Repay Holdings Corporation
NASDAQ:RPAY · NASDAQ Capital Market
+$0.05 today
Vol 0.44M · Avg 1.45M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$271.1M -2520.5% | -$10.3M +91.2% | -$117.4M -1443.3% | $8.7M +115.6% | -$56.0M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $102.0M -1.6% | $103.7M -0.1% | $103.9M -3.6% | $107.8M +20.1% | $89.7M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $7.1M -40.8% | $12.1M +298.4% | $3.0M +104.8% | -$62.7M -277.2% | -$16.6M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $18.3M -24.8% | $24.4M +10.1% | $22.2M +9.4% | $20.3M -9.2% | $22.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$10.0M -132.9% | $30.4M +885.4% | $3.1M +160.9% | $1.2M +111.4% | -$10.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$222.0K -107.2% | $3.1M +176.9% | -$4.0M -672.7% | $696.0K +110.7% | -$6.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$3.7M -154.3% | $6.9M +3741.3% | -$189.0K -111.1% | $1.7M -64.4% | $4.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$6.0M -129.6% | $20.4M +181.6% | $7.3M +698.9% | -$1.2M +85.9% | -$8.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $244.7M +2521.3% | -$10.1M -111.4% | $88.9M +8757.4% | -$1.0M -104.2% | $24.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $91.1M -39.3% | $150.1M +44.9% | $103.6M +39.6% | $74.2M +39.2% | $53.3M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$286.0K +99.4% | -$44.9M +30.3% | -$64.4M -62.8% | -$39.5M -68.2% | -$23.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 -100.0% | $40.3M | $0 +100.0% | -$373.8M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 +100.0% | -$2.5M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$41.7M +4.9% | -$43.9M +31.1% | -$63.6M -75.0% | -$36.4M -100.4% | -$18.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$42.0M +6.4% | -$44.9M -86.2% | -$24.1M +39.1% | -$39.5M +90.0% | -$397.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$72.0M -187.4% | $82.3M +511.8% | -$20.0M | $0 -100.0% | $197.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 -100.0% | $142.1M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$38.5M +7.2% | -$41.5M -1543.2% | -$2.5M +74.7% | -$10.0M -147.4% | -$4.0M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 +100.0% | -$2.3M +33.4% | -$3.5M -270.7% | -$951.0K -1433.9% | -$62.0K | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$19.7M +61.5% | -$51.1M -1668.7% | -$2.9M +55.6% | -$6.5M +69.7% | -$21.5M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$130.2M -927.3% | -$12.7M +56.2% | -$28.9M -65.8% | -$17.5M -105.6% | $313.8M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $892.0K | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$80.2M -186.6% | $92.6M +83.0% | $50.6M +193.7% | $17.2M +157.1% | -$30.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $91.1M -13.4% | $105.2M +168.1% | $39.3M +13.2% | $34.7M +16.3% | $29.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Rackspace Technology, Inc.
NASDAQ:RXT
$1.84B
International Money Express, Inc.
NASDAQ:IMXI
$438.03M
Bakkt Holdings, Inc.
NYSE:BKKT
$401.06M
Lesaka Technologies, Inc.
NASDAQ:LSAK
$387.53M
Palladyne AI Corp.
NASDAQ:PDYN
$272.21M
Gorilla Technology Group Inc.
NASDAQ:GRRR
$221.78M
CS Disco, Inc.
NYSE:LAW
$220.30M
Blaize Holdings, Inc.
NASDAQ:BZAI
$156.53M
Rekor Systems, Inc.
NASDAQ:REKR
$98.39M
Veritone, Inc.
NASDAQ:VERI
$72.00M
SEC Filings
Recent regulatory filings
No filings found.
Does RPAY generate free cash flow?
Repay Holdings Corporation (RPAY) generated $91.11M of free cash flow in fiscal 2025.
How much operating cash flow does RPAY produce?
Operating cash flow was $91.11M, before capital expenditures of $286,000.00.
Explore More
Continue the stock analysis
Jump to another research area for this company.