Exhibit 99.1
COHEN & COMPANY REPORTS THIRD QUARTER 2021 FINANCIAL RESULTS
Board Declares Dividend of $0.25 per Share
Philadelphia and New York, November 2, 2021 – Cohen & Company Inc. (NYSE American: COHN), a financial services firm specializing in fixed income markets and, more recently, in SPAC markets, today reported financial results for its third quarter ended September 30, 2021.
Summary Operating Results
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| ($ in thousands) | 9/30/21 | 6/30/21 | 9/30/20 | 9/30/21 | 9/30/20 | |||||||||||||||
| Net trading | $ | 16,599 | $ | 18,399 | $ | 16,957 | $ | 54,181 | $ | 55,524 | ||||||||||
| Asset management | 1,856 | 1,838 | 1,631 | 5,787 | 4,938 | |||||||||||||||
| New issue and advisory | 8,838 | 850 | 500 | 11,527 | 500 | |||||||||||||||
| Principal transactions and other revenue | (20,709 | ) | (11,021 | ) | 2,768 | 47,831 | 2,783 | |||||||||||||
| Total revenues | 6,584 | 10,066 | 21,856 | 119,326 | 63,745 | |||||||||||||||
| Compensation and benefits | 20,577 | 14,190 | 10,965 | 61,414 | 36,423 | |||||||||||||||
| Non-compensation operating expenses | 5,125 | 4,949 | 4,819 | 15,658 | 22,769 | |||||||||||||||
| Operating income | (19,118 | ) | (9,073 | ) | 6,072 | 42,254 | 4,553 | |||||||||||||
| Interest expense, net | (1,731 | ) | (1,782 | ) | (1,952 | ) | (5,527 | ) | (7,638 | ) | ||||||||||
| Other non-operating income | - | 2,127 | - | 2,127 | - | |||||||||||||||
| Income (loss) from equity method affiliates | 2,857 | 5,490 | (1,371 | ) | 7,512 | (2,711 | ) | |||||||||||||
| Income (loss) before income tax expense (benefit) | (17,992 | ) | (3,238 | ) | 2,749 | 46,366 | (5,796 | ) | ||||||||||||
| Income tax expense (benefit) | (248 | ) | (43 | ) | (594 | ) | 577 | (623 | ) | |||||||||||
| Net income (loss) | (17,744 | ) | (3,195 | ) | 3,343 | 45,789 | (5,173 | ) | ||||||||||||
| Less: Net income (loss) attributable to the convertible non-controlling interest | (11,221 | ) | 4,119 | 2,542 | 20,301 | (2,874 | ) | |||||||||||||
| Less: Net income (loss) attributable to the non-convertible non-controlling interest | (3,094 | ) | (9,039 | ) | (854 | ) | 17,837 | (1,753 | ) | |||||||||||
| Net income (loss) attributable to Cohen & Company Inc. | $ | (3,429 | ) | $ | 1,725 | $ | 1,655 | $ | 7,651 | $ | (546 | ) | ||||||||
| Fully diluted net income (loss) per share | $ | (3.46 | ) | $ | 1.21 | $ | 1.19 | $ | 5.31 | $ | (0.48 | ) | ||||||||
| Adjusted pre-tax income (loss) | $ | (14,898 | ) | $ | 3,674 | $ | 3,603 | $ | 26,402 | $ | 3,840 | |||||||||
| Fully diluted adjusted pre-tax income (loss) per share | $ | (3.57 | ) | $ | 0.78 | $ | 0.78 | $ | 5.23 | $ | 0.97 | |||||||||
Lester Brafman, Chief Executive Officer of Cohen & Company, said, “Our financial results in the third quarter were impacted by significant unrealized negative mark-to-market adjustments in our principal investing portfolio. Absent these negative mark-to-market adjustments, our underlying business remained strong. New issue and advisory revenue was $8.8 million in the quarter, including $7.2 million related to investment banking revenue generated by our new Cohen & Company Capital Markets platform and $1.6 million related to US and European insurance origination. Our Gestation repo book remained stable at $3.9 billion, with related Gestation repo trading revenue approaching a $45 million annual run-rate. In addition, during the quarter we entered into a joint venture agreement with an institutional investor to invest in CRE loans and B-pieces of new issue CRE CLO transactions. To that end, we have hired a team of eight professionals to originate and underwrite mostly multi-family commercial real estate loans. We expect to begin accumulating assets into this joint venture during the fourth quarter.”
Brafman continued, “Going forward, our involvement in the SPAC market as a sponsor, asset manager, and investor, will result in increased holdings of public equity positions in post-business combination companies as part of our principal investing portfolio, which will be subject to market adjustments, both up and down. While market fluctuations may create volatility in our reported results, we continue to execute well against our strategic objectives and believe that the initiatives underway in asset management, SPACs, CRE loans, and Gestational repo trading will generate long-term value for our shareholders. We remain committed to enhancing shareholder value, and in the third quarter continued to pay our recently reinstated quarterly dividend.”
| · | Net loss attributable to Cohen & Company Inc. was $3.4 million, or $3.46 per diluted share, for the three months ended September 30, 2021, compared to net income of $1.7 million, or $1.21 per diluted share, for the three months ended June 30, 2021, and net income of $1.7 million, or $1.19 per diluted share, for the three months ended September 30, 2020. Adjusted pre-tax loss was $14.9 million, or $3.57 per diluted share, for the three months ended September 30, 2021, compared to adjusted pre-tax income of $3.7 million, or $0.78 per diluted share, for the three months ended June 30, 2021, and adjusted pre-tax income of $3.6 million, or $0.78 per diluted share, for the three months ended September 30, 2020. Adjusted pre-tax income (loss) and adjusted pre-tax income (loss) per diluted share are not measures recognized under U.S. generally accepted accounting principles (“GAAP”). See Note 1 below. |
| · | Revenues during the three months ended September 30, 2021 decreased $3.5 million from the prior quarter and $15.3 million from the prior year quarter. |
| ○ | Net trading revenue was $16.6 million for the three months ended September 30, 2021, down $1.8 million from the prior quarter and $0.4 million from the year-ago quarter. The decrease from the prior quarter was primarily due to lower trading revenue from the Company’s mortgage, corporate, municipal, and SBA groups. The decrease from the year-ago quarter was primarily due to lower trading revenue from the Company’s treasury, agencies, SBA, and credit groups, which was partially offset by higher Gestation repo trading revenue. |
| ○ | Asset management revenue was $1.9 million for the three months ended September 30, 2021, which was comparable to the prior quarter and up $0.2 million from the year-ago quarter. The increase from the year-ago quarter was due to higher revenue from the Company’s investment funds, which was partially offset by lower revenue from the Company’s managed CDOs. This reflects the changing mix of the Company’s assets under management, with the Company’s SPAC Funds, US Insurance Funds, and European insurance Funds growing as the Company’s managed CDO portfolio shrinks. |
| ○ | New issue and advisory revenue was $8.8 million for the three months ended September 30, 2021, up $8.0 million from the prior quarter and $8.3 million from the year-ago quarter. In the current quarter, the Cohen & Company Capital Markets investment banking team generated $7.2 million and the US and European insurance origination teams generated $1.6 million of the new issue and advisory revenue. |
| ○ | Principal transactions and other revenue was negative $20.7 million for the three months ended September 30, 2021, down $9.7 million from the prior quarter and $23.5 million from the year-ago quarter. The decreases were primarily related to negative mark-to-market adjustments on the Company’s principal investments in Metromile Inc., Shift Technologies, Inc., and various PIPE investments in SPAC business combinations. Note that the $20.7 million of negative principal transactions revenue in the current quarter is offset by a $2.8 million credit recorded in the net income (loss) attributable to the non-convertible non-controlling interest line item. The Company’s involvement in the SPAC market as a sponsor, asset manager, and investor, has resulted in increased holdings of public equity positions in post-business combination companies, often restricted, which are subject to market adjustments, both up and down. See chart below for detail of principal transactions and other revenue, and the impact of Insurance SPAC/Shift Technologies, Inc. and Insurance SPAC II/Metromile Inc. on adjusted pre-tax income (loss). |
2
| For the Three Months Ended | Nine Months Ended | |||||||||||||||||||
| ($ in thousands) | 9/30/21 | 6/30/21 | 9/30/20 | 9/30/21 | 9/30/20 | |||||||||||||||
| Principal transactions and other revenue: | ||||||||||||||||||||
| Metromile, Inc. (MILE) | $ | (14,349 | ) | $ | (12,812 | ) | $ | - | $ | 46,033 | $ | - | ||||||||
| Shift Technologies, Inc. (SFT) | (3,121 | ) | 461 | - | 1,001 | - | ||||||||||||||
| PIPE investments in SPAC business combinations | (5,568 | ) | 688 | - | (4,880 | ) | - | |||||||||||||
| Other | 2,329 | 642 | 2,768 | 5,677 | 2,783 | |||||||||||||||
| Total principal transactions and other revenue | $ | (20,709 | ) | $ | (11,021 | ) | $ | 2,768 | $ | 47,831 | $ | 2,783 | ||||||||
| For the Three Months Ended | Nine Months Ended | |||||||||||||||||||
| ($ in thousands) | 9/30/21 | 6/30/21 | 9/30/20 | 9/30/21 | 9/30/20 | |||||||||||||||
| Impact of Insurance SPAC/Shift Technologies, Inc. and Insurance SPAC II/Metromile Inc. on Adjusted Pre-Tax Income (Loss): | ||||||||||||||||||||
| Principal transactions and other revenue | $ | (17,470 | ) | $ | (12,351 | ) | $ | - | $ | 47,034 | $ | - | ||||||||
| Equity-based compensation expense | - | - | - | (13,068 | ) | - | ||||||||||||||
| Other operating expense | (6 | ) | - | - | (14 | ) | (2 | ) | ||||||||||||
| Income (loss) from equity method affiliates | - | - | (1,561 | ) | (107 | ) | (3,201 | ) | ||||||||||||
| Less: Net income (loss) attributable to the non-convertible non-controlling interest | - | (9,001 | ) | (854 | ) | 21,204 | (1,754 | ) | ||||||||||||
| Net impact to adjusted pre-tax income (loss) | $ | (17,476 | ) | $ | (3,350 | ) | $ | (707 | ) | $ | 12,641 | $ | (1,449 | ) | ||||||
| · | Compensation and benefits expense during the three months ended September 30, 2021 increased $6.4 million from the prior quarter and $9.6 million from the prior year quarter. The increases were primarily related to accrued compensation related to the new issue and advisory revenue in the current quarter, as well as new hires in investment banking and CRE groups. Compensation and benefits expense as a percentage of revenue was 51% for the nine months ended September 30, 2021, compared to 57% for the nine months ended September 30, 2020. The number of Company employees was 115 as of September 30, 2021, compared to 109 as of June 30, 2021, and 87 as of September 30, 2020. |
| · | Interest expense during the three months ended September 30, 2021 decreased $0.1 million from the prior quarter and $0.2 million from the prior year quarter. The changes in quarterly interest expense are primarily driven by fluctuations in interest on the Company’s one outstanding redeemable financial instrument, which is driven by the corporate trading group’s profits. |
| · | Income (loss) from equity method affiliates during the three months ended September 30, 2021 decreased $2.6 million from the prior quarter and increased $4.2 million from the prior year quarter. Income (loss) from equity method affiliates fluctuates primarily depending on the timing of the closing of the business combinations of the Company’s equity method investments in the sponsors of SPACs, which typically result in increased value of founder shares allocable to the Company, as well as expenses incurred by the Company’s sponsored SPAC, INSU Acquisition Corp. III (NASDAQ: IIII). |
| · | Income tax benefit during the three months ended September 30, 2021 was $0.2 million, compared to $0.1 million in the prior quarter, and $0.6 million in the prior year quarter. The Company will continue to evaluate its operations on a quarterly basis and may make adjustments to the valuation allowance applied against the Company's net operating loss and net capital loss tax assets. Future adjustments could be material and may result in additional tax benefit or tax expense. |
Total Equity and Dividend Declaration
| · | As of September 30, 2021, total equity was $117.2 million, compared to $101.4 million as of December 31, 2020; the non-convertible non-controlling interest component of total equity was $7.4 million as of September 30, 2021 and $27.8 million as of December 31, 2020. Thus, the total equity excluding the non-convertible non-controlling interest component was $109.8 million as of September 30, 2021, a $36.2 million increase from $73.6 million as of December 31, 2020. | |
| · | The Company’s Board of Directors has declared a dividend of $0.25 per share, which will be payable on November 30, 2021, to stockholders of record as of November 16, 2021. The Board of Directors will continue to evaluate the dividend policy each quarter, and future decisions regarding dividends may be impacted by quarterly operating results and the Company’s capital needs. |
3
Conference Call
The Company will host a conference call at 10:00 a.m. Eastern Time (ET), today, November 2, 2021, to discuss these results. The conference call will be available via webcast. Interested parties can access the webcast by clicking the webcast link on the Company’s homepage at www.cohenandcompany.com. Those wishing to listen to the conference call with operator assistance can dial (877) 876-9174 (domestic) or (785) 424-1669 (international), with participant passcode COHQ321, or request the Cohen & Company earnings call. A replay of the call will be available for one week following the call by dialing (888) 566-0825 or (402) 220-0427, participant passcode COHQ321.
About Cohen & Company
Cohen & Company is a financial services company specializing in fixed income markets and, more recently, in SPAC markets. It was founded in 1999 as an investment firm focused on small-cap banking institutions but has grown to provide an expanding range of capital markets and asset management services. Cohen & Company’s operating segments are Capital Markets, Asset Management, and Principal Investing. The Capital Markets segment consists of fixed income sales, trading, and matched book repo financing as well as new issue placements in corporate and securitized products, and advisory services, operating primarily through Cohen & Company’s subsidiaries, J.V.B. Financial Group, LLC in the United States and Cohen & Company Financial (Europe) Limited in Europe. A division of JVB, Cohen & Company Capital Markets is the Company’s full-service boutique investment banking platform focusing on SPAC advisory, capital markets advisory, and M&A advisory, with clients primarily in the financial technology (commonly referred to as "fintech") and SPAC spaces. The Asset Management segment manages assets through collateralized debt obligations, managed accounts, and investment funds. As of September 30, 2021, the Company managed approximately $2.2 billion in primarily fixed income assets in a variety of asset classes including US and European trust preferred securities, subordinated debt, and corporate loans. As of September 30, 2021, 55.7% of the Company’s assets under management were in collateralized debt obligations that Cohen & Company manages, which were all securitized prior to 2008. The Principal Investing segment is comprised primarily of investments the Company holds related to its SPAC franchise and other investments the Company has made for the purpose of earning an investment return rather than investments made to support its trading, matched book repo, or other capital markets business activity. For more information, please visit www.cohenandcompany.com.
Note 1: Adjusted pre-tax income (loss) and adjusted pre-tax income (loss) per share are non-GAAP measures of performance. Please see the discussion under “Non-GAAP Measures” below. Also see the tables below for the reconciliations of non-GAAP measures of performance to their corresponding GAAP measures of performance.
4
Forward-looking Statements
This communication contains certain statements, estimates, and forecasts with respect to future performance and events. These statements, estimates, and forecasts are “forward-looking statements.” In some cases, forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “might,” “will,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “seek,” or “continue” or the negatives thereof or variations thereon or similar terminology. All statements other than statements of historical fact included in this communication are forward-looking statements and are based on various underlying assumptions and expectations and are subject to known and unknown risks, uncertainties, and assumptions, and may include projections of our future financial performance based on our growth strategies and anticipated trends in our business. These statements are based on our current expectations and projections about future events. There are important factors that could cause our actual results, level of activity, performance, or achievements to differ materially from the results, level of activity, performance, or achievements expressed or implied in the forward-looking statements including, but not limited to, those discussed under the heading “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition” in our filings with the Securities and Exchange Commission (“SEC”), which are available at the SEC’s website at www.sec.gov and our website at www.cohenandcompany.com/investor-relations/sec-filings. Such risk factors include the following: (a) a decline in general economic conditions or the global financial markets, (b) losses caused by financial or other problems experienced by third parties, (c) losses due to unidentified or unanticipated risks, (d) a lack of liquidity, i.e., ready access to funds for use in our businesses, (e) the ability to attract and retain personnel, (f) litigation and regulatory issues, (g) competitive pressure, (h) an inability to generate incremental income from new or expanded businesses, (i) unanticipated market closures or effects due to inclement weather or other disasters, (j) losses (whether realized or unrealized) on our principal investments, (k) the possibility that payments to the Company of subordinated management fees from its CDOs will continue to be deferred or will be discontinued, (l) the possibility that the stockholder rights plan may fail to preserve the value of the Company’s deferred tax assets, whether as a result of the acquisition by a person of 5% of the Company’s common stock or otherwise, (m) the possibility that the Company’s third sponsored insurance SPAC, INSU Acquisition Corp. III, does not successfully consummate a business combination, (n) a reduction in the volume of investments into SPACs, (o) the value of our holdings of founders shares in Shift Technologies, Inc. and Metromile Inc. is volatile and may decline and the possibility that significant portions of the founder shares may remain restricted for a long period of time, (p) the possibility that the Company will stop paying quarterly dividends to its stockholders, and (q) the impacts of the COVID-19 pandemic. As a result, there can be no assurance that the forward-looking statements included in this communication will prove to be accurate or correct. In light of these risks, uncertainties, and assumptions, the future performance or events described in the forward-looking statements in this communication might not occur. Accordingly, you should not rely upon forward-looking statements as a prediction of actual results and we do not undertake any obligation to update any forward-looking statements, whether as a result of new information, future events, or otherwise.
Cautionary Note Regarding Quarterly Financial Results
Due to the nature of our business, our revenue and operating results may fluctuate materially from quarter to quarter. Accordingly, revenue and net income in any particular quarter may not be indicative of future results. Further, our employee compensation arrangements are in large part incentive-based and, therefore, will fluctuate with revenue. The amount of compensation expense recognized in any one quarter may not be indicative of such expense in future periods. As a result, we suggest that annual results may be the most meaningful gauge for investors in evaluating our business performance.
5
| COHEN & COMPANY INC. | ||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) | ||||||||||||||||||||
| (in thousands, except per share data) | ||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||
| 9/30/21 | 6/30/21 | 9/30/20 | 9/30/21 | 9/30/20 | ||||||||||||||||
| Revenues | ||||||||||||||||||||
| Net trading | $ | 16,599 | $ | 18,399 | $ | 16,957 | $ | 54,181 | $ | 55,524 | ||||||||||
| Asset management | 1,856 | 1,838 | 1,631 | 5,787 | 4,938 | |||||||||||||||
| New issue and advisory | 8,838 | 850 | 500 | 11,527 | 500 | |||||||||||||||
| Principal transactions and other revenue | (20,709 | ) | (11,021 | ) | 2,768 | 47,831 | 2,783 | |||||||||||||
| Total revenues | 6,584 | 10,066 | 21,856 | 119,326 | 63,745 | |||||||||||||||
| Operating expenses | ||||||||||||||||||||
| Compensation and benefits | 20,577 | 14,190 | 10,965 | 61,414 | 36,423 | |||||||||||||||
| Business development, occupancy, equipment | 869 | 787 | 641 | 2,375 | 2,037 | |||||||||||||||
| Subscriptions, clearing, and execution | 2,581 | 2,374 | 2,242 | 7,745 | 7,370 | |||||||||||||||
| Professional services and other operating | 1,585 | 1,701 | 1,851 | 5,280 | 5,230 | |||||||||||||||
| Depreciation and amortization | 90 | 87 | 85 | 258 | 249 | |||||||||||||||
| Impairment of goodwill | - | - | - | - | 7,883 | |||||||||||||||
| Total operating expenses | 25,702 | 19,139 | 15,784 | 77,072 | 59,192 | |||||||||||||||
| Operating income (loss) | (19,118 | ) | (9,073 | ) | 6,072 | 42,254 | 4,553 | |||||||||||||
| Non-operating income (expense) | ||||||||||||||||||||
| Interest expense, net | (1,731 | ) | (1,782 | ) | (1,952 | ) | (5,527 | ) | (7,638 | ) | ||||||||||
| Other non-operating income (expense) | - | 2,127 | - | 2,127 | - | |||||||||||||||
| Income (loss) from equity method affiliates | 2,857 | 5,490 | (1,371 | ) | 7,512 | (2,711 | ) | |||||||||||||
| Income (loss) before income tax expense (benefit) | (17,992 | ) | (3,238 | ) | 2,749 | 46,366 | (5,796 | ) | ||||||||||||
| Income tax expense (benefit) | (248 | ) | (43 | ) | (594 | ) | 577 | (623 | ) | |||||||||||
| Net income (loss) | (17,744 | ) | (3,195 | ) | 3,343 | 45,789 | (5,173 | ) | ||||||||||||
| Less: Net income (loss) attributable to the convertible non-controlling interest | (11,221 | ) | 4,119 | 2,542 | 20,301 | (2,874 | ) | |||||||||||||
| Less: Net income (loss) attributable to the non-convertible non-controlling interest | (3,094 | ) | (9,039 | ) | (854 | ) | 17,837 | (1,753 | ) | |||||||||||
| Net income (loss) attributable to Cohen & Company Inc. | $ | (3,429 | ) | $ | 1,725 | $ | 1,655 | $ | 7,651 | $ | (546 | ) | ||||||||
| Earnings per share | ||||||||||||||||||||
| Basic | ||||||||||||||||||||
| Net income (loss) attributable to Cohen & Company Inc. | $ | (3,429 | ) | $ | 1,725 | $ | 1,655 | $ | 7,651 | $ | (546 | ) | ||||||||
| Basic shares outstanding | 1,314 | 1,072 | 1,147 | 1,140 | 1,151 | |||||||||||||||
| Net income (loss) attributable to Cohen & Company Inc. per share | $ | (2.61 | ) | $ | 1.61 | $ | 1.44 | $ | 6.71 | $ | (0.47 | ) | ||||||||
| Fully Diluted | ||||||||||||||||||||
| Net income (loss) attributable to Cohen & Company Inc. | $ | (3,429 | ) | $ | 1,725 | $ | 1,655 | $ | 7,651 | $ | (546 | ) | ||||||||
| Net income (loss) attributable to the convertible non-controlling interest | (11,221 | ) | 4,119 | 2,542 | 20,301 | (2,874 | ) | |||||||||||||
| Net interest attributable to convertible debt, net of taxes | - | 294 | 379 | 882 | - | |||||||||||||||
| Income tax and conversion adjustment | 237 | 141 | 1,503 | (1,179 | ) | 1,536 | ||||||||||||||
| Enterprise net income (loss) | $ | (14,413 | ) | $ | 6,279 | $ | 6,079 | $ | 27,655 | $ | (1,884 | ) | ||||||||
| Basic shares outstanding | 1,314 | 1,072 | 1,147 | 1,140 | 1,151 | |||||||||||||||
| Unrestricted Operating LLC membership units exchangeable into COHN shares | 2,856 | 2,856 | 2,803 | 2,850 | 2,800 | |||||||||||||||
| Additional dilutive shares | - | 1,271 | 1,166 | 1,222 | - | |||||||||||||||
| Fully diluted shares outstanding | 4,170 | 5,199 | 5,116 | 5,212 | 3,951 | |||||||||||||||
| Fully diluted net income (loss) per share | $ | (3.46 | ) | $ | 1.21 | $ | 1.19 | $ | 5.31 | $ | (0.48 | ) | ||||||||
| Reconciliation of adjusted pre-tax income (loss) to net income (loss) attributable to Cohen & Company Inc. and calculations of per share amounts | ||||||||||||||||||||
| Net income (loss) attributable to Cohen & Company Inc. | $ | (3,429 | ) | $ | 1,725 | $ | 1,655 | $ | 7,651 | $ | (546 | ) | ||||||||
| Addback: Impairment of goodwill | - | - | - | - | 7,883 | |||||||||||||||
| Addback (deduct): Other non-operating income | - | (2,127 | ) | - | (2,127 | ) | - | |||||||||||||
| Addback (deduct): Income tax expense (benefit) | (248 | ) | (43 | ) | (594 | ) | 577 | (623 | ) | |||||||||||
| Addback (deduct): Net income (loss) attributable to the convertible non-controlling interest | (11,221 | ) | 4,119 | 2,542 | 20,301 | (2,874 | ) | |||||||||||||
| Adjusted pre-tax income (loss) | (14,898 | ) | 3,674 | 3,603 | 26,402 | 3,840 | ||||||||||||||
| Net interest attributable to convertible debt | - | 381 | 379 | 882 | - | |||||||||||||||
| Enterprise pre-tax income (loss) for fully diluted adjusted pre-tax income (loss) per share calculation | $ | (14,898 | ) | $ | 4,055 | $ | 3,982 | $ | 27,284 | $ | 3,840 | |||||||||
| Fully diluted shares outstanding | 4,170 | 5,199 | 5,116 | 5,212 | 3,951 | |||||||||||||||
| Fully diluted adjusted pre-tax income (loss) per share | $ | (3.57 | ) | $ | 0.78 | $ | 0.78 | $ | 5.23 | $ | 0.97 | |||||||||
6
| COHEN & COMPANY INC. | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (in thousands) | ||||||||
| September 30, 2021 | ||||||||
| (unaudited) | December 31, 2020 | |||||||
| Assets | ||||||||
| Cash and cash equivalents | $ | 41,830 | $ | 41,996 | ||||
| Receivables from brokers, dealers, and clearing agencies | 141,281 | 52,917 | ||||||
| Due from related parties | 896 | 2,812 | ||||||
| Other receivables | 14,968 | 3,929 | ||||||
| Investments - trading | 188,683 | 242,961 | ||||||
| Other investments, at fair value | 51,919 | 58,540 | ||||||
| Receivables under resale agreements | 6,941,154 | 5,716,343 | ||||||
| Investment in equity method affiliates | 17,400 | 13,482 | ||||||
| Deferred income taxes | 7,715 | 7,397 | ||||||
| Goodwill | 109 | 109 | ||||||
| Right-of-use asset - operating leases | 10,647 | 6,063 | ||||||
| Other assets | 3,688 | 2,830 | ||||||
| Total assets | $ | 7,420,290 | $ | 6,149,379 | ||||
| Liabilities | ||||||||
| Payables to brokers, dealers, and clearing agencies | $ | 188,178 | $ | 156,678 | ||||
| Accounts payable and other liabilities | 48,555 | 46,251 | ||||||
| Accrued compensation | 24,419 | 14,359 | ||||||
| Trading securities sold, not yet purchased | 49,620 | 44,439 | ||||||
| Other investments sold, not yet purchased | 2,522 | 7,415 | ||||||
| Securities sold under agreements to repurchase | 6,927,518 | 5,713,212 | ||||||
| Operating lease liability | 11,187 | 6,531 | ||||||
| Redeemable Financial Instruments | 7,957 | 11,957 | ||||||
| Debt | 43,172 | 47,100 | ||||||
| Total liabilities | 7,303,128 | 6,047,942 | ||||||
| Equity | ||||||||
| Voting nonconvertible preferred stock | 27 | 27 | ||||||
| Common stock | 16 | 13 | ||||||
| Additional paid-in capital | 71,603 | 65,031 | ||||||
| Accumulated other comprehensive loss | (869 | ) | (821 | ) | ||||
| Accumulated deficit | (13,029 | ) | (20,341 | ) | ||||
| Total stockholders' equity | 57,748 | 43,909 | ||||||
| Noncontrolling interest | 59,414 | 57,528 | ||||||
| Total equity | 117,162 | 101,437 | ||||||
| Total liabilities and equity | $ | 7,420,290 | $ | 6,149,379 | ||||
7
Non-GAAP Measures
Adjusted pre-tax income (loss) and adjusted pre-tax income (loss) per diluted share
Adjusted pre-tax income (loss) is not a financial measure recognized by GAAP. Adjusted pre-tax income (loss) represents net income (loss) attributable to Cohen & Company Inc., computed in accordance with GAAP, excluding impairment of goodwill, other non-operating income and income tax expense (benefit), plus the net income (loss) attributable to the convertible non-controlling interest. Impairment of goodwill has been excluded from adjusted pre-tax income (loss) because it is a non-recurring, non-cash item. Other non-operating income, representing the forgiveness of our PPP loan, has been excluded because it is a non-recurring item. Income tax expense (benefit) has been excluded because a pre-tax measurement of enterprise earnings that includes net income (loss) attributable to the convertible non-controlling interest is a useful and appropriate measure of performance. Furthermore, our income tax expense (benefit) has been, and we expect it will continue to be, a substantially non-cash item for the foreseeable future, generated from adjustments in our valuation allowance applied to the Company’s gross deferred tax assets. Convertible non-controlling interest is added back to adjusted pre-tax income because the underlying Cohen & Company, LLC equity units are convertible into Cohen & Company Inc. shares. Adjusted pre-tax income (loss) per diluted share is calculated, by dividing adjusted pre-tax income (loss) by diluted shares outstanding, both of which include adjustments used in the corresponding calculation in accordance with GAAP.
We present adjusted pre-tax income (loss) and related per diluted share amounts in this release because we consider them to be useful and appropriate supplemental measures of our performance. Adjusted pre-tax income (loss) and related per diluted share amounts help us to evaluate our performance without the effects of certain GAAP calculations that may not have a direct cash or recurring impact on our current operating performance. In addition, our management uses adjusted pre-tax income (loss) and related per diluted share amounts to evaluate the performance of our enterprise operations. Adjusted pre-tax income (loss) and related per diluted share amounts, as we define them, are not necessarily comparable to similarly named measures of other companies and may not be appropriate measures for performance relative to other companies. Adjusted pre-tax income (loss) should not be assessed in isolation from or construed as a substitute for net income (loss) attributable to Cohen & Company Inc. prepared in accordance with GAAP. Adjusted pre-tax income (loss) is not intended to represent and should not be considered to be a more meaningful measure than, or an alternative to, measures of operating performance as determined in accordance with GAAP.
Contact:
| Investors - | Media - |
| Cohen & Company Inc. | Joele Frank, Wilkinson Brimmer Katcher |
| Joseph W. Pooler, Jr. | James Golden or Andrew Squire |
| Executive Vice President and | 212-355-4449 |
| Chief Financial Officer | jgolden@joelefrank.com or asquire@joelefrank.com |
215-701-8952
investorrelations@cohenandcompany.com
8