Form: 6-K

Current report of foreign issuer pursuant to Rules 13a-16 and 15d-16 Amendments

November 13, 2024

false--12-3100018338352024-11-134,858one year0001833835psfe:MerchantSolutionsMember2024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-03-310001833835psfe:StockOptionsMember2023-09-300001833835country:GB2024-01-012024-09-300001833835srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2023-01-012023-09-300001833835us-gaap:CommonStockMember2024-09-300001833835currency:EURpsfe:DecemberTwentySevenMemberpsfe:RevolvingCreditFacilityEurMember2024-09-300001833835psfe:TermLoanFacilityMemberpsfe:SecuredLoanNotesMember2024-01-012024-09-300001833835us-gaap:LetterOfCreditMember2024-01-012024-09-300001833835country:GB2024-07-012024-09-300001833835psfe:JuneTwentyEightMembercurrency:USDpsfe:NewTermLoanFacilityUSDMember2024-09-300001833835us-gaap:FairValueInputsLevel1Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-09-300001833835us-gaap:TreasuryStockCommonMember2024-01-012024-03-310001833835us-gaap:FairValueInputsLevel3Memberus-gaap:WarrantMember2023-12-310001833835psfe:TwentyEighteenAndTwentyTwentyOnePlanMember2023-01-012023-09-300001833835us-gaap:RetainedEarningsMember2023-06-3000018338352024-03-310001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-06-300001833835us-gaap:FairValueInputsLevel1Member2024-09-300001833835psfe:NewTermLoanFacilityMember2024-09-300001833835us-gaap:FairValueInputsLevel2Memberpsfe:LiabilityForShareBasedCompensationMember2023-12-310001833835psfe:FinancialGuaranteeContractsAndOtherMember2024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-04-012023-06-300001833835psfe:ShareRepurchaseProgramMember2023-11-300001833835us-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMember2024-09-300001833835us-gaap:TreasuryStockCommonMember2023-12-310001833835us-gaap:TradeAccountsReceivableMember2024-09-300001833835us-gaap:TreasuryStockCommonMember2024-06-300001833835us-gaap:ComputerSoftwareIntangibleAssetMember2023-12-310001833835us-gaap:AdditionalPaidInCapitalMember2022-12-310001833835currency:USDpsfe:JuneTwentyFiveMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001833835us-gaap:ComputerSoftwareIntangibleAssetMember2024-09-300001833835psfe:DigitalWalletSegmentsMember2024-09-300001833835currency:USDpsfe:JuneTwentyFiveMemberus-gaap:LineOfCreditMember2024-09-300001833835psfe:JuneTwentyNineMembercurrency:EURpsfe:SecuredLoanNotesEURMember2024-09-300001833835srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2024-01-012024-09-300001833835us-gaap:CommonStockMember2023-09-300001833835us-gaap:EuriborFutureMember2024-09-300001833835us-gaap:CommonStockMember2024-06-300001833835us-gaap:LineOfCreditMember2024-09-300001833835us-gaap:FairValueInputsLevel1Memberus-gaap:WarrantMember2024-09-300001833835us-gaap:CorporateMember2023-07-012023-09-300001833835us-gaap:RetainedEarningsMember2024-04-012024-06-300001833835us-gaap:FairValueInputsLevel2Memberus-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001833835us-gaap:CommonStockMember2023-12-3100018338352024-11-132024-11-130001833835us-gaap:FairValueInputsLevel3Memberpsfe:ValuationTechniqueMarketAndIncomeApproachMemberpsfe:ContingentConsiderationPayableMemberus-gaap:MeasurementInputDiscountRateMember2024-09-3000018338352024-01-012024-03-310001833835psfe:SecuredLoanNotesUSDMemberpsfe:JuneTwentyNineMembercurrency:USD2024-01-012024-09-300001833835us-gaap:FairValueInputsLevel1Member2023-12-310001833835us-gaap:LetterOfCreditMember2024-09-300001833835psfe:ShareRepurchaseProgramMember2024-01-012024-09-3000018338352023-07-012023-09-300001833835psfe:IntersegmentMember2024-01-012024-09-300001833835us-gaap:CommonStockMember2022-12-310001833835us-gaap:CommonStockMember2024-03-310001833835us-gaap:FairValueInputsLevel3Memberpsfe:ContingentConsiderationPayableMember2023-12-310001833835us-gaap:TradeAccountsReceivableMember2024-01-012024-09-300001833835us-gaap:TreasuryStockCommonMember2024-04-012024-06-300001833835us-gaap:FairValueInputsLevel2Memberpsfe:LiabilityForShareBasedCompensationMember2024-09-300001833835us-gaap:FairValueInputsLevel2Member2023-12-310001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-09-300001833835psfe:ShareRepurchaseProgramMember2024-07-012024-09-300001833835psfe:MerchantSolutionsMember2024-01-012024-09-3000018338352023-06-300001833835us-gaap:LineOfCreditMember2024-01-012024-09-3000018338352023-01-012023-03-310001833835us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2023-12-310001833835psfe:MerchantSolutionsMember2024-07-012024-09-300001833835us-gaap:TreasuryStockCommonMember2024-03-310001833835srt:MinimumMemberpsfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMember2021-01-012021-12-310001833835psfe:TwentyEighteenAndTwentyTwentyOnePlanMember2024-07-012024-09-3000018338352023-09-300001833835us-gaap:AdditionalPaidInCapitalMember2023-12-310001833835psfe:TermLoanFacilityMember2023-01-012023-09-300001833835psfe:StockOptionsMember2024-09-300001833835us-gaap:AdditionalPaidInCapitalMember2024-03-310001833835us-gaap:InterestRateSwapMemberpsfe:OneMonthSecuredOvernightFinancingRateMember2024-01-012024-09-300001833835psfe:TermLoanFacilityMemberpsfe:SecuredLoanNotesMember2023-01-012023-09-300001833835psfe:DirectorsMember2023-12-310001833835us-gaap:FairValueInputsLevel3Member2023-12-310001833835us-gaap:CommonStockMember2024-01-012024-03-310001833835us-gaap:DerivativeFinancialInstrumentsAssetsMemberus-gaap:FairValueInputsLevel1Member2023-12-310001833835us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-310001833835us-gaap:CommonStockMember2023-07-012023-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-06-300001833835psfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMemberpsfe:StockOptionsMember2024-09-300001833835psfe:DigitalWalletSegmentsMember2023-12-310001833835psfe:DecemberTwentySevenMembercurrency:USDpsfe:RevolvingCreditFacilityUsdMember2024-01-012024-09-300001833835us-gaap:RetainedEarningsMember2024-09-300001833835psfe:EmployeeSharePurchasePlanMember2024-01-012024-09-300001833835psfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMember2024-09-300001833835us-gaap:RetainedEarningsMember2023-07-012023-09-300001833835psfe:SecuredLoanNotesMember2023-09-300001833835psfe:DecemberTwentySevenMembercurrency:USDpsfe:RevolvingCreditFacilityUsdMember2024-09-300001833835us-gaap:CustomerRelationshipsMember2023-12-310001833835psfe:EURIncrementalTermLoanMember2024-09-300001833835psfe:SecuredLoanNotesUSDMemberpsfe:JuneTwentyNineMembercurrency:USD2024-09-300001833835us-gaap:AdditionalPaidInCapitalMember2023-06-300001833835psfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMembersrt:MaximumMember2024-01-012024-09-300001833835us-gaap:FinancialGuaranteeMember2024-07-012024-09-300001833835us-gaap:CommonStockMember2023-04-012023-06-300001833835psfe:JuneTwentyEightMembercurrency:EURpsfe:NewTermLoanFacilityEURMember2024-09-300001833835us-gaap:FairValueInputsLevel2Memberpsfe:ContingentConsiderationPayableMember2023-12-310001833835psfe:TwentyEighteenAndTwentyTwentyOnePlanMember2024-01-012024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-12-310001833835us-gaap:RetainedEarningsMember2023-03-310001833835us-gaap:RetainedEarningsMember2023-01-012023-03-310001833835psfe:FinancialGuaranteeContractsAndOtherMember2024-01-012024-09-300001833835psfe:MerchantSolutionsMember2023-01-012023-09-300001833835psfe:FirstLienTermLoanMember2024-09-300001833835psfe:IntersegmentMember2024-07-012024-09-300001833835psfe:SettlementReceivablesNetMember2024-01-012024-09-300001833835srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2024-07-012024-09-300001833835us-gaap:RestrictedStockUnitsRSUMemberpsfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMember2024-01-012024-09-300001833835currency:EURpsfe:JuneTwentyNineMemberpsfe:SecuredLoanNotesEURMember2024-01-012024-09-300001833835currency:EURpsfe:DecemberTwentySevenMemberpsfe:RevolvingCreditFacilityEurMember2024-01-012024-09-300001833835psfe:DigitalWalletSegmentsMember2024-01-012024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-04-012024-06-300001833835us-gaap:AdditionalPaidInCapitalMember2023-09-300001833835srt:RestatementAdjustmentMember2023-01-012023-09-300001833835us-gaap:FairValueInputsLevel1Memberus-gaap:WarrantMember2023-12-310001833835us-gaap:FairValueInputsLevel1Memberpsfe:LiabilityForShareBasedCompensationMember2024-09-300001833835psfe:SettlementReceivablesNetMember2023-12-310001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-12-310001833835srt:ScenarioPreviouslyReportedMember2023-01-012023-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-07-012024-09-300001833835us-gaap:CommonStockMember2024-07-012024-09-300001833835us-gaap:FairValueInputsLevel3Memberus-gaap:WarrantMember2024-09-300001833835us-gaap:CorporateMember2023-01-012023-09-300001833835psfe:DigitalWalletSegmentsMember2023-01-012023-09-300001833835psfe:BrandMember2024-09-300001833835us-gaap:RetainedEarningsMember2024-07-012024-09-300001833835psfe:ForwardStartingInterestRateSwapMemberpsfe:OneMonthSecuredOvernightFinancingRateMember2024-09-300001833835us-gaap:RetainedEarningsMember2024-01-012024-03-310001833835us-gaap:AdditionalPaidInCapitalMember2024-09-3000018338352024-07-012024-09-300001833835us-gaap:RestrictedStockUnitsRSUMemberpsfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMember2023-12-310001833835us-gaap:EuropeanUnionMember2022-12-122022-12-120001833835psfe:LeaseAgreementMember2024-09-300001833835psfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMemberpsfe:StockOptionsMember2024-01-012024-09-300001833835psfe:BrandMember2023-12-310001833835srt:CumulativeEffectPeriodOfAdoptionAdjustmentMember2023-07-012023-09-300001833835psfe:TermLoanFacilityMemberpsfe:SecuredLoanNotesMember2024-07-012024-09-300001833835us-gaap:RetainedEarningsMember2023-04-012023-06-300001833835us-gaap:CommonStockMember2023-06-300001833835us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001833835us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001833835us-gaap:FairValueInputsLevel1Memberpsfe:LiabilityForShareBasedCompensationMember2023-12-310001833835us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001833835psfe:DigitalWalletSegmentsMember2024-07-012024-09-300001833835us-gaap:FairValueInputsLevel1Memberpsfe:ContingentConsiderationPayableMember2024-09-300001833835us-gaap:FairValueInputsLevel3Memberpsfe:ContingentConsiderationPayableMember2024-09-300001833835psfe:MerchantSolutionsMember2023-07-012023-09-300001833835us-gaap:InterestRateSwapMemberpsfe:OneMonthSecuredOvernightFinancingRateMember2024-09-300001833835psfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMember2024-01-012024-09-300001833835psfe:USDIncrementalTermLoanMember2024-09-300001833835psfe:SecuredLoanNotesMember2024-09-3000018338352024-06-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-07-012023-09-300001833835us-gaap:CommonStockMember2024-04-012024-06-300001833835psfe:SeniorSecureRevolvingCreditFacilityMember2024-09-300001833835psfe:JuneTwentyEightMembercurrency:EURpsfe:NewTermLoanFacilityEURMember2024-01-012024-09-300001833835psfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMembersrt:MaximumMember2021-01-012021-12-310001833835us-gaap:FairValueInputsLevel3Memberpsfe:ValuationTechniqueMarketAndIncomeApproachMemberus-gaap:MeasurementInputDiscountRateMemberpsfe:LiabilityForShareBasedCompensationMember2024-09-300001833835us-gaap:FairValueInputsLevel2Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-09-300001833835us-gaap:CommonStockMember2023-01-012023-03-310001833835us-gaap:RetainedEarningsMember2024-03-310001833835us-gaap:AdditionalPaidInCapitalMember2023-03-310001833835us-gaap:FinancialGuaranteeMember2024-01-012024-09-300001833835psfe:TwentyEighteenAndTwentyTwentyOnePlanMember2023-07-012023-09-300001833835us-gaap:FairValueInputsLevel2Member2024-09-3000018338352022-12-310001833835psfe:ShareRepurchaseProgramMember2024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-09-300001833835us-gaap:CustomerRelationshipsMember2024-09-300001833835psfe:TermLoanFacilityMemberpsfe:SecuredLoanNotesMember2023-07-012023-09-300001833835us-gaap:FairValueInputsLevel2Memberus-gaap:WarrantMember2023-12-310001833835psfe:ForwardStartingInterestRateSwapMemberpsfe:OneMonthSecuredOvernightFinancingRateMember2024-01-012024-09-300001833835us-gaap:TreasuryStockCommonMember2024-09-300001833835us-gaap:RestrictedStockUnitsRSUMemberpsfe:TwoThousandAndTwentyOneOmnibusIncentivePlanMember2024-09-300001833835psfe:TermLoanFacilityMember2024-01-012024-09-300001833835psfe:IntersegmentMember2023-01-012023-09-300001833835psfe:ForwardStartingInterestRateSwapMemberpsfe:OneMonthSecuredOvernightFinancingRateMember2023-12-310001833835us-gaap:AdditionalPaidInCapitalMember2024-06-300001833835us-gaap:CorporateMember2024-07-012024-09-300001833835psfe:TermLoanFacilityMemberpsfe:SecuredLoanNotesMember2024-09-300001833835us-gaap:FairValueInputsLevel1Memberpsfe:ContingentConsiderationPayableMember2023-12-310001833835psfe:SecuredNotesMember2024-09-300001833835psfe:SettlementReceivablesNetMember2024-09-300001833835us-gaap:InterestRateSwapMemberpsfe:OneMonthSecuredOvernightFinancingRateMember2023-12-310001833835us-gaap:LetterOfCreditMember2023-12-310001833835us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-3100018338352023-04-012023-06-300001833835psfe:AsAdjustedMember2023-01-012023-09-300001833835us-gaap:FairValueInputsLevel3Memberpsfe:LiabilityForShareBasedCompensationMember2023-12-3100018338352023-01-012023-09-300001833835us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300001833835psfe:TermLoanFacilityMember2024-07-012024-09-300001833835psfe:MerchantSolutionsMember2023-12-310001833835us-gaap:FairValueInputsLevel2Memberus-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-310001833835psfe:ShortTermIncentiveProgramMember2024-07-012024-09-300001833835us-gaap:FairValueInputsLevel2Memberpsfe:ContingentConsiderationPayableMember2024-09-3000018338352024-09-300001833835us-gaap:FairValueInputsLevel3Memberpsfe:LiabilityForShareBasedCompensationMember2024-09-300001833835psfe:DigitalWalletSegmentsMember2023-07-012023-09-300001833835us-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsLiabilitiesMember2024-09-3000018338352023-12-310001833835us-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsAssetsMember2024-09-300001833835us-gaap:FairValueInputsLevel3Member2024-09-300001833835psfe:IntersegmentMember2023-07-012023-09-300001833835psfe:TermLoanFacilityMember2023-07-012023-09-300001833835us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2024-09-300001833835us-gaap:RetainedEarningsMember2023-09-300001833835us-gaap:CommonStockMember2023-03-310001833835psfe:FinancialGuaranteeContractsAndOtherMember2023-12-310001833835psfe:DirectorsMember2024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-01-012024-03-310001833835psfe:TermLoanFacilityMember2023-01-012023-12-3100018338352024-04-012024-06-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2023-01-012023-03-310001833835psfe:EmployeeSharePurchasePlanMembersrt:MaximumMember2024-09-300001833835us-gaap:AccumulatedOtherComprehensiveIncomeMember2024-03-310001833835us-gaap:RetainedEarningsMember2023-12-310001833835psfe:ShortTermIncentiveProgramMember2024-01-012024-09-300001833835us-gaap:DerivativeFinancialInstrumentsAssetsMemberus-gaap:FairValueInputsLevel1Member2024-09-300001833835us-gaap:FairValueInputsLevel3Memberus-gaap:DerivativeFinancialInstrumentsAssetsMember2023-12-3100018338352023-01-012023-12-3100018338352023-03-310001833835us-gaap:TradeAccountsReceivableMember2023-12-3100018338352024-01-012024-09-300001833835psfe:JuneTwentyEightMembercurrency:USDpsfe:NewTermLoanFacilityUSDMember2024-01-012024-09-300001833835us-gaap:CorporateMember2024-01-012024-09-300001833835us-gaap:RetainedEarningsMember2022-12-310001833835us-gaap:RetainedEarningsMember2024-06-300001833835us-gaap:FairValueInputsLevel2Memberus-gaap:WarrantMember2024-09-300001833835psfe:NewTermLoanFacilityMember2023-09-30iso4217:EURxbrli:purepsfe:Planxbrli:sharesiso4217:USDxbrli:sharesiso4217:USD

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

OF THE SECURITIES EXCHANGE ACT OF 1934

For the month of November 2024

(Commission File No. 001-40302)

PAYSAFE LIMITED

(Exact name of registrant as specified in its charter)

 

Not Applicable

(Translation of registrant’s name into English)

Paysafe Limited

2 Gresham Street

London, United Kingdom EC2V 7AD

(Address of Principal Executive Offices) (Zip Code)

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

 

Form 20-F ☒

Form 40-F ☐

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

Information Contained in this Form 6-K Report

Financial Statements

This report contains Paysafe Limited’s (“the Company”) Unaudited Condensed Consolidated Interim Financial Statements as of September 30, 2024, including Management’s Discussion and Analysis of Financial Condition and Results of Operations for the period presented therein.

 

Incorporation by Reference

This Report shall be deemed to be incorporated by reference into the registration statement of the Company on Form F-3 (No. 333-263910), Form S-8 (No. 333-256692), Form S-8 (No. 333-270582), and Form S-8 (No. 333-279401) and to be a part thereof from the date on which this Report is filed, to the extent not superseded by documents or reports subsequently filed or furnished.

Exhibits

 

Exhibit

 

Description

 

 

101.INS

 

Inline XBRL Instance Document*

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document*

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)*

 

*Filed herewith


 

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.

 

Paysa

 

 

PAYSAFE LIMITED

 

 

 

 

 

 

By:

/s/ John Crawford

 

Name:

John Crawford

 

Title:

Chief Financial Officer

 

Date: November 13, 2024

 

 

 


 

 

TABLE OF CONTENTS

 

1.

Condensed Consolidated Interim Financial Statements (Unaudited) – September 30, 2024

 

F-1

 

 

 

 

2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

1

 

 

 

 

 

 

 

 

 


 

INDEX TO FINANCIAL STATEMENTS

 

Paysafe Limited

 

Condensed Consolidated Interim Financial Statements (Unaudited)

Page No.

Condensed Consolidated Statement of Comprehensive Income / (Loss)

F-2

Condensed Consolidated Statement of Financial Position

F-3

Condensed Consolidated Statement of Shareholders’ Equity

F-4

Condensed Consolidated Statement of Cash Flows

F-6

Notes to the Condensed Consolidated Financial Statements

F-8

 

 

 

F-1


 

Paysafe Limited

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME / (LOSS)

(Unaudited)

(U.S. dollars in thousands, except per share data)

 

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Revenue

 

$

427,103

 

 

$

396,410

 

 

$

1,284,765

 

 

$

1,186,597

 

Cost of services (excluding depreciation and amortization)

 

 

178,099

 

 

 

164,077

 

 

 

532,297

 

 

 

489,630

 

Selling, general and administrative

 

 

143,907

 

 

 

121,195

 

 

 

438,774

 

 

 

383,106

 

Depreciation and amortization

 

 

70,088

 

 

 

67,074

 

 

 

207,028

 

 

 

197,046

 

Impairment expense on goodwill and intangible assets

 

 

119

 

 

 

 

 

 

795

 

 

 

275

 

Restructuring and other costs

 

 

340

 

 

 

835

 

 

 

1,520

 

 

 

4,165

 

Loss on disposal of subsidiaries and other assets, net

 

 

187

 

 

 

 

 

 

508

 

 

 

 

Operating income

 

 

34,363

 

 

 

43,229

 

 

 

103,843

 

 

 

112,375

 

Other (expense) / income, net

 

 

(14,742

)

 

 

9,661

 

 

 

2,010

 

 

 

19,584

 

Interest expense, net

 

 

(35,546

)

 

 

(38,421

)

 

 

(107,646

)

 

 

(112,639

)

(Loss) / income before taxes

 

 

(15,925

)

 

 

14,469

 

 

 

(1,793

)

 

 

19,320

 

Income tax (benefit) / expense

 

 

(2,948

)

 

 

17,018

 

 

 

9,558

 

 

 

27,442

 

Net loss

 

$

(12,977

)

 

$

(2,549

)

 

$

(11,351

)

 

$

(8,122

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share – basic

 

$

(0.21

)

 

$

(0.04

)

 

$

(0.19

)

 

$

(0.13

)

Net loss per share – diluted

 

$

(0.21

)

 

$

(0.04

)

 

$

(0.19

)

 

$

(0.13

)

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(12,977

)

 

$

(2,549

)

 

$

(11,351

)

 

$

(8,122

)

Other comprehensive loss, net of tax of $0:

 

 

 

 

 

 

 

 

 

 

 

 

Gain / (loss) on foreign currency translation

 

 

18,108

 

 

 

(8,853

)

 

 

4,441

 

 

 

1,525

 

Total comprehensive income / (loss)

 

$

5,131

 

 

$

(11,402

)

 

$

(6,910

)

 

$

(6,597

)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-2


 

Paysafe Limited

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

(Unaudited)

(U.S. dollars in thousands, except share data)

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

241,381

 

 

$

202,322

 

Customer accounts and other restricted cash

 

 

1,052,698

 

 

 

1,295,947

 

Accounts receivable, net of allowance for credit losses of $6,673 and $5,240, respectively

 

 

180,298

 

 

 

162,081

 

Settlement receivables, net of allowance for credit losses of $4,661 and $5,197, respectively

 

 

157,828

 

 

 

171,224

 

Prepaid expenses and other current assets

 

 

65,971

 

 

 

74,919

 

Total current assets

 

 

1,698,176

 

 

 

1,906,493

 

Deferred tax assets

 

 

77,273

 

 

 

77,273

 

Property, plant and equipment, net

 

 

22,567

 

 

 

17,213

 

Operating lease right-of-use assets

 

 

38,251

 

 

 

22,120

 

Derivative financial assets

 

 

4,794

 

 

 

10,427

 

Intangible assets, net

 

 

1,038,937

 

 

 

1,163,935

 

Goodwill

 

 

2,029,948

 

 

 

2,023,402

 

Other assets – non-current

 

 

11,900

 

 

 

6,838

 

Total assets

 

$

4,921,846

 

 

$

5,227,701

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable and other liabilities

 

$

205,386

 

 

$

202,699

 

Short-term debt

 

 

10,190

 

 

 

10,190

 

Funds payable and amounts due to customers

 

 

1,252,369

 

 

 

1,477,017

 

Operating lease liabilities – current

 

 

7,592

 

 

 

8,233

 

Contingent consideration payable – current

 

 

9,884

 

 

 

11,828

 

Liability for share-based compensation – current

 

 

6,494

 

 

 

2,701

 

Total current liabilities

 

 

1,491,915

 

 

 

1,712,668

 

Non-current debt

 

 

2,421,228

 

 

 

2,491,643

 

Operating lease liabilities – non-current

 

 

34,725

 

 

 

16,963

 

Deferred tax liabilities

 

 

92,590

 

 

 

111,705

 

Warrant liabilities

 

 

1,342

 

 

 

1,423

 

Derivative financial liabilities – non-current

 

 

377

 

 

 

 

Liability for share-based compensation – non-current

 

 

2,320

 

 

 

3,108

 

Contingent consideration payable – non-current

 

 

325

 

 

 

6,878

 

Total non-current liabilities

 

 

2,552,907

 

 

 

2,631,720

 

Total liabilities

 

 

4,044,822

 

 

 

4,344,388

 

Commitments and contingent liabilities

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

Common shares - $0.012 par value; 1,600,000,000 shares authorized; 62,448,787 shares issued and 60,772,972 outstanding as of September 30, 2024 and 61,719,443 shares issued and outstanding as of December 31, 2023

 

 

750

 

 

 

741

 

Additional paid in capital

 

 

3,191,624

 

 

 

3,166,012

 

Accumulated deficit

 

 

(2,271,045

)

 

 

(2,259,694

)

Treasury shares - at cost; 1,675,815 shares as of September 30, 2024 and 0 shares as of December 31, 2023

 

 

(25,000

)

 

 

 

Accumulated other comprehensive loss

 

 

(19,305

)

 

 

(23,746

)

Total shareholders' equity

 

 

877,024

 

 

 

883,313

 

Total liabilities and shareholders' equity

 

$

4,921,846

 

 

$

5,227,701

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-3


 

Paysafe Limited

CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

(Unaudited)

(U.S. dollars in thousands)

 

 

 

Common
shares

 

 

Additional paid in capital

 

 

Accumulated
deficit

 

 

Treasury shares

 

 

Accumulated other
comprehensive loss

 

 

Total
Shareholders'
equity

 

 

January 1, 2024

 

$

741

 

 

$

3,166,012

 

 

$

(2,259,694

)

 

$

 

 

$

(23,746

)

 

$

883,313

 

 

Net income

 

 

-

 

 

 

-

 

 

 

3,056

 

 

 

-

 

 

 

-

 

 

 

3,056

 

 

Loss on foreign currency translation, net of tax of $0

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(7,612

)

 

 

(7,612

)

 

Restricted stock units issued (Note 10)

 

 

1

 

 

 

(1

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Share-based compensation

 

 

-

 

 

 

9,149

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,149

 

 

Common shares repurchased (Note 11)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(14,000

)

 

 

-

 

 

 

(14,000

)

 

March 31, 2024

 

$

742

 

 

$

3,175,160

 

 

$

(2,256,638

)

 

$

(14,000

)

 

$

(31,358

)

 

$

873,906

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

(1,430

)

 

 

-

 

 

 

-

 

 

 

(1,430

)

 

Loss on foreign currency translation, net of tax of $0

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(6,055

)

 

 

(6,055

)

 

Restricted stock units issued (Note 10)

 

 

7

 

 

 

(7

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Share-based compensation

 

 

-

 

 

 

5,589

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,589

 

 

Common shares repurchased (Note 11)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,000

)

 

 

-

 

 

 

(11,000

)

 

Capital contribution (Note 10)

 

 

-

 

 

 

1,843

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,843

 

 

June 30, 2024

 

$

749

 

 

$

3,182,585

 

 

$

(2,258,068

)

 

$

(25,000

)

 

$

(37,413

)

 

$

862,853

 

 

Net loss

 

 

-

 

 

 

-

 

 

 

(12,977

)

 

 

-

 

 

 

-

 

 

 

(12,977

)

 

Gain on foreign currency translation, net of tax of $0

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,108

 

 

 

18,108

 

 

Restricted stock units issued (Note 10)

 

 

1

 

 

 

(1

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Share-based compensation

 

 

-

 

 

 

9,040

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9,040

 

 

September 30, 2024

 

$

750

 

 

$

3,191,624

 

 

$

(2,271,045

)

 

$

(25,000

)

 

$

(19,305

)

 

$

877,024

 

 

 

F-4


 

 

 

 

 

Common
shares

 

 

Additional paid in capital

 

 

Accumulated
deficit

 

 

Accumulated other
comprehensive loss

 

 

Total
Shareholders'
equity

 

January 1, 2023

 

$

730

 

 

$

3,136,426

 

 

$

(2,239,443

)

 

$

(38,076

)

 

$

859,637

 

Net loss

 

 

-

 

 

 

-

 

 

 

(3,808

)

 

 

-

 

 

 

(3,808

)

Gain on foreign currency translation, net of tax of $0

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,174

 

 

 

2,174

 

Restricted stock units issued

 

 

6

 

 

 

(6

)

 

 

-

 

 

 

-

 

 

 

-

 

Share-based compensation

 

 

-

 

 

 

2,925

 

 

 

-

 

 

 

-

 

 

 

2,925

 

Conversion of liability classified award to equity (Note 10)

 

 

-

 

 

 

6,276

 

 

 

-

 

 

 

-

 

 

 

6,276

 

Capital contribution

 

 

-

 

 

 

3,707

 

 

 

-

 

 

 

-

 

 

 

3,707

 

March 31, 2023

 

$

736

 

 

$

3,149,328

 

 

$

(2,243,251

)

 

$

(35,902

)

 

$

870,911

 

Net loss

 

 

-

 

 

 

-

 

 

 

(1,765

)

 

 

-

 

 

 

(1,765

)

Gain on foreign currency translation, net of tax of $0

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8,204

 

 

 

8,204

 

Restricted stock units issued

 

 

4

 

 

 

(4

)

 

 

-

 

 

 

-

 

 

 

 

Share-based compensation

 

 

-

 

 

 

6,814

 

 

 

-

 

 

 

-

 

 

 

6,814

 

June 30, 2023

 

$

740

 

 

$

3,156,138

 

 

$

(2,245,016

)

 

$

(27,698

)

 

$

884,164

 

Net loss

 

 

-

 

 

 

-

 

 

 

(2,549

)

 

 

-

 

 

 

(2,549

)

Loss on foreign currency translation, net of tax of $0

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8,853

)

 

 

(8,853

)

Shares issued upon warrants exercised

 

 

-

 

 

 

5

 

 

 

-

 

 

 

-

 

 

 

5

 

Restricted stock units issued

 

0

 

 

0

 

 

 

-

 

 

 

-

 

 

 

-

 

Share-based compensation

 

 

-

 

 

 

5,140

 

 

 

-

 

 

 

-

 

 

 

5,140

 

September 30, 2023

 

$

740

 

 

$

3,161,283

 

 

$

(2,247,565

)

 

$

(36,551

)

 

$

877,907

 

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

F-5


 

Paysafe Limited

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited)

(U.S. dollars in thousands)

 

 

 

Nine months ended September 30,

 

 

 

2024

 

 

2023

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss

 

$

(11,351

)

 

$

(8,122

)

Adjustments for non-cash items:

 

 

 

 

 

 

Depreciation and amortization

 

 

208,006

 

 

 

197,046

 

Unrealized foreign exchange loss

 

 

7,139

 

 

 

4,907

 

Deferred tax (benefit) / expense

 

 

(17,751

)

 

 

17,453

 

Interest expense, net

 

 

(1,662

)

 

 

5,392

 

Share-based compensation

 

 

35,015

 

 

 

23,061

 

Other income, net

 

 

(6,939

)

 

 

(19,828

)

Impairment expense on goodwill and intangible assets

 

 

795

 

 

 

275

 

Allowance for credit losses and other

 

 

28,841

 

 

 

13,857

 

Loss on disposal of subsidiary and other assets, net

 

 

508

 

 

 

 

Non-cash lease expense

 

 

6,718

 

 

 

6,686

 

Movements in working capital:

 

 

 

 

 

 

Accounts receivable, net

 

 

(42,214

)

 

 

(15,857

)

Prepaid expenses and other current assets

 

 

(7,635

)

 

 

(1,332

)

Accounts payable and other liabilities

 

 

(7,769

)

 

 

(26,623

)

Income tax receivable

 

 

3,208

 

 

 

(24,485

)

Net cash flows provided by operating activities

 

 

194,909

 

 

 

172,430

 

Cash flows in investing activities

 

 

 

 

 

 

Purchase of property, plant & equipment

 

 

(11,434

)

 

 

(12,129

)

Purchase of merchant portfolios

 

 

(7,224

)

 

 

(26,749

)

Other intangible asset expenditures

 

 

(68,409

)

 

 

(69,393

)

Cash inflow / (outflow) from merchant reserves

 

 

6,510

 

 

 

(24,400

)

Receipts under derivative financial instruments

 

 

7,234

 

 

 

7,520

 

Other investing activities

 

 

1,958

 

 

 

(410

)

Net cash flows used in investing activities

 

 

(71,365

)

 

 

(125,561

)

Cash flows from financing activities

 

 

 

 

 

 

Cash settled equity awards

 

 

 

 

 

(484

)

Proceeds from exercise of warrants

 

 

 

 

 

5

 

Repurchases of shares withheld for taxes

 

 

(6,641

)

 

 

(7,857

)

Proceeds from employee share purchase plan

 

 

159

 

 

 

 

Purchase of treasury shares

 

 

(25,000

)

 

 

 

Settlement funds - merchants and customers, net

 

 

(220,123

)

 

 

(527,798

)

Repurchases of borrowings

 

 

(80,253

)

 

 

(124,344

)

Proceeds from loans and borrowings

 

 

159,291

 

 

 

90,138

 

Repayments of loans and borrowings

 

 

(124,916

)

 

 

(68,592

)

Payment of debt issuance costs

 

 

(491

)

 

 

 

Proceeds under line of credit

 

 

650,000

 

 

 

675,000

 

Repayments under line of credit

 

 

(675,000

)

 

 

(675,000

)

Contingent consideration paid

 

 

(8,949

)

 

 

(9,210

)

Net cash flows used in financing activities

 

 

(331,923

)

 

 

(648,142

)

Effect of foreign exchange rate changes

 

 

4,189

 

 

 

(7,809

)

Decrease in cash and cash equivalents, including customer accounts and other restricted cash during the period

 

$

(204,190

)

 

$

(609,082

)

Cash and cash equivalents, including customer accounts and other restricted cash at beginning of the period

 

 

1,498,269

 

 

 

2,127,195

 

Cash and cash equivalents at end of the period, including customer accounts and other restricted cash

 

$

1,294,079

 

 

$

1,518,113

 

 

 

 

 

Nine months ended September 30,

 

 

 

2024

 

 

2023

 

Supplemental cash flow disclosures:

 

 

 

 

 

 

Cash paid for interest

 

$

109,308

 

 

$

107,247

 

Cash paid for income taxes, net

 

$

24,101

 

 

$

34,474

 

 

F-6


 

The table below reconciles cash, cash equivalents, customer accounts and other restricted cash as reported in the unaudited condensed consolidated statement of financial position to the total of the same amounts shown in the unaudited condensed consolidated statement of cash flows:

 

 

 

Nine months ended September 30,

 

 

 

2024

 

 

2023

 

Cash and cash equivalents

 

$

241,381

 

 

$

226,451

 

Customer accounts and other restricted cash

 

 

1,052,698

 

 

 

1,291,662

 

Total cash and cash equivalents, including customer accounts and other restricted cash

 

$

1,294,079

 

 

$

1,518,113

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

F-7


 

Paysafe Limited
NOTES TO THE CONDENSED CONSOLIDATED FINAN
CIAL STATEMENTS

(Unaudited)
(U.S. dollars in thousands, except per share data)

1. Basis of presentation and summary of significant accounting policies

Description of the Business

In these unaudited condensed consolidated financial statements and related notes, Paysafe Limited, and its consolidated subsidiaries are referred to collectively as “Paysafe,” “we,” “us,” and “the Company” unless the context requires otherwise. Paysafe is a leading global provider of end-to-end payment solutions. Our core purpose is to enable businesses and consumers to connect and transact seamlessly through our payment platforms.

Paysafe Limited was incorporated as an exempted limited company under the laws of Bermuda on November 23, 2020 for purposes of effectuating the merger (the “Transaction”) with Foley Trasimene Acquisition Corp. II (“FTAC”), a special purpose acquisition company that completed its Initial Public Offering (“IPO”) in August 2020, and Pi Jersey 1.5 Limited (“Legacy Paysafe”).

In connection with the Transaction, which was consummated on March 31, 2021, the Company’s common shares and warrants were listed on the New York Stock Exchange under the symbols PSFE and PSFE.WS, respectively. Subsequent to the Transaction, Pi Jersey Topco Limited (“Topco”), funds advised by affiliates of CVC Capital Partners (such funds collectively, “CVC”) and The Blackstone Group Inc. (“Blackstone”) continue to retain ownership in the Company.

 

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements for the three and nine months ended September 30, 2024 and the comparative financial information for the three and nine months ended September 30, 2023 and for the year ended December 31, 2023 include the accounts of the Company, and its subsidiaries, based upon information of Paysafe Limited.

All intercompany transactions have been eliminated in consolidation. In the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary for the fair statement of the Company’s financial position, results of operations and cash flows have been included.

 

These unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, they do not include all of the information and notes required by GAAP for annual financial statements and should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2023 on Form 20-F filed on March 20, 2024.

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of revenues and expenses during the reported period. Operating results for the three and nine months ended September 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or any other interim period.

Disaggregation of Revenue

 

The Company provides payment solutions through two primary lines of business: Merchant Solutions and Digital Wallets. For each primary source of revenue within these business lines, the Company’s main performance obligation is to stand ready to provide payment services to merchants and consumers. Due to the concentration of economic factors, products and services in each of the business lines, the Company has presented disaggregated revenue at the segment level (See Note 15).

 

We do not have any material contract balances associated with our contracts with customers as of September 30, 2024 and December 31, 2023. The Company has elected to exclude disclosing any contracts with an original duration of one year or less and any variable consideration that meets specified criteria. The Company’s most significant performance obligations consist of variable consideration under a stand-ready series of distinct days of service, which typically represent all or almost all of the total transaction price for the related contract. The variable consideration that will be allocated to future days of service is not required to be disclosed as these days of services are wholly unsatisfied at the Company’s reporting date. The aggregate fixed consideration portion of customer contracts with an initial contract duration greater than one year is not material.

 

F-8


 

Reclassifications

 

Certain prior period amounts have been reclassified in order to conform with the current period presentation. These reclassifications have no impact on the Company’s previously reported consolidated net loss.

 

Changes in presentation

 

During the fourth quarter of 2023, the Company elected to change its presentation of the cash flows associated with "Settlement receivables, net" and "Funds payable and amounts due to customers" from operating activities, to present them as financing activities within its consolidated statement of cash flows. Comparative amounts have been recast to conform to current period presentation. These recasts had no impact on the consolidated statement of comprehensive loss, consolidated statement of financial position or consolidated statement of shareholders' equity.

 

The following tables present the effects of the changes in presentation within the consolidated statement of cash flows:

 

 

 

For the nine months ended September 30, 2023

 

 

 

As Previously Reported

 

 

Adjustment

 

 

As Adjusted

 

Consolidated Statement of Cash Flows

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

     Settlement receivables, net

 

$

2,090

 

 

$

(2,090

)

 

$

-

 

     Funds payable and amounts due to customers

 

 

(529,888

)

 

 

529,888

 

 

 

-

 

Net cash (used in) / provided by operating activities

 

$

(355,368

)

 

$

527,798

 

 

$

172,430

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

     Settlement funds - merchants and customers, net

 

$

-

 

 

$

(527,798

)

 

$

(527,798

)

Net cash used in financing activities

 

$

(120,344

)

 

$

(527,798

)

 

$

(648,142

)

 

Significant Accounting Policies

 

There have been no material changes in our significant accounting policies during the three and nine months ended September 30, 2024. A detailed discussion of our significant accounting policies is included within the audited consolidated financial statements for the year ended December 31, 2023 on Form 20-F filed on March 20, 2024.

Accounting Pronouncements not yet Adopted

 

Segment Reporting

 

In November 2023, the FASB issued ASU 2023-07, which amends Segment reporting (Topic 280). This update enhances reportable segment disclosure requirements, primarily by requiring disclosure of the significant segment expenses for each reportable segment that are regularly provided to the Chief Operating Decision Maker, and aligning the segment reporting disclosure requirements in interim and annual reporting periods. This update is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company expects to adopt this guidance in our December 31, 2024 annual financial statements and this guidance is not expected to have a material impact on the Company’s consolidated financial statements.

 

Crypto Assets

 

In December 2023, the FASB issued ASU 2023-08, Intangibles – Goodwill and Other – Crypto assets. This update provides guidance on the accounting for and disclosure of crypto assets by requiring that crypto assets that meet criteria defined by the ASU to 1) be measured at fair value separately from other intangible assets in the statement of financial position, 2) to present remeasurement separately from other changes in other intangible assets in the statement of comprehensive income / (loss), and 3) to enhance disclosure requirements related to the crypto assets, including providing roll-forward information of crypto asset holdings. This update is effective for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years, with early adoption permitted.

 

The Company purchases cryptocurrency assets on behalf of its customers. All the risks and rewards associated with those assets are transferred to the customer at the time of purchase and the Company has no ability to control these assets and no requirement to safeguard these assets. As a result, the Company does not recognize either the cryptocurrency asset or liability to the customer on its balance sheet. The Company expects to adopt ASU 2023-08 on January 1, 2025 which is not expected to have a material impact on the Company’s consolidated financial statements.

 

 

Income Taxes

F-9


 

 

In December 2023, the FASB issued ASU 2023-09, which amends Income taxes (Topic 270). This update enhances income tax disclosure requirements, primarily by requiring public companies to provide disclosures regarding the statutory tax rate and effective tax rate in tabular format with specific categories identified, and to provide additional disclosures for reconciling items that meet quantitative thresholds. This update is effective for annual periods beginning after December 15, 2024, with early adoption permitted. The Company expects to adopt this guidance on January 1, 2025 which is not expected to have a material impact on the Company’s consolidated financial statements.

 

Disaggregation of Income Statement Expenses

 

In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). This update requires public companies to expand disclosures about specific expense categories in the notes to the financial statements, including inventory, employee compensation, depreciation, and intangible asset amortization, among others. This update is effective for annual periods beginning after December 15, 2026 and for interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company is evaluating the impact of the adoption of this update on the consolidated financial statements.

 

2. Net loss per share

 

The following table sets forth the computation of the Company’s basic and diluted net loss per share attributable to the Company.

 

The Company uses the treasury stock method of calculating diluted net loss per share. For the three and nine months ended September 30, 2024 and 2023, we excluded all potentially dilutive restricted stock units, stock options and warrants in calculating diluted net loss per share as the effect was antidilutive (See Notes 10 and 12).

 

 

For the three months ended September 30,

 

 

For the nine months ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Numerator

 

 

 

 

 

 

 

 

 

 

 

Net loss - basic

$

(12,977

)

 

$

(2,549

)

 

$

(11,351

)

 

$

(8,122

)

Net loss - diluted

$

(12,977

)

 

$

(2,549

)

 

$

(11,351

)

 

$

(8,122

)

 

 

 

 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

 

 

 

        Weighted average shares – basic

 

60,748,810

 

 

 

61,623,820

 

 

 

61,023,855

 

 

 

61,349,985

 

        Weighted average shares – diluted

 

60,748,810

 

 

 

61,623,820

 

 

 

61,023,855

 

 

 

61,349,985

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

        Basic

$

(0.21

)

 

$

(0.04

)

 

$

(0.19

)

 

$

(0.13

)

        Diluted

$

(0.21

)

 

$

(0.04

)

 

$

(0.19

)

 

$

(0.13

)

 

 

3. Taxation

 

For the three and nine months ended September 30, 2024, we have utilized the discrete effective tax method as allowed under ASC 740, Income Taxes, to calculate the interim tax provision. The discrete method treats the year to date period as if it was the annual period and determines the income tax expense or benefit on that basis. For all periods, preceding the third quarter of 2024, we accounted for income taxes in interim periods by applying an estimated annual effective tax rate to year to date pre-tax book income, with the effects of any discrete income tax items recognized in the periods when they occurred. We believe that the use of the discrete method is more appropriate than the annual effective tax rate method as small changes in estimated pre-tax book income or loss would result in significant changes in the estimated annual effective tax rate.

 

Our effective tax rate for the three and nine months ended September 30, 2024 was 18.5% and 533.1%, respectively. The difference between our effective tax rate and the U.K. statutory rate of 25% for the three months ended September 30, 2024 was primarily the result of charges relating to U.S. Base Erosion and Anti-Abuse Tax ("BEAT") that is applicable in the United States on payments made to foreign related parties. The difference between our effective tax rate and the U.K. statutory rate of 25% for the nine months ended September 30, 2024 was primarily the result of changes to our valuation allowance related to our recoverability of deferred tax assets on restricted interest carryforwards, charges relating to BEAT and items identified as discrete during the year.

 

Our effective tax rate for the three and nine months ended September 30, 2023 was 117.6% and 142.0%, respectively. The difference between our effective tax rate and the U.K. statutory rate for the three and nine months ended September 30, 2023 was primarily the result of our valuation allowance on restricted interest carryforwards and items identified as discrete during the year.

F-10


 

 

On December 12, 2022, the European Union ("EU") Member States agreed in principle on the introduction of a global minimum tax rate of 15%. On December 15, 2022, the written procedure for formal adoption of a directive was signed and transposed into the national law of EU Member States with effectiveness beginning January 1, 2024. The application of the minimum tax rate did not have a material impact on the Company’s consolidated financial statements.

 

4. Goodwill

Changes in the carrying amount of goodwill are as follows:

 

 

 

Merchant Solutions(1)

 

 

Digital Wallets (2)

 

 

Total

 

Balance as of December 31, 2023

 

$

637,446

 

 

$

1,385,956

 

 

$

2,023,402

 

Foreign exchange

 

 

 

 

 

6,546

 

 

 

6,546

 

Balance as of September 30, 2024

 

$

637,446

 

 

$

1,392,502

 

 

$

2,029,948

 

 

(1)
Accumulated impairment loss was $1,159,145 as of September 30, 2024 and December 31, 2023 within the Merchant Solutions segment.
(2)
Accumulated impairment loss was $723,042 as of September 30, 2024 and December 31, 2023 within the Digital Wallets segment.

 

The Company performs its annual goodwill impairment test for all reporting units as of October 1st, or when events and circumstances have occurred that would indicate the carrying amount of goodwill exceeds its fair value. No such events and circumstances were identified during the three and nine months ended September 30, 2024. However, we have performed our annual goodwill impairment test as of October 1st, which did not result in an impairment. The Company considers its reporting units to be at the operating segment level.

 

We performed our goodwill impairment test using a weighting of both market and income approaches. The market approach was based on guideline comparable companies and the key assumptions included selected Earnings Before Interest Tax Depreciation and Amortization ("EBITDA") multiples. The income approach was based on a discounted cash flow model and the key assumptions included the discount rate and future cash flows such as long-term growth rates. These valuation methods use assumptions which are considered Level 3 inputs in the fair value hierarchy (See Note 12).

Selected multiples were determined based on guideline comparable companies and discounted based on business-specific considerations. The cash flow forecast, including long term growth rates, considers past experience and future market expectations. Discount rate assumptions are based on determining a cost of debt and equity and an assessment as to whether there are risks not adjusted for in the future cash flows of the respective reporting unit. Failure to achieve the future cash flows, changes in key assumptions or decline in the stock price may cause a future impairment of goodwill at the reporting unit level.

 

5. Intangible assets

The Company’s intangible assets consisted of the following:

 

 

 

September 30, 2024

 

 

December 31, 2023

 

Brands

 

$

169,341

 

 

$

168,508