Recast | RECAST When preparing the condensed consolidated financial statements as of September 30, 2022 and for the three and six months ended September 30, 2022, management determined that certain amounts included in the Company’s condensed consolidated financial statements as of December 31, 2021, and 2020, required revision, because the assets and liabilities to be disposed of in connection with the planned sale of Freedom RU and Freedom Bank RU met the held for sale criteria, such subsidiaries are presented as discontinued operations in accordance with ASC 205 and 360 in the condensed consolidated financial statements as of December 31, 2021 and for the three and nine months ended December 31, 2021 and in the corresponding periods of 2020 for comparative purposes. For additional information see Note 22 Assets and Liabilities held for sale to the condensed consolidated financial statements. The previously issued Condensed Consolidated Balance Sheets as of December 31, 2021, and March 31, 2021 and Condensed Consolidated Statement of Operations and Statements of Other Comprehensive Income for the three and nine months ended December 31, 2021, and 2020 have been revised as follows: As of December 31, 2021 As previously reported Recast discontinued operations As recasted ASSETS Cash and cash equivalents $ 493,263 $ (346,905) $ 146,358 Trading securities 1,348,656 (400,823) 947,833 Restricted cash 404,718 12,025 416,743 Brokerage and other receivables, net 302,403 (108,245) 194,158 Loans issued 44,995 (2,556) 42,439 Other assets 30,321 (6,291) 24,030 Fixed assets, net 21,221 (3,822) 17,399 Right-of-use asset 17,830 (10,904) 6,926 Intangible assets, net 8,703 (5,031) 3,672 Goodwill 7,840 — 7,840 Available-for-sale securities, at fair value 1 — 1 Assets held for sale — 919,592 919,592 TOTAL ASSETS $ 2,679,951 $ 47,040 $ 2,726,991 LIABILITIES AND SHAREHOLDERS’ EQUITY Securities repurchase agreement obligations $ 710,284 $ (82,791) $ 627,493 Customer liabilities 1,145,070 (592,055) 553,015 Trade payables 51,031 (656) 50,375 Current income tax liability 20,620 (41) 20,579 Securities sold, not yet purchased – at fair value 15,167 — 15,167 Loans received 3,497 — 3,497 Debt securities issued 105,363 (71,716) 33,647 Lease liability 17,573 (10,542) 7,031 Deferred income tax liabilities 1 1,485 1,486 Deferred distribution payments 8,534 — 8,534 Liabilities held for sale — 809,727 809,727 Other liabilities 11,321 (6,371) 4,950 TOTAL LIABILITIES 2,088,461 47,040 2,135,501 Commitments and Contingent Liabilities (Note 30) — — — SHAREHOLDERS’ EQUITY Preferred stock - $0.001 par value; 20,000,000 shares authorized, no shares issued or outstanding — — — Common stock - $0.001 par value; 500,000,000 shares authorized; 59 — 59 Additional paid in capital 115,278 — 115,278 Retained earnings 516,149 — 516,149 Accumulated other comprehensive loss (39,152) — (39,152) TOTAL EQUITY ATTRIBUTABLE TO THE COMPANY 592,334 — 592,334 Non-controlling interest (844) — (844) TOTAL SHAREHOLDERS’ EQUITY 591,490 — 591,490 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 2,679,951 $ 47,040 $ 2,726,991 As of March 31, 2021 As previously reported Recast discontinued operations As recasted ASSETS Cash and cash equivalents $ 698,828 $ (530,811) $ 168,017 Trading securities 736,188 (148,642) 587,546 Restricted cash 437,958 52,733 490,691 Brokerage and other receivables, net 64,801 (15,283) 49,518 Loans issued 11,667 (2,041) 9,626 Other assets 19,902 (4,263) 15,639 Fixed assets, net 18,385 (2,814) 15,571 Right-of-use asset 13,262 (8,636) 4,626 Intangible assets, net 9,785 (5,883) 3,902 Goodwill 7,868 (731) 7,137 Available-for-sale securities, at fair value 1 — 1 Assets held for sale — 748,048 748,048 TOTAL ASSETS $ 2,018,645 $ 81,677 $ 2,100,322 LIABILITIES AND SHAREHOLDERS’ EQUITY Securities repurchase agreement obligations $ 426,715 $ (51,997) $ 374,718 Customer liabilities 1,163,697 (491,872) 671,825 Trade payables 22,304 (302) 22,002 Current income tax liability 14,843 (644) 14,199 Securities sold, not yet purchased – at fair value 8,592 (23) 8,569 Loans received 3,373 — 3,373 Debt securities issued 68,443 (37,094) 31,349 Lease liability 13,249 (8,438) 4,811 Deferred income tax liabilities 4,385 (378) 4,007 Deferred distribution payments 8,534 — 8,534 Liabilities held for sale — 676,568 676,568 Other liabilities 8,850 (4,143) 4,707 TOTAL LIABILITIES 1,742,985 81,677 1,824,662 Commitments and Contingent Liabilities (Note 30) — — — SHAREHOLDERS’ EQUITY Preferred stock - $0.001 par value; 20,000,000 shares authorized, no shares issued or outstanding — — — Common stock - $0.001 par value; 500,000,000 shares authorized; 58 — 58 Additional paid in capital 104,672 — 104,672 Retained earnings 208,617 — 208,617 Accumulated other comprehensive loss (36,046) — (36,046) TOTAL EQUITY ATTRIBUTABLE TO THE COMPANY 277,301 — 277,301 Non-controlling interest (1,641) — (1,641) TOTAL SHAREHOLDERS’ EQUITY 275,660 — 275,660 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 2,018,645 $ 81,677 $ 2,100,322 Three months ended December 31, 2021 As previously reported* Recast discontinued operations As recasted Revenue: Fee and commission income $ 117,316 $ (25,905) $ 91,411 Net gain on trading securities 403 6,611 7,014 Interest income 27,828 (3,029) 24,799 Net (loss)/gain on foreign exchange operations 451 655 1,106 Net loss on derivative (314) — (314) TOTAL REVENUE, NET 145,684 (21,668) 124,016 Expense: Fee and commission expense 22,716 (2,076) 20,640 Interest expense 20,799 (2,365) 18,434 Operating expense 50,496 (22,253) 28,243 Provision for impairment losses 45 (13) 32 Other expense, net (64) (30) (94) TOTAL EXPENSE 93,992 (26,737) 67,255 INCOME BEFORE INCOME TAX 51,692 5,069 56,761 Income tax expense (806) (962) (1,768) INCOME FROM CONTINUING OPERATIONS 50,886 4,107 54,993 Income/(loss) before income tax (expense)/benefit of discontinued operations — (5,067) (5,067) Income tax (expense)/benefit of discontinued operations — 962 962 Income/(loss) from discontinued operation — (4,105) (4,105) NET INCOME 50,886 2 50,888 Less: Net loss attributable to non-controlling interest in subsidiary (343) — (343) NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 51,229 $ 2 $ 51,231 OTHER COMPREHENSIVE INCOME Reclassification adjustment for net realized gain on available-for-sale investments disposed of in the period, net of tax effect — — — Foreign currency translation adjustments, net of tax effect (7,336) 2,672 (4,664) OTHER COMPREHENSIVE INCOME/(LOSS) (7,336) 2,672 (4,664) COMPREHENSIVE INCOME BEFORE NON-CONTROLLING INTERESTS $ 43,550 $ 2,674 $ 46,224 Less: Comprehensive loss attributable to non-controlling interest in subsidiary (343) — (343) COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 43,893 $ 2,674 $ 46,567 For the three months ended December 31, 2021, the Company’s EPS as reported was 0.86 for basic and diluted EPS. Due to the items noted above, the Company’s EPS has been recast to 0.93, (0.07), and 0.86 for basic and diluted EPS for continuing operations, discontinued operations, and total EPS, respectively. Three months ended December 31, 2020 As previously reported* Recast discontinued operations As recasted Revenue: Fee and commission income $ 72,484 $ (14,385) $ 58,099 Net gain on trading securities 18,944 (4,972) 13,972 Interest income 9,223 (3,999) 5,224 Net (loss)/gain on foreign exchange operations (1,413) 1,516 103 Net gain on derivative 995 (49) 946 TOTAL REVENUE, NET 100,233 (21,889) 78,344 Expense: Fee and commission expense 20,278 (1,983) 18,295 Interest expense 6,649 (3,426) 3,223 Operating expense 21,921 (11,583) 10,338 Provision for impairment losses 1,109 (157) 952 Other expense, net 244 (229) 15 TOTAL EXPENSE 50,201 (17,378) 32,823 INCOME BEFORE INCOME TAX 50,032 (4,511) 45,521 Income tax expense (7,711) 1,112 (6,599) INCOME FROM CONTINUING OPERATIONS 42,321 (3,399) 38,922 Income before income tax expense of discontinued operations — 4,511 4,511 Income tax expense of discontinued operations — (1,112) (1,112) Income from discontinued operations — 3,399 3,399 NET INCOME 42,321 — 42,321 Less: Net loss attributable to non-controlling interest in subsidiary (53) — (53) NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 42,374 $ — $ 42,374 OTHER COMPREHENSIVE INCOME Reclassification adjustment for net realized gain on available-for-sale investments disposed of in the period, net of tax effect — — — Foreign currency translation adjustments, net of tax effect 6,851 — 6,851 OTHER COMPREHENSIVE INCOME 6,851 — 6,851 COMPREHENSIVE INCOME BEFORE NON-CONTROLLING INTERESTS $ 49,172 $ — $ 49,172 Less: Comprehensive loss attributable to non-controlling interest in subsidiary (53) — (53) COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 49,225 $ — $ 49,225 For the three months ended December 31, 2020, the Company’s EPS as reported was 0.73 for basic and diluted EPS. Due to the items noted above, the Company’s EPS has been recast to 0.67, 0.06, and for basic and diluted EPS for continuing operations, discontinued operations, and 0.73, 0.72 for basic and diluted total EPS, respectively. Nine months ended December 31, 2021 As previously reported* Recast discontinued operations As recasted Revenue: Fee and commission income $ 327,966 $ (65,251) $ 262,715 Net gain on trading securities 185,554 9,716 195,270 Interest income 69,259 (9,920) 59,339 Net (loss)/gain on foreign exchange operations 885 2,888 3,773 Net loss on derivative (1,028) — (1,028) TOTAL REVENUE, NET 582,636 (62,567) 520,069 Expense: Fee and commission expense 67,547 (6,301) 61,246 Interest expense 51,256 (6,824) 44,432 Operating expense 117,384 (53,840) 63,544 Provision for impairment losses 704 (90) 614 Other expense, net 600 (120) 480 TOTAL EXPENSE 237,491 (67,175) 170,316 INCOME BEFORE INCOME TAX 345,145 4,608 349,753 Income tax expense (38,037) (943) (38,980) INCOME FROM CONTINUING OPERATIONS 307,108 3,665 310,773 Income/(loss) before income tax (expense)/benefit of discontinued operations — (4,609) (4,609) Income tax (expense)/benefit of discontinued operations — 953 953 Income/(loss) from discontinued operations — (3,656) (3,656) NET INCOME 307,108 9 307,117 Less: Net loss attributable to non-controlling interest in subsidiary (415) — (415) NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 307,523 $ 9 $ 307,532 OTHER COMPREHENSIVE INCOME Reclassification adjustment for net realized gain on available-for-sale investments disposed of in the period, net of tax effect — — — Foreign currency translation adjustments, net of tax effect (3,106) 2,574 (532) OTHER COMPREHENSIVE INCOME/(LOSS) (3,106) 2,574 (532) COMPREHENSIVE INCOME BEFORE NON-CONTROLLING INTERESTS $ 304,002 $ 2,583 $ 306,585 Less: Comprehensive loss attributable to non-controlling interest in subsidiary (415) — (415) COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS 304,417 2,583 307,000 For the nine months ended December 31, 2021, the Company’s EPS as reported was 5.18 for basic and diluted EPS. Due to the items noted above, the Company’s EPS has been recast to 5.25, (0.06), and 5.18 for basic and diluted EPS for continuing operations, discontinued operations, and total EPS, respectively. Nine months ended December 31, 2020 As previously reported* Recast discontinued operations As recasted Revenue: Fee and commission income $ 169,590 $ (33,603) $ 135,987 Net gain on trading securities 36,330 (17,087) 19,243 Interest income 18,930 (7,168) 11,762 Net gain on foreign exchange operations 1,359 (1,217) 142 Net gain on derivative 149 (88) 61 TOTAL REVENUE, NET 226,358 (59,163) 167,195 Expense: Fee and commission expense 50,068 (4,297) 45,771 Interest expense 15,092 (6,290) 8,802 Operating expense 52,214 (29,978) 22,236 Provision for impairment losses 1,775 (202) 1,573 Other expense/(income), net 149 (206) (57) TOTAL EXPENSE 119,298 (40,973) 78,325 INCOME BEFORE INCOME TAX 107,060 (18,190) 88,870 Income tax expense (16,900) 5,202 (11,698) INCOME FROM CONTINUING OPERATIONS 90,160 (12,988) 77,172 Income before income tax expense of discontinued operations — 18,190 18,190 Income tax expense of discontinued operations — (5,202) (5,202) Income from discontinued operations — 12,988 12,988 NET INCOME 90,160 — 90,160 Less: Net income attributable to non-controlling interest in subsidiary 243 — 243 NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 89,917 $ — $ 89,917 OTHER COMPREHENSIVE INCOME Reclassification adjustment for net realized gain on available-for-sale investments disposed of in the period, net of tax effect 71 — 71 Foreign currency translation adjustments, net of tax effect 4,565 — 4,565 OTHER COMPREHENSIVE INCOME 4,636 — 4,636 COMPREHENSIVE INCOME BEFORE NON-CONTROLLING INTERESTS $ 94,796 $ — $ 94,796 Less: Comprehensive income attributable to non-controlling interest in subsidiary 243 — 243 COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS $ 94,553 $ — $ 94,553 For the nine months ended December 31, 2020, the Company’s EPS as reported was 1.54 for both basic and diluted EPS. Due to the items noted above, the Company’s EPS has been recast to 1.32, 0.22, and 1.54 for both basic and diluted EPS for continuing operations, discontinued operations, and total EPS, respectively. *amounts with restatement in fee and commission income and interest income, for more information please see Note 4 Restatement. |