8-K
Open Lending Corp (LPRO)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
| FORM 8-K |
|---|
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): February 23, 2023
OPEN LENDING CORPORATION
(Exact name of registrant as specified in its charter)
| Delaware | 001-39326 | 84-5031428 |
|---|---|---|
| (State or other jurisdiction<br>of incorporation) | (Commission<br>File Number) | (IRS Employer<br>Identification No.) |
1501 S. MoPac Expressway
Suite 450
Austin, Texas 78746
(Address of principal executive offices, including zip code)
Registrant’s telephone number, including area code: 512-892-0400
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br>Symbol(s) | Name of each exchange<br>on which registered |
|---|---|---|
| Common stock, par value $0.01 per share | LPRO | The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 23, 2023, Open Lending Corporation (the “Company”) issued a press release announcing its financial results for the fiscal quarter ended December 31, 2022. A copy of the press release and additional supplemental financial information are attached as Exhibits 99.1 and 99.2, respectively, to this Current Report on Form 8-K and are incorporated by reference herein.
The information furnished under this Item 2.02 and in the accompanying Exhibits 99.1 and 99.2 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
| 99.1 | Earnings Release, dated February 27, 2023, titled “Open Lending Reports Fourth Quarter and Fiscal Year 2022 Financial Results.” |
|---|---|
| 99.2 | Supplemental Earnings Information Q4 2022 |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| OPEN LENDING CORPORATION | |
|---|---|
| By: | /s/ Charles D. Jehl |
| Name: | Charles D. Jehl |
| Title: | Chief Financial Officer |
Date: February 23, 2023
2
Document
Exhibit 99.1
Open Lending Reports Fourth Quarter and Fiscal Year 2022 Financial Results
AUSTIN, TX, February 23, 2023 – Open Lending Corporation (Nasdaq: LPRO) (the “Company” or “Open Lending”), a leading provider of lending enablement and risk analytics solutions to financial institutions, today reported financial results for its fourth quarter and fiscal year 2022.
“For the year ended December 31, 2022, we certified over 165,000 loans, reported total revenue of $179.6 million and adjusted operating cash flows of $142.6 million. While these results were below our expectations, we faced unprecedented industry challenges including new and used vehicle sales being the worst in nearly a decade, historic declines in wholesale used car values, and vehicle affordability at record highs,” said Keith Jezek, CEO of Open Lending. “While we expect these challenges to persist throughout 2023, we are thoughtfully investing in initiatives that support our long-term competitive advantages. These initiatives focus on growing our customer base as well as expanding with our existing customers. We believe that optimizing our sales channels and refining our technology offering will position us for long term success by supporting our goal of gaining market share.”
Three Months Ended December 31, 2022 Highlights
•The Company facilitated 34,550 certified loans during the fourth quarter of 2022, compared to 42,639 certified loans in the fourth quarter of 2021.
•Total revenue was $26.8 million during the fourth quarter of 2022, compared to $51.6 million in the fourth quarter of 2021. The fourth quarter of 2022 was impacted by a $12.8 million reduction in estimated future revenues related to business in historic vintages.
•Gross profit was $21.9 million during the fourth quarter of 2022, compared to $46.9 million in the fourth quarter of 2021.
•Net loss was $4.2 million during the fourth quarter of 2022, compared to net income of $27.8 million in the fourth quarter of 2021.
•Adjusted EBITDA was $8.5 million during the fourth quarter of 2022, compared to $36.6 million in the fourth quarter of 2021.
Twelve Months Ended December 31, 2022 Highlights
•The Company facilitated 165,211 certified loans during the year ended December 31, 2022, compared to 171,697 certified loans in the prior year.
•Total revenue was $179.6 million during the year ended December 31, 2022, compared to $215.7 million in the prior year.
•Gross profit was $159.6 million during the year ended December 31, 2022, compared to $197.0 million in the prior year.
•Net income was $66.6 million during the year ended December 31, 2022, compared to $146.1 million in the prior year.
•Adjusted EBITDA was $105.7 million during the year ended December 31, 2022, compared to $155.0 million in the prior year.
Adjusted EBITDA is a non-GAAP financial measure. Reconciliations of this non-GAAP financial measure to its most directly comparable GAAP financial measure are provided in the financial table included at the end of this press release. An explanation of this measure and how it is calculated is also included under the heading “Non-GAAP Financial Measures.”
First Quarter 2023 Outlook
Based on the fourth quarter results and trends into early 2023, the Company is issuing its first quarter 2023 guidance ranges as follows:
| First Quarter 2023 Outlook | |
|---|---|
| Total Certified Loans | 28,000 - 32,000 |
| Total Revenue | $30 - $34 million |
| Adjusted EBITDA | $13 - $17 million |
The guidance provided above includes forward-looking statements within the meaning of U.S. securities laws. While the financial guidance takes into account the continuing impact of the global COVID-19 pandemic, the impact of the pandemic has been unprecedented and the future effect of the pandemic on the global economy and our financial results remains uncertain, and our actual results may differ materially. See “Forward-Looking Statements” below.
Conference Call
Open Lending will host a conference call to discuss the fourth quarter and fiscal year 2022 financial results today at 5:00 pm ET. Hosting the call will be John Flynn, Chairman, Keith Jezek, CEO and Chuck Jehl, CFO. The conference call will be webcast live from the Company's investor relations website at https://investors.openlending.com/ under the “Events” section. The conference call can also be accessed live over the phone by dialing (877) 407-4018, or for international callers (201) 689-8471; the conference ID is 13735205. An archive of the webcast will be available at the same location on the website shortly after the call has concluded.
About Open Lending
Open Lending (Nasdaq: LPRO) provides loan analytics, risk-based pricing, risk modeling and default insurance to auto lenders throughout the United States. For 20 years, we have been empowering financial institutions to create profitable auto loan portfolios by saying “yes” to more automotive loans. For more information, please visit www.openlending.com.
Forward-Looking Statements
This press release includes certain statements that are not historical facts but are forward-looking statements for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995, including statements related to market trends, the impact of the global COVID-19 pandemic on factors impacting the Company’s business, the Company’s new lender pipeline, consumer behavior and demand for automotive loans, as well as future financial performance under the heading “2023 Outlook” above. Forward-looking statements generally are accompanied by words such as “believe,” “may,” “will,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “should,” “would,” “plan,” “predict,” “potential,” “seem,” “seek,” “future,” “outlook,” and similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These statements are based on various assumptions and on the current expectations of the Company’s management and are not predictions of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as, and must not be relied on by any investor as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the Company’s control. These forward-looking statements are subject to a number of risks and uncertainties, including general economic, market, political and business conditions; the continuing effects of the COVID-19 pandemic on consumer behavior; applicable taxes, inflation, supply chain disruptions including global hostilities and responses thereto, interest rates and the regulatory environment; the outcome of judicial proceedings to which Open Lending is, or may become a party; failure to realize the anticipated benefits of the business combination with Nebula Acquisition Corporation (“Business Combination”); other risks discussed in our filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2021 and our subsequently filed Quarterly Reports on Form 10-Q. If the risks materialize or assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that the Company presently does not know or that they currently believe are immaterial that could also cause actual results to differ from those contained in the forward-looking statements. In addition, forward-looking statements reflect the Company’s expectations, plans or forecasts of future events and views as of the date of this press release. The Company anticipates that subsequent events and developments will cause their assessments to change. However, while the Company may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing the Company’s assessments as of any date subsequent to the date of this press release. Accordingly, undue reliance should not be placed upon the forward-looking statements.
Non-GAAP Financial Measures
The non-GAAP financial measures included in this press release are financial information that has not been prepared in accordance with GAAP. The Company uses Adjusted EBITDA, Adjusted EBITDA margin and Adjusted operating cash flows internally in analyzing our financial results and believes it is useful to investors, as a supplement to GAAP measures, in evaluating our ongoing operational performance. The Company believes that the use of non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing our financial results with other companies in our industry, many of which present similar non-GAAP financial measures to investors.
The Company believes these measures provide useful information to investors and others in understanding and evaluating its operating results in the same manner as its management and board of directors. In addition, these measures provide useful measures for period-to-period comparisons of our business, as they remove the effect of certain non-cash items and certain non-recurring variable charges. Adjusted EBITDA is defined as GAAP net income (loss) excluding interest expense, income tax expense, depreciation and amortization expense, share-based compensation expense, gain on extinguishment of the Company's tax receivable agreement, loss on extinguishment of debt, change in fair value of contingent consideration, change in measurement - tax receivable agreement and transaction bonuses as a result of the Business Combination. Adjusted EBITDA margin is defined as Adjusted EBITDA expressed as a percentage of total revenue. Adjusted operating cash flows is defined as adjusted EBITDA, minus CAPEX, plus or minus change in contract assets.
Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of non-GAAP financial measures to their most directly comparable GAAP financial measure provided in the financial statement tables included below in this press release.
Contact:
ICR for Open Lending
Investors
openlending@icrinc.com
OPEN LENDING CORPORATION
Consolidated Balance Sheets
(In thousands, except share data)
| December 31, | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Assets | ||||
| Current assets | ||||
| Cash and cash equivalents | $ | 204,450 | $ | 116,454 |
| Restricted cash | 4,069 | 3,055 | ||
| Accounts receivable, net | 5,721 | 6,525 | ||
| Current contract assets, net | 54,429 | 70,542 | ||
| Income tax receivable | 9,714 | 1,345 | ||
| Other current assets | 2,361 | 4,873 | ||
| Total current assets | 280,744 | 202,794 | ||
| Property and equipment, net | 2,573 | 2,663 | ||
| Operating lease right-of-use asset, net | 4,610 | 5,189 | ||
| Contract assets, net | 21,001 | 42,414 | ||
| Deferred tax asset, net | 65,128 | 65,503 | ||
| Other assets | 5,575 | 262 | ||
| Total assets | $ | 379,631 | $ | 318,825 |
| Liabilities and stockholders’ equity | ||||
| Current liabilities | ||||
| Accounts payable | $ | 288 | $ | 1,285 |
| Accrued expenses | 6,388 | 3,984 | ||
| Current portion of debt | 3,750 | 3,125 | ||
| Third-party claims administration liability | 4,055 | 3,050 | ||
| Other current liabilities | 626 | 621 | ||
| Total current liabilities | 15,107 | 12,065 | ||
| Long-term debt, net of deferred financing costs | 143,683 | 143,135 | ||
| Operating lease liabilities | 4,082 | 4,643 | ||
| Other liabilities | 3,935 | — | ||
| Total liabilities | 166,807 | 159,843 | ||
| Commitments and contingencies | ||||
| Stockholders’ equity | ||||
| Preferred stock, $0.01 par value; 10,000,000 shares authorized, none issued and outstanding | $ | — | $ | — |
| Common stock, $0.01 par value; 550,000,000 shares authorized, 128,198,185 shares issued and 123,646,059 shares outstanding as of December 31, 2022 and 128,198,185 shares issued and 126,212,876 shares outstanding as of December 31, 2021 | 1,282 | 1,282 | ||
| Additional paid-in capital | 499,625 | 496,983 | ||
| Accumulated deficit | (215,819) | (282,439) | ||
| Treasury stock at cost, 4,552,126 shares as of December 31, 2022, and 1,985,309 shares as of December 31, 2021 | (72,264) | (56,844) | ||
| Total stockholders’ equity | 212,824 | 158,982 | ||
| Total liabilities and stockholders’ equity | $ | 379,631 | $ | 318,825 |
OPEN LENDING CORPORATION
Consolidated Statements of Operations and Comprehensive Income (Loss)
(In thousands, except share data)
| Three Months Ended<br>December 31, | Year Ended<br>December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||
| Revenue | ||||||||
| Profit share | $ | 6,066 | $ | 31,196 | $ | 90,056 | $ | 133,215 |
| Program fees | 18,309 | 18,484 | 80,611 | 75,630 | ||||
| Claims administration and other service fees | 2,446 | 1,950 | 8,927 | 6,810 | ||||
| Total revenue | 26,821 | 51,630 | 179,594 | 215,655 | ||||
| Cost of services | 4,896 | 4,739 | 19,968 | 18,621 | ||||
| Gross profit | 21,925 | 46,891 | 159,626 | 197,034 | ||||
| Operating expenses | ||||||||
| General and administrative | 11,165 | 6,603 | 35,950 | 30,393 | ||||
| Selling and marketing | 4,148 | 3,341 | 17,856 | 12,000 | ||||
| Research and development | 1,839 | 1,720 | 8,205 | 4,352 | ||||
| Total operating expenses | 17,152 | 11,664 | 62,011 | 46,745 | ||||
| Operating income | 4,773 | 35,227 | 97,615 | 150,289 | ||||
| Interest expense | (2,297) | (489) | (5,832) | (5,859) | ||||
| Interest income | 1,627 | 36 | 1,995 | 213 | ||||
| Gain on extinguishment of tax receivable agreement | — | — | — | 55,422 | ||||
| Loss on extinguishment of debt | — | — | — | (8,778) | ||||
| Other income (expense) | 1 | 11 | (238) | (119) | ||||
| Income before income taxes | 4,104 | 34,785 | 93,540 | 191,168 | ||||
| Income tax expense | 8,293 | 6,945 | 26,920 | 45,086 | ||||
| Net income (loss) | $ | (4,189) | $ | 27,840 | $ | 66,620 | $ | 146,082 |
| Net income (loss) per common share | ||||||||
| Basic | $ | (0.03) | $ | 0.23 | $ | 0.53 | $ | 1.16 |
| Diluted | $ | (0.03) | $ | 0.23 | $ | 0.53 | $ | 1.16 |
| Weighted average common shares outstanding | ||||||||
| Basic | 125,763,245 | 126,202,593 | 126,108,329 | 126,354,597 | ||||
| Diluted | 125,794,209 | 126,220,184 | 126,261,614 | 126,390,435 |
OPEN LENDING CORPORATION
Consolidated Statements of Cash Flows
(in thousands)
| Year Ended December 31, | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Cash flows from operating activities | ||||
| Net income | $ | 66,620 | $ | 146,082 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||
| Share-based compensation | 5,449 | 3,815 | ||
| Depreciation and amortization | 1,339 | 1,122 | ||
| Non-cash operating lease cost | 579 | 544 | ||
| Gain on extinguishment of tax receivable agreement | — | (55,422) | ||
| Loss on extinguishment of debt | — | 8,778 | ||
| Deferred income taxes | 375 | 20,055 | ||
| Changes in assets and liabilities: | ||||
| Accounts receivable, net | 804 | (2,181) | ||
| Contract assets, net | 37,527 | (23,763) | ||
| Other current and non-current assets | (2,685) | (1,120) | ||
| Accounts payable | (996) | (2,157) | ||
| Accrued expenses | 2,405 | 693 | ||
| Income tax receivable, net | (8,369) | (450) | ||
| Operating lease liabilities | (495) | (364) | ||
| Third-party claims administration liability | 1,005 | 459 | ||
| Other current and non-current liabilities | 3,873 | (935) | ||
| Net cash provided by operating activities | 107,431 | 95,156 | ||
| Cash flows from investing activities | ||||
| Purchase of property and equipment | (624) | (1,987) | ||
| Net cash used in investing activities | (624) | (1,987) | ||
| Cash flows from financing activities | ||||
| Proceeds from term loans | 150,000 | 125,000 | ||
| Proceeds from revolving credit facility | — | 50,000 | ||
| Payments on term loans | (123,594) | (169,191) | ||
| Payments on revolving credit facility | (25,000) | (25,000) | ||
| Payment of deferred financing costs | (976) | (1,669) | ||
| Shares repurchased | (18,018) | (20,000) | ||
| Shares withheld for taxes related to restricted stock units | (209) | — | ||
| Settlement of tax receivable agreement | — | (36,948) | ||
| Net cash used in financing activities | (17,797) | (77,808) | ||
| Net change in cash and cash equivalents and restricted cash | 89,010 | 15,361 | ||
| Cash and cash equivalents and restricted cash at the beginning of the period | 119,509 | 104,148 | ||
| Cash and cash equivalents and restricted cash at the end of the period | $ | 208,519 | $ | 119,509 |
| Supplemental disclosure of cash flow information: | ||||
| Interest paid | $ | 3,520 | $ | 5,243 |
| Income tax paid, net | 36,112 | 25,280 | ||
| Property and equipment accrued but not paid | — | 24 |
OPEN LENDING CORPORATION
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited, in thousands)
| Three Months Ended<br>December 31, | Year Ended<br>December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||||||
| Adjusted EBITDA | ||||||||||||
| Net income (loss) | $ | (4,189) | $ | 27,840 | $ | 66,620 | $ | 146,082 | ||||
| Non-GAAP adjustments: | ||||||||||||
| Interest expense | 2,297 | 489 | 5,832 | 5,859 | ||||||||
| Income tax expense | 8,293 | 6,945 | 26,920 | 45,086 | ||||||||
| Depreciation and amortization expense | 235 | 202 | 915 | 792 | ||||||||
| Share-based compensation | 1,885 | 1,089 | 5,449 | 3,815 | ||||||||
| Gain on extinguishment of tax receivable agreement (1) | — | — | — | (55,422) | ||||||||
| Loss on extinguishment of debt (2) | — | — | — | 8,778 | ||||||||
| Total adjustments | 12,710 | 8,725 | 39,116 | 8,908 | ||||||||
| Adjusted EBITDA | 8,521 | 36,565 | 105,736 | 154,990 | ||||||||
| Total revenue | $ | 26,821 | $ | 51,630 | $ | 179,594 | $ | 215,655 | ||||
| Adjusted EBITDA margin | 32 | % | 71 | % | 59 | % | 72 | % | ||||
| Adjusted operating cash flows (3) | ||||||||||||
| Adjusted EBITDA | $ | 8,521 | $ | 36,565 | $ | 105,736 | $ | 154,990 | ||||
| CAPEX | 13 | (202) | (624) | (1,987) | ||||||||
| Decrease (increase) in contract assets, net | 24,511 | 1,157 | 37,527 | (23,763) | ||||||||
| Adjusted operating cash flows | $ | 33,045 | $ | 37,520 | $ | 142,639 | $ | 129,240 |
Notes:
(1)Reflects the gain recognized as a result of the early termination and settlement of the tax receivable agreement.
(2)Reflects unamortized deferred financing costs that were written off in connection with the refinancing of our prior term loan in March 2021.
(3)Adjusted operating cash flow is defined as Adjusted EBITDA, minus CAPEX, +/- change in contract assets.
q4_22xsuppxslides
Earnings Supplement Q4 2022
2 Q4 2022 Financial Highlights Q4 2022 (1) See reconciliation of GAAP to non-GAAP financial measures on page 6 (2) Defined as Adj. EBITDA, minus CAPEX, +/- change in contract assets Q4 2021 Revenue $26.8 million $51.6 million Adj. EBITDA1 $8.5 million $36.6 million Adj. Operating Cash Flow2 $33.0 million $37.5 million Total Certs 34,550 42,639
3 2022 Financial Highlights FY 2022 (1) See reconciliation of GAAP to non-GAAP financial measures on page 6 (2) Defined as Adj. EBITDA, minus CAPEX, +/- change in contract assets FY 2021 Revenue $179.6 million $215.7 million Adj. EBITDA1 $105.7 million $155.0 million Adj. Operating Cash Flow2 $142.6 million $129.2 million Total Certs 165,211 171,697
4 Contract Asset and Profit Share Revenue Estimates Changes in Contract Asset and Profit Share Revenue Estimates attributable to Realized Portfolio Performance versus Prospective Changes in Assumptions Prospective Changes in Assumptions Realized Portfolio Performance $4.0 $7.8 $10.5 $9.5 $31.8 $2.9 $6.4 $2.6 ($1.1) $10.8 $1.1 $4.0 ($3.0) ($3.0) ($0.9) ($0.3) ($3.6) ($0.9) ($11.7) ($16.5) Q1-21 Q2-21 Q3-21 Q4-21 FY 2021 Q1-22 Q2-22 Q3-22 Q4-22 FY 2022 ($ in millions) $5.1 $11.8 $6.5$7.5 $30.9 $2.6 $2.8 $1.7 $(12.8) $(5.7)
5 Q4 2022 Key Performance Indicators Three Months Ended December 31, Year Ended December 31, 2022 2021 2022 2021 Certs Credit Unions & Bank Certified Loans (Certs) 28,905 34,385 142,458 123,085 OEM Certs 5,645 8,254 22,753 48,612 Total Certs 34,550 42,639 165,211 171,697 Unit Economics Avg. Profit Share Revenue per Cert (1) 546$ 580$ 579$ 596$ Avg. Program Fee Revenue per Cert 530$ 433$ 488$ 440$ Originations Facilitated Loan Origination Volume ($ in '000s) 1,036,327$ 1,112,835$ 4,758,597$ 4,331,508$ Average Loan Size 29,995$ 26,099$ 28,803 25,228 Channel Overview New Vehicle Certs as a % of Total 15.4% 6.4% 10.4% 11.9% Used Vehicle Certs as a % of Total 84.7% 93.6% 89.7% 88.1% Indirect Certs as a % of Total 66.5% 50.2% 54.1% 59.7% Direct Certs as a % of Total 19.2% 15.4% 16.5% 15.8% Refinance Certs as % of Total 14.4% 34.4% 29.4% 24.5% (1) Represents average profit share revenue per certified loan originated in the period, excluding the impact of profit share revenue recognized in the period associated with historical vintages. The profit share revenue impact related to change in estimates of historical vintages was ($12.8) million and $6.5 million, for the three months ended December 31, 2022 and 2021, respectively, and ($5.7) million and $30.9 million, for the years ended December 31, 2022 and 2021, respectively.
6 Q4 2022 Financial Update ($ in '000s) 2022 2021 2022 2021 Revenue Profit share 6,066$ 31,196$ 90,056$ 133,215$ Program fees 18,309 18,484 80,611 75,630 Claims administration and other service fees 2,446 1,950 8,927 6,810 Total revenue 26,821 51,630 179,594 215,655 Cost of services 4,896 4,739 19,968 18,621 Gross profit 21,925 46,891 159,626 197,034 Operating expenses General and administrative 11,165 6,603 35,950 30,393 Selling and marketing 4,148 3,341 17,856 12,000 Research and development 1,839 1,720 8,205 4,352 Total operating expenses 17,152 11,664 62,011 46,745 Operating income 4,773 35,227 97,615 150,289 Interest expense (2,297) (489) (5,832) (5,859) Interest income 1,627 36 1,995 213 Gain on extinguishment of tax receivable agreement (1) - - - 55,422 Loss on extinguishment of debt (2) - - - (8,778) Other income (expense) 1 11 (238) (119) Income before income taxes 4,104 34,785 93,540 191,168 Income tax expense 8,293 6,945 26,920 45,086 Net income (loss) (4,189)$ 27,840$ 66,620$ 146,082$ Three Months Ended December 31, (1) Reflects the gain recognized as a result of the early termination and settlement of the tax receivable agreement. (2) Reflects unamortized deferred financing costs that were written off in connection with the refinancing of our prior term loan in March 2021. Year Ended December 31,
7 Reconciliation of GAAP to Non-GAAP Financial Measures
8 Total Current Share Count Shares In millions Total Shares Outstanding February 23, 2023 123,687 Treasury Shares 4,511 Total Shares Issued 128,198