VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RPAY
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
RPAYRepay Holdings Corporation
$3.58$315M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksRPAYCash Flow

Repay Holdings Corporation (RPAY) Cash Flow Statement

10Y historyFree accessUpdated daily

Free cash flow remains highly erratic, swinging from a $59.8 million inflow in 2024Q3 to a $17.1 million outflow in 2026Q1, highlighting a reliance on volatile working capital cycles.

RPAY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16
Cash from Operations105.43M91.11M150.09M103.61M74.22M53.33M28.49M21.29M-961.1K21.14M2.8M
Operating CF Margin %-29.46%47.95%34.93%26.58%24.32%18.37%20.35%-0.74%22.5%3.4%
Operating CF Growth %500.58%-39.3%44.85%39.6%39.18%87.21%33.83%2314.75%-104.55%655.55%-
Net Income-258.72M-271.09M-10.35M-117.42M8.74M-56.04M-117.37M-55.29M1.52M9.45M-511.71K
Depreciation & Amortization130.66M102.05M103.71M103.86M107.75M89.69M60.81M30.77M10.42M7.46M3.7M
Stock-Based Compensation18.01M18.33M24.39M22.16M20.25M22.31M19.45M22.92M796.97K622.41K136.73K
Deferred Taxes-151.2M7.13M12.05M3.02M-62.68M-16.62M81K005.07K0
Other Non-Cash Items371.56M244.69M-10.11M88.91M-1.03M24.34M65.66M588.6K-2.67M993.15K696.19K
Working Capital Changes2.75M-10M30.39M3.08M1.18M-10.36M-143K22.3M190.13K2.62M-1.22M
Change in Receivables223K-222K3.07M-3.99M696K-6.52M-2.33M-3.84M-1.53M-1.05M-680.28K
Change in Inventory00000000000
Change in Payables-204K-3.73M6.88M-189K1.7M4.77M38K0320.75K90.32K0
Cash from Investing-65.4M-41.98M-44.85M-24.09M-39.54M-397.33M-145.98M-339.13M-260.58M-3.44M-62.43M
Capital Expenditures-21.03M-286K-989K-733K-3.18M-2.86M-994K-701.54K-5.8M-3.44M-319.89K
CapEx % of Revenue6.73%0.09%0.32%0.25%1.14%1.31%0.64%0.67%4.46%3.66%0.39%
Acquisitions00040.27M0-373.83M-121.71M-331.21M00-60.46M
Investments-----------
Other Investing-44.36M-41.7M-43.86M-63.63M-36.37M-18.14M-23.28M-7.22M-4.88M-2.99M-1.65M
Cash from Financing-162.42M-130.19M-12.67M-28.94M-17.46M313.84M186.1M350.69M261.62M-8.99M65.96M
Debt Issued (Net)-108.48M-71.98M82.35M-20M0197.35M43.72M123.19M-1.9M8.52M-1.79M
Equity Issued (Net)-15.9M-38.55M-41.54M-2.53M-10M138.06M508.49M-4.51M0-10M0
Dividends Paid00-2.35M-3.52M-951K-62K-1.5M-6.9M-6.31M-5.48M-6.34M
Share Repurchases-15.9M-38.55M-41.54M-2.53M-10M-4.04M-1.42M-4.51M0-10M0
Other Financing-38.03M-19.66M-51.13M-2.89M-6.51M-21.5M-364.61M238.92M0-2.04M74.09M
Net Change in Cash-121.39M-80.17M92.56M50.58M17.22M-30.16M68.6M32.85M83K8.71M6.33M
Free Cash Flow60.81M91.11M105.24M39.25M34.68M29.82M4.21M20.58M-6.76M17.71M2.48M
FCF Margin %19.44%29.46%33.62%13.23%12.42%13.6%2.72%19.68%-5.2%18.85%3.01%
FCF Growth %-42.06%-13.42%168.1%13.18%16.29%607.74%-79.53%404.54%-138.17%614.37%-
FCF per Share0.741.061.170.440.310.360.080.55-0.212.710.38
FCF Conversion (FCF/Net Income)-0.24x-0.35x-14.78x-0.94x5.78x-1.06x-0.27x-0.38x-0.63x2.24x-5.47x
Interest Paid4.62M9.15M4.84M1.02M1.54M1.14M11.49M8.28M5.67M5.47M0
Taxes Paid-32K1.76M2.81M1.33M31K000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityNegative
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

M&A accounting and impairment

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Non-Cash

Based on reported financial statements, RPAY exhibits a persistent disconnect between net income and operating cash flow, with the OCF/NI ratio frequently reaching extreme negative levels, such as -8.32 in 2024Q4, indicating that reported losses are heavily influenced by non-cash charges rather than operational cash burn.

The consistent gap between net income and operating cash flow suggests that significant amortization of acquired intangibles and potential impairment charges are driving the bottom-line volatility. Investors should monitor this divergence, as it implies that the company's cash-generating ability is fundamentally decoupled from its GAAP accounting results.

FCF Volatility Reflects Operational Instability

As reported in recent quarterly filings, RPAY's free cash flow trajectory remains highly erratic, swinging from a $17.1 million outflow in 2026Q1 to a $59.8 million inflow in 2024Q3, which suggests that the company's ability to generate sustainable cash is highly sensitive to working capital fluctuations.

The lack of a stable FCF trend indicates that the business model may be struggling to convert its high gross margins into consistent cash flow. This volatility warrants further investigation into whether the underlying transaction volumes are becoming less predictable in the current credit environment.

Low Capital Intensity Masks Maintenance

According to historical cash flow data, RPAY maintains a remarkably low capital intensity, with CapEx/Revenue ratios often below 0.5%, suggesting that the company's infrastructure is either fully built out or that significant maintenance requirements are being capitalized or obscured within other operating expense line items.

While low capital intensity is typically a positive for software-centric models, the minimal investment in technology infrastructure may limit future scalability. Analysts should consider whether this low spending level is sustainable or if it reflects a strategic decision to prioritize short-term cash preservation over long-term platform innovation.

Working Capital Swings Drive Liquidity

Based on the provided cash flow tables, working capital changes have been a primary driver of quarterly cash flow variance, with swings ranging from a $29.2 million inflow in 2024Q3 to an $18.8 million outflow in 2025Q1, highlighting the company's reliance on timing-sensitive collection cycles.

These fluctuations suggest that RPAY's cash position is highly dependent on the timing of merchant settlements and payment processing cycles. Such sensitivity implies that any disruption in the underlying lending vertical's repayment velocity could lead to immediate and material pressure on the company's available liquidity.

RPAY — Frequently Asked Questions

Quick answers to the most common questions about buying RPAY stock.

How much cash does Repay Holdings Corporation (RPAY) generate from operations?

Repay Holdings Corporation (RPAY) generated $91.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Repay Holdings Corporation's free cash flow?

Repay Holdings Corporation (RPAY) generated $91.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Repay Holdings Corporation's capital expenditure (CapEx)?

Repay Holdings Corporation (RPAY) spent $0.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Repay Holdings Corporation distribute cash to shareholders?

In 2025, Repay Holdings Corporation (RPAY) spent $38.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.