Repay Holdings Corporation
NASDAQ:RPAY · NASDAQ Capital Market
+$0.05 today
Vol 0.44M · Avg 1.45M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:RPAY · Revenue to Net Income
Key Ratios
Analysis
$312.7M of revenue converted into -$258.7M of net income for the selected period. Gross margin is 75.1% and net margin is -83.5%, showing how much revenue survives after costs and taxes. EPS is $-3.06, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $309.3M -1.2% | $313.0M +5.5% | $296.6M +6.2% | $279.2M +27.4% | $219.3M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $77.2M +7.8% | $71.6M +2.8% | $69.7M +7.5% | $64.8M +16.8% | $55.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $232.0M -3.9% | $241.4M +6.4% | $226.9M +5.8% | $214.4M +30.9% | $163.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 75.0% -2.1pp | 77.1% +0.6pp | 76.5% -0.3pp | 76.8% +2.1pp | 74.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $142.0M -2.4% | $145.5M | $0 -100.0% | $149.1M | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $244.1M -2.1% | $249.2M -26.4% | $338.3M +29.3% | $261.6M +20.1% | $217.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $102.0M -1.6% | $103.7M +23.4% | $84.1M -22.0% | $107.8M +32.7% | $81.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$161.0M -259.9% | $100.7M +72.1% | $58.5M -54.0% | $127.0M +260.3% | $35.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -52.0% -84.2pp | 32.2% +12.4pp | 19.7% -25.8pp | 45.5% +29.4pp | 16.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$12.0M -54.9% | -$7.8M +93.0% | -$111.4M -136.0% | -$47.2M +12.6% | -$54.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -3.9% -1.4pp | -2.5% +35.1pp | -37.6% -20.7pp | -16.9% +7.7pp | -24.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $4.1M -32.2% | $6.0M | $0 -100.0% | $130.0K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $13.9M +77.1% | $7.9M +651.2% | $1.0M -76.0% | $4.4M +18.9% | $3.7M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$264.9M -8310.3% | -$3.1M +61.2% | -$8.1M -113.1% | $62.1M +289.8% | -$32.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$277.0M -2436.2% | -$10.9M +90.9% | -$119.5M -901.4% | $14.9M +117.2% | -$86.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -89.6% -86.1pp | -3.5% +36.8pp | -40.3% -45.6pp | 5.3% +44.9pp | -39.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$5.9M -920.7% | -$575.0K +72.8% | -$2.1M -134.3% | $6.2M +120.1% | -$30.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$256.7M -2427.8% | -$10.2M +90.8% | -$110.5M -960.8% | $12.8M +125.6% | -$50.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | -83.0% -79.8pp | -3.2% +34.0pp | -37.2% -41.8pp | 4.6% +27.4pp | -22.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$3 -2627.3% | -$0 +91.1% | -$1 -978.6% | $0 +123.3% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$3 -2627.3% | -$0 +91.1% | -$1 -1125.0% | $0 +120.0% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $85.6M -4.8% | $89.9M -0.1% | $90.0M +1.4% | $88.8M +6.6% | $83.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $85.6M -4.8% | $89.9M -0.1% | $90.0M -18.6% | $110.7M +32.8% | $83.3M | $1.2B | $924.4M | $678.0M |
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.
How much revenue does RPAY generate?
Repay Holdings Corporation (RPAY) reported $309.26M of revenue in fiscal 2025.
Is RPAY profitable?
Repay Holdings Corporation (RPAY) reported -$256,724,000.00 of net income, with a net margin of -83.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.