Free Trial
→ What’s Elon building now? (From Paradigm Press) (Ad)tc pixel Free RPAY Stock Alerts

Repay (RPAY) Financials

Repay logo
$3.87 0.00 (0.00%)
Closing price 10/9/2026 04:00 PM Eastern
Extended Trading
$3.87 0.00 (0.00%)
As of 10/9/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Compare
Annual Income Statements for Repay

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.

Metric 2018 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 11 -106 -50 13 -110 -10 -257
Consolidated Net Income / (Loss)		 11 -117 -56 8.74 -117 -10 -271
Net Income / (Loss) Continuing Operations		 11 -117 -56 8.74 -117 -10 -271
Total Pre-Tax Income 		11 -130 -87 15 -120 -11 -277
Total Revenue		 130 155 219 275 286 311 299
Net Interest Income / (Expense)		 0.00 0.00 0.00 -4.25 -1.05 -1.88 -9.89
Total Interest Income		 0.00 0.00 0.00 0.13 2.82 5.99 4.06
Investment Securities Interest Income		 - - - 0.13 2.82 5.99 4.06
Total Interest Expense		 0.00 0.00 0.00 4.38 3.87 7.87 14
Long-Term Debt Interest Expense		 - - - 4.38 3.87 7.87 14
Total Non-Interest Income		 130 155 219 279 287 313 309
Net Realized & Unrealized Capital Gains on Investments		 - 0.00 0.00 0.00 -10 0.00 0.00
Other Non-Interest Income		 130 155 219 279 297 313 309
Total Non-Interest Expense		 113 187 273 326 398 321 564
Other Operating Expenses		 104 129 176 214 218 217 219
Depreciation Expense		 10 61 90 108 104 104 102
Impairment Charge		 - 0.00 2.18 8.09 76 0.00 243
Restructuring Charge		 -1.10 -2.51 5.85 -3.30 0.00 0.00 0.00
Nonoperating Income / (Expense), net		 -6.07 -98 -33 66 -7.07 -1.27 -12
Income Tax Expense		 0.00 -12 -31 6.17 -2.12 -0.58 -5.87
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.00 -12 -5.95 -4.10 -6.93 -0.19 -14
Basic Earnings per Share		 $0.00 ($2.02) ($0.60) $0.14 ($1.23) ($0.11) ($3.00)
Weighted Average Basic Shares Outstanding		 0.00 52.18M 83.32M 88.79M 90.05M 89.92M 85.56M
Diluted Earnings per Share		 $0.00 ($2.02) ($0.60) $0.12 ($1.23) ($0.11) ($3.00)
Weighted Average Diluted Shares Outstanding		 0.00 52.18M 83.32M 110.67M 90.05M 89.92M 85.56M
Weighted Average Basic & Diluted Shares Outstanding		 0.00 52.18M 83.32M 90.39M 96.16M 92.11M 85.88M

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders		 -73 -5.21 -4.07 3.24 -4.12 -7.95 -102 -6.41 -140 -9.94 -11
Consolidated Net Income / (Loss)		 -78 -5.37 -4.24 3.22 -3.96 -8.17 -108 -6.62 -148 -10 -12
Net Income / (Loss) Continuing Operations		 -78 -5.37 -4.24 3.22 -3.96 -8.17 -108 -6.62 -148 -10 -12
Total Pre-Tax Income 		-81 -5.06 -6.21 4.74 -4.38 -8.62 -109 -8.43 -151 -8.00 -14
Total Revenue		 75 81 75 78 138 76 74 76 75 77 93
Net Interest Income / (Expense)		 -1.05 0.38 0.55 -1.31 -1.88 -1.75 -1.89 -2.17 -4.07 -3.43 -7.69
Total Interest Income		 2.82 1.29 1.46 1.61 5.99 1.36 1.20 0.91 0.60 0.42 0.29
Investment Securities Interest Income		 - 1.29 1.46 1.61 - 1.36 1.20 0.91 0.60 0.42 0.29
Total Interest Expense		 3.87 0.91 0.91 2.92 7.87 3.11 3.09 3.09 4.67 3.84 7.98
Long-Term Debt Interest Expense		 - 0.91 0.91 2.92 - 3.11 3.09 3.09 4.67 3.84 7.98
Total Non-Interest Income		 76 81 75 79 140 77 76 78 79 81 101
Other Non-Interest Income		 76 81 75 79 - 77 76 78 79 81 101
Total Non-Interest Expense		 154 83 78 80 154 81 181 81 222 81 104
Other Operating Expenses		 54 56 52 54 55 56 51 55 57 55 76
Depreciation Expense		 25 27 27 26 24 25 25 26 26 26 28
Impairment Charge		 - - 0.00 0.00 - - 104 0.00 - - 0.00
Nonoperating Income / (Expense), net		 -1.59 -2.94 -3.35 6.72 12 -3.25 -2.54 -3.24 -3.32 -4.57 -3.24
Income Tax Expense		 -3.42 0.30 -1.98 1.52 -0.43 -0.45 -1.30 -1.81 -2.31 2.03 -2.67
Net Income / (Loss) Attributable to Noncontrolling Interest		 -4.39 -0.15 -0.17 -0.03 0.16 -0.22 -5.78 -0.20 -8.16 -0.09 -0.54
Basic Earnings per Share		 ($0.81) ($0.06) ($0.04) $0.04 ($0.05) ($0.09) ($1.15) ($0.08) ($1.68) ($0.12) ($0.13)
Weighted Average Basic Shares Outstanding		 90.05M 91.22M 91.82B 88.26B 89.92M 89.01M 88.65M 82.58M 85.56M 82.52M 83.29M
Diluted Earnings per Share		 ($0.81) ($0.06) ($0.04) $0.03 ($0.04) ($0.09) ($1.15) ($0.08) ($1.68) ($0.12) ($0.13)
Weighted Average Diluted Shares Outstanding		 90.05M 91.22M 91.82B 103.13M 89.92M 89.01M 88.65M 82.58M 85.56M 82.52M 83.29M
Weighted Average Basic & Diluted Shares Outstanding		 96.16M 95.79M 91.90M 91.90M 92.11M 94.15M 86.05M 86.06M 85.88M 89.67M 89.86M

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 2018 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 10 69 -30 17 51 93 -81
Net Cash From Operating Activities		 24 28 53 74 104 150 91
Net Cash From Continuing Operating Activities		 24 28 53 74 104 150 91
Net Income / (Loss) Continuing Operations		 11 -117 -56 8.74 -117 -10 -271
Consolidated Net Income / (Loss)		 11 -117 -56 8.74 -117 -10 -271
Depreciation Expense		 10 61 90 108 104 104 102
Amortization Expense		 0.41 1.42 2.54 2.83 2.85 3.03 3.11
Non-Cash Adjustments to Reconcile Net Income		 0.81 61 12 21 106 5.64 255
Changes in Operating Assets and Liabilities, net		 2.00 22 5.10 -66 8.38 48 1.64
Net Cash From Investing Activities		 -5.80 -146 -397 -40 -24 -45 -42
Net Cash From Continuing Investing Activities		 -5.80 -146 -397 -40 -24 -45 -42
Purchase of Property, Leasehold Improvements and Equipment		 -5.80 -0.99 -24 -37 -51 -45 -42
Purchase of Investment Securities		 0.00 -145 -374 -2.75 -14 0.00 -0.20
Divestitures		 - - 0.00 0.00 40 0.00 0.00
Other Investing Activities, net		 - - - 0.00 0.00 0.00 0.00
Net Cash From Financing Activities		 -8.21 186 314 -17 -29 -13 -130
Net Cash From Continuing Financing Activities		 -8.21 186 314 -17 -29 -13 -130
Issuance of Debt		 3.00 60 460 0.00 0.00 248 0.00
Repayment of Debt		 -4.90 -19 -277 0.00 -20 -215 -72
Repurchase of Common Equity		 0.00 -1.42 -4.04 -10 -2.53 -42 -39
Payment of Dividends		 -6.31 -1.50 -0.06 -0.95 -3.53 -2.35 0.00
Other Financing Activities, Net		 0.00 -363 -7.45 -6.51 -2.89 -2.32 -20
Cash Interest Paid		 5.67 11 1.14 1.54 1.02 4.84 9.15
Cash Income Taxes Paid		 - - - 0.03 1.33 2.81 1.76

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents		 2.76 11 19 41 21 -28 -0.21 -67 14 -69 41
Net Cash From Operating Activities		 35 25 31 60 34 2.50 33 32 23 17 40
Net Cash From Continuing Operating Activities		 35 25 31 60 34 2.50 33 32 23 17 40
Net Income / (Loss) Continuing Operations		 -78 -5.37 -4.24 3.22 -3.96 -8.17 -108 -6.62 -148 -10 -12
Consolidated Net Income / (Loss)		 -78 -5.37 -4.24 3.22 -3.96 -8.17 -108 -6.62 -148 -10 -12
Depreciation Expense		 25 27 27 26 24 25 25 26 26 26 28
Amortization Expense		 0.71 0.71 0.71 0.76 0.85 0.81 0.81 0.78 0.72 0.56 0.95
Non-Cash Adjustments to Reconcile Net Income		 78 8.67 7.02 1.31 -12 5.59 106 1.94 142 7.68 3.55
Changes in Operating Assets and Liabilities, net		 8.99 -6.24 0.71 29 25 -21 8.42 10 3.33 -6.92 20
Net Cash From Investing Activities		 -27 -11 -12 -11 -11 -11 -10 -11 -9.54 -34 -361
Net Cash From Continuing Investing Activities		 -27 -11 -12 -11 -11 -11 -10 -11 -9.54 -34 -361
Purchase of Property, Leasehold Improvements and Equipment		 -13 -11 -12 -11 -11 -11 -10 -11 -9.34 -11 -13
Purchase of Investment Securities		 -14 - - - - 0.00 - - - -23 -348
Net Cash From Financing Activities		 -5.49 -2.99 -0.08 -7.60 -2.01 -19 -23 -88 -0.04 -52 361
Net Cash From Continuing Financing Activities		 -5.49 -2.99 -0.08 -7.60 -2.01 -19 -23 -88 -0.04 -52 361
Issuance of Debt		 - - - 43 205 0.00 - - - 110 500
Repayment of Debt		 - - - -9.35 -205 0.00 - - - -147 -139
Other Financing Activities, Net		 -0.38 -2.99 -0.08 0.16 0.59 -19 -0.17 -0.12 0.11 -15 0.79
Cash Interest Paid		 0.18 0.20 0.20 0.25 4.20 4.53 0.22 4.37 0.03 8.71 -0.62
Cash Income Taxes Paid		 0.13 0.00 - 0.56 0.77 -0.03 1.82 -0.09 0.06 -0.04 0.74

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 2017 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 0.18 782 1,110 1,686 1,627 1,520 1,572 1,200
Cash and Due from Banks		 0.03 25 91 50 65 118 190 116
Restricted Cash		 - 13 15 26 29 26 36 29
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net		 - 1.61 1.63 3.80 4.38 3.13 2.38 1.24
Goodwill		 - 390 459 824 828 717 717 475
Intangible Assets		 - 333 369 578 501 447 389 330
Other Assets		 0.00 19 174 204 200 209 239 249
Total Liabilities & Shareholders' Equity		 0.18 782 1,110 1,686 1,627 1,520 1,572 1,200
Total Liabilities		 0.16 362 554 773 699 689 799 718
Short-Term Debt		 0.16 15 19 20 23 23 45 185
Accrued Interest Payable		 - 16 19 27 29 35 56 53
Other Short-Term Payables		 - 21 28 45 30 0.32 1.50 2.33
Long-Term Debt		 - 208 250 448 451 434 497 280
Other Long-Term Liabilities		 - 102 238 232 165 197 200 197
Commitments & Contingencies		 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 0.02 420 556 913 928 831 773 482
Total Preferred & Common Equity		 0.02 214 509 874 895 815 761 484
Total Common Equity		 0.02 214 509 874 895 815 761 484
Common Stock		 0.02 284 692 1,100 1,118 1,151 1,149 1,167
Retained Earnings		 -0.01 -70 -176 -226 -213 -324 -334 -591
Treasury Stock		 - - - 0.00 -10 -13 -54 -92
Noncontrolling Interest		 - 206 47 39 34 16 12 -2.65

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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets		 1,581 1,576 1,583 1,517 1,522 1,564 1,535 1,413 1,333 1,141 1,608
Cash and Due from Banks		 92 104 118 128 147 169 165 163 96 44 84
Restricted Cash		 27 24 24 27 27 47 44 46 46 43 44
Loans and Leases, Net of Allowance		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net		 4.12 2.96 3.56 2.64 2.91 2.71 1.78 1.55 1.41 1.15 3.76
Goodwill		 793 793 793 717 717 717 717 613 613 475 652
Intangible Assets		 473 458 445 432 416 402 375 360 346 338 560
Other Assets		 193 194 200 211 212 227 233 230 231 240 264
Total Liabilities & Shareholders' Equity		 1,581 1,576 1,583 1,517 1,522 1,564 1,535 1,413 1,333 1,141 1,608
Total Liabilities		 678 672 680 687 691 795 768 774 711 666 1,139
Short-Term Debt		 21 19 20 24 24 29 24 240 169 24 49
Accrued Interest Payable		 27 28 29 29 27 52 43 49 51 48 86
Other Short-Term Payables		 4.38 0.54 1.60 0.55 1.85 2.23 0.46 0.55 2.35 0.95 11
Long-Term Debt		 432 433 433 435 436 496 498 279 280 391 748
Other Long-Term Liabilities		 193 192 196 199 203 215 203 205 209 202 244
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 903 904 902 829 831 770 767 639 622 475 469
Total Preferred & Common Equity		 871 879 880 814 815 755 756 634 617 478 473
Total Common Equity		 871 879 880 814 815 755 756 634 617 478 473
Common Stock		 1,121 1,133 1,141 1,155 1,161 1,138 1,151 1,154 1,159 1,171 1,176
Retained Earnings		 -240 -244 -250 -329 -333 -330 -342 -444 -450 -600 -611
Treasury Stock		 -10 -10 -10 -13 -13 -54 -54 -76 -92 -92 -92
Noncontrolling Interest		 32 25 22 15 15 15 11 5.71 5.51 -2.74 -3.28

Annual Metrics And Ratios for Repay

This table displays calculated financial ratios and metrics derived from Repay's official financial filings.

Metric 2018 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 32,250,000.00 73,438,453.00 90,553,968.00 - - - 86,062,233.00
DEI Adjusted Shares Outstanding		 32,250,000.00 73,438,453.00 90,553,968.00 - - - 86,062,233.00
DEI Earnings Per Adjusted Shares Outstanding		 0.33 -1.60 -0.62 - - - -3.15
Growth Metrics		 - - - - - - -
Revenue Growth		 0.00% 0.00% 41.42% 25.41% 3.84% 8.97% -3.79%
EBITDA Growth		 0.00% 0.00% 26.54% 54.69% -109.73% 1,786.45% -264.23%
EBIT Growth		 0.00% 0.00% -68.69% 4.72% -118.60% 91.42% -2,641.77%
NOPAT Growth		 0.00% 0.00% -68.69% 20.23% -161.10% 91.42% -2,641.77%
Net Income Growth		 0.00% 0.00% 52.25% 115.60% -1,443.32% 91.19% -2,520.47%
EPS Growth		 0.00% 0.00% 70.30% 120.00% -1,125.00% 91.06% -2,627.27%
Operating Cash Flow Growth		 0.00% 0.00% 87.21% 39.18% 39.60% 44.85% -39.30%
Free Cash Flow Firm Growth		 0.00% 0.00% 0.00% 91.43% 170.88% -195.24% 631.49%
Invested Capital Growth		 0.00% 0.00% 67.51% 1.50% -8.19% 2.15% -27.98%
Revenue Q/Q Growth		 0.00% 0.00% 10.47% 2.32% 0.80% 24.97% -0.75%
EBITDA Q/Q Growth		 0.00% 0.00% -1.77% -4.59% -110.27% 177.34% -897.55%
EBIT Q/Q Growth		 0.00% 0.00% -24.25% -3.79% -119.47% 86.58% -120.46%
NOPAT Q/Q Growth		 0.00% 0.00% -24.25% 13.11% -119.47% 86.58% -120.46%
Net Income Q/Q Growth		 0.00% 0.00% -17.82% 1,873.66% -145.08% 87.69% -113.83%
EPS Q/Q Growth		 0.00% 0.00% -275.00% 0.00% -161.70% 87.50% -120.59%
Operating Cash Flow Q/Q Growth		 0.00% 0.00% 0.13% -0.02% 14.39% -0.41% -10.72%
Free Cash Flow Firm Q/Q Growth		 0.00% 100.00% -5.05% 31.39% 114.60% -412.15% 31.05%
Invested Capital Q/Q Growth		 0.00% -1.06% 0.90% -0.45% -5.05% 1.58% -11.58%
Profitability Metrics		 - - - - - - -
EBITDA Margin		 21.11% 19.49% 17.44% 21.51% -2.02% 31.20% -53.26%
EBIT Margin		 12.78% -20.65% -24.63% -18.71% -39.38% -3.10% -88.39%
Profit (Net Income) Margin		 8.10% -75.70% -25.56% 3.18% -41.12% -3.32% -90.55%
Tax Burden Percent		 100.00% 90.47% 64.61% 58.61% 98.23% 94.73% 97.88%
Interest Burden Percent		 63.44% 405.26% 160.62% -28.99% 106.29% 113.15% 104.67%
Effective Tax Rate		 0.00% 0.00% 0.00% 41.39% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 0.00% -2.72% -3.43% -2.17% -5.85% -0.52% -16.37%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.00% -38.07% -8.37% 6.09% -14.17% -1.24% -33.42%
Return on Net Nonoperating Assets (RNNOA)		 0.00% -18.39% -4.20% 3.12% -7.50% -0.77% -26.83%
Return on Equity (ROE)		 0.00% -21.10% -7.63% 0.95% -13.35% -1.29% -43.20%
Cash Return on Invested Capital (CROIC)		 0.00% 0.00% -53.90% -3.66% 2.68% -2.64% 16.16%
Operating Return on Assets (OROA)		 18,841.22% -3.38% -3.86% -3.11% -7.15% -0.62% -19.09%
Return on Assets (ROA)		 11,951.96% -12.41% -4.01% 0.53% -7.46% -0.67% -19.56%
Return on Common Equity (ROCE)		 0.00% -15.63% -7.18% 0.91% -12.98% -1.27% -42.88%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -23.04% -6.41% 0.98% -14.41% -1.36% -55.96%
Net Operating Profit after Tax (NOPAT)		 17 -22 -38 -30 -79 -6.76 -185
NOPAT Margin		 12.78% -14.45% -17.24% -10.96% -27.57% -2.17% -61.87%
Net Nonoperating Expense Percent (NNEP)		 0.00% 35.35% 4.95% -8.25% 8.31% 0.72% 17.05%
SG&A Expenses to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 87.22% 120.65% 124.63% 118.71% 139.38% 103.10% 188.39%
Earnings before Interest and Taxes (EBIT)		 17 -32 -54 -51 -112 -9.65 -265
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 27 30 38 59 -5.76 97 -159
Valuation Ratios		 - - - - - - -
Price to Book Value (P/BV)		 0.00 3.93 1.89 0.82 0.99 0.92 0.65
Price to Tangible Book Value (P/TBV)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)		 2.46 12.91 7.55 2.65 2.83 2.25 1.05
Price to Earnings (P/E)		 30.30 0.00 0.00 56.88 0.00 0.00 0.00
Dividend Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield		 3.30% 0.00% 0.00% 1.76% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.00 2.68 1.51 0.82 0.88 0.78 0.66
Enterprise Value to Revenue (EV/Rev)		 2.46 14.26 9.51 4.16 3.98 3.31 2.08
Enterprise Value to EBITDA (EV/EBITDA)		 11.64 73.15 54.55 19.35 0.00 10.61 0.00
Enterprise Value to EBIT (EV/EBIT)		 19.22 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)		 19.22 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 13.21 77.58 39.11 15.42 10.97 6.86 6.82
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 31.48 0.00 3.40
Leverage & Solvency		 - - - - - - -
Debt to Equity		 0.00 0.48 0.51 0.51 0.55 0.70 0.97
Long-Term Debt to Equity		 0.00 0.45 0.49 0.49 0.52 0.64 0.58
Financial Leverage		 0.00 0.48 0.50 0.51 0.53 0.62 0.80
Leverage Ratio		 8.94 1.94 1.90 1.80 1.79 1.93 2.21
Compound Leverage Factor		 5.67 7.86 3.06 -0.52 1.90 2.18 2.31
Debt to Total Capital		 0.00% 32.57% 33.91% 33.81% 35.48% 41.21% 49.14%
Short-Term Debt to Total Capital		 0.00% 2.26% 1.45% 1.62% 1.76% 3.44% 19.57%
Long-Term Debt to Total Capital		 0.00% 30.31% 32.46% 32.18% 33.72% 37.77% 29.57%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 5.68% 2.83% 2.41% 1.22% 0.90% -0.28%
Common Equity to Total Capital		 0.00% 61.75% 63.26% 63.79% 63.31% 57.88% 51.14%
Debt to EBITDA		 0.00 8.89 12.26 8.02 -79.34 5.58 -2.92
Net Debt to EBITDA		 0.00 5.36 10.26 6.43 -54.30 3.26 -1.94
Long-Term Debt to EBITDA		 0.00 8.27 11.73 7.63 -75.42 5.12 -1.76
Debt to NOPAT		 0.00 -11.99 -12.40 -15.72 -5.80 -80.23 -2.51
Net Debt to NOPAT		 0.00 -7.23 -10.38 -12.62 -3.97 -46.90 -1.67
Long-Term Debt to NOPAT		 0.00 -11.16 -11.87 -14.97 -5.52 -73.53 -1.51
Noncontrolling Interest Sharing Ratio		 0.00% 25.93% 5.85% 3.95% 2.81% 1.72% 0.74%
Liquidity Ratios		 - - - - - - -
Cash Flow Metrics		 - - - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 0.00 -595 -51 36 -34 183
Operating Cash Flow to CapEx		 416.99% 2,865.90% 226.88% 201.74% 203.90% 334.63% 218.06%
Free Cash Flow to Firm to Interest Expense		 0.00 0.00 0.00 -11.64 9.33 -4.37 13.10
Operating Cash Flow to Interest Expense		 0.00 0.00 0.00 16.97 26.77 19.06 6.53
Operating Cash Flow Less CapEx to Interest Expense		 0.00 0.00 0.00 8.56 13.64 13.37 3.54
Efficiency Ratios		 - - - - - - -
Asset Turnover		 1,474.65 0.16 0.16 0.17 0.18 0.20 0.22
Fixed Asset Turnover		 0.00 95.73 80.77 67.27 76.07 112.82 165.13
Capital & Investment Metrics		 - - - - - - -
Invested Capital		 0.00 825 1,382 1,402 1,288 1,315 947
Invested Capital Turnover		 0.00 0.19 0.20 0.20 0.21 0.24 0.26
Increase / (Decrease) in Invested Capital		 0.00 0.00 557 21 -115 28 -368
Enterprise Value (EV)		 319 2,210 2,086 1,144 1,137 1,030 621
Market Capitalization		 319 2,001 1,654 730 808 701 314
Book Value per Share		 $0.00 $6.94 $9.65 $9.86 $8.61 $8.28 $5.63
Tangible Book Value per Share		 $0.00 ($4.34) ($5.83) ($4.78) ($3.68) ($3.75) ($3.72)
Total Capital		 0.00 825 1,382 1,402 1,288 1,315 947
Total Debt		 0.00 269 469 474 457 542 465
Total Long-Term Debt		 0.00 250 448 451 434 497 280
Net Debt		 0.00 162 392 381 313 317 310
Capital Expenditures (CapEx)		 5.80 0.99 24 37 51 45 42
Net Nonoperating Expense (NNE)		 6.07 95 18 -39 39 3.59 86
Net Nonoperating Obligations (NNO)		 0.00 269 469 474 457 542 465
Total Depreciation and Amortization (D&A)		 11 62 92 111 107 107 105
Earnings Adjustments		 - - - - - - -
Adjusted Basic Earnings per Share		 ($0.14) $0.00 ($0.60) $0.14 ($1.23) ($0.11) ($3.00)
Adjusted Weighted Average Basic Shares Outstanding		 32.25M 0.00 90.46M 88.79M 90.05M 89.92M 85.56M
Adjusted Diluted Earnings per Share		 ($0.14) $0.00 ($0.60) $0.12 ($1.23) ($0.11) ($3.00)
Adjusted Weighted Average Diluted Shares Outstanding		 32.25M 0.00 90.46M 110.67M 90.05M 89.92M 85.56M
Adjusted Basic & Diluted Earnings per Share		 ($0.14) $0.00 ($0.60) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 7.17M 0.00 83.32M 90.39M 96.16M 92.11M 85.88M
Normalized Net Operating Profit after Tax (NOPAT)		 11 -24 -32 -27 -26 -6.76 -15
Normalized NOPAT Margin		 8.35% -15.59% -14.68% -9.94% -8.99% -2.17% -5.13%
Pre Tax Income Margin		 8.10% -83.67% -39.56% 5.42% -41.86% -3.51% -92.51%
Debt Service Ratios		 - - - - - - -
EBIT to Interest Expense		 0.00 0.00 0.00 -11.76 -29.06 -1.23 -18.97
NOPAT to Interest Expense		 0.00 0.00 0.00 -6.89 -20.34 -0.86 -13.28
EBIT Less CapEx to Interest Expense		 0.00 0.00 0.00 -20.17 -42.19 -6.92 -21.97
NOPAT Less CapEx to Interest Expense		 0.00 0.00 0.00 -15.30 -33.47 -6.56 -16.28
Payout Ratios		 - - - - - - -
Dividend Payout Ratio		 59.86% -1.27% -0.11% 10.88% -3.00% -22.71% 0.00%
Augmented Payout Ratio		 59.86% -2.48% -7.32% 125.28% -5.16% -424.26% -14.22%

Quarterly Metrics And Ratios for Repay

This table displays calculated financial ratios and metrics derived from Repay's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding		 - - - - - 92,108,418.00 94,150,009.00 86,046,966.00 86,062,233.00 85,881,082.00 89,673,078.00
DEI Adjusted Shares Outstanding		 - - - - - 92,108,418.00 94,150,009.00 86,046,966.00 86,062,233.00 85,881,082.00 89,673,078.00
DEI Earnings Per Adjusted Shares Outstanding		 - - - - - -0.09 -1.15 -0.08 -1.72 -0.12 -0.13
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 9.52% 24.84% -100.00% 24.17% 84.36% -6.81% -2.28% -2.93% -2.93% 2.37% 26.14%
EBITDA Growth		 -1,653.42% 183.93% 38.86% 75.21% 116.71% -19.06% -427.05% -12.63% -636.15% 9.31% 121.90%
EBIT Growth		 -252.79% 86.06% 65.33% 343.43% 79.64% -152.87% -3,624.94% -161.11% -5,405.05% 36.03% 89.75%
NOPAT Growth		 -252.79% 86.06% 65.33% 335.92% 79.64% -152.87% -3,624.94% -169.42% -5,405.05% 36.03% 89.75%
Net Income Growth		 -851.42% 80.79% 20.51% 149.58% 94.90% -52.25% -2,449.73% -305.82% -3,646.11% -22.85% 89.33%
EPS Growth		 -1,520.00% 80.00% 20.00% 142.86% 95.06% -50.00% -2,775.00% -366.67% -4,100.00% -33.33% 88.70%
Operating Cash Flow Growth		 59.69% 19.06% 55.26% 114.75% -1.75% -89.91% 6.73% -46.34% -31.93% 572.11% 21.70%
Free Cash Flow Firm Growth		 261.82% 129.11% -3.00% 42.17% -165.85% -107.15% -8.54% 266.30% 997.87% 8,369.17% -301.89%
Invested Capital Growth		 -8.19% -5.06% -4.76% -4.53% 2.15% 0.08% -10.22% -17.26% -27.98% -30.97% 9.30%
Revenue Q/Q Growth		 0.83% 6.23% -100.00% 0.00% 49.72% -1.55% -2.43% 2.46% -1.37% 3.83% 20.22%
EBITDA Q/Q Growth		 -344.56% 147.58% -4.66% 61.06% -76.67% -8.07% -488.29% 126.38% -669.40% 118.74% -22.20%
EBIT Q/Q Growth		 -1,453.27% 96.81% -36.62% 464.25% -229.90% -100.79% -1,888.34% 95.15% -2,741.21% 97.67% -218.71%
NOPAT Q/Q Growth		 -1,453.27% 96.81% -36.62% 453.02% -234.03% -100.79% -1,888.34% 95.15% -2,741.21% 97.67% -218.71%
Net Income Q/Q Growth		 -1,097.93% 93.09% 21.03% 175.88% -223.11% -106.37% -1,222.62% 93.88% -2,140.76% 93.23% -14.90%
EPS Q/Q Growth		 -1,057.14% 92.59% 33.33% 175.00% -233.33% -125.00% -1,177.78% 93.04% -2,000.00% 92.86% -8.33%
Operating Cash Flow Q/Q Growth		 24.66% -28.86% 24.91% 93.87% -42.97% -92.69% 1,221.01% -2.53% -27.65% -27.85% 139.19%
Free Cash Flow Firm Q/Q Growth		 20.48% 10.53% -7.07% 12.39% -155.81% 83.74% 1,291.70% 284.52% 20.50% 49.76% -129.09%
Invested Capital Q/Q Growth		 -5.05% 0.07% 0.22% 0.31% 1.58% -2.00% -10.10% -7.55% -11.58% -6.06% 42.34%
Profitability Metrics		 - - - - - - - - - - -
EBITDA Margin		 -72.18% 31.26% 0.00% 41.99% 6.54% 27.43% -109.18% 28.11% -162.27% 29.29% 18.96%
EBIT Margin		 -106.10% -3.10% 0.00% 13.50% -11.72% -7.11% -144.83% -6.86% -197.63% -4.44% -11.77%
Profit (Net Income) Margin		 -103.65% -6.65% 0.00% 3.48% -2.86% -10.81% -146.51% -8.76% -198.98% -12.97% -12.40%
Tax Burden Percent		 95.78% 105.96% 68.21% 67.84% 90.28% 94.76% 98.81% 78.54% 98.46% 125.41% 81.22%
Interest Burden Percent		 101.99% 202.20% 181.58% 38.03% 27.08% 160.49% 102.37% 162.55% 102.26% 232.86% 129.61%
Effective Tax Rate		 0.00% 0.00% 0.00% 32.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)		 -15.77% -0.50% 0.00% 1.72% -1.96% -1.18% -25.16% -1.22% -36.61% -0.86% -2.18%
ROIC Less NNEP Spread (ROIC-NNEP)		 -20.50% -1.29% 0.00% 0.65% -0.48% -2.08% -31.95% -1.84% -45.58% -2.49% -2.76%
Return on Net Nonoperating Assets (RNNOA)		 -10.85% -0.68% 0.00% 0.38% -0.30% -1.28% -21.29% -1.29% -36.59% -1.88% -3.28%
Return on Equity (ROE)		 -26.62% -1.18% 0.00% 2.10% -2.26% -2.46% -46.44% -2.51% -73.20% -2.74% -5.46%
Cash Return on Invested Capital (CROIC)		 2.68% 0.11% 0.14% 0.83% -2.64% -0.78% 4.10% 11.79% 16.16% 19.76% -18.52%
Operating Return on Assets (OROA)		 -19.26% -0.61% 0.00% 2.14% -2.36% -1.42% -29.99% -1.43% -42.69% -1.00% -2.50%
Return on Assets (ROA)		 -18.81% -1.30% 0.00% 0.55% -0.58% -2.16% -30.34% -1.82% -42.99% -2.92% -2.63%
Return on Common Equity (ROCE)		 -25.87% -1.14% 0.00% 2.06% -2.22% -2.42% -45.78% -2.47% -72.67% -2.72% -5.45%
Return on Equity Simple (ROE_SIMPLE)		 0.00% -11.66% -11.50% -11.14% 0.00% -1.74% -18.45% -20.55% 0.00% -57.10% -37.34%
Net Operating Profit after Tax (NOPAT)		 -56 -1.75 -2.39 8.45 -11 -3.76 -75 -3.63 -103 -2.41 -7.67
NOPAT Margin		 -74.27% -2.17% 0.00% 9.16% -8.20% -4.97% -101.38% -4.80% -138.34% -3.11% -8.24%
Net Nonoperating Expense Percent (NNEP)		 4.73% 0.79% 0.40% 1.07% -1.48% 0.90% 6.80% 0.61% 8.97% 1.63% 0.59%
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% 0.00%
Operating Expenses to Revenue		 206.10% 103.10% 0.00% 86.50% 111.72% 107.11% 244.83% 106.86% 297.63% 104.44% 111.77%
Earnings before Interest and Taxes (EBIT)		 -80 -2.50 -3.42 12 -16 -5.37 -107 -5.18 -147 -3.44 -11
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -54 25 24 39 9.04 21 -81 21 -121 23 18
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 0.99 1.30 1.24 0.99 0.92 0.68 0.72 0.73 0.65 0.47 0.80
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 0.00
Price to Revenue (P/Rev)		 2.83 3.49 4.38 3.01 2.25 1.68 1.49 1.49 1.05 0.74 1.18
Price to Earnings (P/E)		 0.00 0.00 0.00 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% 0.00%
Earnings Yield		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)		 0.88 1.07 1.02 0.83 0.78 0.65 0.66 0.71 0.66 0.62 0.82
Enterprise Value to Revenue (EV/Rev)		 3.98 4.55 5.68 4.32 3.31 2.74 2.53 2.53 2.08 1.82 3.26
Enterprise Value to EBITDA (EV/EBITDA)		 0.00 118.31 71.45 30.70 10.61 9.08 0.00 0.00 0.00 0.00 0.00
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 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 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)		 10.97 12.80 11.07 7.13 6.86 6.55 5.93 7.47 6.82 5.20 9.26
Enterprise Value to Free Cash Flow (EV/FCFF)		 31.48 957.65 704.10 97.56 0.00 0.00 15.35 5.47 3.40 2.55 0.00
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 0.55 0.55 0.55 0.68 0.70 0.68 0.81 0.72 0.97 0.87 1.70
Long-Term Debt to Equity		 0.52 0.52 0.52 0.64 0.64 0.65 0.44 0.45 0.58 0.82 1.59
Financial Leverage		 0.53 0.53 0.53 0.59 0.62 0.61 0.67 0.70 0.80 0.75 1.19
Leverage Ratio		 1.79 1.79 1.79 1.88 1.93 1.91 2.00 2.08 2.21 2.15 2.73
Compound Leverage Factor		 1.82 3.62 3.24 0.72 0.52 3.07 2.04 3.38 2.26 5.02 3.53
Debt to Total Capital		 35.48% 35.61% 35.64% 40.55% 41.21% 40.48% 44.82% 41.90% 49.14% 46.59% 62.95%
Short-Term Debt to Total Capital		 1.76% 1.84% 1.89% 2.22% 3.44% 1.87% 20.74% 15.80% 19.57% 2.69% 3.88%
Long-Term Debt to Total Capital		 33.72% 33.77% 33.75% 38.33% 37.77% 38.61% 24.08% 26.09% 29.57% 43.90% 59.07%
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% 0.00%
Noncontrolling Interests to Total Capital		 1.22% 1.20% 1.19% 1.16% 0.90% 0.89% 0.49% 0.51% -0.28% -0.31% -0.26%
Common Equity to Total Capital		 63.31% 63.19% 63.18% 58.29% 57.88% 58.63% 54.69% 57.59% 51.14% 53.72% 37.31%
Debt to EBITDA		 -79.34 39.40 25.04 15.00 5.58 5.66 -40.22 -28.08 -2.92 -2.63 -13.43
Net Debt to EBITDA		 -54.30 26.10 15.56 8.85 3.26 3.39 -24.03 -19.20 -1.94 -2.08 -11.28
Long-Term Debt to EBITDA		 -75.42 37.36 23.71 14.17 5.12 5.40 -21.61 -17.49 -1.76 -2.48 -12.60
Debt to NOPAT		 -5.80 -6.83 -7.34 -10.43 -80.23 -57.79 -6.35 -5.34 -2.51 -2.25 -6.83
Net Debt to NOPAT		 -3.97 -4.52 -4.56 -6.15 -46.90 -34.62 -3.80 -3.65 -1.67 -1.78 -5.74
Long-Term Debt to NOPAT		 -5.52 -6.47 -6.95 -9.86 -73.53 -55.11 -3.41 -3.33 -1.51 -2.12 -6.41
Noncontrolling Interest Sharing Ratio		 2.81% 2.74% 0.00% 2.22% 1.72% 1.69% 1.43% 1.47% 0.74% 0.70% 0.22%
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 59 67 62 70 -39 -4.80 57 220 265 397 -115
Operating Cash Flow to CapEx		 266.62% 222.85% 264.98% 534.32% 317.35% 23.75% 315.96% 281.63% 249.70% 147.05% 312.71%
Free Cash Flow to Firm to Interest Expense		 15.29 0.00 0.00 0.00 -4.95 -1.54 18.52 71.26 56.75 103.21 -14.46
Operating Cash Flow to Interest Expense		 9.01 0.00 0.00 0.00 4.35 0.81 10.71 10.45 5.00 4.38 5.04
Operating Cash Flow Less CapEx to Interest Expense		 5.63 0.00 0.00 0.00 2.98 -2.59 7.32 6.74 2.99 1.40 3.43
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.18 0.20 0.15 0.16 0.20 0.20 0.21 0.21 0.22 0.23 0.21
Fixed Asset Turnover		 76.07 89.56 78.73 79.42 112.82 138.30 136.19 146.42 165.13 205.50 120.65
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 1,288 1,288 1,291 1,295 1,315 1,289 1,159 1,071 947 890 1,266
Invested Capital Turnover		 0.21 0.23 0.17 0.19 0.24 0.24 0.25 0.26 0.26 0.28 0.26
Increase / (Decrease) in Invested Capital		 -115 -69 -65 -61 28 1.04 -132 -223 -368 -399 108
Enterprise Value (EV)		 1,137 1,377 1,313 1,075 1,030 837 770 762 621 548 1,043
Market Capitalization		 808 1,058 1,012 750 701 513 454 450 314 223 377
Book Value per Share		 $8.61 $8.46 $8.51 $8.21 $8.28 $8.20 $6.73 $7.17 $5.63 $5.57 $5.27
Tangible Book Value per Share		 ($3.68) ($3.48) ($3.32) ($3.97) ($3.75) ($3.64) ($3.60) ($3.97) ($3.72) ($3.90) ($8.25)
Total Capital		 1,288 1,288 1,291 1,295 1,315 1,289 1,159 1,071 947 890 1,266
Total Debt		 457 459 460 525 542 522 519 449 465 415 797
Total Long-Term Debt		 434 435 436 496 497 498 279 280 280 391 748
Net Debt		 313 304 286 310 317 313 310 307 310 328 670
Capital Expenditures (CapEx)		 13 11 12 11 11 11 10 11 9.34 11 13
Net Nonoperating Expense (NNE)		 22 3.61 1.84 5.24 -7.37 4.41 33 2.99 45 7.63 3.86
Net Nonoperating Obligations (NNO)		 457 459 460 525 542 522 519 449 465 415 797
Total Depreciation and Amortization (D&A)		 25 28 27 26 25 26 26 26 26 26 29
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.81) ($0.06) ($0.04) $0.04 ($0.05) ($0.09) ($1.15) ($0.08) ($1.68) ($0.12) ($0.13)
Adjusted Weighted Average Basic Shares Outstanding		 90.05M 91.22M 91.82B 88.26B 89.92M 89.01M 88.65M 82.58M 85.56M 82.52M 83.29M
Adjusted Diluted Earnings per Share		 ($0.81) ($0.06) ($0.04) $0.03 ($0.04) ($0.09) ($1.15) ($0.08) ($1.68) ($0.12) ($0.13)
Adjusted Weighted Average Diluted Shares Outstanding		 90.05M 91.22M 91.82B 103.13M 89.92M 89.01M 88.65M 82.58M 85.56M 82.52M 83.29M
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 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 96.16M 95.79M 91.90M 91.90M 92.11M 94.15M 86.05M 86.06M 85.88M 89.67M 89.86M
Normalized Net Operating Profit after Tax (NOPAT)		 -56 -1.75 -55 8.45 -11 -3.76 -2.11 -3.63 -103 -2.41 -7.67
Normalized NOPAT Margin		 -74.27% -2.17% 0.00% 9.16% -8.20% -4.97% -2.86% -4.80% -138.34% -3.11% -8.24%
Pre Tax Income Margin		 -108.22% -6.27% 0.00% 5.14% -3.17% -11.41% -148.27% -11.15% -202.09% -10.34% -15.26%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 -20.55 0.00 0.00 0.00 -2.06 -1.73 -34.59 -1.68 -31.55 -0.89 -1.37
NOPAT to Interest Expense		 -14.38 0.00 0.00 0.00 -1.44 -1.21 -24.22 -1.18 -22.08 -0.63 -0.96
EBIT Less CapEx to Interest Expense		 -23.92 0.00 0.00 0.00 -3.43 -5.12 -37.98 -5.39 -33.55 -3.87 -2.98
NOPAT Less CapEx to Interest Expense		 -17.76 0.00 0.00 0.00 -2.81 -4.60 -27.61 -4.89 -24.08 -3.60 -2.57
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 -3.00% -3.66% -3.11% -3.07% -22.71% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio		 -5.16% -8.32% -7.82% -57.78% -424.26% 0.00% -54.89% -30.27% -14.22% -14.12% -9.01%

Financials Breakdown Chart

Key Financial Trends

Repay Holdings’ latest results show a mixed picture. Revenue increased to $93.0 million in Q2 2026, up from $77.4 million in Q1 2026 and $73.7 million in the restated Q2 2025 results. However, the company remained unprofitable, reporting a $10.99 million net loss attributable to common shareholders, or $0.13 per diluted share.

Cash generation improved meaningfully. Operating cash flow rose to $40.2 million in Q2 2026 from $16.8 million in Q1 and $33.1 million in Q2 2025. Cash and cash equivalents increased to $83.7 million, while restricted cash brought total cash resources to approximately $127.5 million. Much of the quarterly cash increase, however, came from financing activity rather than operations.

The balance sheet changed substantially during the quarter. Repay issued $500.0 million of debt and repaid $139.4 million, contributing to a $361.4 million financing inflow. Total debt increased to approximately $798.0 million from $414.5 million at the end of Q1. Goodwill and intangible assets also climbed to approximately $1.21 billion, or about 75% of total assets, making asset quality and leverage important issues for investors to monitor. Several prior-period figures have been restated, so historical comparisons should be interpreted cautiously.

  • Revenue growth accelerated: Q2 2026 revenue rose approximately 20% sequentially and 26% year over year, continuing the longer-term increase from roughly $64.7 million in Q1 2023.
  • Operating cash flow remained positive: Quarterly operating cash flow reached $40.2 million, the strongest result among the reported 2026 quarters and above the $33.1 million generated in Q2 2025.
  • Liquidity improved: Cash and equivalents increased by $40.0 million during Q2, while cash plus restricted cash reached approximately $127.5 million.
  • No impairment charge was recorded in Q2 2026: This compares with a $103.8 million impairment charge in the restated Q2 2025 results, helping the year-over-year comparison.
  • Cash deployment shifted toward investments: Repay purchased approximately $348.2 million of investment securities, producing total investing cash outflow of $361.0 million. The strategy may support future interest income, but it significantly increased the company’s funding needs during the quarter.
  • Noninterest income remains the primary revenue source: Q2 noninterest income was $100.7 million, while net interest income was negative $7.7 million. This leaves results heavily dependent on the company’s core payment-related and fee-based revenue streams.
  • Profitability remains weak: Repay has reported net losses attributable to common shareholders in each of the reported 2025 and 2026 quarters, with Q2 2026’s loss widening from $9.9 million in Q1.
  • Interest costs are rising rapidly: Long-term debt interest expense increased to $8.0 million in Q2 2026 from $3.8 million in Q1 and $3.1 million in Q2 2025, pushing net interest expense further into negative territory.
  • Leverage increased sharply: Total debt rose by approximately $383.5 million sequentially to $798.0 million, while total liabilities reached $1.14 billion. Higher debt could pressure future earnings through additional interest expense.
  • Asset concentration and equity quality are concerns: Goodwill and intangible assets totaled approximately $1.21 billion against $1.61 billion of assets, while retained earnings remained negative at $611.5 million. Future impairments could materially reduce reported equity.
10/10/26 09:18 PM ETAI Generated. May Contain Errors.

Repay Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Repay's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Repay's net income appears to be on a downward trend, with a most recent value of -$271.09 million in 2025, compared with $10.54 million in 2018. The previous period was -$10.35 million in 2024. See where experts think Repay is headed by visiting Repay's forecast page.

Over the last 7 years, Repay's total revenue changed from $130.01 million in 2018 to $299.38 million in 2025, a change of 130.3%.

In the past 13 quarters, Repay's cash and equivalents has ranged from $43.77 million in Q1 2026 to $168.72 million in Q3 2024, and is currently $83.66 million as of their latest financial filing in Q2 2026.

Repay had total debt of $465.42 million at the end of 2025, a 14.1% decrease from 2024, and none in 2018.

Over the last 7 years, Repay's book value per share changed from 0.00 in 2018 to 5.63 in 2025, a change of 562.9%.


Related Companies

Financial statements for NASDAQ:RPAY last updated on 8/10/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
This free guide explains options the way they should be taught
Most options educators jump straight into Greeks, spreads, and implied volatility - losing beginners before th...
Base Camp Trading | Sponsoredtc pixel
New Chip takes minutes, not days
George Gilder believes today's AI data centers could become tomorrow's typewriters - replaced by a single wafe...
Eagle Publishing | Sponsoredtc pixel
The only 5 stocks that matter
SpaceX's IPO reportedly minted 4,400 new millionaires, and OpenAI is said to be eyeing a 1 trillion dollar IPO...
TradeSmith | Sponsoredtc pixel
This high yielding “gold annuity” is starting to move…
Garrett Goggin, a 20+ year gold analyst, has called major moves before: Montage Gold up 2,567%, G2 Goldfields ...
Golden Portfolio | Sponsoredtc pixel
A letter from Shannon Stansberry
Porter Stansberry nearly canceled the entire project. When he first saw the claimed returns - only one down ye...
Porter & Company | Sponsoredtc pixel
Trump goes "all-in" on Grand Canyon energy breakthrough
A drilling crew near the Grand Canyon uncovered a clean energy well producing nearly eight times the output of...
Behind the Markets | Sponsoredtc pixel
Small Colorado Company (Backed by Sam Altman) Could Save U.S. Power Grid
A small Colorado company has secured rights to technology that could prevent the U.S. public power grid from c...
Altimetry | Sponsoredtc pixel
Tech expert smashes iPhone with golf club
Twenty years ago, Josh Baylin told Congress the iPhone was coming, three years before it launched. A $1,500 be...
Stansberry Research | Sponsoredtc pixel