Strong quarter with Adjusted EBT reaching R$545 million, up 228% year over year,

on accelerating MSMB TPV growth of 19.9%, resulting in Adjusted Net income of R$435 million, up 302% year over year

GEORGE TOWN, Grand Cayman, Nov. 10, 2023 (GLOBE NEWSWIRE) -- StoneCo Ltd. (NASDAQ:STNE, B3: STOC31))) ("Stone" or the "Company") today reports its financial results for its third quarter ended September 30, 2023.

Operating and Financial Highlights for 3Q23

Note about our non-IFRS Adjusted P&L metrics: as anticipated in our 4Q22 Earnings announcement, from 1Q23 onwards we no longer adjust the expenses related to share-based compensation, which may affect the comparability of our current Adjusted results to our Adjusted numbers prior to 1Q23. To allow for better understanding of our business performance trends, the tables in this Earnings Release will make reference to our Adjusted P&L metrics including share-based compensation expenses (i.e. not adjusting those expenses out), both in 1Q23 and in prior periods for comparability purposes.

MAIN CONSOLIDATED FINANCIAL METRICS

Table 1: Main Consolidated Financial Metrics

Main Consolidated Financial Metrics (R$mn)3Q232Q233Q22Δ y/y %Δ q/q % 9M239M22y/y %
Total Revenue and Income 3,139.92,954.82,508.425.2%6.3% 8,806.36,882.827.9%
Adjusted EBITDA 1,590.41,498.81,109.343.4%6.1% 4,340.52,939.447.7%
Adjusted EBITDA margin (%)50.7%50.7%44.2%6.4 p.p.(0.1 p.p.) 49.3%42.7%6.6 p.p.
Adjusted EBT544.8447.0166.3227.5%21.9% 1,315.8311.0323.1%
Adjusted EBT margin (%)17.3%15.1%6.6%10.7 p.p.2.2 p.p. 14.9%4.5%10.4 p.p.
Adjusted Net Income435.1322.0108.3301.6%35.1% 993.7206.7380.7%
Adjusted Net income margin (%)13.9%10.9%4.3%9.5 p.p.3.0 p.p. 11.3%3.0%8.3 p.p.
Adjusted Net Cash 4,857.54,327.23,104.256.5%12.3% 4,857.53,104.256.5%

 

SEGMENT REPORTING

Below, we provide our main financial metrics broken down into our two reportable segments and non-allocated activities.

Table 2: Financial metrics by segment

Segment Reporting (R$mn Adjusted)3Q232Q233Q22Δ y/y %Δ q/q % 9M239M22y/y%
Total Revenue and Income3,139.92,954.82,508.425.2%6.3% 8,806.36,882.827.9%
Financial Services2,737.72,551.22,121.529.0%7.3% 7,624.85,775.332.0%
Software387.9382.9366.25.9%1.3% 1,129.01,043.58.2%
Non-Allocated14.320.720.8(31.4%)(31.0%) 52.564.0(18.0%)
Adjusted EBITDA1,590.41,498.81,109.343.4%6.1% 4,340.52,939.447.7%
Financial Services1,506.11,427.51,056.042.6%5.5% 4,142.62,804.147.7%
Software79.466.553.049.9%19.5% 185.8146.426.9%
Non-Allocated4.94.90.3n.m0.1% 12.2(11.1)n.m
Adjusted EBT 544.8447.0166.3227.5%21.9% 1,315.8311.0323.1%
Financial Services485.5398.2135.0259.5%21.9% 1,189.6240.6394.5%
Software55.545.531.974.0%22.0% 117.884.140.1%
Non-Allocated3.83.4(0.6)n.m14.0% 8.4(13.6)n.m

 

FINANCIAL SERVICES SEGMENT PERFORMANCE HIGHLIGHTS

Table 3: Financial Services Main Operating and Financial Metrics1234 5

Main Financial Services Metrics3Q232Q233Q22Δ y/y %Δ q/q %
Financial Metrics (R$mn)     
Total Revenue and Income2,737.72,551.22,121.529.0%7.3%
Adjusted EBITDA1,506.11,427.51,056.042.6%5.5%
Adjusted EBT485.5398.2135.0259.5%21.9%
Adjusted EBT margin (%)17.7%15.6%6.4%11.4 p.p.2.1 p.p.
      
TPV (R$bn)103.997.493.311.3%6.7%
MSMB89.683.374.719.9%7.5%
Key Accounts14.414.118.6(22.8%)2.1%
      
MSMB Pix QR code15.54.32.0169.7%27.4%
      
Monthly Average TPV MSMB ('000)9.09.211.2(19.2%)(1.4%)
      
Active Payments Client Base ('000)23,330.93,014.72,372.140.4%10.5%
MSMB23,279.12,962.02,314.441.7%10.7%
Key Accounts59.362.664.3(7.8%)(5.2%)
      
Net Adds ('000)2316.2196.6249.826.6%60.8%
MSMB2317.2203.9248.027.9%55.5%
Key Accounts(3.3)(5.0)3.1n.m(34.6%)
      
Take Rate     
MSMB2.49%2.48%2.21%0.28 p.p.0.01 p.p.
Key Accounts1.13%1.14%0.95%0.18 p.p.(0.02 p.p.)
      
Banking     
MSMB Active Banking Client Base ('000)1,931.61,672.0561.2244.2%15.5%
Client Deposits (R$mn)4,450.83,918.62,944.751.1%13.6%
MSMB Banking ARPAC325.525.343.6(41.6%)0.6%
      
Credit     
Credit Clients43,747.0672.0n.a.n.a.457.6%
Portfolio (R$mn)5113.518.7n.a.n.a.506.5%

 

  1. MSMB (Micro and SMB clients)
  2. Key Accounts Clients

SOFTWARE PERFORMANCE HIGHLIGHTS

Table 4: Software Main Operating and Financial Metrics

Main Software Metrics (R$mn)3Q232Q233Q22Δ y/y %Δ q/q % 9M239M22y/y %
Financial Metrics          
Total Revenue and Income387.9382.9366.25.9%1.3% 1,129.01,043.58.2%
Adjusted EBITDA79.466.553.049.9%19.5% 185.8146.426.9%
Adjusted EBITDA Margin20.5%17.4%14.5%6.0 p.p.3.1 p.p. 16.5%14.0%2.4 p.p.
Adjusted EBT55.545.531.974.0%22.0% 117.884.140.1%
Adjusted EBT Margin14.3%11.9%8.7%5.6 p.p.2.4 p.p. 10.4%8.1%2.4 p.p.

 

SUBSEQUENT EVENTS

Share repurchase

On September 21st, the Board approved a repurchase program in the amount of R$ 300 million in outstanding Class A common shares, considering the current level of our share price and the value we believe for the business. We inform that we had already concluded the repurchase of the whole program in November.

For more details please refer to the 6-K published on October 3rd, 2023.

Reorganization of management structure

On October 9th, the Company issued a press release announcing organizational changes in the management structure to better align the Company around specific go-to-market strategies per client segment and to accelerate the integration of its segments.

For more details please refer to the 6-K published on October 10th, 2023.

Impact and Sustainability

On October 10th, 2023, the Company has published its first Sustainability report. As we take on greater responsibility towards society, we decided to refine our sustainability focus, investing in the enhancement and adoption of ESG principles and practices.

Click here to access the report.

Income Statement

Table 5: Statement of Profit or Loss (IFRS, as Reported)

Statement of Profit or Loss (R$mn)3Q23% Rev.3Q22% Rev.Δ % 9M23% Rev.9M22% Rev.Δ %
Net revenue from transaction activities and other services868.527.7%677.827.0%28.1% 2,441.727.7%1,839.626.7%32.7%
Net revenue from subscription services and equipment rental463.414.8%426.417.0%8.7% 1,365.915.5%1,296.318.8%5.4%
Financial income1,620.951.6%1,251.649.9%29.5% 4,458.650.6%3,306.448.0%34.8%
Other financial income187.06.0%152.76.1%22.5% 540.26.1%440.56.4%22.6%
Total revenue and income3,139.9100.0%2,508.4100.0%25.2% 8,806.3100.0%6,882.8100.0%27.9%
Cost of services(773.5)(24.6%)(671.3)(26.8%)15.2% (2,180.1)(24.8%)(1,971.8)(28.6%)10.6%
Administrative expenses(278.3)(8.9%)(283.9)(11.3%)(2.0%) (880.3)(10.0%)(794.2)(11.5%)10.8%
Selling expenses(442.4)(14.1%)(385.4)(15.4%)14.8% (1,244.3)(14.1%)(1,105.1)(16.1%)12.6%
Financial expenses, net(1,058.9)(33.7%)(940.3)(37.5%)12.6% (3,056.4)(34.7%)(2,603.2)(37.8%)17.4%
Mark-to-market on equity securities designated at FVPL0.00.0%111.54.4%(100.0%) 30.60.3%(738.6)(10.7%)n.m
Other income (expenses), net(82.6)(2.6%)(91.3)(3.6%)(9.5%) (240.9)(2.7%)(193.5)(2.8%)24.5%
Loss on investment in associates(0.6)(0.0%)(1.2)(0.0%)(52.1%) (2.4)(0.0%)(3.2)(0.0%)(24.7%)
Profit before income taxes 503.516.0%246.59.8%104.3% 1,232.614.0%(526.7)(7.7%)n.m
Income tax and social contribution(92.2)(2.9%)(49.4)(2.0%)86.5% (288.4)(3.3%)(78.5)(1.1%)267.4%
Net income for the period 411.313.1%197.17.9%108.7% 944.210.7%(605.2)(8.8%)n.m

 

Table 6: Statement of Profit or Loss (Adjusted11)

From 1Q23 onwards, we stopped adjusting share-based compensation expenses in our adjusted results. Those changes may affect the comparability of our adjusted results between different quarters. For that reason, we have included below our historical numbers on a comparable basis, not adjusting for share-based compensation expenses, according to our current adjustment criteria.

Adjusted Statement of Profit or Loss (R$mn)3Q23% Rev.3Q22% Rev.Δ % 9M23% Rev.9M22% Rev.Δ %
Net revenue from transaction activities and other services868.527.7%677.827.0%28.1% 2,441.727.7%1,839.626.7%32.7%
Net revenue from subscription services and equipment rental463.414.8%426.417.0%8.7% 1,365.915.5%1,296.318.8%5.4%
Financial income1,620.951.6%1,251.649.9%29.5% 4,458.650.6%3,306.448.0%34.8%
Other financial income187.06.0%152.76.1%22.5% 540.26.1%440.56.4%22.6%
Total revenue and income3,139.9100.0%2,508.4100.0%25.2% 8,806.3100.0%6,882.8100.0%27.9%
Cost of services(773.5)(24.6%)(671.3)(26.8%)15.2% (2,180.1)(24.8%)(1,971.8)(28.6%)10.6%
Administrative expenses(243.5)(7.8%)(251.8)(10.0%)(3.3%) (775.1)(8.8%)(698.2)(10.1%)11.0%
Selling expenses(442.4)(14.1%)(385.4)(15.4%)14.8% (1,244.2)(14.1%)(1,105.1)(16.1%)12.6%
Financial expenses, net(1,044.5)(33.3%)(932.2)(37.2%)12.0% (3,013.1)(34.2%)(2,579.9)(37.5%)16.8%
Other income (expenses), net(90.6)(2.9%)(100.2)(4.0%)(9.6%) (275.6)(3.1%)(213.6)(3.1%)29.0%
Loss on investment in associates(0.6)(0.0%)(1.2)(0.0%)(52.1%) (2.4)(0.0%)(3.2)(0.0%)(24.7%)
Adj. Profit before income taxes 544.817.3%166.36.6%227.5% 1,315.814.9%311.04.5%323.1%
Income tax and social contribution(109.7)(3.5%)(58.0)(2.3%)89.1% (322.1)(3.7%)(104.3)(1.5%)208.9%
Adjusted Net Income435.113.9%108.34.3%301.6% 993.711.3%206.73.0%380.7%

 

Total Revenue and Income

Net Revenue from Transaction Activities and Other Services

Net Revenue from Transaction Activities and Other Services was R$868.5 million in 3Q23, a 28.1% year-over-year growth. This increase was mostly due to (i) 11.3% year over year consolidated TPV growth; (ii) higher net MDRs, as a result of our commercial policy adjustment efforts; (iii) revenue streams from other solutions, mainly PIX; and (iv) higher revenue from membership fees12, which contributed with R$81.0 million to our transaction activities and other services revenue in the quarter, compared with R$63.3 million in 3Q22. Revenues from TAG, our registry business, contributed R$31.3 million to our transaction activities and other services revenue in the quarter, compared with R$46.8 million in 3Q22.

Net Revenue from Subscription Services and Equipment Rental

Net Revenue from Subscription Services and Equipment Rental was R$463.4 million in 3Q23, 8.7% higher than 3Q22 primarily due to higher software revenues from our Core POS and ERP solutions.

Financial Income

Financial Income in 3Q23 was R$1,620.9 million, an increase of 29.5% year over year, mostly due to (i) higher prepaid volumes, (ii) adjustments in our commercial policy amid changes in Brazilian interest rate curve; and (iii) floating revenue from our banking solution.

Other Financial Income

Other Financial Income was R$187.0 million in 3Q23 compared with R$152.7 million in 3Q22 mainly due to a higher average cash balance in the period. On a quarter over quarter basis, Other Financial Income decreased 4.0% explained mostly by (i) the lower base rate in Brazil in the period and (ii) a lower average cash balance, as we used more own cash to fund our prepayment operations.

Costs and Expenses

Cost of Services

Cost of Services were R$773.5 million in 3Q23, a 15.2% increase year over year. This increase was primarily attributed to (i) provisions for losses; (ii) D&A costs as we continue to expand our client base; and (iii) investments in technology and logistics. As a percentage of revenues, Cost of Services reduced from 26.8% in 3Q22 to 24.6 % in 3Q23.

Compared with 2Q23, Cost of Services increased by 12.9%, primarily due to items (i), and (iii) from the explanation aforementioned for the year over year comparison. As a percentage of revenues, Cost of Services increased sequentially from 23.2% to 24.6%.

Administrative Expenses

Administrative Expenses were R$278.3 million, a 2.0% decrease year over year. This decrease was primarily attributed to lower expenses in our Software segment, as a result of (i) more normalized levels of personnel expenses following a reduction in headcount in 2Q23, aligned with our integration efforts within StoneCo and (ii) changes in the allocation between costs and expenses lines from the Software segment. Partially offsetting these effects were higher provisions for variable compensation. As a percentage of Total Revenue and Income, Administrative Expenses fell from 11.3% in 3Q22 to 8.9% in 3Q23.

Administrative Expenses in 3Q23 were 8.4% lower than in 2Q23, primarily due to item (i) mentioned above for the year over year comparison, combined with (ii) a higher than usual provision for variable compensation in 2Q23, as detailed in our 2Q23 Earnings Release. As a percentage of total revenues, Administrative Expenses decreased from 10.3% in 2Q23 to 8.9% in 3Q23.

Administrative Expenses in 3Q23 include R$34.8 million of expenses that are adjusted in our Adjusted Income Statement, related to amortization of fair value adjustments on acquisitions, mostly related to the Linx and other software companies' acquisitions (see table 13 in Appendix for the Adjustments by P&L line). Adjusting for those effects, Administrative Expenses were R$251.8 million in 3Q22, R$269.1 million in 2Q23 and R$243.5 million in 3Q23. As a percentage of Total Revenue and Income, Administrative Expenses were 10.0% in 3Q22, 9.1% in 2Q23 and 7.8% in 3Q23. Such year over year and quarter over quarter variations are explained by the same reasons mentioned above for the accounting numbers.

 

Selling Expenses

Selling Expenses were R$442.4 million in the quarter, up 14.8% year over year. This increase was primarily due to higher investments in our distribution channels, including increased expenses for partner commissions. As a percentage of revenues, Selling Expenses decreased from 15.4% in 3Q22 to 14.1% in 3Q23.

Compared with 2Q23, Selling Expenses increased by 7.4%, primarily due to the explanation aforementioned for the year-over-year comparison, combined with increased investments in performance marketing. As a percentage of revenues, Selling Expenses saw a slight sequential increase from 13.9% in 2Q23 to 14.1% in 3Q23.

Financial Expenses, Net

Financial Expenses, Net were R$1,058.9 million in 3Q23, a 12.6% increase compared with 3Q22, attributed to higher prepaid volumes.

Compared with the previous quarter, Financial Expenses, Net were 1.4% lower. This sequential decline was driven by (i) the reduction from 13.65% to 13.27% in average CDI in the period, and (ii) our decision to reinvest our cash generation towards the funding of our operation, slightly offset by quarterly TPV growth.

Financial Expenses include R$14.4 million of expenses that are adjusted in our Adjusted Income Statement related to effects from (i) earn out interests on business combinations and (ii) financial expenses from fair value adjustments on acquisitions (see table 13 in Appendix for the Adjustments by P&L line).

Adjusting for those effects, Financial Expenses, net were R$932.2 million in 3Q22, R$1,059.7 million in 2Q23 and R$1,044.5 million in 3Q23 or 37.2%, 35.9% and 33.3% as a percentage of Total Revenue and Income, respectively. Such year over year and quarter over quarter variations are explained by the same reasons mentioned above for the accounting numbers.

 

Mark-to-market on equity securities designated at FVPL

In 1Q23, we divested our stake in Banco Inter. As a result, from 2Q23 onwards, our profit & loss statement no longer includes mark-to-market gains or losses associated with this investment. This compares with a R$111.5 million gains in 3Q22.

Mark-to-market on equity securities designated at FVPL is fully adjusted in our Adjusted Income Statement (see table 13 in Appendix for the Adjustments by P&L line).

 

Other Income (Expenses), Net

Other Expenses, Net were R$82.6 million in 3Q23, representing a decrease of R$8.7 million year over year. This decline was primarily due to (i) benefits from the divestment of assets and (ii) lower POS write off. These effects were partially offset by (iii) higher expenses with fair value adjustments related to call options in acquired entities.

Compared with 2Q23, Other Expenses, net were 45.6% higher. This increase can mostly be attributed to normalized levels of share-based compensation (SBC) expenses, as in 2Q23 we incurred in a positive effect of R$19.6 million mainly as a result of lower SBC tax provisions.

Other Expenses, net include R$8.0 million gains that are excluded in our Adjusted Income Statement, including call options related to acquisitions, earn-out interests, loss of control of subsidiary, reversal of litigation of Linx and divestment of assets (see table 13 in Appendix for the Adjustments by P&L line). Until 4Q22, we used to also adjust our numbers for share-based compensation expenses related to the one-time IPO grant and non-recurring long term incentive plans, which we stopped doing from 1Q23 onwards. For comparability purposes, based on adjustments criteria adopted from 1Q23 onwards, in which we do not adjust our results for share-based compensation expenses, and adjusting for the factors above, Other Expenses, net, were R$100.2 million in 3Q22, R$81.0 million in 2Q23 and R$90.6 million in 3Q23 or 4.0%, 2.7% and 2.9% as a percentage of Total Revenue and Income, respectively. The year over year variation is mostly explained by item (ii) from the accounting explanation above combined with lower provisions related to social contribution taxes from share-based compensation due to a negative variation in our share price.

 

Income Tax and Social Contribution

During 3Q23, the Company recognized income tax and social contribution expenses of R$92.2 million over a profit before income taxes of R$503.5 million, implying an effective tax rate of 18.3%. The difference to the statutory rate is mainly explained by (i) gains from subsidiaries abroad subject to different statutory tax rates, as well as (ii) the constitution of R$23.5 million on deferred tax assets related to subsidiaries with unrecognized retained losses.

The Income Tax and Social Contribution in our Adjusted Income Statement includes an additional R$17.4 million relating to taxes from the adjusted items (see table 13 in Appendix for the Adjustments by P&L line). Adjusting for those effects our Income Tax and Social Contribution was R$109.7 million with an effective tax rate in 2Q23 of 20.1%, lower than the statutory rate mostly as a result of the aforementioned for the accounting explanation.

 

EBITDA

Adjusted EBITDA was R$1,590.4 million in the quarter, compared with R$1,109.3 million in 3Q22. This increase is primarily explained by higher Total Revenue and Income, excluding Other Financial Income, driven mainly by the growth of our operations and adjustments in our commercial policy throughout 2022. Adjusted EBITDA Margin was 50.7% in the quarter, compared with 44.2% in 3Q22 and 50.7% in 2Q23. The flattish Adjusted EBITDA margin in the quarter compared to 3Q23 is mainly explained by an increase in cost of services and selling expenses excluding D&A, which partially offset the sequential growth of Total Revenue and Income, excluding Other Financial Income in the period.

Table 7: Adjusted EBITDA Reconciliation

EBITDA Bridge (R$mn)3Q23% Rev.3Q22% Rev.Δ % 9M23% Rev.9M22% Rev.Δ %
Profit (Loss) before income taxes 503.516.0%246.59.8%104.3% 1,232.614.0%(526.7)(7.7%)n.m
(+) Financial expenses, net1,058.933.7%940.337.5%12.6% 3,056.434.7%2,603.237.8%17.4%
(-) Other financial income(187.0)(6.0%)(152.7)(6.1%)22.5% (540.2)(6.1%)(440.5)(6.4%)22.6%
(+) Depreciation and amortization223.07.1%203.88.1%9.4% 657.17.5%585.68.5%12.2%
EBITDA1,598.350.9%1,237.949.4%29.1% 4,405.950.0%2,221.532.3%98.3%
(+) Mark-to-market related to the investment in Banco Inter0.00.0%(111.5)(4.4%)(100.0%) (30.6)(0.3%)738.610.7%n.m
(+) Other Expenses (a)(8.0)(0.3%)(17.2)(0.7%)(53.6%) (34.8)(0.4%)(20.8)(0.3%)67.5%
Adjusted EBITDA1,590.450.7%1,109.344.2%43.4% 4,340.549.3%2,939.442.7%47.7%

(a)  Consists of the fair value adjustment related to associates call option, earn-out and earn-out interests related to acquisitions, loss of control of subsidiaries, reversal of litigation at Linx and divestment of assets.

EBITDA was R$1,598.3 million in the quarter, higher than R$1,237.9 million in the prior year period, mostly as a result of the increase in Total Revenue and income, excluding other financial income. These effects were partially offset by higher cost of services and selling expenses, excluding D&A.                

Net Income (Loss) and EPS

Adjusted Net Income was R$435.1 million in 3Q23 with a margin of 13.9%, compared with R$108.3 million of Adjusted Net Income reported in 3Q22 and a margin of 4.3% on a comparable basis (not adjusting for share based compensation expenses). This increase in Adjusted Net Income can primarily be attributed to (i) a 32.9% year over year growth in total revenue and income net of financial expenses, in conjunction with (ii) operating leverage in cost of services (up +15.2% year over year) and selling expenses (up +14.8% year over year) and lower (iii) administrative expenses (down 3.3% year over year), and (iv) other operating expenses (down 9.6% year over year).

Adjusted Net Income was up 35.1% quarter over quarter, with Adjusted Net Margin improving 3.0 percentage points sequentially from 10.9% in 2Q23 to 13.9% in 3Q23, mainly as a result of higher total revenue and income, as well as lower administrative and financial expenses.

Net Income in 3Q23 was R$411.3 million, compared with R$197.1 million in 3Q22, mostly as a result of the same factors explained above for the variation in Adjusted Net Income.

On a comparable basis (not adjusting for share based compensation expenses), Adjusted diluted EPS was R$1.32 per share in 3Q23, compared with R$0.35 per share in 3Q22, and R$0.98 per share in 2Q23, mostly explained by the higher Adjusted Net Income.

IFRS basic EPS was R$1.30 per share in 3Q23, compared with R$0.65 in the prior-year period. This difference was mainly due to the higher Net Income, driven by the growth of our operations and operating leverage across all costs and expenses line items compared with 3Q22.

Table 8: Adjusted Net Income Reconciliation

From 1Q23 onwards, we stopped adjusting share-based compensation expenses in our adjusted results. Those changes may affect the comparability of our adjusted results between different quarters. For that reason, we have included below our historical numbers on a comparable basis, not adjusting for share-based compensation expenses, according to our current adjustment criteria.

Net Income Bridge (R$mn)3Q23% Rev.3Q22% Rev.Δ % 9M23% Rev.9M22% Rev.Δ %
Net income for the period 411.313.1%197.17.9%108.7% 944.210.7%(605.2)(8.8%)n.m
Amortization of fair value adjustment (a)38.81.2%32.21.3%20.5% 108.21.2%103.61.5%4.4%
Mark-to-market from the investment in Banco Inter (b)0.00.0%(111.5)(4.4%)(100.0%) (30.6)(0.3%)738.610.7%n.m
Other expenses (c)2.40.1%(0.9)(0.0%)n.m 5.60.1%(4.5)(0.1%)n.m
Tax effect on adjustments(17.5)(0.6%)(8.5)(0.3%)104.5% (33.7)(0.4%)(25.8)(0.4%)30.8%
Adjusted net income (as reported)435.113.9%108.34.3%301.6% 993.711.3%206.73.0%380.7%
            
IFRS basic EPS (d)1.30n.a.0.65n.a.101.1% 3.00n.a.(1.92)n.a.n.m
Adjusted diluted EPS (as reported) (e)1.32n.a.0.35n.a.277.2% 3.04n.a.0.94n.a.221.8%
Basic Number of shares313.8n.a.312.4n.a.0.5% 313.2n.a.311.6n.a.0.5%
Diluted Number of shares326.9n.a.323.9n.a.0.9% 326.1n.a.311.6n.a.4.6%

(a) Related to acquisitions. Consists of expenses resulting from the changes of the fair value adjustments as a result of the application of the acquisition method.

(b) In 1Q23, we have sold our stake in Banco Inter.

(c) Consists of the fair value adjustment related to associates call option, earn-out and earn-out interests related to acquisitions, loss of control of subsidiaries, reversal of litigation of Linx and divestment of assets.

(d) Calculated as Net income attributable to owners of the parent (Net Income reduced by Net Income attributable to Non-Controlling interest) divided by basic number of shares. For more details on calculation, please refer to Note 13 of our Consolidated Financial Statements, September 30, 2023.

(e) Calculated as Adjusted Net income attributable to owners of the parent (Adjusted Net Income reduced by Adjusted Net Income attributable to Non-Controlling interest) divided by diluted number of shares.

Adjusted Net Cash

Our Adjusted Net Cash, a non-IFRS metric, consists of the items detailed in Table 9 below:

Table 9: Adjusted Net Cash

Adjusted Net Cash (R$mn)3Q232Q234Q22
Cash and cash equivalents3,693.12,202.71,512.6
Short-term investments2,042.53,493.43,453.8
Accounts receivable from card issuers(a)21,105.418,573.420,748.9
Financial assets from banking solution4,576.74,099.33,960.9
Derivative financial instrument (b)0.47.612.4
Adjusted Cash31,418.028,376.529,688.5
    
Obligations with banking customers(c)(4,450.8)(3,918.6)(4,023.7)
Accounts payable to clients(17,252.3)(15,555.8)(16,614.5)
Loans and financing (d)(4,191.3)(3,916.5)(4,375.7)
Obligations to FIDC quota holders(324.0)(318.0)(975.2)
Derivative financial instrument (b)(342.1)(340.2)(209.7)
Adjusted Debt(26,560.5)(24,049.2)(26,198.9)
    
Adjusted Net Cash4,857.54,327.23,489.6

(a)  Accounts Receivable from Card Issuers are accounted for at their fair value in our balance sheet.

(b)  Refers to economic hedge.

(c)  Includes deposits from banking customers and values transferred by our banking clients to third parties but not yet settled.

(d)  Loans and financing were reduced by the effects of leases liabilities recognized under IFRS 16.

As of September 30, 2023, the Company's Adjusted Net Cash was R$4,857.5 million, R$530.3 million higher compared with 2Q23, mostly explained by:

  1. R$726.7 million of cash net income, which is our net income plus non-cash income and expenses as reported in our statement of cash flows;
  2. R$20.1 million from prepaid expenses;
  3. -R$176.4 million of capex;
  4. -R$32.7 million from trade accounts payable and other liabilities;
  5. -R$7.4 million from other effects.

Cash Flow

Our cash flow in the quarter was explained by:

Other Information        

Conference Call

Stone will discuss its 3Q23 financial results during a teleconference today, November 10, 2023, at 5:00 PM ET / 7:00 PM BRT. The conference call can be accessed at +1 646 931 3860 or +1 669 444 9171 (US), or +55 21 3958 7888 (Brazil), or +44 330 088 5830 (UK).

The call will also be broadcast simultaneously on Stone's Investor Relations website at https://investors.stone.co/. Following the completion of the call, a recorded replay of the webcast will be available on Stone's Investor Relations website at https://investors.stone.co/.

About Stone Co.

Stone Co. is a leading provider of financial technology and software solutions that empower merchants to conduct commerce seamlessly across multiple channels and help them grow their businesses.

Investor Contact

Investor Relations

investors@stone.co

Consolidated Statement of Profit or Loss

Table 10: Consolidated Statement of Profit or Loss

Statement of Profit or Loss (R$mn)3Q233Q22 9M239M22
Net revenue from transaction activities and other services 868.5677.8 2,441.71,839.6
Net revenue from subscription services and equipment rental 463.4426.4 1,365.91,296.3
Financial income 1,620.91,251.6 4,458.63,306.4
Other financial income 187.0152.7 540.2440.5
Total revenue and income3,139.92,508.4 8,806.36,882.8
Cost of services (773.5)(671.3) (2,180.1)(1,971.8)
Administrative expenses (278.3)(283.9) (880.3)(794.2)
Selling expenses (442.4)(385.4) (1,244.3)(1,105.1)
Financial expenses, net (1,058.9)(940.3) (3,056.4)(2,603.2)
Mark-to-market on equity securities designated at FVPL0.0111.5 30.6(738.6)
Other income (expenses), net (82.6)(91.3) (240.9)(193.5)
Loss on investment in associates(0.6)(1.2) (2.4)(3.2)
Profit before income taxes 503.5246.5 1,232.6(526.7)
Income tax and social contribution (92.2)(49.4) (288.4)(78.5)
Net income for the period 411.3197.1 944.2(605.2)

 

Consolidated Balance Sheet Statement

Table 11: Consolidated Balance Sheet Statement

Balance Sheet (R$mn)30-Sep-2331-Dec-22
Assets  
Current assets32,423.030,659.2
Cash and cash equivalents3,693.11,512.6
Short-term investments2,042.53,453.8
Financial assets from banking solution4,576.73,960.9
Accounts receivable from card issuers21,029.520,694.5
Trade accounts receivable559.2484.7
Recoverable taxes118.4151.0
Prepaid expenses119.9129.3
Derivative financial instruments11.736.4
Other assets272.2236.1
   
Non-current assets11,410.411,586.2
Trade accounts receivable38.937.3
Accounts receivable from card issuers75.854.3
Receivables from related parties4.810.1
Deferred tax assets608.9680.0
Prepaid expenses44.1101.4
Other assets87.6105.1
Long-term investments47.1214.8
Investment in associates114.5109.8
Property and equipment1,655.91,641.2
Intangible assets8,732.88,632.3
   
Total Assets43,833.442,245.4
   
Liabilities and equity  
Current liabilities25,527.825,174.1
Deposits from banking customers4,450.84,023.7
Accounts payable to clients17,221.216,578.7
Trade accounts payable450.2596.0
Loans and financing1,645.41,847.4
Obligations to FIDC quota holders324.0975.2
Labor and social security liabilities552.6468.6
Taxes payable436.8329.1
Derivative financial instruments342.1209.7
Other liabilities104.7145.6
   
Non-current liabilities4,136.84,121.3
Accounts payable to clients31.135.8
Loans and financing2,729.02,728.5
Obligations to FIDC quota holders0.00.0
Deferred tax liabilities506.9500.2
Provision for contingencies230.3210.4
Labor and social security liabilities16.635.8
Other liabilities622.9610.6
   
Total liabilities 29,664.629,295.4
   
Equity attributable to owners of the parent 14,113.312,893.9
Issued capital0.10.1
Capital reserve13,930.613,818.8
Treasury shares(15.2)(69.1)
Other comprehensive income(319.7)(432.7)
Retained earnings517.6(423.2)
   
Non-controlling interests55.556.1
   
Total equity 14,168.812,950.0
   
Total liabilities and equity 43,833.442,245.4

 

Consolidated Statement of Cash Flows

Table 12: Consolidated Statement of Cash Flows

Cash Flow (R$mn)3Q233Q229M239M22
Net income (loss) for the period411.3197.1944.2(605.2)
     
Adjustments on Net Income:    
Depreciation and amortization223.0203.8657.1585.6
Deferred income tax and social contribution(43.0)(44.4)35.4(167.7)
Loss on investment in associates0.61.22.43.2
Interest, monetary and exchange variations, net(31.3)(138.5)(207.2)(359.9)
Provision for contingencies21.46.826.58.4
Share-based payments expense61.170.2181.6143.7
Allowance for expected credit losses67.223.899.675.2
Loss on disposal of property, equipment and intangible assets8.21.453.225.4
Effect of applying hyperinflation1.31.02.42.5
Loss on sale of subsidiary(1.2)0.00.00.0
Fair value adjustment in financial instruments at FVPL2.6(16.3)96.61,120.8
Fair value adjustment in derivatives4.5103.513.1168.4
Others1.20.01.20.0
     
Working capital adjustments:    
Accounts receivable from card issuers(1,713.7)(632.2)2,187.12,007.6
Receivables from related parties0.49.012.015.3
Recoverable taxes216.5(58.4)156.5(95.6)
Prepaid expenses20.132.866.7146.8
Trade accounts receivable, banking solutions and other assets55.4160.544.8625.5
Accounts payable to clients153.3(1,042.6)(3,641.3)(4,181.0)
Taxes payable(26.1)259.566.5443.4
Labor and social security liabilities74.273.466.6169.8
Provision for contingencies(10.9)(2.2)(27.8)(5.1)
Trade Accounts Payable and Other Liabilities(32.7)223.3(34.8)239.5
Interest paid(43.1)(72.8)(480.2)(324.9)
Interest income received, net of costs679.4538.31,825.01,452.9
Income tax paid(36.0)(67.5)(83.3)(154.1)
     
Net cash provided by (used in) operating activity63.4(169.1)2,064.31,340.6
     
Investing activities    
Purchases of property and equipment(55.3)(47.0)(591.8)(352.6)
Purchases and development of intangible assets(121.1)(62.2)(333.2)(215.3)
Acquisition of subsidiary, net of cash acquired0.0(7.5)0.0(69.8)
Proceeds from (acquisition of) short-term investments, net1,494.0(152.1)1,600.4(557.0)
Acquisition of equity securities0.00.00.0(15.0)
Disposal of short and long-term investments - equity securities0.02.9218.1183.5
Proceeds from the disposal of non-current assets0.32.50.523.1
Acquisition of interest in associates(1.5)(13.3)(34.0)(34.9)
     
Net cash used in investing activities 1,316.4(276.7)860.0(1,038.1)
     
Financing activities    
Proceeds from borrowings1,137.7500.03,935.93,250.0
Payment of borrowings(1,000.5)(1,143.1)(3,981.7)(4,741.7)
Payment to FIDC quota holders(317.5)(312.5)(962.5)(937.5)
Proceeds from FIDC quota holders323.60.0323.60.0
Payment of leases(30.4)(34.7)(71.2)(80.2)
Repurchase of own shares0.00.00.053.4
Acquisition of non-controlling interests(0.2)(0.3)(1.4)(1.0)
Dividends paid to non-controlling interests(1.8)(1.2)(3.7)(2.1)
     
Net cash provided by (used in) financing activities 111.0(991.9)(760.9)(2,459.1)
     
Effect of foreign exchange on cash and cash equivalents(0.5)(6.0)17.04.0
     
Change in cash and cash equivalents 1,490.4(1,443.7)2,180.5(2,152.5)
     
Cash and cash equivalents at beginning of period2,202.73,786.81,512.64,495.6
Cash and cash equivalents at end of period3,693.12,343.23,693.12,343.2

 

Adjustments to Net Income by P&L Line

Table 13: Adjustments to Net Income by P&L Line

Adjustments to Net Income by P&L line (R$mn)1Q212Q213Q214Q211Q222Q223Q224Q221Q232Q233Q23
Cost of services 0.00.00.00.00.00.00.00.00.00.00.0
Administrative expenses 9.39.7166.0(16.4)23.540.432.130.635.634.834.8
Selling expenses 0.00.00.00.00.00.00.00.00.00.00.0
Financial expenses, net 4.24.22.411.46.19.18.08.114.814.214.4
Mark-to-market on equity securities designated at FVPL0.0(841.2)1,341.2764.2323.0527.1(111.5)114.5(30.6)0.00.0
Other operating income (expense), net 3.5(4.5)1.20.66.0(17.3)(8.9)(17.1)(2.6)(24.2)(8.0)
Gain (loss) on investment in associates0.00.00.00.00.00.00.00.00.00.00.0
Profit before income taxes 16.9(831.7)1,510.8759.8358.7559.3(80.2)136.117.224.741.2
Income tax and social contribution (1.9)119.3(163.9)8.1(3.1)(14.2)(8.5)(11.1)(6.3)(10.0)(17.5)
Net income for the period 15.0(712.4)1,346.9767.9355.6545.1(88.7)125.010.914.823.7

 

Table 14: Adjusted EBT and Adjusted Net Income with and without share-based compensation adjustments

Following the partial sale of our stake in Banco Inter, from 2Q22 onwards we no longer adjust the financial expenses related to our bond in our adjusted numbers. In addition, from 1Q23 onwards, we also stopped adjusting share-based compensation expenses in our adjusted results. Those changes may affect the comparability of our adjusted results between different quarters. For that reason, we have included below our historical numbers on a comparable basis, not adjusting for both the bond and share-based compensation expenses, according to our current adjustment criteria.

Profitability with and without share-based compensation

adjustments (R$mn)
1Q212Q213Q214Q211Q222Q223Q224Q221Q232Q233Q23
Consolidated           
Reported           
Adjusted EBT247.6(202.7)81.3(49.1)82.5106.7210.7316.5324.0447.0544.8
Adjusted Net Income187.4(155.5)85.3(32.5)51.776.5162.5234.8236.6322.0435.1
Not Adjusting for Share-based Compensation           
Adjusted EBT226.9(249.1)83.0(50.6)68.875.8166.3275.6324.0447.0544.8
Adjusted Net Income173.3(186.4)86.7(33.5)42.655.8108.3203.8236.6322.0435.1
            
Financial Services           
Reported           
Adjusted EBT250.2(202.6)104.3(31.0)65.984.0177.6285.6306.0398.2485.5
Adjusted Net Income191.4(153.2)113.1(13.0)45.466.9148.1214.2226.9279.7394.7
Not Adjusting for Share-based Compensation           
Adjusted EBT229.6(248.7)105.7(32.6)52.253.3135.0246.1306.0398.2485.5
Adjusted Net Income177.3(183.9)114.1(14.0)36.346.395.1184.1226.9279.7394.7
            
Software           
Reported           
Adjusted EBT0.6(0.7)(11.6)(15.2)12.340.033.731.816.945.555.5
Adjusted Net Income(0.7)(3.0)(14.8)(15.6)2.226.915.422.48.539.037.6
Not Adjusting for Share-based Compensation           
Adjusted EBT0.6(1.0)(11.4)(15.2)12.339.931.930.516.945.555.5
Adjusted Net Income(0.7)(3.2)(14.6)(15.6)2.226.814.221.58.539.037.6
            
Non-Allocated           
Reported           
Adjusted EBT(3.2)0.6(11.4)(2.8)4.3(17.3)(0.6)(1.0)1.23.43.8
Adjusted Net Income(3.2)0.7(13.0)(3.9)4.2(17.3)(1.0)(1.8)1.23.42.8
Not Adjusting for Share-based Compensation           
Adjusted EBT(3.3)0.6(11.3)(2.8)4.3(17.4)(0.6)(1.0)1.23.43.8
Adjusted Net Income(3.3)0.7(12.9)(3.9)4.1(17.3)(1.0)(1.8)1.23.42.8

 

Historical Adjusted Reporting

Following the partial sale of our stake in Banco Inter, from 2Q22 onwards we no longer adjust the financial expenses related to our bond in our adjusted numbers. In addition, from 1Q23 onwards, we also stopped adjusting share-based compensation expenses in our adjusted results. Those changes may affect the comparability of our adjusted results between different quarters. For that reason, we have included below our historical numbers on a comparable basis, not adjusting for both the bond and share-based compensation expenses, according to our current adjustment criteria.

Table 15: Adjusted Historical Financial Services P&L

Segment Reporting - Financial Services (R$mn Adjusted)1Q212Q213Q214Q211Q222Q223Q224Q221Q232Q233Q23
Total revenue and income828.4564.21,152.51,545.91,721.31,932.62,121.52,308.22,335.92,551.22,737.7
Cost of services (224.9)(279.6)(358.7)(465.1)(499.0)(468.6)(495.9)(524.0)(555.3)(520.0)(603.0)
Administrative expenses (89.8)(91.4)(112.9)(145.6)(131.1)(145.5)(160.2)(204.0)(170.9)(180.4)(171.2)
Selling expenses (159.7)(215.3)(248.6)(263.5)(323.0)(267.3)(318.8)(336.2)(314.8)(324.3)(358.3)
Financial expenses, net (88.8)(158.9)(304.4)(657.8)(693.0)(931.0)(917.2)(884.9)(895.0)(1,047.8)(1,030.2)
Other operating income (expense), net (35.1)(67.4)(22.0)(46.6)(23.0)(66.9)(94.3)(112.6)(92.6)(78.8)(88.4)
Gain (loss) on investment in associates(0.5)(0.4)(0.1)0.00.00.00.0(0.4)(1.3)(1.7)(1.0)
Profit before income taxes 229.6(248.7)105.7(32.6)52.253.3135.0246.1306.0398.2485.5
Income tax and social contribution (52.3)64.88.418.6(16.0)(7.0)(39.9)(61.9)(79.1)(118.5)(90.7)
Net income for the period 177.3(183.9)114.1(14.0)36.346.395.1184.1226.9279.7394.7

 

Table 16: Adjusted Historical Software P&L

Segment Reporting - Software (R$mn Adjusted)1Q212Q213Q214Q211Q222Q223Q224Q221Q232Q233Q23
Total revenue and income30.942.8301.1311.4326.6350.7366.2376.3358.2382.9387.9
Cost of services(12.3)(19.5)(162.4)(176.7)(172.5)(154.5)(171.9)(171.2)(164.2)(164.8)(170.4)
Administrative expenses(14.9)(17.5)(72.4)(76.1)(74.5)(75.0)(81.3)(83.5)(83.5)(79.5)(65.1)
Selling expenses(1.2)(6.0)(55.5)(51.8)(56.6)(63.5)(61.2)(63.8)(69.0)(79.4)(80.9)
Financial expenses, net(0.2)(0.3)(17.6)(18.9)(8.6)(14.6)(14.9)(18.1)(13.6)(11.6)(14.1)
Other operating income (expense), net(1.8)(0.4)(4.7)(3.1)(1.8)(3.0)(4.8)(8.7)(11.0)(2.6)(2.2)
Gain (loss) on investment in associates0.0(0.1)(0.0)0.0(0.4)(0.3)(0.2)(0.4)(0.1)0.50.2
Profit before income taxes0.6(1.0)(11.4)(15.2)12.339.931.930.516.945.555.5
Income tax and social contribution(1.3)(2.2)(3.1)(0.4)(10.1)(13.1)(17.7)(9.0)(8.4)(6.5)(17.9)
Net income for the period (0.7)(3.2)(14.6)(15.6)2.226.814.221.58.539.037.6

 

Table 17: Adjusted Historical Non-Allocated P&L

Segment Reporting - Non-Allocated (R$mn Adjusted)1Q212Q213Q214Q211Q222Q223Q224Q221Q232Q233Q23
Total revenue and income8.36.516.015.722.420.820.821.617.520.714.3
Cost of services(2.5)(3.3)(4.6)(4.3)(2.9)(3.0)(3.5)(2.7)(1.8)(0.5)(0.0)
Administrative expenses(3.7)(3.3)(8.5)(8.9)(9.2)(11.2)(10.3)(9.0)(8.1)(9.2)(7.2)
Selling expenses(1.9)(1.9)(4.1)(3.1)(4.2)(5.1)(5.4)(6.1)(6.1)(8.2)(3.2)
Financial expenses, net0.75.7(6.4)(0.1)(0.5)(0.1)(0.1)(0.4)(0.2)(0.2)(0.2)
Other operating income (expense), net(1.1)(0.8)(1.2)(0.9)(1.1)(17.8)(1.1)(4.8)(0.4)0.50.0
Gain (loss) on investment in associates(3.2)(2.4)(2.6)(1.2)(0.2)(1.0)(1.1)0.50.40.40.2
Profit before income taxes(3.3)0.6(11.3)(2.8)4.3(17.4)(0.6)(1.0)1.23.43.8
Income tax and social contribution0.00.2(1.6)(1.1)(0.2)0.0(0.4)(0.8)0.0(0.0)(1.1)
Net income for the period (3.3)0.7(12.9)(3.9)4.1(17.3)(1.0)(1.8)1.23.42.8

 

Table 18: Adjusted Historical Consolidated P&L

Consolidated P&L (R$mn Adjusted)1Q212Q213Q214Q211Q222Q223Q224Q221Q232Q233Q23
Total revenue and income867.7613.41,469.61,873.02,070.32,304.12,508.42,706.12,711.72,954.83,139.9
Cost of services(239.7)(302.4)(525.6)(646.1)(674.4)(626.2)(671.3)(698.0)(721.3)(685.3)(773.5)
Administrative expenses(108.3)(112.2)(193.8)(230.5)(214.8)(231.6)(251.8)(296.5)(262.5)(269.1)(243.5)
Selling expenses(162.8)(223.2)(308.2)(318.4)(383.7)(335.9)(385.4)(406.1)(389.9)(411.9)(442.4)
Financial expenses, net(88.3)(153.4)(328.3)(676.8)(702.1)(945.6)(932.2)(903.4)(908.9)(1,059.7)(1,044.5)
Other operating income (expense), net(38.0)(68.6)(27.9)(50.5)(25.8)(87.6)(100.2)(126.1)(104.1)(81.0)(90.6)
Gain (loss) on investment in associates(3.6)(2.8)(2.8)(1.2)(0.7)(1.3)(1.2)(0.3)(1.0)(0.8)(0.6)
Profit before income taxes226.9(249.1)83.0(50.6)68.875.8166.3275.6324.0447.0544.8
Income tax and social contribution(53.6)62.73.617.1(26.3)(20.0)(58.0)(71.7)(87.4)(125.0)(109.7)
Net income for the period 173.3(186.4)86.7(33.5)42.655.8108.3203.8236.6322.0435.1

Glossary of Terms

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are made as of the date they were first issued and were based on current expectations, estimates, forecasts and projections as well as the beliefs and assumptions of management. These statements identify prospective information and may include words such as "believe", "may", "will", "aim", "estimate", "continue", "anticipate", "intend", "expect", "forecast", "plan", "predict", "project", "potential", "aspiration", "objectives", "should", "purpose", "belief", and similar, or variations of, or the negative of such words and expressions, although not all forward-looking statements contain these identifying words.

Forward-looking statements are subject to a number of risks and uncertainties, many of which involve factors or circumstances that are beyond Stone's control.

Stone's actual results could differ materially from those stated or implied in forward-looking statements due to a number of factors, including but not limited to: more intense competition than expected, lower addition of new clients, regulatory measures, more investments in our business than expected, and our inability to execute successfully upon our strategic initiatives, among other factors.

About Non-IFRS Financial Measures

To supplement the financial measures presented in this press release and related conference call, presentation, or webcast in accordance with IFRS, Stone also presents non-IFRS measures of financial performance, including: Adjusted Net Income, Adjusted EPS (diluted), Adjusted Net Margin, Adjusted Net Cash / (Debt), Adjusted Profit (Loss) Before Income Taxes, Adjusted Pre-Tax Margin, EBITDA and Adjusted EBITDA.

A "non-IFRS financial measure" refers to a numerical measure of Stone's historical or future financial performance or financial position that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with IFRS in Stone's financial statements. Stone provides certain non-IFRS measures as additional information relating to its operating results as a complement to results provided in accordance with IFRS. The non-IFRS financial information presented herein should be considered in conjunction with, and not as a substitute for or superior to, the financial information presented in accordance with IFRS. There are significant limitations associated with the use of non-IFRS financial measures. Further, these measures may differ from the non-IFRS information, even where similarly titled, used by other companies and therefore should not be used to compare Stone's performance to that of other companies.

Stone has presented Adjusted Net Income to eliminate the effect of items from Net Income that it does not consider indicative of its continuing business performance within the period presented. Stone defines Adjusted Net Income as Net Income (Loss) for the Period, adjusted for (1) amortization of intangibles related to acquisitions, (2) one-time impairment charges, (3) unusual income and expenses and (4) tax expense relating to the foregoing adjustments. Adjusted Net Margin is calculated by dividing Adjusted Net Income by Total Revenue and Income. Adjusted EPS (diluted) is calculated as Adjusted Net income attributable to owners of the parent (Adjusted Net Income reduced by Net Income attributable to Non-Controlling interest) divided by diluted number of shares.

Stone has presented Adjusted Profit Before Income Taxes and Adjusted EBITDA to eliminate the effect of items that it does not consider indicative of its continuing business performance within the period presented. Stone adjusts these metrics for the same items as Adjusted Net Income, as applicable.

Stone has presented Adjusted Net Cash metric in order to adjust its Net Cash / (Debt) by the balances of Accounts Receivable from Card Issuers and Accounts Payable to Clients, since these lines vary according to the Company's funding source together with the lines of (i) Cash and Cash Equivalents, (ii) Short-term Investments, (iii) Debt balances and (iv) Derivative Financial Instruments related to economic hedges of short term investments in assets, due to the nature of Stone's business and its prepayment operations. In addition, it also adjusts by the balances of Financial Assets from Banking Solutions and Deposits from Banking Customers.

________________________

1 Considers transactions from dynamic POS QR Code and static QR Code from Stone and Ton merchants. Both types of PIX can be monetized.

2 From 3Q22 onwards, does not include clients that use only TapTon.

3 ARPAC means average revenue per active client and considers our banking and insurance revenues divided by our active banking client base.

4 Credit clients consider merchants who have a loan contract with Stone until September 30th, 2023.

5 The credit portfolio of R$23.5 million disclosed in 2Q23 earnings release' refers to July 31st. 2023.

6 From 3Q22 onwards, does not include clients that use only TapTon.

7 From 3Q22 onwards, does not include clients that use only TapTon.

8 Except for Total Accounts Balance, banking metrics do not include clients of Pagar.me and those Ton clients who do not have the full banking solution "Super Conta Ton".

9 Comprises (i) our POS/ERP solutions across different retail and service verticals, which includes Linx and the portfolio of POS/ERP solutions in which we invested over time; (ii) our TEF and QR Code gateways; (iii) our reconciliation solution, and (iv) CRM.

10 Comprises (i) our omnichannel platform (OMS); (ii) our e-commerce platform (Linx Commerce), (iii) engagement tools (Linx Impulse and MLabs); (iv) our ads solution and (v) marketplace hub.

11 Our adjusted P&L includes the same adjustments made for our Adjusted Net Income but broken down into each P&L line. The purpose of showing it is to make it easier to understand the underlying evolution of our Costs & Expenses, disregarding some non-recurring events associated with each line item.

12 Membership fees refer to the upfront fee paid by merchants for all Ton offerings and specific ones for Stone.

A PDF accompanying this announcement is available at: http://ml.globenewswire.com/Resource/Download/7c4f6cd1-5a98-4c29-811a-2567e6ccac4a



Primary Logo