03/09/2026 | Press release | Distributed by Public on 03/09/2026 14:15
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
The following discussion and analysis of financial condition and results of operations should be read together with our audited consolidated financial statements and the related notes to those statements included under Item 8, hereof. For purposes of this section, "Repay", the "Company", "we", or "our" refer to Repay Holdings Corporation and its subsidiaries, unless the context otherwise requires. Certain figures have been rounded for ease of presentation and may not sum due to rounding.
Cautionary Note Regarding Forward-Looking Statements
Statements under "Management's Discussion and Analysis of Financial Condition and Results of Operations" regarding our financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Actual results could differ materially from those contemplated by the forward-looking statements as a result of certain factors, including those set forth under Part I, Item 1A "Risk Factors" in this Annual Report on Form 10-K.
Overview
We provide integrated payment processing solutions to industry-oriented markets in which clients have specific transaction processing needs. We refer to these markets as "vertical markets" or "verticals." Our proprietary, integrated payment technology platform reduces the complexity of the electronic payments process for businesses, while enhancing their consumers' overall experience. We are a payments innovator, differentiated by our proprietary, integrated payment technology platform and our ability to reduce the complexity of the electronic payments for businesses. We intend to continue to strategically target verticals where we believe our ability to tailor payment solutions to our client needs, our deep knowledge of our vertical markets and the embedded nature of our integrated payment solutions will drive strong growth by attracting new clients and fostering long-term client relationships.
We report our financial results based on two reportable segments.
Consumer Payments- Our Consumer Payments segment provides payment processing solutions (including debit and credit card processing, ACH processing and other electronic payment acceptance solutions, as well as our loan disbursement product) that enable our clients to collect payments and disburse funds to consumers and includes our RCS offering. RCS is our proprietary clearing and settlement platform through which we market customizable payment processing programs to other ISOs and payment facilitators. The strategic vertical markets served by our Consumer Payments segment primarily include personal loans, automotive loans, receivables management, credit unions, mortgage servicing, consumer healthcare and diversified retail.
Business Payments- Our 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 our clients to collect or send payments to other businesses. The strategic vertical markets served within our Business Payments segment primarily include retail automotive, education, field services, governments and municipalities, healthcare, media, HOA management and hospitality.
Macroeconomic Conditions
We have been monitoring the current economic environment in the U.S. and globally - characterized by inflationary pressures in certain cost categories (including changes in wages and technology-related expenses), elevated interest rate levels, tighter credit conditions, uneven economic growth and periodic volatility in financial markets. Such macroeconomic conditions may continue to evolve in ways that are difficult to fully anticipate and may also include the potential for slowing growth, higher levels of unemployment, reduced consumer or commercial spending and/or recessionary conditions. Some or all of these market factors have and could continue to adversely affect our payment volumes from the consumer loan market, the receivables management industry and consumer and commercial spending. The effect of these events on our financial condition, results of operations and cash flows is uncertain and cannot be predicted at this time. Finally, the impact of all of these various events on our results in 2025 may not be necessarily indicative of their impact on our results in 2026.
Business Combination
The Company was formed upon closing of the merger (the "Business Combination") of Hawk Parent Holdings LLC (together with Repay Holdings, LLC and its other subsidiaries, "Hawk Parent") with a subsidiary of Thunder Bridge
Acquisition, Ltd., ("Thunder Bridge"), a special purpose acquisition company, on July 11, 2019. On the closing of the Business Combination, Thunder Bridge changed its name to "Repay Holdings Corporation."
Key Factors Affecting Our Business
Key factors that we believe impact our business, results of operations and financial condition include, but are not limited to, the following:
Key Components of Our Revenues and Expenses
Revenues
Revenue. As our clients process increased volumes of payments, our revenues increase as a result of the fees we charge for processing these payments. Most of our revenues are derived from volume-based payment processing fees ("discount fees") and other related fixed per transaction fees. Discount fees represent a percentage of the dollar amount of each credit or debit transaction processed and include fees relating to processing and services that we provide. The transaction price for such processing services is determined, based on the judgment of our management, considering factors such as margin objectives, pricing practices and controls, client segment pricing strategies, the product life cycle and the observable price of the service charged to similarly situated clients. Our chargeback rate was less than 1% of our card payment volume, during the years ended December 31, 2025, 2024 and 2023.
Expenses
Costs of services. Costs of services primarily include commissions to our software integration partners and other third-party processing costs, such as front and back-end processing costs and sponsor bank fees.
Selling, general and administrative. Selling, general and administrative expenses include salaries, share-based compensation and other employment costs, professional service fees, rent and utilities and other operating costs.
Depreciation and amortization. Depreciation expense consists of depreciation on our investments in property, equipment and computer hardware. Depreciation expense is recognized on a straight-line basis over the estimated useful life of the asset. Amortization expense for software development costs and purchased software is recognized on the straight-line method over a three-year estimated useful life, between eight to ten years estimated useful life for client relationships and channel relationships, and between two to five years estimated useful life for non-compete agreements.
Interest income.Interest income consists of interest received on our cash and cash equivalents.
Interest expense. Interest expense consists of interest paid in respect of our indebtedness under the convertible senior notes.
Change in fair value of tax receivable liability. This amount represents the change in fair value of the tax receivable agreement liability. The TRA liability is carried at fair value; so, any change to the valuation of this liability is recognized through this line in other expense. The change in fair value can result from the redemption or exchange of Post-Merger Repay Units for Class A common stock of Repay Holdings Corporation, through accretion of the discounted fair value of the expected future cash payments, or changes to the discount rate, also referred to as the Early Termination Rate, used to determine the fair value of the liability.
Results of Operations
|
Year ended December 31, |
||||||||||||
|
($ in thousands, except per share data) |
2025 |
2024 |
2023 |
|||||||||
|
Revenue |
$ |
309,261 |
$ |
313,042 |
$ |
296,627 |
||||||
|
Operating expenses |
||||||||||||
|
Costs of services (exclusive of depreciation and amortization shown separately below) |
$ |
77,243 |
$ |
71,636 |
$ |
69,703 |
||||||
|
Selling, general and administrative |
142,006 |
145,466 |
148,653 |
|||||||||
|
Depreciation and amortization |
102,046 |
103,710 |
103,857 |
|||||||||
|
Loss on business disposition |
- |
- |
10,027 |
|||||||||
|
Impairment loss |
242,688 |
- |
75,800 |
|||||||||
|
Total operating expenses |
$ |
563,983 |
$ |
320,812 |
$ |
408,040 |
||||||
|
Loss from operations |
$ |
(254,722 |
) |
$ |
(7,770 |
) |
$ |
(111,413 |
) |
|||
|
Other income (expense) |
||||||||||||
|
Interest income |
4,061 |
5,992 |
2,822 |
|||||||||
|
Interest expense |
(13,947 |
) |
(7,873 |
) |
(3,870 |
) |
||||||
|
Gain on extinguishment of debt |
1,374 |
13,136 |
- |
|||||||||
|
Change in fair value of tax receivable liability |
(13,507 |
) |
(14,543 |
) |
(6,619 |
) |
||||||
|
Other income (loss) |
(216 |
) |
138 |
(455 |
) |
|||||||
|
Total other income (expense) |
(22,235 |
) |
(3,150 |
) |
(8,122 |
) |
||||||
|
Loss before income tax benefit (expense) |
(276,957 |
) |
(10,920 |
) |
(119,535 |
) |
||||||
|
Income tax benefit |
5,869 |
575 |
2,115 |
|||||||||
|
Net loss |
$ |
(271,088 |
) |
$ |
(10,345 |
) |
$ |
(117,420 |
) |
|||
|
Net loss attributable to non-controlling interest |
(14,364 |
) |
(189 |
) |
(6,930 |
) |
||||||
|
Net loss attributable to the Company |
$ |
(256,724 |
) |
$ |
(10,156 |
) |
$ |
(110,490 |
) |
|||
|
Weighted-average shares of Class A common stock outstanding - basic and diluted |
85,558,300 |
89,915,137 |
90,048,638 |
|||||||||
|
Loss per Class A share - basic and diluted |
$ |
(3.00 |
) |
$ |
(0.11 |
) |
$ |
(1.23 |
) |
|||
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Revenue
Total revenue was $309.3 million for the year ended December 31, 2025 and $313.0 million for the year ended December 31, 2024, a decrease of $3.8 million or 1.2%. This decrease was due to impacts from previously announced client losses and political media spending during 2024 associated with the 2024 election cycle in our media payments business, partially offset from newly signed clients and the growth of our existing clients.
Costs of Services
Costs of services were $77.2 million for the year ended December 31, 2025 and $71.6 million for the year ended December 31, 2024, an increase of $5.6 million or 7.8%. This increase was the result of newly signed clients and the growth of our existing clients, partially offset from impacts of previously announced client losses and political media spending during 2024 associated with the 2024 election cycle in our media payments business.
Selling, General and Administrative
Selling, general and administrative expenses were $142.0 million for the year ended December 31, 2025 and $145.5 million for the year ended December 31, 2024, a decrease of $3.5 million or 2.4%, primarily due to a $6.1 million decrease in equity compensation expenses and $2.2 million decrease in compensation expenses, partially offset by a $3.4 increase in legal and other litigation fees and a $1.5 million increase in professional service fees.
Depreciation and Amortization
Depreciation and amortization expenses were $102.0 million for the year ended December 31, 2025 and $103.7 million for year ended December 31, 2024, a decrease of $1.7 million or 1.6%. This decrease was driven by a decrease in amortization of software and non-compete agreements.
Impairment Loss
We incurred a non-cash impairment loss of $242.7 million during the year ended December 31, 2025, primarily due to a $241.7 million goodwill impairment loss related to the Consumer Payments segment. The fair value of the Consumer Payments reporting unit was primarily impacted by a change in the discount rate and the decrease to comparable publicly traded companies' multiples. See Note 9. Goodwill for more information.
Interest Income
Interest income was $4.1 million for the year ended December 31, 2025 and $6.0 million for the year ended December 31, 2024, a decrease of $1.9 million, due to lower average interest rates earned on our cash and cash equivalents and lower average cash balance during the second half of year primarily due to the use of cash to reduce the amount of 2026 Notes outstanding.
Interest Expense
Interest expense was $13.9 million for the year ended December 31, 2025 and $7.9 million for the year ended December 31, 2024, an increase of $6.1 million, due to a higher outstanding principal balance under the convertible senior notes.
Gain on Debt Extinguishment
We incurred a gain of $1.4 million and $13.1 million on extinguishment of debt for the year ended December 31, 2025 and 2024, respectively, due to the repurchase of 2026 Notes principal, net of a write-off of debt issuance costs relating to the repurchased principal.
Change in Fair Value of Tax Receivable Liability
We incurred a loss, related to accretion expense and fair value adjustment of the tax receivable liability of $13.5 million for the year ended December 31, 2025 compared to a net loss of $14.5 million for the year ended December 31, 2024, a decrease of $1.0 million. This decrease was due to smaller fair value adjustments related to the tax receivable liability, primarily as a result of a smaller decrease to the discount rate, also referred to as the Early Termination Rate, used to determine the fair value of the liability.
Income Tax Benefit
The income tax benefit was $5.9 million for the year ended December 31, 2025, reflecting the expected income tax benefit on the loss generated over the same period. This was a result of the operating loss incurred by the Company primarily offset by impairment loss of assets acquired in the Business Combination, the impact of taxes not being provided for certain non-controlling interests, and stock-based compensation expense net tax shortfall. The income tax benefit was $0.6 million for the year ended December 31, 2024. This was a result of the operating loss incurred by the Company, taxes imposed on earnings in certain state jurisdictions, stock based-compensation expense net shortfall, and the creation of Federal and state research and development credits and partially offset by certain state rate changes on deferred taxes, stock-based compensation expense net tax shortfall, and the differential in tax rates on foreign based earnings.
For results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023, see Part II, Item 7 of our 2024 Form 10-K, which is incorporated herein by reference.
Segments
We provided our services through two reportable segments: (1) Consumer Payments and (2) Business Payments.
The following table presents our segment revenue and selected performance measures.
|
Year Ended December 31, |
|||||||||
|
($ in thousand) |
2025 |
2024 |
|||||||
|
Revenue |
|||||||||
|
Consumer Payments |
$ |
285,884 |
$ |
280,966 |
|||||
|
Business Payments |
48,413 |
52,923 |
|||||||
|
Elimination of intersegment revenues |
(25,036 |
) |
(20,847 |
) |
|||||
|
Total revenue |
$ |
309,261 |
$ |
313,042 |
|||||
|
Gross profit (1) |
|||||||||
|
Consumer Payments |
$ |
223,755 |
$ |
223,107 |
|||||
|
Business Payments |
33,299 |
39,146 |
|||||||
|
Elimination of intersegment revenues |
(25,036 |
) |
(20,847 |
) |
|||||
|
Total gross profit |
$ |
232,018 |
$ |
241,406 |
|||||
|
Total gross profit margin (2) |
75% |
77% |
|||||||
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024
Consumer Payments
Revenue for the Consumer Payments segment was $285.9 million for the year ended December 31, 2025 and $281.0 million for the year ended December 31, 2024, representing a $4.9 million or 1.8% year-over-year increase. This increase was the result of newly signed clients and the growth of existing clients, partially offset from impacts from previously announced client losses.
Gross profit for the Consumer Payments segment was $223.8 million for the year ended December 31, 2025 and $223.1 million for the year ended December 31, 2024, representing a $0.6 million or 0.3% year-over-year increase. This increase was the result of newly signed clients and the growth of existing clients, partially offset from impacts from previously announced client losses.
Business Payments
Revenue for the Business Payments segment was $48.4 million for the year ended December 31, 2025 and $52.9 million for the year ended December 31, 2024, representing a $4.5 million or 8.5% year-over-year decrease. This decrease was the result of the growth from newly signed clients and existing clients being more than offset from impacts from previously announced client losses and political media spending during 2024 associated with the 2024 election cycle in our media payments business.
Gross profit for the Business Payments segment was $33.3 million for the year ended December 31, 2025 and $39.1 million for the year ended December 31, 2024, representing a $5.8 million or 14.9% year-over-year decrease. This decrease was the result of the growth from newly signed clients and existing clients being more than offset from impacts from previously announced client losses and political media spending during 2024 associated with the 2024 election cycle in our media payments business.
For revenue and gross profit by segments for the year ended December 31, 2024 compared to the year ended December 31, 2023, see Part II, Item 7 of our 2024 Form 10-K, which is incorporated herein by reference.
Non-GAAP Financial Measures
This report includes certain non-GAAP financial measures that our management uses to evaluate our operating business, measure our 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 loss on business disposition, 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 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, non-cash charges and/or non-recurring charges, such as loss on business disposition, 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 we exclude amortization from acquisition-related intangibles from our 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 Post-Merger Repay Units) for the years ended December 31, 2025, 2024 and 2023 (excluding certain shares that were subject to forfeiture).
We believe that Adjusted EBITDA, Adjusted Net Income and Adjusted Net Income per share provide useful information to investors and others in understanding and evaluating its operating results in the same manner as management. However, Adjusted EBITDA, Adjusted Net Income and Adjusted Net Income per share are not financial measures calculated in accordance with GAAP and should not be considered as a substitute for net income, operating profit, or any other operating performance measure calculated in accordance with GAAP. Using these non-GAAP financial measures to analyze our 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 our industry may report measures titled Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share or similar measures, such non-GAAP financial measures may be calculated differently from how we calculate our non-GAAP financial measures, which reduces their overall usefulness as comparative measures. Because of these limitations, you should consider Adjusted EBITDA, Adjusted Net Income and Adjusted Net Income per share alongside other financial performance measures, including net income and our other financial results presented in accordance with GAAP.
The following tables set forth a reconciliation of our results of operations for the years ended December 31, 2025, 2024 and 2023.
REPAY HOLDINGS CORPORATION
Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA
|
Year Ended December 31, |
||||||||||||
|
($ in thousands) |
2025 |
2024 |
2023 |
|||||||||
|
Revenue |
$ |
309,261 |
$ |
313,042 |
$ |
296,627 |
||||||
|
Operating expenses |
||||||||||||
|
Costs of services (exclusive of depreciation and amortization shown separately below) |
$ |
77,243 |
$ |
71,636 |
$ |
69,703 |
||||||
|
Selling, general and administrative |
142,006 |
145,466 |
148,653 |
|||||||||
|
Depreciation and amortization |
102,046 |
103,710 |
103,857 |
|||||||||
|
Loss on business disposition |
- |
- |
10,027 |
|||||||||
|
Impairment loss |
242,688 |
- |
75,800 |
|||||||||
|
Total operating expenses |
$ |
563,983 |
$ |
320,812 |
$ |
408,040 |
||||||
|
Loss from operations |
$ |
(254,722 |
) |
$ |
(7,770 |
) |
$ |
(111,413 |
) |
|||
|
Interest income |
4,061 |
5,992 |
2,822 |
|||||||||
|
Interest expense |
(13,947 |
) |
(7,873 |
) |
(3,870 |
) |
||||||
|
Gain on extinguishment of debt |
1,374 |
13,136 |
- |
|||||||||
|
Change in fair value of tax receivable liability |
(13,507 |
) |
(14,543 |
) |
(6,619 |
) |
||||||
|
Other income (loss) |
(216 |
) |
138 |
(455 |
) |
|||||||
|
Total other income (expense) |
(22,235 |
) |
(3,150 |
) |
(8,122 |
) |
||||||
|
Loss before income tax benefit (expense) |
(276,957 |
) |
(10,920 |
) |
(119,535 |
) |
||||||
|
Income tax benefit |
5,869 |
575 |
2,115 |
|||||||||
|
Net loss |
$ |
(271,088 |
) |
$ |
(10,345 |
) |
$ |
(117,420 |
) |
|||
|
Add: |
||||||||||||
|
Interest income |
(4,061 |
) |
(5,992 |
) |
(2,822 |
) |
||||||
|
Interest expense |
13,947 |
7,873 |
3,870 |
|||||||||
|
Depreciation and amortization (a) |
102,046 |
103,710 |
103,857 |
|||||||||
|
Income tax benefit |
(5,869 |
) |
(575 |
) |
(2,115 |
) |
||||||
|
EBITDA |
$ |
(165,025 |
) |
$ |
94,671 |
$ |
(14,630 |
) |
||||
|
Loss on business disposition (h) |
- |
- |
10,027 |
|||||||||
|
Gain on extinguishment of debt (i) |
(1,374 |
) |
(13,136 |
) |
- |
|||||||
|
Non-cash impairment loss (b) |
242,688 |
- |
75,800 |
|||||||||
|
Non-cash change in fair value of assets and liabilities (c) |
13,507 |
14,543 |
7,494 |
|||||||||
|
Share-based compensation expense (d) |
19,031 |
25,195 |
22,156 |
|||||||||
|
Transaction expenses (e) |
1,712 |
2,325 |
8,523 |
|||||||||
|
Restructuring and other strategic initiative costs (f) |
10,135 |
12,494 |
11,908 |
|||||||||
|
Other non-recurring charges (g) |
7,915 |
4,718 |
5,528 |
|||||||||
|
Adjusted EBITDA |
$ |
128,589 |
$ |
140,810 |
$ |
126,806 |
||||||
REPAY HOLDINGS CORPORATION
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income
|
Year Ended December 31, |
||||||||||||
|
($ in thousands) |
2025 |
2024 |
2023 |
|||||||||
|
Revenue |
$ |
309,261 |
$ |
313,042 |
$ |
296,627 |
||||||
|
Operating expenses |
||||||||||||
|
Costs of services (exclusive of depreciation and amortization shown separately below) |
$ |
77,243 |
$ |
71,636 |
$ |
69,703 |
||||||
|
Selling, general and administrative |
142,006 |
145,466 |
148,653 |
|||||||||
|
Depreciation and amortization |
102,046 |
103,710 |
103,857 |
|||||||||
|
Loss on business disposition |
- |
- |
10,027 |
|||||||||
|
Impairment loss |
242,688 |
- |
75,800 |
|||||||||
|
Total operating expenses |
$ |
563,983 |
$ |
320,812 |
$ |
408,040 |
||||||
|
Loss from operations |
$ |
(254,722 |
) |
$ |
(7,770 |
) |
$ |
(111,413 |
) |
|||
|
Interest income |
4,061 |
5,992 |
2,822 |
|||||||||
|
Interest expense |
(13,947 |
) |
(7,873 |
) |
(3,870 |
) |
||||||
|
Gain on extinguishment of debt |
1,374 |
13,136 |
- |
|||||||||
|
Change in fair value of tax receivable liability |
(13,507 |
) |
(14,543 |
) |
(6,619 |
) |
||||||
|
Other income (loss) |
(216 |
) |
138 |
(455 |
) |
|||||||
|
Total other income (expense) |
(22,235 |
) |
(3,150 |
) |
(8,122 |
) |
||||||
|
Loss before income tax benefit (expense) |
(276,957 |
) |
(10,920 |
) |
(119,535 |
) |
||||||
|
Income tax benefit |
5,869 |
575 |
2,115 |
|||||||||
|
Net loss |
$ |
(271,088 |
) |
$ |
(10,345 |
) |
$ |
(117,420 |
) |
|||
|
Add: |
||||||||||||
|
Amortization of acquisition-related intangibles (j) |
78,299 |
77,144 |
81,642 |
|||||||||
|
Loss on business disposition (h) |
- |
- |
10,027 |
|||||||||
|
Gain on extinguishment of debt (i) |
(1,374 |
) |
(13,136 |
) |
- |
|||||||
|
Non-cash impairment loss (b) |
242,688 |
- |
75,800 |
|||||||||
|
Non-cash change in fair value of assets and liabilities (c) |
13,507 |
14,543 |
7,494 |
|||||||||
|
Share-based compensation expense (d) |
19,031 |
25,195 |
22,156 |
|||||||||
|
Transaction expenses (e) |
1,712 |
2,325 |
8,523 |
|||||||||
|
Restructuring and other strategic initiative costs (f) |
10,135 |
12,494 |
908 |
|||||||||
|
Other non-recurring charges (g) |
7,915 |
4,718 |
5,528 |
|||||||||
|
Non-cash interest expense (k) |
3,113 |
3,031 |
2,848 |
|||||||||
|
Pro forma taxes at effective rate (l) |
(29,576 |
) |
(28,151 |
) |
(23,564 |
) |
||||||
|
Adjusted Net Income |
$ |
74,362 |
$ |
87,818 |
$ |
73,942 |
||||||
|
Shares of Class A common stock outstanding (on an as-converted basis) (m) |
90,862,104 |
95,678,128 |
96,850,559 |
|||||||||
|
Adjusted Net Income per share |
$ |
0.82 |
$ |
0.92 |
$ |
0.76 |
||||||
|
Year ended December 31, |
||||||||||||
|
($ in thousands) |
2025 |
2024 |
2023 |
|||||||||
|
Acquisition-related intangibles |
$ |
78,299 |
$ |
77,144 |
$ |
81,642 |
||||||
|
Software |
22,588 |
24,826 |
19,789 |
|||||||||
|
Amortization |
$ |
100,887 |
$ |
101,970 |
$ |
101,431 |
||||||
|
Depreciation |
1,159 |
1,740 |
2,426 |
|||||||||
|
Total Depreciation and amortization (1) |
$ |
102,046 |
$ |
103,710 |
$ |
103,857 |
||||||
|
Year Ended December 31, |
||||||
|
2025 |
2024 |
2023 |
||||
|
Weighted average shares of Class A common stock outstanding - basic |
85,558,300 |
89,915,137 |
90,048,638 |
|||
|
Add: Non-controlling interests |
5,303,804 |
5,762,991 |
6,801,921 |
|||
|
Shares of Class A common stock outstanding (on an as-converted basis) |
90,862,104 |
95,678,128 |
96,850,559 |
|||
Adjusted EBITDA for the years ended December 31, 2025 and 2024 was $128.6 million and $140.8 million, respectively, representing a 8.7% year-over-year decrease. Adjusted Net Income for the years ended December 31, 2025 and 2024 was $74.4 million and $87.8 million, respectively, representing a 15.3% year-over-year decrease. Our net loss attributable to the Company for the years ended December 31, 2025 and 2024 was $256.7 million and $10.2 million, respectively, representing a 2427.8% year-over-year increase.
The decreases in Adjusted EBITDA and Adjusted Net Income and increase in net loss attributable to the Company for the year ended December 31, 2025 were primarily due to the organic growth of our business from newly signed clients, the growth of existing clients and cost savings initiatives being more than offset from impacts from previously announced client losses and political media spending during 2024 associated with the 2024 election cycle in our media payments business. In addition, the increase in net loss attributable to the Company for the year ended December 31, 2025 was impacted by the goodwill impairment loss.
For discussion on Adjusted EBITDA, Adjusted Net income, and net income (loss) attributable to the Company for the year ended December 31, 2024 compared to the year ended December 31, 2023, see Part II, Item 7 of the Company's 2024 Form 10-K.
Seasonality
We have experienced in the past, and may continue to experience, seasonal fluctuations in our revenues as a result of consumer spending and political media spending patterns. Revenues during the first quarter of the calendar year tend to increase in comparison to the remaining three quarters of the calendar year. This increase is due to consumers' receipt of tax refunds and the increases in repayment activity levels that follow. In addition, Business Payments revenue from clients in our media payments business is cyclical. Revenue connected to political advertising spending increases significantly during the third and fourth quarter of election years, such as the mid-term and presidential election cycles. Operating expenses show less seasonal fluctuation, with the result that net income is subject to the similar seasonal factors as our revenues.
Liquidity and Capital Resources
We have historically financed our operations and working capital through net cash from operating activities. We also finance our operations through proceeds from the issuance of our Class A common stock in June 2020 and our convertible senior notes offerings. As of December 31, 2025, we had $115.7 million of cash and cash equivalents and available borrowing capacity of $250.0 million under the Second Amended Credit Agreement. This balance does not include restricted cash, which reflects cash accounts holding reserves for potential losses and client settlement funds of $40.0 million as of December 31, 2025.
Our primary cash needs are to fund working capital requirements, invest in technology development, fund acquisitions and related contingent consideration, make scheduled principal payments and interest payments on our outstanding indebtedness and pay tax distributions to members of Hawk Parent. We expect that our cash flow from operations, current cash and cash equivalents and available borrowing capacity under the Amended Credit Agreement will be sufficient to fund our operations and planned capital expenditures and to service our debt obligations for the next twelve months.
We may also from time to time depending on market conditions and prices, contractual restrictions, our financial liquidity and other factors, seek to prepay outstanding debt or repurchase our outstanding debt through open market purchases, privately negotiated purchases, or otherwise. The amounts involved in any such transactions, individually or in the aggregate, may be material and may be funded from available cash or from additional borrowings.
We are a holding company with no operations and depend on our subsidiaries for cash to fund all of our consolidated operations, including future dividend payments, if any. We depend on the payment of distributions by our current subsidiaries, including Hawk Parent, which distributions may be restricted by law or contractual agreements, including agreements governing their indebtedness. For a discussion of those considerations and restrictions, refer to Part II, Item 1A "Risk Factors - Risks Related to Our Class A Common Stock."
As of December 31, 2025, our material contractual obligations primarily consist of operating leases liabilities. See Note 11. Commitments and Contingencies to the financial statements in Item 8 of this Annual Report on Form 10-K for more information related to operating leases liabilities. Based on our current lease terms, $1.5 million of operating lease liabilities are due within the next twelve months, and the remaining lease liabilities of $8.8 million are due within the next ten years. We believe the cash flows from operations and available borrowing capacity from our existing revolving credit facility will be sufficient to satisfy our cash requirement for the next twelve months and the following five years.
On May 16, 2022, our board of directors approved a share repurchase program under which we may repurchase up to $50 million of our outstanding Class A common stock (the "Share Repurchase Program"). On May 8, 2025, our board of directors approved the increase of its authorized Share Repurchase Program to up to $75 million. The Share Repurchase Program has no expiration date but may be modified, suspended or discontinued at any time at our discretion. During the year ended December 31, 2025, we repurchased 7,883,156 shares for a total of approximately $38.3 million under the Share
Repurchase Program. As of December 31, 2025, we had approximately $23.0 million remaining capacity under the Share Repurchase Program.
Cash Flows
The following table presents a summary of cash flows from operating, investing and financing activities for the periods indicated:
|
Year Ended December 31, |
||||||||||||
|
($ in thousands) |
2025 |
2024 |
2023 |
|||||||||
|
Net cash provided by operating activities |
$ |
91,112 |
$ |
150,090 |
$ |
103,614 |
||||||
|
Net cash used in investing activities |
(41,983 |
) |
(44,853 |
) |
(24,088 |
) |
||||||
|
Net cash used in financing activities |
(130,186 |
) |
(12,673 |
) |
(28,944 |
) |
||||||
Cash Flow from Operating Activities
Net cash provided by operating activities was $91.1 million for the year ended December 31, 2025.
Net cash provided by operating activities was $150.1 million for the year ended December 31, 2024.
Net cash provided by operating activities was $103.6 million for the year ended December 31, 2023.
Cash provided by operating activities for the years ended December 31, 2025, 2024 and 2023, reflects net income as adjusted for non-cash operating items including depreciation and amortization, share-based compensation, and changes in working capital accounts.
Cash Flow from Investing Activities
Net cash used in investing activities was $42.0 million for the year ended December 31, 2025, due to the capitalization of software development activities.
Net cash used in investing activities was $44.9 million for the year ended December 31, 2024, due to the capitalization of software development activities.
Net cash used in investing activities was $24.1 million for the year ended December 31, 2023, due to the capitalization of software development activities and purchases of intangible assets, partially offset by cash received from the disposition of BCS.
Cash Flow from Financing Activities
Net cash used in financing activities was $130.2 million for the year ended December 31, 2025, due to the repayments of the 2026 Notes, treasury shares repurchase, shares repurchased under the Share Repurchase Program, a payment under the TRA and the payments for tax withholding related to shares vesting under the Incentive Plan and ESPP.
Net cash used in financing activities was $12.7 million for the year ended December 31, 2024, due to the 2026 Notes repurchased, shares repurchased under the Share Repurchase Program and purchase of capped calls related to issuance of the 2029 Notes, offset partially by proceeds from the issuance of the 2029 Notes.
Net cash used in financing activities was $28.9 million for the year ended December 31, 2023, due to the repayment of the outstanding revolving credit facility balance, shares repurchased under the Incentive Plan, ESPP and Share Repurchase Program, as well as the CPS earnout payment.
Indebtedness
Amended Credit Agreement
Our Amended Credit Agreement provided for a $185.0 million revolving credit facility in favor of Hawk Parent. On February 9, 2023, we amended the Amended Credit Agreement to replace LIBOR with term SOFR as the interest rate benchmark.
On February 28, 2023, we repaid in full the entire amount of $20.0 million of the outstanding revolving credit facility at that time. The undrawn capacity of the existing revolving credit facility under the Amended Credit Agreement became $185.0 million after the repayment.
Second Amended Credit Agreement
On July 10, 2024, we entered into the Second Amended Credit Agreement with certain financial institutions, as lenders, and Truist Bank, as administrative agent. The Second Amended Credit Agreement amended and restated the Amended Credit Agreement. The Second Amended Credit Agreement establishes a $250.0 million senior secured revolving credit facility. This facility matures on the earlier of (a) July 10, 2029 or (b) the date that is 91 days prior to the maturity date of the 2029 Notes (subject to certain exceptions for adequate liquidity). The maturity date may be extended, subject to certain terms and conditions.
As of December 31, 2025, the Second Amended Credit Agreement provided for a revolving credit facility of $250.0 million. As of December 31, 2025, we had $0 million drawn against the revolving credit facility. We paid $0.7 million and $0.6 million in fees related to unused commitments for the years ended December 31, 2025 and 2024, respectively. See Note 10. Borrowings to the financial statements in Item 8 of this Annual Report on Form 10-K for more information.
On January 26, 2026, we borrowed $110.0 million under our revolving credit facility pursuant to the Second Amended Credit Agreement. Outstanding borrowing under the revolving credit facility will accrue interest at an adjusted SOFR rate plus a margin as provided in the Second Amended Credit Agreement.
Convertible Senior Notes
On January 19, 2021, we issued $440.0 million in aggregate principal amount of 0.00% Convertible Senior Notes due 2026 in a private placement to qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended. $40.0 million in aggregate principal amount of such 2026 Notes were sold in the 2026 Notes offering in connection with the full exercise of the initial purchasers' option to purchase such additional 2026 Notes pursuant to the purchase agreement. The 2026 Notes matured on February 1, 2026. On July 8, 2024, we used approximately $200.0 million of proceeds from the offering of 2029 Notes and approximately $5.1 million of cash on hand to repurchase $220.0 million in aggregate principal amount of the 2026 Notes in connection with the 2029 Notes offering. On August 22, 2025, we repurchased $73.5 million in aggregate principal amount of the 2026 Notes. On or about February 2, 2026, we repaid $146.5 million of the remaining aggregate principal amount of the 2026 Notes using the $110.0 million borrowing under the revolving credit facility and approximately $36.5 million of cash on hand. The 2026 Notes were satisfied and discharged in full.
On July 8, 2024, we issued $287.5 million aggregate principal amount of 2.875% Convertible Senior Notes due 2029 (the "2029 Notes") in a private placement to persons reasonably believed to be qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933, as amended. $27.5 million aggregate principal amount of the 2029 Notes were sold in connection with the full exercise of the initial purchasers' option to purchase such additional 2029 Notes offering pursuant to the purchase agreement. We will settle any conversions of the 2029 Notes by paying cash up to the aggregate principal amount of the 2029 Notes to be converted and cash, shares of Class A common stock or a combination of cash and shares, at our election, in respect of the remainder, if any, of our conversion obligation in excess of the aggregate principal amount of the 2029 Notes being converted. The 2029 Notes bear interest at a fixed rate of 2.875% per year, payable semiannually in arrears on January 15 and July 15 of each year, beginning on January 15, 2025. The 2029 Notes will mature on July 15, 2029, unless earlier repurchased, redeemed, or converted in accordance with their terms.
As of December 31, 2025, we had convertible senior notes outstanding of $426.5 million, net of deferred issuance costs, under the 2026 Notes and 2029 Notes. We were in compliance with the related restrictive financial covenants. Additionally, we currently expect that we will remain in compliance with the restrictive financial covenants prospectively.
Tax Receivable Agreement
Upon the completion of the Business Combination, we entered into that certain Tax Receivable Agreement (the "Tax Receivable Agreement" or "TRA") with holders (other than the Company) of limited liability company interests of Hawk Parent (the "Post-Merger Repay Units"). As a result of the TRA, we established a liability in our consolidated financial statements. Such liability, which will increase upon the exchanges of Post-Merger Repay Units for Class A common stock, generally represents 100% of the estimated future tax benefits, if any, relating to the increase in tax basis that will result from exchanges of the Post-Merger Repay Units for shares of Class A common stock pursuant to the Exchange Agreement and certain other tax attributes of the Company and tax benefits of entering into the TRA, including tax benefits attributable to payments under the TRA.
Under the terms of the TRA, we may elect to terminate the TRA early but will be required to make an immediate payment equal to the present value of the anticipated future cash tax savings. As a result, the associated liability reported on our consolidated financial statements may be increased. We expect that the payment obligations of the Company required under the TRA will be substantial. The actual increase in tax basis, as well as the amount and timing of any payments under the TRA, will vary depending upon a number of factors, including the timing of redemptions or exchanges by the holders of Post-Merger Repay Units, the price of our Class A common stock at the time of the redemption or exchange, whether such redemptions or exchanges are taxable, the amount and timing of the taxable income we generate in the future, the tax rate then applicable and the portion of our payments under the TRA constituting imputed interest. We expect to fund the payment of the amounts due under the TRA out of the cash savings that we actually realize in respect of the attributes to which the TRA relates. However, the payments required to be made could be in excess of the actual tax benefits that we realize and there can be no assurance that we will be able to finance our obligations under the TRA.
Critical Accounting Policies and Estimates
Recently Issued Accounting Standards
For information related to recent accounting pronouncements and the impact of these pronouncements on our consolidated financial statements, see Note 2. Basis of Presentation and Summary of Significant Accounting Policies, to our Notes to Consolidated Financial Statements in Part II, Item 8 of this Form 10-K.
Critical Accounting Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported consolidated statements of operations during the reporting period. We base our estimates and judgments on historical experience and available relevant information that we believe to be reasonable under the circumstances, and we continue to review and evaluate these estimates. Actual results may materially differ from these estimates under different assumptions or conditions as new or additional information become available in future periods. Accounting policies require numerous estimates or economic assumptions that may prove inaccurate or may be subject to variations which may significantly affect our reported results and financial condition for the period or in future periods. Subsequent changes in economic or market conditions could have a material impact on these estimates and our financial condition and operating results in future periods. There have been no significant changes in our application of accounting estimates during the year ended December 31, 2025.
Revenue Recognition
The consideration to be received in our contracts with clients consists of variable consideration where the timing and quantity of transactions to be processed is not determinable at contract inception. Our performance obligation in our contracts with clients is the promise to stand-ready to provide front-end authorization and back-end settlement payment processing services ("processing services") for an unknown or unspecified quantity of transactions and the consideration received is contingent upon the client's use (e.g., number of transactions submitted and processed) of the related processing services. Accordingly, the total transaction price is variable. These services are stand-ready obligations, as the timing and quantity of transactions to be processed is not determinable.
We follow the requirements of ASC 606-10-55-36 through -40, Revenue from Contracts with Customers, Principal Agent Considerations, in determining the gross versus net revenue recognition for performance obligation(s) in the contract with a client.
The principal versus agent evaluation is matter of judgment that depends on the facts and circumstances of the arrangement and is dependent on whether we control the good or service before it is transferred to the client or whether we are acting as an agent of a third party. This evaluation is performed separately for each performance obligation identified.
Impairment
We review goodwill and indefinite-lived intangible assets for impairment annually in the fourth quarter of our fiscal year, or more frequently as warranted by events or changes in circumstances which indicate that the carrying amount may not be recoverable. We may first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit or indefinite-lived intangible asset is less than its carrying amount. If, based on the results of the qualitative assessment, it is concluded that it is not more likely than not that the fair value of a reporting unit or indefinite-lived asset exceeds its carrying value, a quantitative test is performed. Under the quantitative test, we compare the carrying value of the
reporting unit or indefinite-lived intangible asset to its fair value, which we estimate using a discounted cash flow analysis or by comparison to the market values of similar assets. If the carrying value exceeds its fair value, we record an impairment charge equal to the excess of the carrying value over the related fair value. The assumptions used in such valuations such as projected future cash flows, discount rates, growth rates, and determination of appropriate market comparables and recent transactions, are subject to volatility and may differ from actual results. Under a qualitative assessment, we assess various factors including industry and market conditions, macroeconomic conditions and performance of our businesses.
We review other long-lived assets, including ROU assets, for impairment whenever events or changes in circumstances indicate the carrying amount of an asset or an asset group may not be recoverable. In evaluating long-lived assets for recoverability, we estimate the future cash flows at the individual asset or asset group level. Impairment losses are measured and recorded for the excess of an asset's carrying value over its fair value. To determine the fair value of long-lived assets, included ROU assets, we utilize the valuation technique or techniques deemed most appropriate based on the nature of the asset or asset group, which may include the use of quoted market prices, prices for similar assets or other valuation techniques such as discounted future cash flows or earnings.
The determination of fair value is considered a critical accounting estimate because the valuation techniques mentioned use significant estimates and assumptions, including projected future cash flows, discount rates and growth rates.
Income Taxes
Under ASC 740, Income Taxes, deferred tax assets and liabilities are recognized for the expected future tax consequences attributable to net operating losses, tax credits, and temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, which will result in taxable or deductible amounts in the future. Our income tax expense/benefit, deferred tax assets and tax receivable liability reflect management's best assessment of estimated current and future taxes. Significant judgments and estimates are required in determining the consolidated income tax expense/benefits, deferred tax assets and tax receivable agreement liability. In evaluating our ability to recover our deferred tax assets, we consider all available positive and negative evidence, including projected future taxable income and results of recent operations. Estimating future taxable income is inherently uncertain, requires judgment and is consistent with estimates we are using to manage our business. If we determine in the future that we will not be able to fully utilize all or part of the deferred tax assets, we would record a valuation allowance through earnings in the period the determination was made.
We record the TRA liability at fair value based on estimates of discounted future cash flows associated with the estimated payments to the Post-Merger Repay Unit holders. These inputs are not observable in the market. Therefore, in estimating fair value, management uses a discount rate, also referred to as the Early Termination Rate, to determine the present value based on a risk-free rate plus a spread pursuant to the TRA. A significant increase or decrease in the discount rate could result in a lower or higher balance, respectively, as of the measurement date.