Annual Income Statements for Repay
This table shows Repay's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Repay
This table shows Repay's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
5.85 |
-6.67 |
-26 |
-4.64 |
-6.17 |
-73 |
-5.21 |
-4.07 |
3.24 |
-4.12 |
Consolidated Net Income / (Loss) |
|
5.37 |
-8.16 |
-28 |
-5.33 |
-6.48 |
-78 |
-5.37 |
-4.24 |
3.22 |
-3.96 |
Net Income / (Loss) Continuing Operations |
|
5.37 |
-8.16 |
-28 |
-5.33 |
-6.48 |
-78 |
-5.37 |
-4.24 |
3.22 |
-3.96 |
Total Pre-Tax Income |
|
4.90 |
-8.40 |
-24 |
-6.38 |
-8.48 |
-81 |
-5.06 |
-6.21 |
4.74 |
-4.38 |
Total Revenue |
|
72 |
68 |
65 |
72 |
74 |
75 |
81 |
0.00 |
92 |
138 |
Net Interest Income / (Expense) |
|
0.00 |
-4.25 |
0.00 |
0.00 |
0.00 |
-1.05 |
0.00 |
0.00 |
0.00 |
-1.88 |
Total Interest Income |
|
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
2.82 |
0.00 |
0.00 |
0.00 |
5.99 |
Total Interest Expense |
|
0.00 |
4.38 |
0.00 |
0.00 |
0.00 |
3.87 |
0.00 |
0.00 |
0.00 |
7.87 |
Total Non-Interest Income |
|
72 |
73 |
65 |
72 |
74 |
76 |
81 |
0.00 |
92 |
140 |
Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
-9.88 |
-0.15 |
0.00 |
- |
0.00 |
0.00 |
13 |
-13 |
Total Non-Interest Expense |
|
77 |
91 |
83 |
82 |
79 |
154 |
83 |
3.42 |
80 |
154 |
Other Operating Expenses |
|
53 |
57 |
56 |
55 |
53 |
54 |
56 |
52 |
54 |
55 |
Depreciation Expense |
|
25 |
25 |
26 |
26 |
27 |
25 |
27 |
27 |
26 |
24 |
Nonoperating Income / (Expense), net |
|
10 |
14 |
-5.61 |
3.49 |
-3.36 |
-1.59 |
-2.56 |
-2.79 |
-7.72 |
12 |
Income Tax Expense |
|
-0.47 |
-0.24 |
4.36 |
-1.05 |
-2.00 |
-3.42 |
0.30 |
-1.98 |
1.52 |
-0.43 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.47 |
-1.49 |
-1.54 |
-0.69 |
-0.32 |
-4.39 |
-0.15 |
-0.17 |
-0.03 |
0.16 |
Basic Earnings per Share |
|
$0.07 |
($0.08) |
($0.30) |
($0.05) |
($0.07) |
($0.81) |
($0.06) |
($0.04) |
$0.04 |
($0.05) |
Weighted Average Basic Shares Outstanding |
|
88.74M |
88.79M |
88.62M |
89.17M |
91.16M |
90.05M |
91.22M |
91.82B |
88.26B |
89.92M |
Diluted Earnings per Share |
|
$0.05 |
($0.05) |
($0.30) |
($0.05) |
($0.07) |
($0.81) |
($0.06) |
($0.04) |
$0.03 |
($0.04) |
Weighted Average Diluted Shares Outstanding |
|
110.11M |
110.67M |
88.62M |
89.17M |
91.16M |
90.05M |
91.22M |
91.82B |
103.13M |
89.92M |
Weighted Average Basic & Diluted Shares Outstanding |
|
90.69M |
90.39M |
92.75M |
94.70M |
94.66M |
96.16M |
95.79M |
91.90M |
91.90M |
92.11M |
Annual Cash Flow Statements for Repay
This table details how cash moves in and out of Repay's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
17 |
51 |
93 |
Net Cash From Operating Activities |
74 |
104 |
150 |
Net Cash From Continuing Operating Activities |
74 |
104 |
150 |
Net Income / (Loss) Continuing Operations |
8.74 |
-117 |
-10 |
Consolidated Net Income / (Loss) |
8.74 |
-117 |
-10 |
Depreciation Expense |
108 |
104 |
104 |
Amortization Expense |
2.83 |
2.85 |
3.03 |
Non-Cash Adjustments to Reconcile Net Income |
21 |
106 |
5.64 |
Changes in Operating Assets and Liabilities, net |
-66 |
8.38 |
48 |
Net Cash From Investing Activities |
-40 |
-24 |
-45 |
Net Cash From Continuing Investing Activities |
-40 |
-24 |
-45 |
Purchase of Property, Leasehold Improvements and Equipment |
-37 |
-51 |
-45 |
Purchase of Investment Securities |
-2.75 |
-14 |
0.00 |
Divestitures |
0.00 |
40 |
0.00 |
Other Investing Activities, net |
0.00 |
0.00 |
0.00 |
Net Cash From Financing Activities |
-17 |
-29 |
-13 |
Net Cash From Continuing Financing Activities |
-17 |
-29 |
-13 |
Issuance of Debt |
0.00 |
0.00 |
248 |
Repayment of Debt |
0.00 |
-20 |
-215 |
Repurchase of Common Equity |
-10 |
-2.53 |
-42 |
Payment of Dividends |
-0.95 |
-3.53 |
-2.35 |
Other Financing Activities, Net |
-6.51 |
-2.89 |
-2.32 |
Cash Interest Paid |
1.54 |
1.02 |
4.84 |
Cash Income Taxes Paid |
0.03 |
1.33 |
2.81 |
Quarterly Cash Flow Statements for Repay
This table details how cash moves in and out of Repay's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
7.20 |
6.84 |
25 |
9.09 |
13 |
2.76 |
11 |
19 |
41 |
21 |
Net Cash From Operating Activities |
|
25 |
22 |
21 |
20 |
28 |
35 |
25 |
31 |
60 |
34 |
Net Cash From Continuing Operating Activities |
|
25 |
22 |
21 |
20 |
28 |
35 |
25 |
31 |
60 |
34 |
Net Income / (Loss) Continuing Operations |
|
5.37 |
-8.17 |
-28 |
-5.33 |
-6.48 |
-78 |
-5.37 |
-4.24 |
3.22 |
-3.96 |
Consolidated Net Income / (Loss) |
|
5.37 |
-8.17 |
-28 |
-5.33 |
-6.48 |
-78 |
-5.37 |
-4.24 |
3.22 |
-3.96 |
Depreciation Expense |
|
25 |
25 |
26 |
26 |
27 |
25 |
27 |
27 |
26 |
24 |
Amortization Expense |
|
0.71 |
0.71 |
0.71 |
0.71 |
0.71 |
0.71 |
0.71 |
0.71 |
0.76 |
0.85 |
Non-Cash Adjustments to Reconcile Net Income |
|
49 |
13 |
23 |
1.72 |
3.27 |
78 |
9.38 |
7.02 |
1.31 |
-12 |
Changes in Operating Assets and Liabilities, net |
|
-54 |
-9.38 |
-0.92 |
-3.63 |
3.94 |
8.99 |
-6.95 |
0.71 |
29 |
25 |
Net Cash From Investing Activities |
|
-12 |
-11 |
27 |
-10 |
-14 |
-27 |
-11 |
-12 |
-11 |
-11 |
Net Cash From Continuing Investing Activities |
|
-12 |
-11 |
27 |
-10 |
-14 |
-27 |
-11 |
-12 |
-11 |
-11 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-27 |
-7.94 |
-14 |
-9.99 |
-14 |
-13 |
-11 |
-12 |
-11 |
-11 |
Net Cash From Financing Activities |
|
-5.93 |
-4.31 |
-22 |
-0.73 |
-0.47 |
-5.49 |
-2.99 |
-0.08 |
-7.60 |
-2.01 |
Net Cash From Continuing Financing Activities |
|
-5.93 |
-4.31 |
-22 |
-0.73 |
-0.47 |
-5.49 |
-2.99 |
-0.08 |
-7.60 |
-2.01 |
Issuance of Debt |
|
- |
- |
-20 |
- |
20 |
- |
0.00 |
- |
43 |
205 |
Repayment of Debt |
|
- |
- |
0.00 |
- |
-20 |
- |
0.00 |
- |
-9.35 |
-205 |
Repurchase of Common Equity |
|
-5.83 |
-1.19 |
0.00 |
- |
- |
-2.53 |
0.00 |
- |
-42 |
0.04 |
Payment of Dividends |
|
-0.10 |
-0.46 |
-0.05 |
-0.56 |
-0.34 |
-2.58 |
0.00 |
- |
- |
-2.35 |
Other Financing Activities, Net |
|
- |
-2.66 |
-2.21 |
-0.17 |
-0.13 |
-0.38 |
-2.99 |
-0.08 |
0.16 |
0.59 |
Cash Interest Paid |
|
0.42 |
0.49 |
0.45 |
0.20 |
0.19 |
0.18 |
0.20 |
0.20 |
0.25 |
4.20 |
Cash Income Taxes Paid |
|
- |
- |
- |
- |
0.40 |
0.13 |
- |
- |
0.56 |
0.77 |
Annual Balance Sheets for Repay
This table presents Repay's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
1,627 |
1,520 |
1,572 |
Cash and Due from Banks |
65 |
118 |
190 |
Restricted Cash |
29 |
26 |
36 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
4.38 |
3.13 |
2.38 |
Goodwill |
828 |
717 |
717 |
Intangible Assets |
501 |
447 |
389 |
Other Assets |
200 |
209 |
239 |
Total Liabilities & Shareholders' Equity |
1,627 |
1,520 |
1,572 |
Total Liabilities |
699 |
689 |
799 |
Short-Term Debt |
23 |
23 |
45 |
Accrued Interest Payable |
29 |
35 |
56 |
Other Short-Term Payables |
30 |
0.32 |
1.50 |
Long-Term Debt |
451 |
434 |
497 |
Other Long-Term Liabilities |
165 |
197 |
200 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
928 |
831 |
773 |
Total Preferred & Common Equity |
895 |
815 |
761 |
Total Common Equity |
895 |
815 |
761 |
Common Stock |
1,118 |
1,151 |
1,149 |
Retained Earnings |
-213 |
-324 |
-334 |
Treasury Stock |
-10 |
-13 |
-54 |
Noncontrolling Interest |
34 |
16 |
12 |
Quarterly Balance Sheets for Repay
This table presents Repay's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
1,640 |
1,581 |
1,576 |
1,583 |
1,517 |
1,522 |
1,564 |
Cash and Due from Banks |
|
64 |
92 |
104 |
118 |
128 |
147 |
169 |
Restricted Cash |
|
23 |
27 |
24 |
24 |
27 |
27 |
47 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
4.70 |
4.12 |
2.96 |
3.56 |
2.64 |
2.91 |
2.71 |
Goodwill |
|
828 |
793 |
793 |
793 |
717 |
717 |
717 |
Intangible Assets |
|
523 |
473 |
458 |
445 |
432 |
416 |
402 |
Other Assets |
|
198 |
193 |
194 |
200 |
211 |
212 |
227 |
Total Liabilities & Shareholders' Equity |
|
1,640 |
1,581 |
1,576 |
1,583 |
1,517 |
1,522 |
1,564 |
Total Liabilities |
|
705 |
678 |
672 |
680 |
687 |
691 |
795 |
Short-Term Debt |
|
23 |
21 |
19 |
20 |
24 |
24 |
29 |
Accrued Interest Payable |
|
25 |
27 |
28 |
29 |
29 |
27 |
52 |
Other Short-Term Payables |
|
27 |
4.38 |
0.54 |
1.60 |
0.55 |
1.85 |
2.23 |
Long-Term Debt |
|
451 |
432 |
433 |
433 |
435 |
436 |
496 |
Other Long-Term Liabilities |
|
180 |
193 |
192 |
196 |
199 |
203 |
215 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
935 |
903 |
904 |
902 |
829 |
831 |
770 |
Total Preferred & Common Equity |
|
899 |
871 |
879 |
880 |
814 |
815 |
755 |
Total Common Equity |
|
899 |
871 |
879 |
880 |
814 |
815 |
755 |
Common Stock |
|
1,113 |
1,121 |
1,133 |
1,141 |
1,155 |
1,161 |
1,138 |
Retained Earnings |
|
-207 |
-240 |
-244 |
-250 |
-329 |
-333 |
-330 |
Treasury Stock |
|
-6.82 |
-10 |
-10 |
-10 |
-13 |
-13 |
-54 |
Noncontrolling Interest |
|
36 |
32 |
25 |
22 |
15 |
15 |
15 |
Annual Metrics And Ratios for Repay
This table displays calculated financial ratios and metrics derived from Repay's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
25.41% |
3.84% |
8.97% |
EBITDA Growth |
54.69% |
-109.73% |
1,786.45% |
EBIT Growth |
4.72% |
-118.60% |
91.42% |
NOPAT Growth |
20.23% |
-161.10% |
91.42% |
Net Income Growth |
115.60% |
-1,443.32% |
91.19% |
EPS Growth |
120.00% |
-1,125.00% |
91.06% |
Operating Cash Flow Growth |
39.18% |
39.60% |
44.85% |
Free Cash Flow Firm Growth |
91.43% |
170.88% |
-195.24% |
Invested Capital Growth |
1.50% |
-8.19% |
2.15% |
Revenue Q/Q Growth |
2.32% |
0.80% |
24.97% |
EBITDA Q/Q Growth |
-4.59% |
-110.27% |
177.34% |
EBIT Q/Q Growth |
-3.79% |
-119.47% |
86.58% |
NOPAT Q/Q Growth |
13.11% |
-119.47% |
86.58% |
Net Income Q/Q Growth |
1,873.66% |
-145.08% |
87.69% |
EPS Q/Q Growth |
0.00% |
-161.70% |
87.50% |
Operating Cash Flow Q/Q Growth |
-0.02% |
14.39% |
-0.41% |
Free Cash Flow Firm Q/Q Growth |
31.39% |
114.60% |
-412.15% |
Invested Capital Q/Q Growth |
-0.45% |
-5.05% |
1.58% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
21.51% |
-2.02% |
31.20% |
EBIT Margin |
-18.71% |
-39.38% |
-3.10% |
Profit (Net Income) Margin |
3.18% |
-41.12% |
-3.32% |
Tax Burden Percent |
58.61% |
98.23% |
94.73% |
Interest Burden Percent |
-28.99% |
106.29% |
113.15% |
Effective Tax Rate |
41.39% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-2.17% |
-5.85% |
-0.52% |
ROIC Less NNEP Spread (ROIC-NNEP) |
6.09% |
-14.17% |
-1.24% |
Return on Net Nonoperating Assets (RNNOA) |
3.12% |
-7.50% |
-0.77% |
Return on Equity (ROE) |
0.95% |
-13.35% |
-1.29% |
Cash Return on Invested Capital (CROIC) |
-3.66% |
2.68% |
-2.64% |
Operating Return on Assets (OROA) |
-3.11% |
-7.15% |
-0.62% |
Return on Assets (ROA) |
0.53% |
-7.46% |
-0.67% |
Return on Common Equity (ROCE) |
0.91% |
-12.98% |
-1.27% |
Return on Equity Simple (ROE_SIMPLE) |
0.98% |
-14.41% |
-1.36% |
Net Operating Profit after Tax (NOPAT) |
-30 |
-79 |
-6.76 |
NOPAT Margin |
-10.96% |
-27.57% |
-2.17% |
Net Nonoperating Expense Percent (NNEP) |
-8.25% |
8.31% |
0.72% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
118.71% |
139.38% |
103.10% |
Earnings before Interest and Taxes (EBIT) |
-51 |
-112 |
-9.65 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
59 |
-5.76 |
97 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.82 |
0.99 |
0.92 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
2.65 |
2.83 |
2.25 |
Price to Earnings (P/E) |
56.88 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
1.76% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.82 |
0.88 |
0.78 |
Enterprise Value to Revenue (EV/Rev) |
4.16 |
3.98 |
3.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
19.35 |
0.00 |
10.61 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
15.42 |
10.97 |
6.86 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
31.48 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.51 |
0.55 |
0.70 |
Long-Term Debt to Equity |
0.49 |
0.52 |
0.64 |
Financial Leverage |
0.51 |
0.53 |
0.62 |
Leverage Ratio |
1.80 |
1.79 |
1.93 |
Compound Leverage Factor |
-0.52 |
1.90 |
2.18 |
Debt to Total Capital |
33.81% |
35.48% |
41.21% |
Short-Term Debt to Total Capital |
1.62% |
1.76% |
3.44% |
Long-Term Debt to Total Capital |
32.18% |
33.72% |
37.77% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
2.41% |
1.22% |
0.90% |
Common Equity to Total Capital |
63.79% |
63.31% |
57.88% |
Debt to EBITDA |
8.02 |
-79.34 |
5.58 |
Net Debt to EBITDA |
6.43 |
-54.30 |
3.26 |
Long-Term Debt to EBITDA |
7.63 |
-75.42 |
5.12 |
Debt to NOPAT |
-15.72 |
-5.80 |
-80.23 |
Net Debt to NOPAT |
-12.62 |
-3.97 |
-46.90 |
Long-Term Debt to NOPAT |
-14.97 |
-5.52 |
-73.53 |
Noncontrolling Interest Sharing Ratio |
3.95% |
2.81% |
1.72% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-51 |
36 |
-34 |
Operating Cash Flow to CapEx |
201.74% |
203.90% |
334.63% |
Free Cash Flow to Firm to Interest Expense |
-11.64 |
9.33 |
-4.37 |
Operating Cash Flow to Interest Expense |
16.97 |
26.77 |
19.06 |
Operating Cash Flow Less CapEx to Interest Expense |
8.56 |
13.64 |
13.37 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.17 |
0.18 |
0.20 |
Fixed Asset Turnover |
67.27 |
76.07 |
112.82 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,402 |
1,288 |
1,315 |
Invested Capital Turnover |
0.20 |
0.21 |
0.24 |
Increase / (Decrease) in Invested Capital |
21 |
-115 |
28 |
Enterprise Value (EV) |
1,144 |
1,137 |
1,030 |
Market Capitalization |
730 |
808 |
701 |
Book Value per Share |
$9.86 |
$8.61 |
$8.28 |
Tangible Book Value per Share |
($4.78) |
($3.68) |
($3.75) |
Total Capital |
1,402 |
1,288 |
1,315 |
Total Debt |
474 |
457 |
542 |
Total Long-Term Debt |
451 |
434 |
497 |
Net Debt |
381 |
313 |
317 |
Capital Expenditures (CapEx) |
37 |
51 |
45 |
Net Nonoperating Expense (NNE) |
-39 |
39 |
3.59 |
Net Nonoperating Obligations (NNO) |
474 |
457 |
542 |
Total Depreciation and Amortization (D&A) |
111 |
107 |
107 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.14 |
($1.23) |
($0.11) |
Adjusted Weighted Average Basic Shares Outstanding |
88.79M |
90.05M |
89.92M |
Adjusted Diluted Earnings per Share |
$0.12 |
($1.23) |
($0.11) |
Adjusted Weighted Average Diluted Shares Outstanding |
110.67M |
90.05M |
89.92M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
90.39M |
96.16M |
92.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
-27 |
-26 |
-6.76 |
Normalized NOPAT Margin |
-9.94% |
-8.99% |
-2.17% |
Pre Tax Income Margin |
5.42% |
-41.86% |
-3.51% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-11.76 |
-29.06 |
-1.23 |
NOPAT to Interest Expense |
-6.89 |
-20.34 |
-0.86 |
EBIT Less CapEx to Interest Expense |
-20.17 |
-42.19 |
-6.92 |
NOPAT Less CapEx to Interest Expense |
-15.30 |
-33.47 |
-6.56 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
10.88% |
-3.00% |
-22.71% |
Augmented Payout Ratio |
125.28% |
-5.16% |
-424.26% |
Quarterly Metrics And Ratios for Repay
This table displays calculated financial ratios and metrics derived from Repay's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
17.06% |
10.01% |
-4.30% |
6.23% |
3.86% |
9.52% |
24.84% |
-100.00% |
24.17% |
84.36% |
EBITDA Growth |
|
38.92% |
-44.96% |
-60.29% |
29.96% |
10.91% |
-1,653.42% |
183.93% |
38.86% |
75.21% |
116.71% |
EBIT Growth |
|
55.53% |
-9.08% |
-160.05% |
40.45% |
5.78% |
-252.79% |
86.06% |
65.33% |
343.43% |
79.64% |
NOPAT Growth |
|
30.32% |
-9.08% |
-136.32% |
-152.13% |
39.87% |
-252.79% |
86.06% |
65.33% |
335.92% |
79.64% |
Net Income Growth |
|
173.51% |
53.07% |
-316.76% |
-293.94% |
-220.70% |
-851.42% |
80.79% |
20.51% |
149.58% |
94.90% |
EPS Growth |
|
171.43% |
70.59% |
-350.00% |
0.00% |
-240.00% |
-1,520.00% |
80.00% |
20.00% |
142.86% |
95.06% |
Operating Cash Flow Growth |
|
73.33% |
-0.08% |
51.45% |
49.95% |
10.40% |
59.69% |
19.06% |
55.26% |
114.75% |
-1.75% |
Free Cash Flow Firm Growth |
|
91.64% |
93.60% |
110.77% |
214.43% |
207.93% |
261.82% |
129.11% |
-3.00% |
42.17% |
-165.85% |
Invested Capital Growth |
|
2.89% |
1.50% |
-2.99% |
-4.98% |
-3.74% |
-8.19% |
-5.06% |
-4.76% |
-4.53% |
2.15% |
Revenue Q/Q Growth |
|
6.11% |
-4.37% |
-11.03% |
10.79% |
3.75% |
0.83% |
6.23% |
-100.00% |
0.00% |
49.72% |
EBITDA Q/Q Growth |
|
49.56% |
-82.54% |
15.03% |
94.96% |
27.64% |
-344.56% |
147.58% |
-4.66% |
61.06% |
-76.67% |
EBIT Q/Q Growth |
|
67.21% |
-314.84% |
1.80% |
45.08% |
48.11% |
-1,453.27% |
96.81% |
-36.62% |
464.25% |
-229.90% |
NOPAT Q/Q Growth |
|
-144.98% |
-164.76% |
1.80% |
45.08% |
48.11% |
-1,453.27% |
96.81% |
-36.62% |
453.02% |
-234.03% |
Net Income Q/Q Growth |
|
497.04% |
-251.97% |
-242.14% |
80.92% |
-21.65% |
-1,097.93% |
93.09% |
21.03% |
175.88% |
-223.11% |
EPS Q/Q Growth |
|
0.00% |
-200.00% |
-500.00% |
83.33% |
-40.00% |
-1,057.14% |
92.59% |
33.33% |
175.00% |
-233.33% |
Operating Cash Flow Q/Q Growth |
|
90.38% |
-13.82% |
-4.58% |
-4.21% |
40.16% |
24.66% |
-28.86% |
24.91% |
93.87% |
-42.97% |
Free Cash Flow Firm Q/Q Growth |
|
18.69% |
19.64% |
186.86% |
119.48% |
-23.32% |
20.48% |
10.53% |
-7.07% |
12.39% |
-155.81% |
Invested Capital Q/Q Growth |
|
-1.22% |
-0.45% |
-3.27% |
-0.10% |
0.07% |
-5.05% |
0.07% |
0.22% |
0.31% |
1.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
27.87% |
5.09% |
13.75% |
24.19% |
29.76% |
-72.18% |
31.26% |
0.00% |
41.99% |
6.54% |
EBIT Margin |
|
-7.59% |
-32.94% |
-27.78% |
-13.77% |
-6.89% |
-106.10% |
-3.10% |
0.00% |
13.50% |
-11.72% |
Profit (Net Income) Margin |
|
7.51% |
-11.93% |
-43.20% |
-7.44% |
-8.72% |
-103.65% |
-6.65% |
0.00% |
3.48% |
-2.86% |
Tax Burden Percent |
|
109.68% |
97.14% |
118.48% |
83.53% |
76.44% |
95.78% |
105.96% |
68.21% |
67.84% |
90.28% |
Interest Burden Percent |
|
-90.15% |
37.29% |
131.23% |
64.68% |
165.70% |
101.99% |
202.20% |
181.58% |
38.03% |
27.08% |
Effective Tax Rate |
|
-9.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
32.16% |
0.00% |
Return on Invested Capital (ROIC) |
|
-1.61% |
-4.55% |
-3.90% |
-1.94% |
-0.99% |
-15.77% |
-0.50% |
0.00% |
1.72% |
-1.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.85% |
-2.94% |
-7.22% |
-1.61% |
-1.61% |
-20.50% |
-1.29% |
0.00% |
0.65% |
-0.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.42% |
-1.50% |
-3.65% |
-0.83% |
-0.81% |
-10.85% |
-0.68% |
0.00% |
0.38% |
-0.30% |
Return on Equity (ROE) |
|
-1.19% |
-6.06% |
-7.55% |
-2.78% |
-1.80% |
-26.62% |
-1.18% |
0.00% |
2.10% |
-2.26% |
Cash Return on Invested Capital (CROIC) |
|
-5.35% |
-3.66% |
0.07% |
2.51% |
1.22% |
2.68% |
0.11% |
0.14% |
0.83% |
-2.64% |
Operating Return on Assets (OROA) |
|
-1.24% |
-5.47% |
-4.73% |
-2.40% |
-1.21% |
-19.26% |
-0.61% |
0.00% |
2.14% |
-2.36% |
Return on Assets (ROA) |
|
1.23% |
-1.98% |
-7.35% |
-1.30% |
-1.53% |
-18.81% |
-1.30% |
0.00% |
0.55% |
-0.58% |
Return on Common Equity (ROCE) |
|
-1.14% |
-5.82% |
-7.26% |
-2.68% |
-1.75% |
-25.87% |
-1.14% |
0.00% |
2.06% |
-2.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
-0.05% |
0.00% |
-3.68% |
-4.10% |
-5.44% |
0.00% |
-11.66% |
-11.50% |
-11.14% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-5.96 |
-16 |
-13 |
-6.91 |
-3.58 |
-56 |
-1.75 |
-2.39 |
8.45 |
-11 |
NOPAT Margin |
|
-8.33% |
-23.06% |
-19.45% |
-9.64% |
-4.82% |
-74.27% |
-2.17% |
0.00% |
9.16% |
-8.20% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.46% |
-1.62% |
3.32% |
-0.33% |
0.63% |
4.73% |
0.79% |
0.40% |
1.07% |
-1.48% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
107.59% |
132.94% |
127.78% |
113.77% |
106.89% |
206.10% |
103.10% |
0.00% |
86.50% |
111.72% |
Earnings before Interest and Taxes (EBIT) |
|
-5.43 |
-23 |
-18 |
-9.87 |
-5.12 |
-80 |
-2.50 |
-3.42 |
12 |
-16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
20 |
3.48 |
8.89 |
17 |
22 |
-54 |
25 |
24 |
39 |
9.04 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.72 |
0.82 |
0.68 |
0.83 |
0.82 |
0.99 |
1.30 |
1.24 |
0.99 |
0.92 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.40 |
2.65 |
2.15 |
2.59 |
2.54 |
2.83 |
3.49 |
4.38 |
3.01 |
2.25 |
Price to Earnings (P/E) |
|
171.86 |
56.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.58% |
1.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.76 |
0.82 |
0.71 |
0.79 |
0.78 |
0.88 |
1.07 |
1.02 |
0.83 |
0.78 |
Enterprise Value to Revenue (EV/Rev) |
|
3.97 |
4.16 |
3.48 |
3.83 |
3.72 |
3.98 |
4.55 |
5.68 |
4.32 |
3.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.22 |
19.35 |
19.25 |
19.95 |
18.79 |
0.00 |
118.31 |
71.45 |
30.70 |
10.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.38 |
15.42 |
11.81 |
12.22 |
11.63 |
10.97 |
12.80 |
11.07 |
7.13 |
6.86 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
985.83 |
30.84 |
62.60 |
31.48 |
957.65 |
704.10 |
97.56 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.51 |
0.51 |
0.50 |
0.50 |
0.50 |
0.55 |
0.55 |
0.55 |
0.68 |
0.70 |
Long-Term Debt to Equity |
|
0.48 |
0.49 |
0.48 |
0.48 |
0.48 |
0.52 |
0.52 |
0.52 |
0.64 |
0.64 |
Financial Leverage |
|
0.50 |
0.51 |
0.50 |
0.52 |
0.50 |
0.53 |
0.53 |
0.53 |
0.59 |
0.62 |
Leverage Ratio |
|
1.77 |
1.80 |
1.78 |
1.75 |
1.75 |
1.79 |
1.79 |
1.79 |
1.88 |
1.93 |
Compound Leverage Factor |
|
-1.59 |
0.67 |
2.33 |
1.13 |
2.91 |
1.82 |
3.62 |
3.24 |
0.72 |
0.52 |
Debt to Total Capital |
|
33.64% |
33.81% |
33.42% |
33.32% |
33.46% |
35.48% |
35.61% |
35.64% |
40.55% |
41.21% |
Short-Term Debt to Total Capital |
|
1.65% |
1.62% |
1.57% |
1.39% |
1.49% |
1.76% |
1.84% |
1.89% |
2.22% |
3.44% |
Long-Term Debt to Total Capital |
|
31.99% |
32.18% |
31.85% |
31.93% |
31.96% |
33.72% |
33.77% |
33.75% |
38.33% |
37.77% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.53% |
2.41% |
2.36% |
1.85% |
1.63% |
1.22% |
1.20% |
1.19% |
1.16% |
0.90% |
Common Equity to Total Capital |
|
63.83% |
63.79% |
64.22% |
64.83% |
64.91% |
63.31% |
63.19% |
63.18% |
58.29% |
57.88% |
Debt to EBITDA |
|
7.64 |
8.02 |
9.09 |
8.38 |
8.09 |
-79.34 |
39.40 |
25.04 |
15.00 |
5.58 |
Net Debt to EBITDA |
|
6.25 |
6.43 |
6.71 |
6.01 |
5.57 |
-54.30 |
26.10 |
15.56 |
8.85 |
3.26 |
Long-Term Debt to EBITDA |
|
7.27 |
7.63 |
8.66 |
8.03 |
7.73 |
-75.42 |
37.36 |
23.71 |
14.17 |
5.12 |
Debt to NOPAT |
|
-13.66 |
-15.72 |
-11.12 |
-12.51 |
-12.65 |
-5.80 |
-6.83 |
-7.34 |
-10.43 |
-80.23 |
Net Debt to NOPAT |
|
-11.16 |
-12.62 |
-8.20 |
-8.97 |
-8.71 |
-3.97 |
-4.52 |
-4.56 |
-6.15 |
-46.90 |
Long-Term Debt to NOPAT |
|
-12.99 |
-14.97 |
-10.59 |
-11.99 |
-12.08 |
-5.52 |
-6.47 |
-6.95 |
-9.86 |
-73.53 |
Noncontrolling Interest Sharing Ratio |
|
4.11% |
3.95% |
3.84% |
3.35% |
3.15% |
2.81% |
2.74% |
0.00% |
2.22% |
1.72% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-46 |
-37 |
29 |
64 |
49 |
59 |
67 |
62 |
70 |
-39 |
Operating Cash Flow to CapEx |
|
93.71% |
275.09% |
151.73% |
199.83% |
199.39% |
266.62% |
222.85% |
264.98% |
534.32% |
317.35% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-8.36 |
0.00 |
0.00 |
0.00 |
15.29 |
0.00 |
0.00 |
0.00 |
-4.95 |
Operating Cash Flow to Interest Expense |
|
0.00 |
4.99 |
0.00 |
0.00 |
0.00 |
9.01 |
0.00 |
0.00 |
0.00 |
4.35 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
3.18 |
0.00 |
0.00 |
0.00 |
5.63 |
0.00 |
0.00 |
0.00 |
2.98 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.16 |
0.17 |
0.17 |
0.17 |
0.18 |
0.18 |
0.20 |
0.15 |
0.16 |
0.20 |
Fixed Asset Turnover |
|
68.36 |
67.27 |
69.39 |
75.11 |
68.59 |
76.07 |
89.56 |
78.73 |
79.42 |
112.82 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,409 |
1,402 |
1,356 |
1,355 |
1,356 |
1,288 |
1,288 |
1,291 |
1,295 |
1,315 |
Invested Capital Turnover |
|
0.19 |
0.20 |
0.20 |
0.20 |
0.20 |
0.21 |
0.23 |
0.17 |
0.19 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
40 |
21 |
-42 |
-71 |
-53 |
-115 |
-69 |
-65 |
-61 |
28 |
Enterprise Value (EV) |
|
1,068 |
1,144 |
960 |
1,075 |
1,053 |
1,137 |
1,377 |
1,313 |
1,075 |
1,030 |
Market Capitalization |
|
645 |
730 |
594 |
726 |
719 |
808 |
1,058 |
1,012 |
750 |
701 |
Book Value per Share |
|
$9.85 |
$9.86 |
$9.64 |
$9.47 |
$9.29 |
$8.61 |
$8.46 |
$8.51 |
$8.21 |
$8.28 |
Tangible Book Value per Share |
|
($4.95) |
($4.78) |
($4.37) |
($4.01) |
($3.77) |
($3.68) |
($3.48) |
($3.32) |
($3.97) |
($3.75) |
Total Capital |
|
1,409 |
1,402 |
1,356 |
1,355 |
1,356 |
1,288 |
1,288 |
1,291 |
1,295 |
1,315 |
Total Debt |
|
474 |
474 |
453 |
452 |
454 |
457 |
459 |
460 |
525 |
542 |
Total Long-Term Debt |
|
451 |
451 |
432 |
433 |
433 |
434 |
435 |
436 |
496 |
497 |
Net Debt |
|
387 |
381 |
335 |
324 |
312 |
313 |
304 |
286 |
310 |
317 |
Capital Expenditures (CapEx) |
|
27 |
7.94 |
14 |
9.99 |
14 |
13 |
11 |
12 |
11 |
11 |
Net Nonoperating Expense (NNE) |
|
-11 |
-7.61 |
15 |
-1.58 |
2.90 |
22 |
3.61 |
1.84 |
5.24 |
-7.37 |
Net Nonoperating Obligations (NNO) |
|
474 |
474 |
453 |
452 |
454 |
457 |
459 |
460 |
525 |
542 |
Total Depreciation and Amortization (D&A) |
|
25 |
26 |
27 |
27 |
27 |
25 |
28 |
27 |
26 |
25 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.07 |
($0.08) |
($0.30) |
($0.05) |
($0.07) |
($0.81) |
($0.06) |
($0.04) |
$0.04 |
($0.05) |
Adjusted Weighted Average Basic Shares Outstanding |
|
88.74M |
88.79M |
88.62M |
89.17M |
91.16M |
90.05M |
91.22M |
91.82B |
88.26B |
89.92M |
Adjusted Diluted Earnings per Share |
|
$0.05 |
($0.05) |
($0.30) |
($0.05) |
($0.07) |
($0.81) |
($0.06) |
($0.04) |
$0.03 |
($0.04) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
110.11M |
110.67M |
88.62M |
89.17M |
91.16M |
90.05M |
91.22M |
91.82B |
103.13M |
89.92M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
90.69M |
90.39M |
92.75M |
94.70M |
94.66M |
96.16M |
95.79M |
91.90M |
91.90M |
92.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.04 |
-15 |
-13 |
-6.91 |
-3.58 |
-56 |
-1.75 |
-55 |
8.45 |
-11 |
Normalized NOPAT Margin |
|
-5.65% |
-22.04% |
-19.45% |
-9.64% |
-4.82% |
-74.27% |
-2.17% |
0.00% |
9.16% |
-8.20% |
Pre Tax Income Margin |
|
6.85% |
-12.28% |
-36.46% |
-8.91% |
-11.41% |
-108.22% |
-6.27% |
0.00% |
5.14% |
-3.17% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-5.15 |
0.00 |
0.00 |
0.00 |
-20.55 |
0.00 |
0.00 |
0.00 |
-2.06 |
NOPAT to Interest Expense |
|
0.00 |
-3.61 |
0.00 |
0.00 |
0.00 |
-14.38 |
0.00 |
0.00 |
0.00 |
-1.44 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-6.97 |
0.00 |
0.00 |
0.00 |
-23.92 |
0.00 |
0.00 |
0.00 |
-3.43 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-5.42 |
0.00 |
0.00 |
0.00 |
-17.76 |
0.00 |
0.00 |
0.00 |
-2.81 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-98.96% |
10.88% |
-3.13% |
-3.26% |
-2.94% |
-3.00% |
-3.66% |
-3.11% |
-3.07% |
-22.71% |
Augmented Payout Ratio |
|
-2,103.33% |
125.28% |
-37.30% |
-30.08% |
-10.97% |
-5.16% |
-8.32% |
-7.82% |
-57.78% |
-424.26% |
Key Financial Trends
Repay Holdings Corp (NASDAQ: RPAY) has shown mixed financial performance from Q3 2022 through Q4 2024 based on the available quarterly income statements, cash flow statements, and balance sheets.
Positive highlights over the last several quarters include:
- Despite fluctuations, Repay generated strong total non-interest income consistently, exceeding $70 million quarterly in many periods, which supports revenue stability from non-core operations.
- Net cash from continuing operating activities remains robust, with positive cash flows of $34 million in Q4 2024 and $60 million in Q3 2024, indicating solid operational cash generation despite some net losses.
- The company's total equity including noncontrolling interests showed an overall healthy level of approximately $750 million to $830 million in recent quarters, indicating a sound equity base.
- Repay has maintained tangible assets such as goodwill and intangible assets around $1.1+ billion, providing asset-backed support to its operations.
- The weighted average diluted shares outstanding have remained relatively stable, indicating minimal dilution concerns for investors.
Neutral observations include:
- Repay has recurring high depreciation and amortization expenses around $24–27 million per quarter, which is a non-cash charge but reduces reported earnings.
- Issuance and repayment of debt have largely offset each other, indicating ongoing capital structure adjustments but no clear trend of deleveraging or increased leverage.
- Capital expenditures for property and equipment have been stable in the $10–13 million range quarterly, indicating steady investment but no aggressive expansion or contraction.
- Some fluctuations in accrued interest payable and short-term debt levels appear tied to normal business operating cycles.
- Non-operating income / expense exhibits volatility quarter-over-quarter, impacting pretax income variably but without a clear directional trend.
Negative trends and risks to consider:
- Repay has reported net losses in recent quarters, including a loss of approximately $4 million in Q4 2024, reversing positive net income from earlier quarters such as Q3 2024. This indicates recent profitability pressure.
- Total interest expense has increased, notably surpassing total interest income, resulting in negative net interest income or expense for multiple quarters, which negatively impacts net profitability.
- Large unrealized capital losses on investments, such as the negative $13 million in Q4 2024, weigh on total non-interest income and overall net income.
- Total non-interest expenses have been very high, exceeding $150 million in Q4 2024 and showing elevated levels in previous quarters, squeezing margins.
- Despite strong operating cash flows, negative net income and recurring losses reduce retained earnings, which was negative around $330 million recently.
- Repurchase of common equity and dividend payments continue, which could strain liquidity amid net losses if not adequately supported by cash flow.
- The company experienced a significant net loss in Q4 2023 of over $77 million, highlighting periods of severe financial strain.
Summary: Repay Holdings Corp has maintained strong operating cash flow and a solid asset base, supported by steady non-interest income. However, the company faces challenges with profitability, notably recent net losses, increased interest expenses, and large non-interest expenses. The sizeable unrealized investment losses also pressure financial results. Investors should weigh the company's operational cash strength against continued profit volatility and elevated expenses as they consider Repay's stock prospects.
08/19/25 04:48 PMAI Generated. May Contain Errors.