Technology -
Software - Infrastructure - NASDAQ - US
$ 3.86
-0.269 %
$ 343 M
Market Cap
-33.73
P/E
CASH FLOW STATEMENT
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis
Repay Holdings Corporation
| Net Income | -10.3 M |
| Depreciation & Amortization | 104 M |
| Capital Expenditures | -989 K |
| Stock-Based Compensation | 24.4 M |
| Change in Working Capital | 30.4 M |
| Others | 10.3 M |
| Free Cash Flow | 149 M |
Cash Flow
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | |
|---|---|---|---|---|---|---|---|---|---|
| OPERATING CASH FLOW | |||||||||
| Net Income | (10.3) | (110.5) | 8.7 | (56.0) | (46.5) | (40.0) | 1.5 | 9.4 | (0.5) |
| Depreciation & Amortization | 103.7 | 103.9 | 107.8 | 89.7 | 60.8 | 30.0 | 10.4 | 7.5 | 3.7 |
| Deferred Income Tax | 12.1 | (3.6) | (62.7) | (16.6) | 81.5 K | (5.0) | 0 | 5.07 K | 0 |
| Stock Based Compensation | 24.4 | 22.2 | 20.3 | 22.3 | 19.4 | 22.9 | 0.8 | 0.6 | 0.1 |
| Other Operating Activities | (10.1) | 88.6 | (1.0) | 24.3 | (5.2) | 70.5 | (2.7) | 1.0 | 0.7 |
| Change in Working Capital | 30.4 | 3.1 | 1.2 | (10.4) | (0.1) | 26.3 | 0.2 | 2.6 | (1.2) |
| Cash From Operations | 150.1 | 103.6 | 74.2 | 53.3 | 28.5 | 21.3 | (1.0) | 21.1 | 2.8 |
| INVESTING CASH FLOW | |||||||||
| Capital Expenditures | (1.0) | (64.4) | (39.5) | (23.5) | (24.3) | (7.9) | (5.8) | (3.4) | (0.3) |
| Other Items | (43.9) | 40.3 | 0 | (373.8) | (121.7) | (331.2) | (254.8) | 0 | (62.1) |
| Cash From Investing Activities | (44.9) | (24.1) | (39.5) | (397.3) | (146.0) | (339.1) | (260.6) | (3.4) | (62.4) |
| FINANCING CASH FLOW | |||||||||
| Common Stock Repurchased | (41.5) | (4.4) | (12.7) | (4.0) | (1.4) | (43.2) | 0 | (10.0) | 0 |
| Total Debt Repaid | 82.3 | (20.0) | 0 | 197.3 | 43.7 | 123.2 | (1.9) | 8.5 | (1.8) |
| Dividends Paid | (2.3) | 0 | (1.0) | 62 K | (1.5) | (6.9) | (6.3) | (5.5) | (6.3) |
| Other Financing Activities | (51.1) | (4.5) | (3.9) | (21.6) | (366.1) | (13.2) | 0 | (2.0) | 74.1 |
| Cash From Financing Activities | (12.7) | (28.9) | (17.5) | 313.8 | 186.1 | 350.7 | 261.6 | (9.0) | 66.0 |
| CHANGE IN CASH | |||||||||
| Net Change In Cash | 92.6 | 50.6 | 17.2 | (30.2) | 68.6 | 11.3 | 83 K | 8.7 | 6.3 |
| FREE CASH FLOW | |||||||||
| Free Cash Flow | 149.1 | 39.3 | 34.7 | 29.8 | 4.2 | 13.4 | (6.8) | 17.7 | 2.5 |