Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

Repay Holdings Corporation

RPAY

Valuace

Růst

Zdraví

Cena

$ 2.55

-0.06 (-1.67%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Total Revenues	309.3	309.3	313.0	296.6	279.2	219.3	155.0	130.0	0.0	94.0
Cost of Revenues	77.2	77.2	71.6	69.7	64.8	55.5	41.4	0.0	1.2	57.6
Gross Profit	232.0	232.0	241.4	226.9	214.4	163.8	113.6	130.0	-1.2	36.3

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	78.6	77.7	75.6	77.3	78.3	79.1	74.9	80.7	76.0	74.3
Cost of Revenues	20.2	19.9	18.4	18.7	18.6	17.6	16.3	19.2	42.0	17.6
Gross Profit	58.3	57.8	57.2	58.7	59.7	61.6	58.6	61.5	34.0	56.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	148.7	149.1	120.1	87.3	29.1	1.2	14.6
Depreciation & Amortization	96.6	102.0	103.7	103.9	107.8	89.7	60.8	10.4	-0.1	7.5
Total Operating Expenses	347.8	244.1	249.2	338.3	256.8	209.7	148.1	113.4	1.2	22.1
Operating Income	-115.8	-12.0	-7.8	-111.4	24.1	-69.1	-37.0	16.6	-1.2	16.4

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	32.4	35.3
Depreciation & Amortization	25.6	25.6	25.5	19.8	19.1	25.5	26.8	27.0	24.7	26.5
Total Operating Expenses	62.6	60.8	162.1	62.3	60.9	62.2	62.0	64.0	32.4	61.8
Operating Income	-4.3	-3.0	-104.9	-3.6	-1.2	-0.7	-3.4	-2.5	1.6	-5.1

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Interest Income	4.1	4.1	6.0	0.0	0.0	0.0	-14.4	0.0	2.6	0.0
Interest Expense	13.9	13.9	7.9	1.0	4.4	3.7	14.4	-6.1	-2.7	5.7
Other Expense	-160.2	-264.9	-3.2	-8.1	-9.2	-17.6	-21.9	-6.1	0.1	0.9
IBT	-276.1	-277.0	-10.9	-119.5	14.9	-86.7	-58.9	10.5	1.5	9.4
Income Tax Expense	-5.0	-5.9	-0.6	-2.1	6.2	-30.7	-12.4	0.0	-2.7	-2.1
Net Income	-256.7	-256.7	-10.2	-110.5	8.7	-56.0	-46.5	10.5	1.5	9.4

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.6	0.9	1.2	1.4	1.7	1.6	1.5	1.3	0.4	0.0
Interest Expense	4.7	3.1	3.1	3.1	3.2	2.9	0.9	0.9	0.0	0.1
Other Expense	-146.3	-5.4	-4.4	-4.1	-3.2	5.4	-2.8	-2.6	-2.6	-3.4
IBT	-150.6	-8.4	-109.3	-7.7	-4.4	4.7	-6.2	-5.1	-81.1	-8.5
Income Tax Expense	-2.3	-1.8	-1.3	0.5	-0.4	1.5	-2.0	0.3	-3.4	-2.0
Net Income	-140.1	-6.4	-102.3	-7.9	-4.1	3.2	-4.1	-5.2	-73.3	-6.2

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
EPS	$0.00	$0.00	$0.00	$-1.23	$0.10	$-0.67	$-0.89	$0.28	$0.05	$1.45
EPS Diluted	$0.00	$0.00	$0.00	$-1.23	$0.08	$-0.67	$-0.89	$0.28	$0.05	$1.45
Shares Outstanding	82.1	85.6	89.9	90.0	88.8	83.3	52.2	37.5	32.3	6.5
Diluted Shares Outstanding	82.1	85.6	89.9	90.0	110.7	83.3	52.2	37.5	32.3	6.5

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.80	$-0.07
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.80	$-0.07
Shares Outstanding	82.1	82.6	88.6	89.0	88.4	88.3	91.8	91.2	91.2	91.2
Diluted Shares Outstanding	82.1	82.6	88.6	89.0	88.4	103.1	91.8	91.2	91.2	91.2

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018
Cash And Equivalents	147.1	189.5	118.1	64.9	50.0	91.1	24.6	0.1
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	147.1	189.5	118.1	64.9	50.0	91.1	24.6	0.1
Accounts Receivable	40.8	33.0	36.0	33.5	33.2	21.3	14.6	0.0
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	14.0	52.8	15.2	18.2	12.4	6.9	4.6	0.1
Total Current Assets	201.9	275.2	169.3	116.7	95.7	119.4	43.9	0.2

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	95.7	162.6	165.5	189.5	168.7	147.1	128.3	118.1	117.7	103.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	95.7	162.6	165.5	189.5	168.7	147.1	128.3	118.1	117.7	103.8
Accounts Receivable	230.8	35.9	36.8	33.0	41.1	39.3	41.3	37.4	36.9	33.9
Inventory	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Assets	-146.3	47.6	47.8	52.8	14.9	15.5	14.4	15.2	14.0	13.3
Total Current Assets	180.2	246.1	250.1	275.2	224.8	201.9	184.0	169.3	168.6	151.0

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Net Property, Plant & Equipment	8.6	13.5	11.2	14.2	14.3	11.7	1.6	0.0	0.0
Goodwill	716.8	716.8	716.8	827.8	824.1	459.0	389.7	0.0	0.0
Intangible Assets	416.4	389.0	447.1	500.6	577.7	369.2	333.0	0.0	0.0
Long-Term Investments	26.9	11.5	0.0	0.0	0.0	0.0	0.0	263.3	0.0
Other Long-Term Assets	2.5	2.5	28.5	31.2	28.8	15.4	13.8	0.0	0.2
Total Long-Term Assets	1,319.7	1,296.7	1,350.5	1,510.1	1,590.1	990.6	738.2	263.3	0.2
Total Assets	1,521.7	1,571.9	1,519.8	1,626.8	1,685.8	1,110.0	782.0	263.5	0.2

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	11.1	11.8	12.5	13.5	14.3	8.6	8.6	11.2	12.5	12.4
Goodwill	613.0	613.0	716.8	716.8	716.8	716.8	716.8	716.8	792.5	792.5
Intangible Assets	345.8	359.8	374.6	389.0	402.3	416.4	431.7	447.1	444.8	457.9
Long-Term Investments	0.0	0.0	12.5	11.5	46.5	26.9	0.0	26.0	23.7	24.1
Other Long-Term Assets	16.5	182.6	5.0	2.5	2.5	2.5	175.6	2.5	2.5	2.5
Total Long-Term Assets	1,153.3	1,167.3	1,285.3	1,296.7	1,339.5	1,319.7	1,332.7	1,363.7	1,414.2	1,424.6
Total Assets	1,333.5	1,413.4	1,535.4	1,571.9	1,564.3	1,521.7	1,516.7	1,533.0	1,582.8	1,575.6

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Accounts Payable	24.4	28.9	22.0	21.8	20.1	11.9	9.6	0.3	0.0
Short-Term Debt	1.1	1.2	3.3	2.3	2.0	8.3	5.3	0.0	0.2
Other Current Liabilities	27.3	72.1	32.2	58.1	26.1	10.2	6.3	0.0	0.0
Current Liabilities	52.7	102.2	57.5	82.1	92.3	65.4	51.7	0.3	0.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	23.0	20.9	24.1	28.9	28.8	24.4	23.7	22.0	20.3	18.8
Short-Term Debt	147.9	220.9	1.3	1.2	1.2	1.1	1.2	3.3	3.6	3.5
Other Current Liabilities	51.4	48.1	42.0	72.1	53.3	27.3	28.5	32.2	27.3	24.9
Current Liabilities	222.3	289.9	67.4	102.2	83.3	52.7	53.4	57.5	51.1	47.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017
Long-Term Debt	435.6	507.3	441.4	459.6	457.6	258.8	208.2	0.0	0.0
Capital Leases	5.2	11.7	8.9	10.6	11.1	10.4	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.8	0.0	0.0
Total Liabilities	690.9	798.7	689.0	698.5	772.8	553.8	321.5	10.0	0.2

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	288.7	288.7	507.6	507.3	507.2	440.8	440.3	441.4	441.5	441.2
Capital Leases	10.7	11.1	11.3	11.7	12.2	6.3	6.7	7.2	9.8	10.2
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	13.2	0.0	0.0
Total Liabilities	711.1	774.0	768.2	798.7	794.6	690.9	687.4	702.3	680.4	672.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	248.5
Retained Earnings	-333.0	-333.8	-323.7	-213.2	-226.0	-88.6	-53.9	1.5
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	-6.4	0.3	0.0
Total Common Equity	815.4	761.3	815.1	894.6	874.0	509.3	254.4	253.5

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-450.4	-444.0	-341.8	-333.8	-329.7	-333.0	-328.9	-323.7	-250.4	-244.2
Comprehensive Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	616.9	633.7	755.7	761.3	754.7	815.4	813.8	815.1	880.2	878.5

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017
Total Debt		441.9	508.5	443.0	461.9	459.6	267.1	213.4	0.0	0.2
Book Value		830.7	773.2	830.8	928.3	913.0	556.2	460.5	253.5	0.0

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		5.5	5.7	11.5	11.9	15.0	15.3	15.5	15.7	22.1	25.1
Book Value		616.9	633.7	755.7	761.3	754.7	815.4	813.8	815.1	880.2	878.5

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Net Income	-89.1	-271.1	-10.3	-110.5	8.7	-56.0	-46.5	9.4	1.5	9.4
Depreciation & Amortization	105.0	102.0	103.7	103.9	107.8	89.7	60.8	30.0	0.0	7.5
Stock-Based Compensation	23.6	18.3	24.4	22.2	20.3	22.3	19.4	0.6	0.0	0.6
Change Working Capital	1.1	-10.0	30.4	3.1	1.2	-10.4	-0.1	-8.0	0.2	2.6
Change In Accounts Receivable	-5.4	-0.2	3.1	-4.0	0.7	-6.5	-2.9	1,638.5	0.0	-1.0
Change In Accounts Payable	5.5	-3.7	6.9	-0.2	1.7	4.8	0.0	2,656.6	0.3	0.1
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	11.5	0.0	0.0	0.0
Other Non-cash Items	203.8	244.7	-10.1	88.6	-1.0	24.3	-5.2	-5.8	-2.7	1.0
Cash from Operations	118.6	0.0	0.0	103.6	74.2	53.3	28.5	21.3	-1.0	21.1

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	-148.3	0.0	-108.0	-7.9	-4.0	3.2	-4.2	-5.4	-73.3	-6.5
Depreciation & Amortization	40.0	39.7	25.5	26.1	24.4	25.5	26.8	27.0	24.7	26.5
Stock-Based Compensation	4.4	5.5	3.0	5.3	5.9	0.0	5.7	6.3	5.9	5.7
Change Working Capital	1.4	5.5	6.8	-18.8	7.6	29.2	0.6	-7.1	7.4	0.1
Change In Accounts Receivable	0.0	0.2	3.5	-3.9	8.2	-1.8	0.7	-4.0	0.9	-3.0
Change In Accounts Payable	2.2	2.1	-3.2	0.0	0.1	4.4	0.6	1.7	1.8	1.4
Change In Inventories	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Non-cash Items	276.4	-10.0	104.6	-2.2	0.8	0.5	0.7	0.7	75.0	0.9
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	34.9	28.0

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Capital Expenditure	-63.5	-0.3	-1.0	-0.7	-39.5	-23.5	-24.3	-498.5	0.0	-3.4
Acquisitions	-40.3	0.0	0.0	40.3	0.0	-371.3	-121.7	-242,599.6	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	-2.5	0.0	0.0	-260.6	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	20.6	0.0	0.0	0.0	0.0
Other Investing Activities	-51.1	0.0	0.0	-63.6	0.0	-20.6	0.0	242,758.9	0.0	0.0
Cash from Investing	-63.5	0.0	0.0	-24.1	-39.5	-397.3	-146.0	-339.1	-260.6	-3.4

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-9.5	-11.4	0.1	-0.1	-0.2	-11.2	-0.5	-0.1	-26.6	-14.0
Acquisitions	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-40.3	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-27.0	-13.1
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-26.6	-14.0

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Debt Repaid	-22.2	0.0	0.0	-20.0	0.0	-262.7	-16.7	-90,862.5	-0.3	-50.9
Debt Issued	21.1	508.5	65.5	1.2	2.3	455.1	70.3	91,075.9	0.1	51.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	142.1	509.9	0.0	253.5	59.4
Repurchase of Common Stock	-3.6	-38.5	-41.5	-4.4	-12.7	-4.0	-1.4	240.7	0.0	-10.0
Dividends Paid	-2.9	0.0	0.0	0.0	-1.0	-0.1	-1.5	-7.1	0.0	-5.5
Other Financing Activities	-5.3	0.0	0.0	-4.5	-3.9	438.5	-304.2	90,979.6	8.4	-2.0
Cash from Financing	-9.0	0.0	0.0	-28.9	-17.5	313.8	186.1	350.7	261.6	-9.0

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	436.6	-73.0	0.6	0.4	0.1	66.5	0.3	-1.5	-0.3	0.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	-0.1	-15.8	0.0	-3.1	0.0	-41.8	0.0	0.0	-4.4	-0.1
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.6	-0.3
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	1.5	-0.1
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.5	-0.5

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Net Change in Cash		42.8	-80.2	92.6	50.6	17.2	-30.2	68.6	32.9	0.1	8.7
Closing Cash Balance		147.1	145.0	236.7	144.1	93.6	76.3	106.5	33.0	0.1	13.1

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		14.7	-67.1	-0.2	-27.5	21.5	21.6	19.2	10.7	0.4	13.5
Closing Cash Balance		145.0	141.9	209.0	209.2	236.7	168.7	174.0	154.8	118.1	141.4

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017
Free Cash Flow		55.1	91.1	105.2	39.3	34.7	29.8	4.2	-477.2	-1.0	17.7
Real Free Cash Flow		31.5	72.8	80.8	17.1	14.4	7.5	-15.2	-477.8	-1.0	17.1

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		23.2	32.1	22.6	2.4	23.5	59.8	19.3	13.7	8.2	13.9
Real Free Cash Flow		18.8	26.6	19.6	-3.0	17.6	59.8	13.5	7.4	2.3	8.3