)
(+/-) Tax effects
90,933
(8,500
)
59,271
(24,640
)
Adjusted Net Income (Loss)
78,135
(23,183
)
36,110
8,072
Net Revenue
470,962
412,137
1,005,868
842,174
Adjusted Net Income Margin
16.6
%
-5.6
%
3.6
%
1.0
%
Weighted average shares
66,242
55,917
66,012
56,008
Adjusted EPS
1.18
(0.41
)
0.55
0.14
Reconciliation of Free Cash Flow
Three-month period
ended June 30,
Six-month period
ended June 30,
(In thousands of Brazilian reais)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
(Loss) profit before income taxes
(109,598)
(12,114)
(48,915)
96,776
(+/-) Non-cash adjustments to reconcile Adj, EBITDA to cash from operations
238,172
128,366
303,287
144,943
(+/-) Working capital (Changes in assets and liabilities)
(38,859)
75,310
111,167
52,629
Cash from operations
89,715
191,562
365,539
294,348
(-) Income tax paid
(2,222)
(4,792)
(33,387)
(47,474)
(-) CAPEX
(42,374)
(51,967)
(79,414)
(104,451)
Free cash flow to firm
45,119
134,803
252,738
142,423
(-) Interest paid on loans and financings & lease liabilities
(18,505)
(17,451)
(131,462)
(34,338)
(-) Interest paid on accounts payable to selling shareholders
(73,341)
(36,536)
(73,568)
(36,914)
(-) Payments for contingent consideration2
(19,620)
(70,541)
(37,221)
(70,541)
(-) Payments of stock options3
-
(75,578)
-
(75,578)
Free cash flow
(66,347)
(65,303)
10,487
(74,948)
(-) M&A classified as payments for contingent consideration2
19,620
70,541
37,221
70,541
(-) M&A classified as payments of stock options3
-
75,578
-
75,578
(-) M&A classified as intangible assets acquisition (CAPEX1)
-
8,701
-
14,208
Free cash flow (managerial)
(46,727)
89,517
47,708
85,379
1)
For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22
2)
Related to M&A payment (difference between amount in the PPA and the final transaction amount calculated by the earn-out multiple related to the acquisition of subsidiaries).
3)
Related to M&A payment (Geekie employees’ SOP).Three-month period
ended June 30,
Six-month period
ended June 30,
(In thousands of Brazilian reais)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
Free cash flow to firm
45,119
134,803
252,738
142,423
(+) M&A classified as CAPEX¹
-
8,701
-
14,208
Free cash flow to firm (managerial)
45,119
143,504
252,738
156,631
1)
For 2022, is related to M&A payments (PGS’ and Mentes’ acquisition, being R$5.5 million in 1Q22 and R$8.7 million in 2Q22), from the accounting CAPEX of R$42.4 million in 1Q22 and R$37.0 million in 2Q22.
Reconciliation of Taxable Income
Three-month period ended June 30,
Six-month period
ended June 30,
(In thousands of Brazilian reais)
2023
2022
2023
2022
(unaudited)
(unaudited)
(unaudited)
(unaudited)
(Loss) profit before income taxes
(109,598
)
(12,114
)
(48,915
)
96,776
(+) Share-based compensation plan, RSU and provision for payroll taxes¹
18,778
(16,582
)
43,907
(18,814
)
(+) Amortization of intangible assets from business combinations before incorporation¹
4,087
6,094
8,268
13,846
(+/-) Changes in accounts payable to selling shareholders¹
(49,413
)
(6,269
)
(58,639
)
23,604
(+/-) Share of loss of equity‑accounted investees
591
14,294
1,443
19,936
(+) Net income from Arco Platform (Cayman)
(14,102
)
5,007
(191,544
)
(104,508
)
(+) Fiscal loss without deferred
12,257
6,695
14,187
11,846
(+/-) Provisions booked in the period
33,923
12,834
137,279
44,119
(+) Tax loss carryforward
195,478
7,344
265,365
37,023
(+) Others
2,840
5,092
3,368
10,172
Taxable income
94,841
22,395
174,719
134,000
Current income tax under actual profit method
(32,245
)
(7,614
)
(59,404
)
(45,560
)
% Tax rate under actual profit method
34.0
%
34.0
%
34.0
%
34.0
%
Effective current income tax
(32,245
)
(7,614
)
(59,404
)
(45,560
)
% Effective tax rate
34.0
%
34.0
%
34.0
%
34.0
%
(+) Recognition of tax-deductible amortization of goodwill and added value²
20,694
15,546
41,387
26,868
(+/-) Other additions (exclusions)
11,967
106
3,348
4,883
Effective current income tax accounted for goodwill benefit
416
8,038
(14,669
)
(13,809
)
% Effective tax rate accounting for goodwill benefit
-0.4
%
-35.9
%
8.4
%
10.3
%
1)
Temporary differences between the carrying amount of an asset or liability in the balance sheet and its tax base that will yield amounts that can be deducted in the future when determining taxable profit or loss.
2)
Added value refers to the fair value of intangible assets from business combinations.
View source version on businesswire.com: https://www.businesswire.com/news/home/20230831904764/en/
Investor Relations Contact Arco Platform Limited IR@arcoeducacao.com.br https://investor.arcoplatform.com/
1 Year Arco Platform Chart |
1 Month Arco Platform Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions