Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / ARCE - Arco Reports First Quarter 2023 Results


ARCE - Arco Reports First Quarter 2023 Results

Arco delivers strong cash performance in 1Q23 with R$ 208M free cash flow to firm and debuts new financial & management segment in the p&l following isaac acquisition

Arco Platform Limited, or Arco or the Company (Nasdaq: ARCE), today reported financial and operating results for the first quarter ended March 31, 2023.

1Q23

1Q23

CTD23

Consolidated

Pedagogical business

Pedagogical business

Net revenue

Cash gross profit

Net revenue

Net revenue

R$534.9M

R$370.2M

R$472.4M

R$1,136.9M

+24.4% YoY

+9.1% YoY

+9.8% YoY

+28.3% YoY

Adj. EBITDA

Adj. net income

Adj. EBITDA

Adj. EBITDA

R$110.7M

R$(42.0)M

R$125.5M

R$471.4M

-24.5% YoY

n/a

-14.5% YoY

+28.2% YoY

Consolidated 1Q23 figures includes 1Q23 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.

1Q23 Highlights

  • Net revenue for the first quarter was R$534.9 million, a 24.4% YoY increase, with Core solutions totaling R$392.0 million (+13.2% YoY), Supplemental solutions totaling R$80.4 million (-4.2% YoY due to more concentrated deliveries in fourth quarter versus previous cycle) and financial & management (F&M) solutions debuting with R$ 62.5 million.
    • Excluding newly created F&M segment, net revenue for pedagogical business (core and supplemental) increased 9.8% YoY. Cycle to date figures reaffirms the strong ACV expected for the 2023 cycle, with Core totaling R$839.0 million (+25.7% YoY) and Supplemental totaling R$307.9 million (+37.8% YoY).

In the 1Q23, Arco recognized 24.5% of its 2023 ACV vs 27.6% in the 1Q22, thus we recommend investors to analyze our P&L performance on a cycle-to-date basis, for a more accurate assessment on the business underlying profitability trends.

  • Cash gross margin (gross margin excluding depreciation and amortization) on a consolidated basis was 69.2% in 1Q23 (versus 78.9% in 1Q22).
    • Pedagogical business cash gross margin was 72.0% (versus 78.9% in 1Q22). Since 4Q22 Arco’s COGS has been impacted by the already discussed price increase in the paper supply chain (consequence of pulp and paper hike around the globe), resulting in increased costs for printing our initial patches for the 2023 educational content. We continue to roll-out cost reduction initiatives to offset and outpace such recent and punctual cost pressures and expect positive outcomes on quarters to come, especially in the 2H23.
  • On the opposite direction, Arco delivered a strong performance on SG&A, especially when analyzing the figures cycle-to-date, which we consider a more adequate comparison given the difference in revenue recognition.
  • In the quarter, consolidated selling expenses excluding depreciation and amortization totaled R$161.3 million in 1Q23 (+17.2% YoY).
    • Pedagogical business posted R$157.4 million in selling expenses in 1Q23 (+14.4% YoY). Cycle-to-date, selling expenses for the pedagogical business reached R$305.9 million, up 20.2% YoY and representing 26.9% of revenues in the cycle, vs 28.7% in the same period 2022.
  • General and administrative expenses (G&A) figures excluding depreciation and amortization increased on consolidated basis due to the consolidation of isaac structure, totaling R$151.5 million in 1Q23.
    • Pedagogical business G&A expenses excluding depreciation and amortization reached R$85.0 million (+16.9% YoY versus 1Q22). Cycle-to-date G&A for the pedagogical business increased 7.6% YoY, for almost 300bps dilution YoY to 13.5% of revenues in the 2023 cycle.
  • Consolidated adjusted EBITDA was R$110.7 million in 1Q23 (-24.5% YoY), with an adjusted EBITDA margin of 20.7%.
    • Pedagogical business delivered an adjusted EBITDA of R$125.5 million (-14.5% YoY) with an adjusted EBITDA margin of 26.6% versus 34.1% in 1Q22. The lower revenue recognition in the quarter combined with the aforementioned cost pressures explain the margin performance. In the 2023 cycle to date, adjusted EBITDA margin remained stable YoY at 41.5% for the pedagogical business and we reiterate our 2023 guidance for EBITDA margin between 36.5% and 38.5%.
  • Consolidated adjusted net income (loss) in 1Q23 was R$(42.0) million, with an adjusted net margin of (7.9) % (versus 7.3% in 1Q22), impacted by higher finance expenses, the consolidation of isaac structure and higher depreciation and amortization.
  • Moving to cash flow, consolidated cash from operations in the 1Q23 reached R$275.8 million (from R$102.8 million in 1Q22). For the quarter, free cash flow to firm was R$207.6 million, or R$194.5 million above the R$13.1 million free cash flow to firm of 1Q22. After interest payment, Arco generated R$ 94.4 million of free cash flow (representing 17.7% of net revenues) in the first quarter of 2023 (vs. -R$4.1 million in 1Q22, representing -1.0% of net revenues). The significant improvement in cash flow generation reflects an ongoing normalization in working capital behavior combined with a more disciplined capital allocation strategy.

Free cash flow to firm (managerial)

1Q23

1Q22

% of net
revenue
1Q23

% of net
revenue
1Q22

YoY

Adjusted EBITDA

110.7

146.7

20.7

%

34.1

%

-13 p.p

(+/-) Non-cash adjustments

15.1

(21.2

)

2.8

%

-4.9

%

+8 p.p

(+/-) Working capital

150.0

(22.7

)

28.0

%

-5.3

%

+33 p.p

(-) Income taxes paid

(31.2

)

(42.7

)

-5.8

%

-9.9

%

+4 p.p

(-) CAPEX¹

(37.0

)

(47.0

)

-6.9

%

-10.9

%

+4 p.p

Free cash flow to firm (managerial)

207.6

13.1

38.8

%

3.1

%

+36 p.p

1) Excludes R$5.5 million related to M&A payments (PGS’ and Mentes’ acquisition).

  • Pedagogical business generated its highest free cash flow to firm in Arco’s history at 39.7% vs 3.1% of revenues in the 1Q22, showing important improvements across all the most relevant cash flow drivers, including working capital (both DSO and DIO), capex and taxes.
  • Consolidated days of sales outstanding already brought important improvements with DSO in 1Q23 at 187 days versus 212 days in 1Q22.
    • Pedagogical business DSO in 1Q23 was 188 days vs 212 days in the 1Q22. Delinquency figures for pedagogical business remained at healthy levels and ended 1Q23 at 5.3% from 4.2% in 4Q22 and 7.2% in 1Q22.

Provision for expected credit losses Pedagogical business (R)

1Q23

1Q22

YoY

4Q22

QoQ

Allowance for doubtful accounts

5.5

(6.2

)

n.a.

6.3

-13

%

% of net revenue

1.2

%

-1.4

%

2.5p.p.

0.9

%

0.3p.p.

Days of sales outstanding

Mar. 31,
2023

Mar. 31,
2022

YoY

Mar. 31 2023

(pedagogical)

Mar. 31,
2022

YoY

Trade receivables (R)

1,132.8

887.1

28

%

1,027.6

887.1

16

%

(-) Allowance for doubtful accounts

(116.2

)

(80.9

)

44

%

(90.5

)

(80.9

)

12

%

Trade receivables, net (R)

1,016.6

806.2

26

%

937.1

806.2

16

%

Net revenue LTM pro-forma¹

1,988.3

1,387.3

43

%

1,817.2

1,387.3

31

%

Adjusted DSO

187

212

-12

%

188

212

-11

%

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 1Q23 was R$37.0 million, or 6.9% of net revenue (versus 10.9% of net revenue in 1Q22).
    • Pedagogical business CAPEX was R$ 28.4 million, or 6.0% of net revenue (versus 10.9% of net revenue in 1Q22). In the 2023 cycle to date, CAPEX reached 6.4% of revenues vs 16.3% in the 2022 cycle so far and has contributed to significant expansion on the Adj. EBITDA minus CAPEX metric that reached 35.0% cycle to date in March, 2023, versus 25.2% cycle to date 2022.

CAPEX (R)

1Q23

1Q22

YoY

4Q22

QoQ

Acquisition of intangible assets¹

35.4

40.3

-12.2

%

42.8

-17.3

%

Educational platform - content development

0.3

3.9

-92.3

%

0.2

50.0

%

Educational platform - platforms & tech

17.6

24.6

-28.5

%

35.9

-51.0

%

Software

15.7

10.3

52.4

%

2.8

460.7

%

Copyrights and others

1.8

1.5

20.0

%

3.9

-53.8

%

Acquisition of PP&E

1.6

6.7

-76.1

%

2.0

-20.0

%

TOTAL¹

37.0

47.0

-21.3

%

44.8

-17.4

%

1) For 2022 excludes R$5.5 million related to M&A payments (PGS’ and Mentes’ acquisition from the accounting CAPEX of R$52.5 million.

  • Arco’s corporate restructuring is ongoing and progressing as planned. On May 1, 2023, the Company completed a corporate reorganization through the incorporation of INCO Limited (“isaac”) by Arco Platform Limited. INCO Limited was domiciled in Cayman Island and was incorporated by Arco Platform Ltd. (another Cayman Island company). Cayman Island tax legislation diverge from Brazil legislation: in Brazil it is possible to take tax benefits from incorporated acquired companies. Once the incorporation did not occur among Brazilian entities, there is no additional tax benefit regarding INCO acquisition. Future incorporation processes include Escola da Inteligência (2023), Pleno (2023) and SAE Digital (2024). As we keep incorporating other businesses into CBE, we expect to capture additional tax benefits and therefore further reduce our effective tax rate, currently at 18.9% in 1Q23 (versus 19.6% in 1Q22).

Intangible assets - net balances (R)

Mar 31,
2023

Mar. 31,
2022

YoY

Dec. 31,
2022

QoQ

Business Combination

3,522.4

2,977.8

18.3

%

2,893.8

21.7

%

Trademarks

486.7

495.2

-1.7

%

471.8

3.2

%

Customer relationships

236.3

265.5

-11.0

%

237.0

-0.3

%

Educational system

198.0

233.9

-15.3

%

206.9

-4.3

%

Softwares

14.3

10.3

38.8

%

8.4

70.2

%

Educational platform

5.1

4.1

24.4

%

4.7

8.5

%

Others¹

17.1

18.9

-9.5

%

14.1

21.3

%

Goodwill

2,564.9

1,949.9

31.5

%

1,950.9

31.5

%

Operational

329.6

276.1

19.4

%

290.2

13.6

%

Educational platform²

179.4

198.2

-9.5

%

188.3

-4.7

%

Softwares

124.2

66.8

85.9

%

76.7

61.9

%

Copyrights

26.0

11.0

136.4

%

25.2

3.2

%

Customer relationships

-

0.1

-100.0

%

-

n/a

TOTAL

3,852.0

3,253.9

18.4

%

3,184.0

21.0

%

1) Non-compete agreements and rights on contracts. 2) Includes content development in progress.

Amortization of intangible assets (R)

1Q23

1Q22

YoY

4Q22

QoQ

Business Combination

(80.5

)

(60.4

)

33.3

%

(84.4

)

-4.6

%

Trademarks

(7.9

)

(7.7

)

2.6

%

(8.0

)

-1.3

%

Customer relationships

(10.8

)

(9.2

)

17.4

%

(8.7

)

24.1

%

Educational system

(8.8

)

(9.3

)

-5.4

%

(8.8

)

0.0

%

Softwares

(1.2

)

(0.7

)

71.4

%

(0.7

)

71.4

%

Educational platform

(0.2

)

(0.2

)

0.0

%

(0.2

)

0.0

%

Others¹

(1.5

)

(1.4

)

7.1

%

(1.6

)

-6.3

%

Goodwill

(50.1

)

(31.9

)

57.1

%

(56.4

)

-11.2

%

Operational

(35.7

)

(29.5

)

21.0

%

(33.0

)

8.2

%

Educational platform²

(27.4

)

(22.3

)

22.9

%

(20.4

)

34.3

%

Softwares

(6.2

)

(5.2

)

19.2

%

(6.3

)

-1.6

%

Copyrights

(2.1

)

(1.9

)

10.5

%

(6.1

)

-65.6

%

Customer relationships

-

(0.1

)

-100.0

%

(0.2

)

-100.0

%

TOTAL

(116.2

)

(89.8

)

29.3

%

(117.4

)

-1.0

%

1) Non-compete agreements and rights on contracts. 2) Includes content development in progress.

Amortization of intangible assets (R)

Impacts
P&L

Originates
tax benefit

Amortization with tax benefit in 1Q23²

Amortization

Tax benefit

Impact on net
income

Business Combination

(58.7

)

19.9

(38.7

)

Trademarks

Yes

Yes²

(2.4

)

0.8

(1.6

)

Customer relationships

Yes

Yes²

(2.9

)

1.0

(1.9

)

Educational system

Yes

Yes²

(2.8

)

0.9

(1.8

)

Others¹

Yes

Yes²

(0.5

)

0.2

(0.3

)

Goodwill

No

Yes²

(50.1

)

17.0

(33.1

)

Operational

Yes

Yes

(35.7

)

12.1

(23.6

)

TOTAL

(94.4

)

32.0

(62.3

)

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)

Businesses with current tax benefit

Undefined²

2023

2024

2025

2026+

Trademarks

27

27

27

318

)

66

Customer relationships

25

25

25

59

111

Educational system

27

27

27

106

32

Software license

-

-

-

-

11

Rights on contracts

1

1

1

2

1

Others

2

2

1

1

10

Goodwill

237

231

227

761

355

Total

319

313

308

1.247

587

Maximum tax benefit

108

106

105

424

199

Amortization of intangible assets from business combination that generate tax benefit – breakdown by solutions (R)

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

587

Total

319

313

308

1.247

587

Maximum tax benefit

108

106

105

424

199

  • Arco’s cash and cash equivalents plus financial investments position as of March 31 st , 2023 was R$837.7 million, while financial debt¹ and accounts payable to selling shareholders were R$2,675.6 million, resulting in a net debt of R$1,837.9 million.

1) Excludes Convertible notes: considers the conversion into equity of the convertible senior notes with no future disbursement of principal (US$150 M) issued on Nov 30, 2021. These notes mature in 7 years, on Nov 15, 2028, and bear interest at 8% per year fixed in Brazilian reais (R$66 M per year). 2) Amount subject to an arbitration process. Please reference the Financial Statements as of March 31 st, 2023, for additional details.

Conference Call Information

Arco will discuss its first quarter 2023 results today, May 25, 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 June 1, 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 represents 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 and Managerial Free Cash Flow 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

March 31,

December 31,

(In thousands of Brazilian reais)

2023

2022

Assets

(unaudited)

Current assets

Cash and cash equivalents

693,908

216,360

Financial investments

119,963

391,785

Trade receivables

1,016,611

856,887

Inventories

219,245

254,060

Recoverable taxes

69,570

67,166

Related parties

4,079

3,956

Other assets

121,548

82,515

Total current assets

2,244,924

1,872,729

Non-current assets

Financial investments

23,834

30,861

Recoverable taxes

11,010

11,108

Deferred income tax

449,766

337,267

Other assets

78,334

78,038

Investments and interests in other entities

23,093

111,631

Property and equipment

56,870

59,031

Right-of-use assets

69,136

68,696

Intangible assets

3,851,953

3,184,047

Total non-current assets

4,563,996

3,880,679

Total assets

6,808,920

5,753,408

Liabilities

Current liabilities

Trade payables

218,138

182,748

Labor and social obligations

134,054

89,044

Lease liabilities

35,124

34,329

Loans and financing

55,373

102,873

Derivative financial instruments

5,181

3,693

Taxes and contributions payable

19,232

9,488

Income taxes payable

13,352

28,576

Advances from customers

223,299

16,079

Accounts payable to selling shareholders

1,073,957

1,060,746

Other liabilities

8,155

6,013

Total current liabilities

1,785,865

1,533,589

Non-current liabilities

Labor and social obligations

2,605

1,451

Lease liabilities

42,459

42,576

Loans and financing

1,819,346

1,833,956

Derivative financial instruments

63,800

110,154

Provision for legal proceedings

2,358

3,174

Accounts payable to selling shareholders

347,980

330,457

Other liabilities

600

621

Total non-current liabilities

2,279,148

2,322,389

Equity

Share capital

14

11

Capital reserve

2,757,393

2,009,799

Treasury shares

-

(8,205

)

Share-based compensation reserve

95,061

95,008

Accumulated losses

(108,561

)

(199,183

)

Total equity

2,743,907

1,897,430

Total liabilities and equity

6,808,920

5,753,408

Arco Platform Limited

Interim condensed consolidated statements of income

Three-month period ended
March 31,

(In thousands of Brazilian reais, except earnings per share)

2023

2022

(unaudited)

(unaudited)

Revenue

534,906

430,037

Cost of sales

(215,734

)

(116,578

)

Gross profit

319,172

313,459

Operating expenses:

Selling expenses

(191,171

)

(164,353

)

General and administrative expenses

(163,682

)

(86,100

)

Other income, net

156,187

17,394

Operating profit

120,506

80,400

Finance income

102,931

159,233

Finance costs

(161,902

)

(125,101

)

Finance result

(58,971

)

34,132

Share of loss of equity-accounted investees

(852

)

(5,642

)

Profit before income taxes

60,683

108,890

Income taxes - income (expense)

Current

(15,085

)

(21,847

)

Deferred

45,024

15,616

Total income taxes – income (expense)

29,939

(6,231

)

Net profit for the period

90,622

102,659

Basic earnings per share – in Brazilian reais

Class A

1.38

1.83

Class B

1.38

1.83

Diluted earnings per share – in Brazilian reais

Class A

0.28

(1.42

)

Class B

1.38

1.83

Weighted-average shares used to compute net profit per share:

Basic

65,778

56,100

Diluted

71,402

61,380

Arco Platform Limited

Interim condensed consolidated statements of cash flows

Three-month period ended
March 31,

(In thousands of Brazilian reais)

2023

2022

(unaudited)

(unaudited)

Operating activities

Profit before income taxes

60,683

108,890

Adjustments to reconcile profit before income taxes to cash from operations

Depreciation and amortization

93,176

65,781

Inventory allowances

9,364

2,399

Provision (reversal) for expected credit losses

30,077

(6,231

)

Loss (profit) on sale/disposal of property and equipment and intangible

542

(78

)

Fair value change in derivative financial instruments

(43,794

)

(11,653

)

Fair value adjustment in accounts payable to selling shareholders

17,601

7,028

Share of loss of equity-accounted investees

852

5,642

Share-based compensation plan

20,824

6,195

Accrued interest on loans and financing

69,862

48,770

Interest accretion on accounts payable to selling shareholders

42,822

43,930

Income from financial investment

(1,330

)

(20,560

)

Interest on lease liabilities

2,924

1,161

(Reversal) provision for legal proceedings

(843

)

95

Provision for payroll taxes (restricted stock units)

(3,133

)

(3,260

)

Foreign exchange effects, net

(16,191

)

(105,306

)

Fair value of previously held interest in associate

(156,414

)

-

Gain on changes of interest of investment

-

(16,413

)

Other financial expense (income), net

(1,224

)

(923

)

125,798

125,467

Changes in assets and liabilities

Trade receivables

(87,781

)

(206,926

)

Inventories

15,319

2,115

Recoverable taxes

6,341

3,182

Other assets

(29,248

)

(8,010

)

Trade payables

24,613

29,455

Labor and social obligations

23,582

14,115

Taxes and contributions payable

7,354

(1,206

)

Advances from customers

207,220

135,170

Other liabilities

(17,374

)

9,424

Cash from operations

275,824

102,786

Income taxes paid

(31,165

)

(42,682

)

Interest paid on lease liabilities

(2,364

)

(1,307

)

Interest paid on accounts payable to selling shareholders

(227

)

(378

)

Interest paid on loans and financing

(110,593

)

(15,580

)

Payments for contingent consideration

(17,601

)

-

Net cash flows generated from operating activities

113,874

42,839

Investing activities

Acquisition of property and equipment

(1,644

)

(6,672

)

Payment of investments and interests in other entities

(20

)

(18

)

Cash attributed from acquisition of subsidiaries

164,252

-

Acquisition of intangible assets

(35,396

)

(45,812

)

Purchase of financial investments

(109,792

)

(167,800

)

Redemption of financial investments

382,305

422,743

Interest received from financial investments

7,666

3,762

Net cash flows generated from investing activities

407,371

206,203

Financing activities

Purchase of treasury shares

-

(34,723

)

Payment of lease liabilities

(10,004

)

(6,293

)

Payment of accounts payable to selling shareholders

(27,158

)

(1,977

)

Loans and financings payments

(5,955

)

(205,860

)

Net cash flows used in financing activities

(43,117

)

(248,853

)

Foreign exchange effects on cash and cash equivalents

(580

)

(2,028

)

Increase (decreased) in cash and cash equivalents

477,548

(1,839

)

Cash and cash equivalents

At the beginning of the period

216,360

211,143

At the end of the period

693,908

209,304

Increase (decreased) in cash and cash equivalents

477,548

(1,839

)

Arco Platform Limited

Reconciliation of Non-GAAP Measures

Reconciliation of Adjusted EBITDA

Three-month period ended
March 31,

(In thousands of Brazilian reais)

2023

2022

(unaudited)

(unaudited)

Net profit for the period

90,622

102,659

(+/-) Income taxes

(29,939

)

6,231

(+/-) Finance result

58,971

(34,132

)

(+) Depreciation and amortization

93,176

65,781

(+) Share of loss of equity-accounted investees

852

5,642

EBITDA

213,682

146,181

(+) Share-based compensation plan

36,980

15,423

(+) Share-based compensation plan and restricted stock units

20,824

8,020

(+) Provision for payroll taxes (restricted stock units)

16,156

7,403

(+) M&A expenses

3,089

1,472

(-) Other changes to equity accounted investees

(156,414

)

(16,413

)

(+) Non-recurring expenses

13,348

-

Adjusted EBITDA

110,685

146,663

Revenue

534,906

430,037

EBITDA Margin

39.9

%

34.0

%

Adjusted EBITDA Margin

20.7

%

34.1

%

Reconciliation of Adjusted Net Income (Loss)

Three-month period ended
March 31,

(In thousands of Brazilian reais)

2023

2022

(unaudited)

(unaudited)

Net profit for the period

90,622

102,659

(+) Share-based compensation plan

36,980

15,423

(+) Share-based compensation plan and restricted stock units

20,824

8,020

(+) Provision for payroll taxes (restricted stock units)

16,156

7,403

(+) M&A expenses

3,089

1,472

(-) Other changes to equity accounted investees

(156,414

)

(16,413

)

(+) Non-recurring expenses

13,348

-

(+/-) Adjustments related to business combination

56,995

49,903

(+) Amortization of intangible assets from business combinations

30,363

28,457

(+/-) Changes in accounts payable to selling shareholders

17,601

7,028

(+) Interest expenses, net (adjusted by fair value)

9,031

14,418

(+/-) Non-cash adjustments related to derivative instruments and convertible notes

(54,983

)

(105,649

)

(+/-) Tax effects

(31,662

)

(16,140

)

Adjusted Net Income (Loss)

(42,025

)

31,255

Net Revenue

534,906

430,037

Adjusted Net Income Margin

-7.9

%

7.3

%

Weighted average shares

65,778

56,100

Adjusted EPS

(0.64

)

0.56

Reconciliation of Free Cash Flow

Three-month period ended
March 31,

(In thousands of Brazilian reais)

2023

2022

(unaudited)

(unaudited)

Profit before income taxes

60,683

108,890

(+/-) Non-cash adjustments to reconcile Adj, EBITDA to cash from operations

65,115

16,577

(+/-) Working capital (Changes in assets and liabilities)

150,026

(22,681

)

Cash from operations

275,824

102,786

(-) Income tax paid

(31,165

)

(42,682

)

(-) CAPEX

(37,040

)

(52,484

)

Free cash flow to firm

207,619

7,620

(-) Interest paid on loans and financings & lease liabilities

(112,957

)

(16,887

)

(-) Interest paid on accounts payable to selling shareholders

(227

)

(378

)

(-) Payments for contingent consideration 2

(17,601

)

-

Free cash flow

76,834

(9,645

)

(-) M&A classified as intangible assets acquisition (CAPEX 1 )

-

5,507

(-) M&A classified as payments for contingent consideration 2

17,601

-

Free cash flow (managerial)

94,435

(4,138

)

1)

For 2022, considers R$5.5 million related to M&A payments (PGS’ and Mentes’ acquisition) from the accounting CAPEX of R$52.5 million.

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).

Three-month period ended
March 31,

(In thousands of Brazilian reais)

2023

2022

(unaudited)

(unaudited)

Free cash flow to firm

207,619

7,620

(+) M&A classified as CAPEX¹

-

5,507

Free cash flow to firm (managerial)

207,619

13,127

1)

For 2022, considers R$5.5 million related to M&A payments (PGS’ and Mentes’ acquisition) from the accounting CAPEX of R$52.5 million.

Reconciliation of Taxable Income

Three months period ended
March 31,

(In thousands of Brazilian reais)

2023

2022

(unaudited)

(unaudited)

Profit before income taxes

60,683

108,890

(+) Share-based compensation plan, RSU and provision for payroll taxes¹

25,129

(2,232

)

(+) Amortization of intangible assets from business combinations before incorporation¹

4,181

7,752

(+/-) Changes in accounts payable to selling shareholders¹

(9,226

)

29,873

(+) Share of loss of equity?accounted investees

852

5,642

(+) Net income from Arco Platform (Cayman)

(177,442

)

(109,515

)

(+) Fiscal loss without deferred

1,930

5,151

(+/-) Provisions booked in the period

103,356

31,285

(+) Tax loss carryforward

69,887

29,679

(+) Others

528

5,080

Taxable income

79,878

111,605

Current income tax under actual profit method

(27,159

)

(37,946

)

% Tax rate under actual profit method

34.0

%

34.0

%

Effective current income tax

(27,159

)

(37,946

)

% Effective tax rate

34.0

%

32.5

%

(+) Recognition of tax-deductible amortization of goodwill and added value²

20,693

11,322

(+/-) Other additions (exclusions)

(8,619

)

4,777

Effective current income tax accounted for goodwill benefit

(15,085

)

(21,847

)

% Effective tax rate accounting for goodwill benefit

18.9

%

19.6

%

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/20230525005734/en/

Arco Platform Limited
IR@arcoeducacao.com.br
https://investor.arcoplatform.com/

Stock Information

Company Name: Arco Platform Limited
Stock Symbol: ARCE
Market: NASDAQ
Website: arcoeducacao.com.br

Menu

ARCE ARCE Quote ARCE Short ARCE News ARCE Articles ARCE Message Board
Get ARCE Alerts

News, Short Squeeze, Breakout and More Instantly...