Financhill
Sell
38

RPAY Quote, Financials, Valuation and Earnings

Last price:
$3.93
Seasonality move :
12.71%
Day range:
$3.91 - $4.00
52-week range:
$3.59 - $11.27
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.18x
P/B ratio:
0.46x
Volume:
1.1M
Avg. volume:
1.9M
1-year change:
-62.76%
Market cap:
$349.9M
Revenue:
$313M
EPS (TTM):
-$0.12
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $155M $219.3M $279.2M $296.6M $313M
Revenue Growth (YoY) -- 41.42% 27.35% 6.23% 5.53%
 
Cost of Revenues $41.4M $55.5M $64.8M $69.7M $71.6M
Gross Profit $113.6M $163.8M $214.4M $226.9M $241.4M
Gross Profit Margin 73.27% 74.7% 76.78% 76.5% 77.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87.3M $120.1M $149.1M $148.7M $145.5M
Other Inc / (Exp) -$80.8M -$37.2M $61.6M -$92.9M -$1.3M
Operating Expenses $148.1M $209.7M $256.8M $252.5M $249.2M
Operating Income -$34.5M -$46M -$42.4M -$25.6M -$7.8M
 
Net Interest Expenses $14.4M $3.6M $4.2M $1M $1.9M
EBT. Incl. Unusual Items -$129.7M -$86.7M $14.9M -$119.5M -$10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.4M -$30.7M $6.2M -$2.1M -$575K
Net Income to Company -$117.4M -$56M $8.7M -$117.4M -$10.3M
 
Minority Interest in Earnings $11.8M $6M $4.1M $6.9M $189K
Net Income to Common Excl Extra Items -$105.6M -$50.1M $12.8M -$110.5M -$10.2M
 
Basic EPS (Cont. Ops) -$2.02 -$0.60 $0.14 -$1.23 -$0.11
Diluted EPS (Cont. Ops) -$2.02 -$0.60 $0.12 -$1.23 -$0.11
Weighted Average Basic Share $52.2M $83.3M $88.8M $90M $89.9M
Weighted Average Diluted Share $52.2M $83.3M $110.7M $90M $89.9M
 
EBITDA -$54.5M $43.7M $127M -$11.8M $100.7M
EBIT -$115.3M -$46M $19.3M -$115.7M -$3M
 
Revenue (Reported) $155M $219.3M $279.2M $296.6M $313M
Operating Income (Reported) -$34.5M -$46M -$42.4M -$25.6M -$7.8M
Operating Income (Adjusted) -$115.3M -$46M $19.3M -$115.7M -$3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $41.4M $62.2M $72.7M $76M $78.3M
Revenue Growth (YoY) 23.2% 50.1% 16.84% 4.56% 3.01%
 
Cost of Revenues $11.5M $15M $14.9M $17.3M $18.6M
Gross Profit $30M $47.2M $57.8M $58.7M $59.7M
Gross Profit Margin 72.35% 75.88% 79.5% 77.28% 76.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.5M $33.4M $41.7M $36.7M $36.5M
Other Inc / (Exp) -$955.8K -$22.4M $1.9M -$78.8M -$1.7M
Operating Expenses $38.3M $59.7M $67M $61.4M $60.9M
Operating Income -$8.3M -$12.5M -$9.2M -$2.7M -$1.2M
 
Net Interest Expenses $3.6M $835.4K $1.1M -- $1.5M
EBT. Incl. Unusual Items -$12.9M -$35.8M -$8.4M -$81.1M -$4.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4M -$18.4M -$240K -$3.4M -$426K
Net Income to Company -$8.9M -$17.4M -$8.2M -$77.7M -$4M
 
Minority Interest in Earnings -$284.2K $1.6M $1.5M $4.4M -$158K
Net Income to Common Excl Extra Items -$9.2M -$15.8M -$6.7M -$73.3M -$4.1M
 
Basic EPS (Cont. Ops) -$0.13 -$0.18 -$0.08 -$0.82 -$0.05
Diluted EPS (Cont. Ops) -$0.13 -$0.18 -$0.08 -$0.82 -$0.05
Weighted Average Basic Share $71.3M $88.5M $88.9M $91.2M $88.4M
Weighted Average Diluted Share $71.3M $88.5M $110.3M $91.2M $88.4M
 
EBITDA $7.5M $28.5M $18.2M -$68M $27.9M
EBIT -$9.3M $2.2M -$7.2M -$92.7M $3.6M
 
Revenue (Reported) $41.4M $62.2M $72.7M $76M $78.3M
Operating Income (Reported) -$8.3M -$12.5M -$9.2M -$2.7M -$1.2M
Operating Income (Adjusted) -$9.3M $2.2M -$7.2M -$92.7M $3.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $155M $219.3M $279.2M $296.6M $313M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $41.4M $55.5M $64.8M $69.7M $71.6M
Gross Profit $113.6M $163.8M $214.4M $226.9M $241.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $87.3M $120.1M $149.1M $148.7M $145.5M
Other Inc / (Exp) -$80.8M -$37.2M $61.6M -$92.9M -$1.3M
Operating Expenses $148.1M $209.7M $256.8M $252.5M $249.2M
Operating Income -$34.5M -$46M -$42.4M -$25.6M -$7.8M
 
Net Interest Expenses $14.4M $3.6M $4.3M $1M $1.9M
EBT. Incl. Unusual Items -$129.7M -$86.7M $14.9M -$119.5M -$10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$12.4M -$30.7M $6.2M -$2.1M -$575K
Net Income to Company -$117.4M -$56M $8.7M -$117.4M -$10.3M
 
Minority Interest in Earnings $11.8M $6M $4.1M $6.9M $189K
Net Income to Common Excl Extra Items -$105.6M -$50.1M $12.8M -$110.5M -$10.2M
 
Basic EPS (Cont. Ops) -$2.42 -$0.61 $0.14 -$1.24 -$0.11
Diluted EPS (Cont. Ops) -$2.42 -$0.61 $0.09 -$1.24 -$0.12
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$54.5M $43.7M $127.1M -$11.8M $100.7M
EBIT -$115.3M -$46M $19.3M -$115.7M -$3M
 
Revenue (Reported) $155M $219.3M $279.2M $296.6M $313M
Operating Income (Reported) -$34.5M -$46M -$42.4M -$25.6M -$7.8M
Operating Income (Adjusted) -$115.3M -$46M $19.3M -$115.7M -$3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $219.3M $279.2M $296.6M $313M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $55.5M $64.8M $69.7M $71.6M --
Gross Profit $163.8M $214.4M $226.9M $241.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $120.1M $149.1M $148.7M $145.5M --
Other Inc / (Exp) -$37.2M $61.6M -$92.9M -$1.3M --
Operating Expenses $209.7M $256.8M $252.5M $249.2M --
Operating Income -$46M -$42.4M -$25.6M -$7.8M --
 
Net Interest Expenses $3.6M $4.3M $1.4M $2.8M --
EBT. Incl. Unusual Items -$86.7M $14.9M -$119.5M -$10.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$30.7M $6.2M -$2.1M -$575K --
Net Income to Company -$56M $8.7M -$117.4M -$10.3M --
 
Minority Interest in Earnings $6M $4.1M $6.9M $189K --
Net Income to Common Excl Extra Items -$50.1M $12.8M -$110.5M -$10.2M --
 
Basic EPS (Cont. Ops) -$0.61 $0.14 -$1.24 -$0.11 --
Diluted EPS (Cont. Ops) -$0.61 $0.09 -$1.24 -$0.12 --
Weighted Average Basic Share $333.1M $355.2M $360.2M $359.7M --
Weighted Average Diluted Share $333.1M $446.7M $360.2M $374.6M --
 
EBITDA $43.7M $127.1M -$11.8M $100.7M --
EBIT -$46M $19.3M -$115.7M -$3M --
 
Revenue (Reported) $219.3M $279.2M $296.6M $313M --
Operating Income (Reported) -$46M -$42.4M -$25.6M -$7.8M --
Operating Income (Adjusted) -$46M $19.3M -$115.7M -$3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $91.1M $50M $64.9M $118.1M $189.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.3M $33.2M $33.5M $36M $33M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $12.4M $18.2M $15.2M $17.1M
Total Current Assets $119.4M $95.7M $116.7M $180.6M $275.2M
 
Property Plant And Equipment $11.7M $14.3M $14.2M $11.2M $13.5M
Long-Term Investments -- -- -- -- --
Goodwill $459M $824.1M $827.8M $716.8M $716.8M
Other Intangibles $369.2M $577.7M $500.6M $447.1M $389M
Other Long-Term Assets $15.4M $28.8M $31.2M $17.2M $14M
Total Assets $1.1B $1.7B $1.6B $1.5B $1.6B
 
Accounts Payable $11.9M $20.1M $21.8M $22M $28.9M
Accrued Expenses $19.2M $26.8M $29M $32.9M $55.5M
Current Portion Of Long-Term Debt $6.8M -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $2M $2.3M $1.6M $1.2M
Other Current Liabilities $10.2M $26.1M $28M $898K $16.6M
Total Current Liabilities $65.4M $92.3M $82.1M $57.5M $102.2M
 
Long-Term Debt $250M $448.5M $451.3M $434.2M $496.8M
Capital Leases -- -- -- -- --
Total Liabilities $553.8M $772.8M $698.5M $689M $798.7M
 
Common Stock $7.1K $9K $9K $9K $9K
Other Common Equity Adj -$6.4M -$2K -$3K -$3K --
Common Equity $509.3M $874M $894.6M $815.1M $761.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $46.9M $39M $33.7M $15.7M $11.9M
Total Equity $556.2M $913M $928.3M $830.8M $773.2M
 
Total Liabilities and Equity $1.1B $1.7B $1.6B $1.5B $1.6B
Cash and Short Terms $91.1M $50M $64.9M $118.1M $189.5M
Total Debt $256.7M $448.5M $451.3M $434.2M $496.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $91.1M $50M $64.9M $118.1M $189.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $21.3M $33.2M $33.5M $36M $33M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $6.9M $12.4M $18.2M $15.2M $17.1M
Total Current Assets $119.4M $95.7M $116.7M $180.6M $275.2M
 
Property Plant And Equipment $11.7M $14.3M $14.2M $11.2M $13.5M
Long-Term Investments -- -- -- -- --
Goodwill $459M $824.1M $827.8M $716.8M $716.8M
Other Intangibles $369.2M $577.7M $500.6M $447.1M $389M
Other Long-Term Assets $15.4M $28.8M $31.2M $17.2M $14M
Total Assets $1.1B $1.7B $1.6B $1.5B $1.6B
 
Accounts Payable $11.9M $20.1M $21.8M $22M $28.9M
Accrued Expenses $19.2M $26.8M $29M $32.9M $55.5M
Current Portion Of Long-Term Debt $6.8M -- -- -- --
Current Portion Of Capital Lease Obligations $1.5M $2M $2.3M $1.6M $1.2M
Other Current Liabilities $10.2M $26.1M $28M $898K $16.6M
Total Current Liabilities $65.4M $92.3M $82.1M $57.5M $102.2M
 
Long-Term Debt $250M $448.5M $451.3M $434.2M $496.8M
Capital Leases -- -- -- -- --
Total Liabilities $553.8M $772.8M $698.5M $689M $798.7M
 
Common Stock $7.1K $9K $9K $9K $9K
Other Common Equity Adj -$6.4M -$2K -$3K -$3K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $46.9M $39M $33.7M $15.7M $11.9M
Total Equity $556.2M $913M $928.3M $830.8M $773.2M
 
Total Liabilities and Equity $1.1B $1.7B $1.6B $1.5B $1.6B
Cash and Short Terms $91.1M $50M $64.9M $118.1M $189.5M
Total Debt $256.7M $448.5M $451.3M $434.2M $496.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$117.4M -$56M $8.7M -$117.4M -$10.3M
Depreciation & Amoritzation $60.8M $89.7M $107.8M $103.9M $103.7M
Stock-Based Compensation $19.4M $22.3M $20.3M $22.2M $24.4M
Change in Accounts Receivable -$2.3M -$6.5M $696K -$4M $3.1M
Change in Inventories -- -- -- -- --
Cash From Operations $28.5M $53.3M $74.2M $103.6M $150.1M
 
Capital Expenditures $24.3M $23.5M $39.5M $64.4M $44.9M
Cash Acquisitions -$121.7M -$373.8M -- $40.3M --
Cash From Investing -$146M -$397.3M -$39.5M -$24.1M -$44.9M
 
Dividends Paid (Ex Special Dividend) -$1.5M -$62K -$951K -$3.5M -$2.3M
Special Dividend Paid
Long-Term Debt Issued $60.4M $460M -- -- $287.5M
Long-Term Debt Repaid -$16.7M -$262.7M -- -$20M -$205.2M
Repurchase of Common Stock -$1.4M -$4M -$10M -$2.5M -$41.5M
Other Financing Activities -$451.4M -$21.5M -$6.5M -$2.9M -$51.5M
Cash From Financing $186.1M $313.8M -$17.5M -$28.9M -$12.7M
 
Beginning Cash (CF) $37.9M $106.5M $76.3M $93.6M $144.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.6M -$30.2M $17.2M $50.6M $92.6M
Ending Cash (CF) $106.5M $76.3M $93.6M $144.1M $236.7M
 
Levered Free Cash Flow $4.2M $29.8M $34.7M $39.3M $105.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.9M -$17.4M -$8.2M -$77.7M -$4M
Depreciation & Amoritzation $16.8M $26.3M $25.3M $24.7M $24.4M
Stock-Based Compensation $4.7M $6.1M $6M $5.9M $5.9M
Change in Accounts Receivable -$2.7M -$1M $942K $871K $8.2M
Change in Inventories -- -- -- -- --
Cash From Operations $21.8M $21.8M $21.8M $34.9M $34.3M
 
Capital Expenditures $12.6M $6.7M $10.7M $26.6M $10.8M
Cash Acquisitions -$78.2M -$96.5M -- -- --
Cash From Investing -$90.8M -$100.7M -$10.7M -$26.6M -$10.8M
 
Dividends Paid (Ex Special Dividend) $340 -$62K -$463K -$2.6M -$2.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20 $20M -- -- --
Long-Term Debt Repaid -$1.7M -- -- -- --
Repurchase of Common Stock -$713.6K -$4M -$3.2M -$2.5M $36K
Other Financing Activities -$14.3M -$741.3K -$2.7M -$381K $308K
Cash From Financing -$17.1M $18.1M -$4.3M -$5.5M -$2M
 
Beginning Cash (CF) $192.7M $137.1M $86.7M $141.4M $215.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$86.2M -$60.7M $6.8M $2.8M $21.5M
Ending Cash (CF) $106.5M $76.3M $93.6M $144.1M $236.7M
 
Levered Free Cash Flow $9.2M $15.2M $11.1M $8.2M $23.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$117.4M -$56M $8.7M -$117.4M -$10.3M
Depreciation & Amoritzation $60.8M $89.7M $107.8M $103.9M $103.7M
Stock-Based Compensation $19.4M $22.3M $20.3M $22.2M $24.4M
Change in Accounts Receivable -$2.3M -$6.5M $696K -$4M $3.1M
Change in Inventories -- -- -- -- --
Cash From Operations $28.5M $53.3M $74.2M $103.6M $150.1M
 
Capital Expenditures $24.3M $23.5M $39.5M $64.4M $44.9M
Cash Acquisitions -$121.7M -$373.8M -- $40.3M --
Cash From Investing -$146M -$397.3M -$39.5M -$24.1M -$44.9M
 
Dividends Paid (Ex Special Dividend) -$1.5M -$62K -$951K -$3.5M -$2.3M
Special Dividend Paid
Long-Term Debt Issued $60.4M $460M -- -- --
Long-Term Debt Repaid -$16.7M -$262.7M -- -$20M -$205.2M
Repurchase of Common Stock -$1.4M -- -- -- --
Other Financing Activities -$451.4M -$21.5M -- -$2.9M -$51.5M
Cash From Financing $186.1M $313.8M -$17.5M -$28.9M -$12.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68.6M -$30.2M $17.2M $50.6M $92.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.2M $29.8M $34.7M $39.3M $105.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$56M $8.7M -$117.4M -$10.3M --
Depreciation & Amoritzation $89.7M $107.8M $103.9M $103.7M --
Stock-Based Compensation $22.3M $20.3M $22.2M $24.4M --
Change in Accounts Receivable -$6.5M $696K -$4M $3.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $53.3M $74.2M $103.6M $150.1M --
 
Capital Expenditures $23.5M $39.5M $64.4M $44.9M --
Cash Acquisitions -$373.8M -- $40.3M -- --
Cash From Investing -$397.3M -$39.5M -$24.1M -$44.9M --
 
Dividends Paid (Ex Special Dividend) -$62K -$951K -$3.5M -$2.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $460M -- -- $287.5M --
Long-Term Debt Repaid -$262.7M -- -$20M -$205.2M --
Repurchase of Common Stock -$4M -$10M -$2.5M -$41.5M --
Other Financing Activities -$21.5M -$6.5M -$2.9M -$51.5M --
Cash From Financing $313.8M -$17.5M -$28.9M -$12.7M --
 
Beginning Cash (CF) $794.6M $323.4M $481.7M $688.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.2M $17.2M $50.6M $92.6M --
Ending Cash (CF) $764.4M $340.6M $532.3M $780.8M --
 
Levered Free Cash Flow $29.8M $34.7M $39.3M $105.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock