STOCK TITAN

Notifications

Limited Time Offer! Get Platinum at the Gold price until January 31, 2026!

Sign up now and unlock all premium features at an incredible discount.

Read more on the Pricing page

REPAY Reports Third Quarter 2025 Financial Results

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

Stable growth and continued Free Cash Flow generation in Q3

Retired $73.5 million of convertible notes and repurchased $15.6 million of outstanding shares during Q3

Refining outlook for sustainable growth in Q4 2025

ATLANTA--(BUSINESS WIRE)-- Repay Holdings Corporation (NASDAQ: RPAY) (“REPAY” or the “Company”), a leading provider of vertically-integrated payment solutions, today reported financial results for its third quarter ended September 30, 2025.

Third Quarter 2025 Financial Highlights

 

($ in millions)

 

Q3 2024

 

 

Q4 2024

 

 

Q1 2025

 

 

Q2 2025

 

 

Q3 2025

 

Revenue

 

$

79.1

 

 

$

78.3

 

 

$

77.3

 

 

$

75.6

 

 

$

77.7

 

Gross profit (1)

 

 

61.6

 

 

 

59.7

 

 

 

58.7

 

 

 

57.2

 

 

 

57.8

 

Net (loss) income (2)

 

 

3.2

 

 

 

(4.0

)

 

 

(8.2

)

 

 

(108.0

)

 

 

(6.6

)

Adjusted EBITDA (3)

 

 

35.1

 

 

 

36.5

 

 

 

33.2

 

 

 

31.8

 

 

 

31.2

 

Net cash provided by operating activities

 

 

60.1

 

 

 

34.3

 

 

 

2.5

 

 

 

33.1

 

 

 

32.2

 

Free Cash Flow (3)

 

 

48.8

 

 

 

23.5

 

 

 

(8.0

)

 

 

22.6

 

 

 

20.8

 

Free Cash Flow Conversion (3)

 

 

139

%

 

 

64

%

 

 

(24

%)

 

 

71

%

 

 

67

%

(1)

Gross profit represents revenue less costs of services (exclusive of depreciation and amortization).

(2)

During the second quarter of 2025, Net loss was impacted by a $103.8 million goodwill impairment loss primarily related to the Consumer Payments segment. Further information about this non-cash impairment loss can be found in the Quarterly Report on Form 10-Q for the quarter ended June 30, 2025.

(3)

Adjusted EBITDA, Free Cash Flow and Free Cash Flow Conversion are non-GAAP financial measures. See “Non-GAAP Financial Measures” and the reconciliation of Adjusted EBITDA, Free Cash Flow and Free Cash Flow Conversion to their most comparable GAAP measure provided below for additional information.

“During the third quarter, REPAY achieved solid normalized growth with strong Adjusted EBITDA margins and robust Free Cash Flow generation. We opportunistically deployed capital towards our organic growth initiatives, repurchased shares, and retired a significant portion of convertible notes,” said John Morris, Chief Executive Officer of REPAY. “These results demonstrate the strategic improvements that are underway. Our core growth strategy is built on our drive to optimize digital payment flows across our Consumer and Business Payments verticals. As we look towards the end of the year, we remain focused on our path of returning to sustainable growth.”

Third Quarter 2025 Business Highlights

The Company's achievements in the quarter, including those highlighted below, reinforce management's belief in the ability of the Company to drive durable and long-term growth across REPAY's diversified business model.

  • Reported revenue and gross profit declined 2% and 6% year-over-year due to the impacts from previously announced client losses, which include certain losses due to consolidation, and the incremental gross profit attributable to political media spending associated with the 2024 election cycle in our media payments business
  • Normalized revenue and gross profit growth1 increased 5% and 1% year-over-year
  • Consumer Payments gross profit growth was 1%, which was impacted by the previously announced client losses
  • Business Payments normalized gross profit growth1 was approximately 12% year-over-year, which includes a headwind related to the previously communicated client loss during 2024
  • Added five new integrated software partners to bring the total to 291 software relationships as of the end of the third quarter
  • Accelerated AP supplier network to over 524,000, an increase of approximately 59% year-over-year
  • Instant funding volumes increased by approximately 36% year-over-year
  • Added 11 new credit unions & financial institutions within our financial institution vertical

2025 Outlook

REPAY is refining its previously provided financial outlook for fiscal 2025. In the fourth quarter, the Company now expects:

  • 6% - 8% normalized gross profit growth1
  • Free Cash Flow Conversion to be above 50%

REPAY does not provide quantitative reconciliation of forward-looking, non-GAAP financial measures, such as forecasted normalized gross profit growth and Free Cash Flow Conversion, to the most directly comparable GAAP financial measure, because it is difficult to reliably predict or estimate the relevant components without unreasonable effort due to future uncertainties that may potentially have a significant impact on such calculations, and providing them may imply a degree of precision that would be confusing or potentially misleading.

1

Normalized revenue and gross profit growth are non-GAAP financial measures that account for cyclical political media spending contributions. See “Non-GAAP Financial Measures” and the reconciliations to their most comparable GAAP measures provided below for additional information.

Segments

The Company reports its financial results based on two reportable segments.

Consumer Payments The Consumer Payments segment provides payment processing solutions (including debit and credit card processing, Automated Clearing House (“ACH”) processing and other electronic payment acceptance solutions, as well as REPAY’s loan disbursement product) that enable REPAY’s clients to collect payments from and disburse funds to consumers and includes its clearing and settlement solutions (“RCS”). RCS is REPAY’s proprietary clearing and settlement platform through which it markets customizable payment processing programs to other ISOs and payment facilitators. The strategic vertical markets served by the Consumer Payments segment primarily include personal loans, automotive loans, receivables management, credit unions, mortgage servicing, consumer healthcare and diversified retail.

Business Payments The Business Payments segment provides payment processing solutions (including accounts payable automation, debit and credit card processing, virtual credit card processing, ACH processing and other electronic payment acceptance solutions) that enable REPAY’s clients to collect payments from or send payments to other businesses. The strategic vertical markets served within the Business Payments segment primarily include retail automotive, education, field services, governments and municipalities, healthcare, media, homeowner association management and hospitality.

Segment Revenue, Gross Profit, and Gross Profit Margin

 

 

 

Three Months Ended
September 30,

 

 

 

 

Nine Months Ended
September 30,

 

 

 

($ in thousands)

 

2025

 

 

2024

 

 

% Change

 

2025

 

 

2024

 

 

% Change

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Payments

 

$

71,721

 

 

$

69,189

 

 

4%

 

$

214,138

 

 

$

214,617

 

 

(0%)

Business Payments

 

 

12,010

 

 

 

15,297

 

 

(21%)

 

 

33,943

 

 

 

35,566

 

 

(5%)

Elimination of intersegment revenues

 

 

(6,006

)

 

 

(5,341

)

 

 

 

 

(17,405

)

 

 

(15,412

)

 

 

Total revenue

 

$

77,725

 

 

$

79,145

 

 

(2%)

 

$

230,676

 

 

$

234,771

 

 

(2%)

Gross profit (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Payments

 

$

55,562

 

 

$

54,889

 

 

1%

 

$

167,702

 

 

$

170,026

 

 

(1%)

Business Payments

 

 

8,234

 

 

 

12,013

 

 

(31%)

 

 

23,376

 

 

 

27,077

 

 

(14%)

Elimination of intersegment revenues

 

 

(6,006

)

 

 

(5,341

)

 

 

 

 

(17,405

)

 

 

(15,412

)

 

 

Total gross profit

 

$

57,790

 

 

$

61,561

 

 

(6%)

 

$

173,673

 

 

$

181,691

 

 

(4%)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total gross profit margin (2)

 

74%

 

 

78%

 

 

 

 

75%

 

 

77%

 

 

 

(1)

Gross profit represents revenue less costs of services (exclusive of depreciation and amortization).

(2)

Gross profit margin represents total gross profit / total revenue.

Conference Call

REPAY will host a conference call to discuss third quarter financial results today, November 10, 2025 at 5:00 pm ET. Hosting the call will be John Morris, CEO, and Robert Houser, CFO. The call will be webcast live from REPAY’s investor relations website at https://investors.repay.com/investor-relations. The conference call can also be accessed live over the phone by dialing (877) 407-3982, or for international callers (201) 493-6780. A replay will be available one hour after the call and can be accessed by dialing (844) 512-2921 or (412) 317-6671 for international callers; the conference ID is 13755763. The replay will be available at https://investors.repay.com/investor-relations.

Non-GAAP Financial Measures

This report includes certain non-GAAP financial measures that management uses to evaluate the Company’s operating business, measure performance, and make strategic decisions. Adjusted EBITDA is a non-GAAP financial measure that represents net income prior to interest expense, tax expense, depreciation and amortization, as adjusted to add back certain charges deemed to not be part of normal operating expenses, non-cash charges and/or non-recurring charges, such as gain on extinguishment of debt, non-cash impairment loss, non-cash change in fair value of assets and liabilities, share-based compensation charges, transaction expenses, restructuring and other strategic initiative costs, gain on extinguishment of debt and other non-recurring charges. Adjusted Net Income is a non-GAAP financial measure that represents net income prior to amortization of acquisition-related intangibles, as adjusted to add back certain charges deemed to not be part of normal operating expenses, such as gain on extinguishment of debt, non-cash impairment loss, non-cash change in fair value of assets and liabilities, share-based compensation expense, transaction expenses, restructuring and other strategic initiative costs, other non-recurring charges, non-cash interest expense and net of tax effect associated with these adjustments. Adjusted Net Income is adjusted to exclude amortization of all acquisition-related intangibles as such amounts are inconsistent in amount and frequency and are significantly impacted by the timing and/or size of acquisitions. Management believes that the adjustment of acquisition-related intangible amortization supplements GAAP financial measures because it allows for greater comparability of operating performance. Although REPAY excludes amortization from acquisition-related intangibles from its non-GAAP expenses, management believes that it is important for investors to understand that such intangibles were recorded as part of purchase accounting and contribute to revenue generation. Adjusted Net Income per share is a non-GAAP financial measure that represents Adjusted Net Income divided by the weighted average number of shares of Class A common stock outstanding (on an as-converted basis assuming conversion of the outstanding units exchangeable for shares of Class A common stock) for the three and nine months ended September 30, 2025 and 2024 (excluding shares subject to forfeiture). Free Cash Flow is a non-GAAP financial measure that represents net cash flow provided by operating activities less total capital expenditures. Free Cash Flow Conversion represents Free Cash Flow divided by Adjusted EBITDA. Normalized revenue growth represents year-over-year revenue growth that excludes incremental gross profit attributable to political media spending associated with the 2024 election cycle in our media payments business. Normalized gross profit growth represents year-over-year gross profit growth that excludes incremental gross profit attributable to political media spending associated with the 2024 election cycle in our media payments business. REPAY believes that Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share, Free Cash Flow, Free Cash Flow Conversion, Normalized revenue growth and Normalized gross profit growth provide useful information to investors and others in understanding and evaluating its operating results in the same manner as management. However, these non-GAAP financial measures are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income, operating profit, net cash provided by operating activities, or any other operating performance measure calculated in accordance with GAAP. Using these non-GAAP financial measures to analyze REPAY’s business has material limitations because the calculations are based on the subjective determination of management regarding the nature and classification of events and circumstances that investors may find significant. In addition, although other companies in REPAY’s industry may report measures titled as the same or similar measures, such non-GAAP financial measures may be calculated differently from how REPAY calculates its non-GAAP financial measures, which reduces their overall usefulness as comparative measures. Because of these limitations, you should consider REPAY’s non-GAAP financial measures alongside other financial performance measures, including net income, net cash provided by operating activities and REPAY’s other financial results presented in accordance with GAAP.

Forward-Looking Statements

This communication contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about future financial and operating results, including 2025 outlook, REPAY’s plans, objectives, expectations and intentions with respect to future operations, products and services; and other statements identified by words such as “guidance,” “will likely result,” “are expected to,” “will continue,” “should,” “is anticipated,” “estimated,” “believe,” “intend,” “plan,” “projection,” “outlook” or words of similar meaning. These forward-looking statements include, but are not limited to, statements regarding the strategic review process, REPAY’s market and growth opportunities, REPAY’s business strategy and the plans and objectives of management for future operations and the allocation of capital. Such forward-looking statements are based upon the current beliefs and expectations of REPAY’s management and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are difficult to predict and generally beyond REPAY’s control.

In addition to factors disclosed in REPAY’s reports filed with the U.S. Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2024 and those identified elsewhere in this communication, the following factors, among others, could cause actual results and the timing of events to differ materially from the anticipated results or other expectations expressed in the forward-looking statements: risks or uncertainties relating to the outcome or timing of REPAY’s strategic review process, exposure to economic conditions and political risk affecting the consumer loan market, the receivables management industry and consumer and commercial spending, including bank failures or other adverse events affecting financial institutions, inflationary pressures, evolving U.S. trade policies, the U.S. government shutdown, general economic slowdown or recession; changes in the payment processing market in which REPAY competes, including with respect to its competitive landscape, technology evolution or regulatory changes; changes in the vertical markets that REPAY targets, including the regulatory environment applicable to REPAY’s clients; the ability to retain, develop and hire key personnel; risks relating to REPAY’s relationships within the payment ecosystem; risk that REPAY may not be able to execute its growth strategies, including identifying and executing acquisitions; risks relating to data security; changes in accounting policies applicable to REPAY; and the risk that REPAY may not be able to maintain effective internal controls.

Actual results, performance or achievements may differ materially, and potentially adversely, from any projections and forward-looking statements and the assumptions on which those forward-looking statements are based. There can be no assurance that the data contained herein is reflective of future performance to any degree. You are cautioned not to place undue reliance on forward-looking statements as a predictor of future performance. All information set forth herein speaks only as of the date hereof in the case of information about REPAY or the date of such information in the case of information from persons other than REPAY, and REPAY disclaims any intention or obligation to update any forward-looking statements as a result of developments occurring after the date of this communication. Forecasts and estimates regarding REPAY’s industry and end markets are based on sources it believes to be reliable, however there can be no assurance these forecasts and estimates will prove accurate in whole or in part. Pro forma, projected and estimated numbers are used for illustrative purpose only, are not forecasts and may not reflect actual results.

About REPAY

REPAY provides integrated payment processing solutions to verticals that have specific transaction processing needs. REPAY’s proprietary, integrated payment technology platform reduces the complexity of electronic payments for clients, while enhancing the overall experience for consumers and businesses.

Consolidated Statement of Operations

 

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

($ in thousands, except per share data)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenue

 

$

77,725

 

 

$

79,145

 

 

$

230,676

 

 

$

234,771

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

Costs of services (exclusive of depreciation and amortization shown separately below)

 

 

19,935

 

 

 

17,584

 

 

 

57,003

 

 

 

53,080

 

Selling, general and administrative

 

 

35,159

 

 

 

36,707

 

 

 

105,010

 

 

 

108,963

 

Depreciation and amortization

 

 

25,640

 

 

 

25,529

 

 

 

76,415

 

 

 

79,328

 

Impairment loss

 

 

 

 

 

 

 

 

103,781

 

 

 

 

Total operating expenses

 

 

80,734

 

 

 

79,820

 

 

 

342,209

 

 

 

241,371

 

Loss from operations

 

 

(3,009

)

 

 

(675

)

 

 

(111,533

)

 

 

(6,600

)

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

911

 

 

 

1,608

 

 

 

3,464

 

 

 

4,363

 

Interest expense

 

 

(3,085

)

 

 

(2,918

)

 

 

(9,279

)

 

 

(4,739

)

Gain on extinguishment of debt

 

 

1,374

 

 

 

13,136

 

 

 

1,374

 

 

 

13,136

 

Change in fair value of tax receivable liability

 

 

(4,607

)

 

 

(6,479

)

 

 

(10,138

)

 

 

(12,758

)

Other income (loss), net

 

 

(9

)

 

 

67

 

 

 

(262

)

 

 

62

 

Total other income (expense)

 

 

(5,416

)

 

 

5,414

 

 

 

(14,841

)

 

 

64

 

Income (loss) before income tax benefit (expense)

 

 

(8,425

)

 

 

4,739

 

 

 

(126,374

)

 

 

(6,536

)

Income tax benefit (expense)

 

 

1,808

 

 

 

(1,524

)

 

 

3,557

 

 

 

149

 

Net income (loss)

 

$

(6,617

)

 

$

3,215

 

 

$

(122,817

)

 

$

(6,387

)

Net loss attributable to non-controlling interest

 

 

(203

)

 

 

(28

)

 

 

(6,205

)

 

 

(347

)

Net income (loss) attributable to the Company

 

$

(6,414

)

 

$

3,243

 

 

$

(116,612

)

 

$

(6,040

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares of Class A common stock outstanding - basic

 

 

82,579,954

 

 

 

88,263,285

 

 

 

86,720,963

 

 

 

90,426,364

 

Weighted-average shares of Class A common stock outstanding - diluted

 

 

82,579,954

 

 

 

103,129,907

 

 

 

86,720,963

 

 

 

90,426,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) per Class A share - basic

 

$

(0.08

)

 

$

0.04

 

 

$

(1.34

)

 

$

(0.07

)

Income (loss) per Class A share - diluted

 

$

(0.08

)

 

$

0.03

 

 

$

(1.34

)

 

$

(0.07

)

Consolidated Balance Sheets

 

($ in thousands)

 

September 30,
2025 (Unaudited)

 

 

December 31,
2024

 

Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

95,691

 

 

$

189,530

 

Current restricted cash

 

 

34,595

 

 

 

35,654

 

Accounts receivable, net

 

 

33,215

 

 

 

32,950

 

Prepaid expenses and other

 

 

16,696

 

 

 

17,114

 

Total current assets

 

 

180,197

 

 

 

275,248

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

1,407

 

 

 

2,383

 

Noncurrent restricted cash

 

 

11,622

 

 

 

11,525

 

Intangible assets, net

 

 

345,773

 

 

 

389,034

 

Goodwill

 

 

613,012

 

 

 

716,793

 

Operating lease right-of-use assets, net

 

 

9,662

 

 

 

11,142

 

Deferred tax assets

 

 

166,962

 

 

 

163,283

 

Other assets

 

 

4,854

 

 

 

2,500

 

Total noncurrent assets

 

 

1,153,292

 

 

 

1,296,660

 

Total assets

 

$

1,333,489

 

 

$

1,571,908

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Accounts payable

 

$

22,990

 

 

$

28,912

 

Accrued expenses

 

 

50,655

 

 

 

55,501

 

Current maturities of long-term debt

 

 

146,289

 

 

 

 

Current operating lease liabilities

 

 

1,577

 

 

 

1,230

 

Current tax receivable agreement ($0 and $2,413 held for related parties as of September 30, 2025 and December 31, 2024, respectively)

 

 

 

 

 

16,337

 

Other current liabilities

 

 

769

 

 

 

267

 

Total current liabilities

 

 

222,280

 

 

 

102,247

 

 

 

 

 

 

 

 

Long-term debt

 

 

279,536

 

 

 

496,778

 

Noncurrent operating lease liabilities

 

 

9,158

 

 

 

10,507

 

Tax receivable agreement, net of current portion ($22,337 and $25,134 held for related parties as of September 30, 2025 and December 31, 2024, respectively)

 

 

197,568

 

 

 

187,308

 

Other liabilities

 

 

2,533

 

 

 

1,899

 

Total noncurrent liabilities

 

 

488,795

 

 

 

696,492

 

Total liabilities

 

$

711,075

 

 

$

798,739

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Class A common stock, $0.0001 par value; 2,000,000,000 shares authorized; 94,946,499 issued and 81,570,610 outstanding as of September 30, 2025; 93,732,227 issued and 88,239,494 outstanding as of December 31, 2024

 

 

8

 

 

 

9

 

Class V common stock, $0.0001 par value; 1,000 shares authorized and 100 shares issued and outstanding as of September 30, 2025 and December 31, 2024

 

 

 

 

 

 

Treasury stock, 13,375,889 and 5,492,733 as of September 30, 2025 and December 31, 2024, respectively

 

 

(92,033

)

 

 

(53,782

)

Additional paid-in capital

 

 

1,159,367

 

 

 

1,148,871

 

Accumulated deficit

 

 

(450,438

)

 

 

(333,826

)

Total Repay stockholders' equity

 

$

616,904

 

 

$

761,272

 

Non-controlling interests

 

 

5,510

 

 

 

11,897

 

Total equity

 

 

622,414

 

 

 

773,169

 

Total liabilities and equity

 

$

1,333,489

 

 

$

1,571,908

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows

 

 

 

Nine Months Ended June 30,

 

($ in thousands)

 

2025

 

 

2024

 

Cash flows from operating activities

 

 

 

 

 

 

Net loss

 

$

(122,817

)

 

$

(6,387

)

 

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

76,415

 

 

 

79,328

 

Stock based compensation

 

 

13,900

 

 

 

18,495

 

Amortization of debt issuance costs

 

 

2,397

 

 

 

2,185

 

Gain on extinguishment of debt

 

 

(1,374

)

 

 

(13,136

)

Other loss

 

 

267

 

 

 

 

Fair value change in tax receivable agreement liability

 

 

10,138

 

 

 

12,758

 

Impairment loss

 

 

103,781

 

 

 

 

Deferred tax benefit

 

 

(3,557

)

 

 

(149

)

Change in accounts receivable

 

 

(265

)

 

 

(5,107

)

Change in prepaid expenses and other

 

 

418

 

 

 

279

 

Change in operating lease ROU assets

 

 

1,480

 

 

 

(3,541

)

Change in other assets

 

 

(2,354

)

 

 

 

Change in accounts payable

 

 

(5,922

)

 

 

6,762

 

Change in accrued expenses and other

 

 

(4,846

)

 

 

19,339

 

Change in operating lease liabilities

 

 

(1,002

)

 

 

3,281

 

Change in other liabilities

 

 

1,136

 

 

 

1,731

 

Net cash provided by operating activities

 

 

67,795

 

 

 

115,838

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Purchases of property and equipment

 

 

(199

)

 

 

(782

)

Capitalized software development costs

 

 

(32,246

)

 

 

(33,278

)

Net cash used in investing activities

 

 

(32,445

)

 

 

(34,060

)

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Issuance of long-term debt

 

 

 

 

 

287,500

 

Payments on long-term debt

 

 

(71,976

)

 

 

(205,150

)

Payments of debt issuance costs

 

 

 

 

 

(9,350

)

Payments for tax withholding related to shares vesting under Incentive Plan and ESPP

 

 

(3,433

)

 

 

(2,720

)

Treasury shares repurchased

 

 

(38,405

)

 

 

(41,577

)

Stock options exercised

 

 

 

 

 

395

 

Purchase of capped calls related to issuance of convertible notes

 

 

 

 

 

(39,186

)

Payment of Tax Receivable Agreement

 

 

(16,337

)

 

 

(580

)

Net cash used in financing activities

 

 

(130,151

)

 

 

(10,668

)

 

 

 

 

 

 

 

(Decrease) increase in cash, cash equivalents and restricted cash

 

 

(94,801

)

 

 

71,110

 

Cash, cash equivalents and restricted cash at beginning of period

 

$

236,709

 

 

$

144,145

 

Cash, cash equivalents and restricted cash at end of period

 

$

141,908

 

 

$

215,255

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

Interest

 

$

9,114

 

 

$

643

 

Income taxes (net of refunds received)

 

$

1,703

 

 

$

2,045

 

 

 

 

 

 

 

 

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA

For the Three Months Ended September 30, 2025 and 2024

(Unaudited)

 

 

Three Months Ended
September 30,

 

($ in thousands)

2025

 

 

2024

 

Revenue

$

77,725

 

 

$

79,145

 

Operating expenses

 

 

 

 

 

Costs of services (exclusive of depreciation and amortization shown separately below)

$

19,935

 

 

$

17,584

 

Selling, general and administrative

 

35,159

 

 

 

36,707

 

Depreciation and amortization

 

25,640

 

 

 

25,529

 

Total operating expenses

$

80,734

 

 

$

79,820

 

Loss from operations

$

(3,009

)

 

$

(675

)

Other income (expense)

 

 

 

 

 

Interest income

 

911

 

 

 

1,608

 

Interest expense

 

(3,085

)

 

 

(2,918

)

Gain on extinguishment of debt

 

1,374

 

 

 

13,136

 

Change in fair value of tax receivable liability

 

(4,607

)

 

 

(6,479

)

Other income (loss), net

 

(9

)

 

 

67

 

Total other income (expense)

 

(5,416

)

 

 

5,414

 

Income (loss) before income tax benefit (expense)

 

(8,425

)

 

 

4,739

 

Income tax benefit (expense)

 

1,808

 

 

 

(1,524

)

Net income (loss)

$

(6,617

)

 

$

3,215

 

 

 

 

 

 

 

Add:

 

 

 

 

 

Interest income

 

(911

)

 

 

(1,608

)

Interest expense

 

3,085

 

 

 

2,918

 

Depreciation and amortization (a)

 

25,640

 

 

 

25,529

 

Income tax (benefit) expense

 

(1,808

)

 

 

1,524

 

EBITDA

$

19,389

 

 

$

31,578

 

 

 

 

 

 

 

Gain on extinguishment of debt (b)

 

(1,374

)

 

 

(13,136

)

Non-cash change in fair value of assets and liabilities (c)

 

4,607

 

 

 

6,479

 

Share-based compensation expense (d)

 

5,508

 

 

 

6,477

 

Transaction expenses (e)

 

238

 

 

 

937

 

Restructuring and other strategic initiative costs (f)

 

1,492

 

 

 

2,202

 

Other non-recurring charges (g)

 

1,342

 

 

 

562

 

Adjusted EBITDA

$

31,202

 

 

$

35,099

 

 

Quarterly Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA

(Unaudited)

 

 

 

Three Months Ended

 

($ in thousands)

 

December 31,
2024

 

 

March 31,
2025

 

 

June 30,
2025

 

Net income (loss)

 

$

(3,958

)

 

$

(8,168

)

 

$

(108,032

)

 

 

 

 

 

 

 

 

 

 

Add:

 

 

 

 

 

 

 

 

 

Interest income

 

$

(1,629

)

 

$

(1,356

)

 

$

(1,197

)

Interest expense

 

 

3,134

 

 

 

3,107

 

 

 

3,087

 

Depreciation and amortization (a)

 

 

24,382

 

 

 

25,294

 

 

 

25,481

 

Income tax (benefit) expense

 

 

(426

)

 

 

(452

)

 

 

(1,297

)

EBITDA

 

$

21,503

 

 

$

18,425

 

 

$

(81,958

)

 

 

 

 

 

 

 

 

 

 

Non-cash impairment loss (h)

 

 

 

 

 

 

 

 

103,781

 

Non-cash change in fair value of assets and liabilities (c)

 

 

1,785

 

 

 

3,022

 

 

 

2,509

 

Share-based compensation expense (d)

 

 

5,921

 

 

 

6,045

 

 

 

3,049

 

Transaction expenses (e)

 

 

297

 

 

 

782

 

 

 

394

 

Restructuring and other strategic initiative costs (f)

 

 

5,524

 

 

 

3,511

 

 

 

2,724

 

Other non-recurring charges (g)

 

 

1,440

 

 

 

1,390

 

 

 

1,312

 

Adjusted EBITDA

 

$

36,470

 

 

$

33,175

 

 

$

31,811

 

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted EBITDA

For the Nine Months Ended September 30, 2025 and 2024

(Unaudited)

 

 

Nine Months Ended
September 30,

 

($ in thousands)

2025

 

 

2024

 

Revenue

$

230,676

 

 

$

234,771

 

Operating expenses

 

 

 

 

 

Costs of services (exclusive of depreciation and amortization shown separately below)

$

57,003

 

 

$

53,080

 

Selling, general and administrative

 

105,010

 

 

 

108,963

 

Depreciation and amortization

 

76,415

 

 

 

79,328

 

Impairment loss

 

103,781

 

 

 

 

Total operating expenses

$

342,209

 

 

$

241,371

 

Loss from operations

$

(111,533

)

 

$

(6,600

)

Other income (expense)

 

 

 

 

 

Interest income

 

3,464

 

 

 

4,363

 

Interest expense

 

(9,279

)

 

 

(4,739

)

Gain on extinguishment of debt

 

1,374

 

 

 

13,136

 

Change in fair value of tax receivable liability

 

(10,138

)

 

 

(12,758

)

Other income (loss), net

 

(262

)

 

 

62

 

Total other income (expense)

 

(14,841

)

 

 

64

 

Income (loss) before income tax benefit (expense)

 

(126,374

)

 

 

(6,536

)

Income tax benefit (expense)

 

3,557

 

 

 

149

 

Net income (loss)

$

(122,817

)

 

$

(6,387

)

 

 

 

 

 

 

Add:

 

 

 

 

 

Interest income

 

(3,464

)

 

 

(4,363

)

Interest expense

 

9,279

 

 

 

4,739

 

Depreciation and amortization (a)

 

76,415

 

 

 

79,328

 

Income tax (benefit) expense

 

(3,557

)

 

 

(149

)

EBITDA

$

(44,144

)

 

$

73,168

 

 

 

 

 

 

 

Non-cash impairment loss (h)

 

103,781

 

 

 

 

Gain on extinguishment of debt (b)

 

(1,374

)

 

 

(13,136

)

Non-cash change in fair value of assets and liabilities (c)

 

10,138

 

 

 

12,758

 

Share-based compensation expense (d)

 

14,602

 

 

 

19,274

 

Transaction expenses (e)

 

1,414

 

 

 

2,028

 

Restructuring and other strategic initiative costs (f)

 

7,727

 

 

 

6,970

 

Other non-recurring charges (g)

 

4,044

 

 

 

3,278

 

Adjusted EBITDA

$

96,188

 

 

$

104,340

 

 

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Net Income

For the Three Months Ended September 30, 2025 and 2024

(Unaudited)

 

 

Three Months Ended
September 30,

 

($ in thousands)

2025

 

 

2024

 

Revenue

$

77,725

 

 

$

79,145

 

Operating expenses

 

 

 

 

 

Costs of services (exclusive of depreciation and amortization shown separately below)

$

19,935

 

 

$

17,584

 

Selling, general and administrative

 

35,159

 

 

 

36,707

 

Depreciation and amortization

 

25,640

 

 

 

25,529

 

Total operating expenses

$

80,734

 

 

$

79,820

 

Loss from operations

$

(3,009

)

 

$

(675

)

Interest income

 

911

 

 

 

1,608

 

Interest expense

 

(3,085

)

 

 

(2,918

)

Gain on extinguishment of debt

 

1,374

 

 

 

13,136

 

Change in fair value of tax receivable liability

 

(4,607

)

 

 

(6,479

)

Other income (loss), net

 

(9

)

 

 

67

 

Total other income (expense)

 

(5,416

)

 

 

5,414

 

Income (loss) before income tax benefit (expense)

 

(8,425

)

 

 

4,739

 

Income tax benefit (expense)

 

1,808

 

 

 

(1,524

)

Net income (loss)

$

(6,617

)

 

$

3,215

 

 

 

 

 

 

 

Add:

 

 

 

 

 

Amortization of acquisition-related intangibles (i)

 

19,723

 

 

 

19,111

 

Gain on extinguishment of debt (b)

 

(1,374

)

 

 

(13,136

)

Non-cash change in fair value of assets and liabilities (c)

 

4,607

 

 

 

6,479

 

Share-based compensation expense (d)

 

5,508

 

 

 

6,477

 

Transaction expenses (e)

 

238

 

 

 

937

 

Restructuring and other strategic initiative costs (f)

 

1,492

 

 

 

2,202

 

Other non-recurring charges (g)

 

1,342

 

 

 

562

 

Non-cash interest expense (j)

 

779

 

 

 

762

 

Pro forma taxes at effective rate (k)

 

(7,450

)

 

 

(5,364

)

Adjusted Net Income

$

18,248

 

 

$

21,245

 

 

 

 

 

 

 

Shares of Class A common stock outstanding (on an as-converted basis) (l)

 

87,868,105

 

 

 

94,074,811

 

Adjusted Net Income per share

$

0.21

 

 

$

0.23

 

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Net Income

For the Nine Months Ended September 30, 2025 and 2024

(Unaudited)

 

 

Nine Months Ended
September 30,

 

($ in thousands)

2025

 

 

2024

 

Revenue

$

230,676

 

 

$

234,771

 

Operating expenses

 

 

 

 

 

Costs of services (exclusive of depreciation and amortization shown separately below)

$

57,003

 

 

$

53,080

 

Selling, general and administrative

 

105,010

 

 

 

108,963

 

Depreciation and amortization

 

76,415

 

 

 

79,328

 

Impairment loss

 

103,781

 

 

 

 

Total operating expenses

$

342,209

 

 

$

241,371

 

Loss from operations

$

(111,533

)

 

$

(6,600

)

Other expenses

 

 

 

 

 

Interest income

 

3,464

 

 

 

4,363

 

Interest expense

 

(9,279

)

 

 

(4,739

)

Gain on extinguishment of debt

 

1,374

 

 

 

13,136

 

Change in fair value of tax receivable liability

 

(10,138

)

 

 

(12,758

)

Other income (loss), net

 

(262

)

 

 

62

 

Total other income (expense)

 

(14,841

)

 

 

64

 

Income (loss) before income tax benefit (expense)

 

(126,374

)

 

 

(6,536

)

Income tax benefit (expense)

 

3,557

 

 

 

149

 

Net income (loss)

$

(122,817

)

 

$

(6,387

)

 

 

 

 

 

 

Add:

 

 

 

 

 

Amortization of acquisition-related intangibles (i)

 

58,558

 

 

 

58,549

 

Non-cash impairment loss (h)

 

103,781

 

 

 

 

Gain on extinguishment of debt (b)

 

(1,374

)

 

 

(13,136

)

Non-cash change in fair value of assets and liabilities (c)

 

10,138

 

 

 

12,758

 

Share-based compensation expense (d)

 

14,602

 

 

 

19,274

 

Transaction expenses (e)

 

1,414

 

 

 

2,028

 

Restructuring and other strategic initiative costs (f)

 

7,727

 

 

 

6,970

 

Other non-recurring charges (g)

 

4,044

 

 

 

3,278

 

Non-cash interest expense (j)

 

2,398

 

 

 

2,186

 

Pro forma taxes at effective rate (k)

 

(20,861

)

 

 

(20,135

)

Adjusted Net Income

$

57,610

 

 

$

65,385

 

 

 

 

 

 

 

Shares of Class A common stock outstanding (on an as-converted basis) (l)

 

92,030,806

 

 

 

96,259,523

 

Adjusted Net Income per share

$

0.63

 

 

$

0.68

 

Reconciliation of Operating Cash Flow to Free Cash Flow

For the Three and Nine Months and Ended September 30, 2025 and 2024

(Unaudited)

 

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

($ in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net cash provided by operating activities

 

$

32,227

 

 

$

60,058

 

 

$

67,795

 

 

$

115,838

 

Capital expenditures

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for property and equipment

 

 

(122

)

 

 

(211

)

 

 

(199

)

 

 

(782

)

Capitalized software development costs

 

 

(11,321

)

 

 

(11,029

)

 

 

(32,246

)

 

 

(33,278

)

Total capital expenditures

 

 

(11,443

)

 

 

(11,240

)

 

 

(32,445

)

 

 

(34,060

)

Free cash flow

 

$

20,784

 

 

$

48,818

 

 

$

35,350

 

 

$

81,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow conversion

 

 

67

%

 

 

139

%

 

 

37

%

 

 

78

%

Quarterly Reconciliation of Operating Cash Flow to Free Cash Flow

(Unaudited)

 

 

 

Three Months Ended

 

($ in thousands)

 

December 31,
2024

 

 

March 31,
2025

 

 

June 30,
2025

 

Net cash provided by operating activities

 

$

34,252

 

 

$

2,503

 

 

$

33,065

 

Capital expenditures

 

 

 

 

 

 

 

 

 

Cash paid for property and equipment

 

 

(207

)

 

 

(146

)

 

 

69

 

Capitalized software development costs

 

 

(10,586

)

 

 

(10,391

)

 

 

(10,534

)

Total capital expenditures

 

 

(10,793

)

 

 

(10,537

)

 

 

(10,465

)

Free cash flow

 

$

23,459

 

 

$

(8,034

)

 

$

22,600

 

 

 

 

 

 

 

 

 

 

 

Free cash flow conversion

 

 

64

%

 

 

(24

%)

 

 

71

%

Reconciliation of Revenue Growth to Normalized Revenue Growth

For the Year-over-Year Change Between the Three Months Ended September 30, 2025 and 2024

(Unaudited)

 

 

 

Q3 YoY Change

 

 

Total Revenue growth

 

 

(2

%)

 

Less: Growth from contributions related to political media

 

 

(7

%)

 

Normalized revenue growth (m)

 

 

5

%

 

Reconciliation of Gross Profit Growth to Normalized Gross Profit Growth by Segment

For the Year-over-Year Change Between the Three Months Ended September 30, 2025 and 2024

(Unaudited)

 

 

 

Consumer
Payments

 

 

Business
Payments

 

 

Total

 

Gross profit growth

 

 

1

%

 

 

(31

%)

 

 

(6

%)

Less: Growth from contributions related to political media

 

 

 

 

 

(43

%)

 

 

(7

%)

Normalized gross profit growth (n)

 

 

1

%

 

 

12

%

 

 

1

%

(a)

See footnote (i) for details on amortization and depreciation expenses.

(b)

Reflects a gain on the repurchase of 2026 Notes principal, net of a write-off of debt issuance costs relating to the repurchased principal.

(c)

Reflects the changes in management’s estimates of the fair value of the liability relating to the Tax Receivable Agreement.

(d)

Represents compensation expense associated with equity compensation plans.

(e)

Primarily consists of professional service fees incurred in connection with prior transactions.

(f)

Reflects costs associated with reorganization of operations, consulting fees related to processing services and other operational improvements, including restructuring and integration activities related to acquired businesses, that were not in the ordinary course.

(g)

Reflects franchise taxes and other non-income based taxes, non-recurring legal and other litigation expenses and payments made to third-parties in connection with our IT security and personnel.

(h)

Reflects non-cash goodwill impairment loss primarily related to the Consumer Payments segment.

(i)

Reflects amortization of client relationships, non-compete agreement, software, and channel relationship intangibles acquired through the business combination with Thunder Bridge, and client relationships, non-compete agreement, and software intangibles acquired through REPAY's acquisitions of TriSource Solutions, APS Payments, Ventanex, cPayPlus, CPS Payments, BillingTree, Kontrol Payables and Payix. This adjustment excludes the amortization of other intangible assets which were acquired in the regular course of business, such as capitalized internally developed software and purchased software. See additional information below for an analysis of amortization expenses:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

($ in thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Acquisition-related intangibles

 

$

19,723

 

 

$

19,111

 

 

$

58,558

 

 

$

58,549

 

Software

 

 

5,652

 

 

 

6,008

 

 

 

16,949

 

 

 

19,577

 

Amortization

 

$

25,375

 

 

$

25,119

 

 

$

75,507

 

 

$

78,126

 

Depreciation

 

 

265

 

 

 

410

 

 

 

908

 

 

 

1,202

 

Total Depreciation and amortization (1)

 

$

25,640

 

 

$

25,529

 

 

$

76,415

 

 

$

79,328

 

 

 

Three Months Ended

 

($ in thousands)

 

December 31,
2024

 

 

March 31,
2025

 

 

June 30,
2025

 

Acquisition-related intangibles

 

$

18,595

 

 

$

19,329

 

 

$

19,506

 

Software

 

 

5,249

 

 

 

5,482

 

 

 

5,815

 

Amortization

 

$

23,844

 

 

$

24,811

 

 

$

25,321

 

Depreciation

 

 

538

 

 

 

483

 

 

 

160

 

Total Depreciation and amortization (1)

 

$

24,382

 

 

$

25,294

 

 

$

25,481

 

(1)

Adjusted Net Income is adjusted to exclude amortization of all acquisition-related intangibles as such amounts are inconsistent in amount and frequency and are significantly impacted by the timing and/or size of acquisitions (see corresponding adjustments in the reconciliation of net income to Adjusted Net Income presented above). Management believes that the adjustment of acquisition-related intangible amortization supplements GAAP financial measures because it allows for greater comparability of operating performance. Although REPAY excludes amortization from acquisition-related intangibles from its non-GAAP expenses, management believes that it is important for investors to understand that such intangibles were recorded as part of purchase accounting and contribute to revenue generation. Amortization of intangibles that relate to past acquisitions will recur in future periods until such intangibles have been fully amortized. Any future acquisitions may result in the amortization of additional intangibles.

 

(j)

Represents amortization of non-cash deferred debt issuance costs.

(k)

Represents pro forma income tax adjustment effect associated with items adjusted above.

(l)

Represents the weighted average number of shares of Class A common stock outstanding (on an as-converted basis assuming conversion of outstanding Post-Merger Repay Units) for the three and nine months ended September 30, 2025 and 2024. These numbers do not include any shares issuable upon conversion of the Company’s convertible senior notes. See the reconciliation of basic weighted average shares outstanding to the non-GAAP Class A common stock outstanding on an as-converted basis for each respective period below:

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

2024

 

2025

 

2024

Weighted average shares of Class A common stock outstanding - basic

 

82,579,954

 

88,263,285

 

86,720,963

 

90,426,364

Add: Non-controlling interests

 

 

 

 

 

 

 

 

Weighted average Post-Merger Repay Units exchangeable for Class A common stock

 

5,288,151

 

5,811,526

 

5,309,843

 

5,833,159

Shares of Class A common stock outstanding (on an as-converted basis)

 

87,868,105

 

94,074,811

 

92,030,806

 

96,259,523

(m)

Represents year-over-year revenue growth that excludes incremental revenue attributable to political media spending in Q3 2024 associated with the 2024 election cycle in our media payments business.

(n)

Represents year-over-year gross profit growth that excludes incremental gross profit attributable to political media spending in Q3 2024 associated with the 2024 election cycle in our media payments business.

 

Investor Relations Contact for REPAY:

ir@repay.com

Media Relations Contact for REPAY:

Kristen Hoyman

(404) 637-1665

khoyman@repay.com

Source: Repay Holdings Corporation

Repay Hldgs Corp

NASDAQ:RPAY

RPAY Rankings

RPAY Latest News

RPAY Latest SEC Filings

RPAY Stock Data

326.98M
69.55M
8.91%
106.51%
7.11%
Software - Infrastructure
Services-business Services, Nec
Link
United States
ATLANTA