Repay Holdings Corp
NASDAQ:RPAY
Balance Sheet
Balance Sheet Decomposition
Repay Holdings Corp
Repay Holdings Corp
Balance Sheet
Repay Holdings Corp
| Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Cash & Cash Equivalents |
0
|
0
|
25
|
91
|
50
|
65
|
118
|
190
|
|
| Cash Equivalents |
0
|
0
|
25
|
91
|
50
|
65
|
118
|
190
|
|
| Total Receivables |
0
|
0
|
15
|
21
|
33
|
34
|
36
|
33
|
|
| Accounts Receivables |
0
|
0
|
14
|
21
|
33
|
34
|
36
|
33
|
|
| Other Receivables |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
0
|
5
|
7
|
12
|
18
|
27
|
53
|
|
| Total Current Assets |
0
|
0
|
44
|
119
|
96
|
117
|
181
|
275
|
|
| PP&E Net |
0
|
0
|
2
|
12
|
14
|
14
|
11
|
14
|
|
| PP&E Gross |
0
|
0
|
2
|
12
|
14
|
14
|
11
|
14
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
2
|
3
|
5
|
7
|
4
|
|
| Intangible Assets |
0
|
0
|
333
|
369
|
578
|
501
|
447
|
389
|
|
| Goodwill |
0
|
0
|
390
|
459
|
824
|
828
|
717
|
717
|
|
| Other Long-Term Assets |
0
|
263
|
14
|
151
|
174
|
168
|
164
|
177
|
|
| Other Assets |
0
|
0
|
390
|
459
|
824
|
828
|
717
|
717
|
|
| Total Assets |
0
N/A
|
264
+131 650%
|
782
+197%
|
1 110
+42%
|
1 686
+52%
|
1 627
-3%
|
1 520
-7%
|
1 572
+3%
|
|
| Liabilities | |||||||||
| Accounts Payable |
0
|
0
|
10
|
12
|
20
|
22
|
22
|
29
|
|
| Accrued Liabilities |
0
|
0
|
16
|
21
|
29
|
31
|
35
|
57
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
6
|
7
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
21
|
26
|
44
|
29
|
1
|
17
|
|
| Total Current Liabilities |
0
|
0
|
52
|
65
|
92
|
82
|
57
|
102
|
|
| Long-Term Debt |
0
|
0
|
208
|
250
|
449
|
451
|
434
|
497
|
|
| Deferred Income Tax |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
206
|
47
|
39
|
34
|
16
|
12
|
|
| Other Liabilities |
0
|
10
|
61
|
238
|
232
|
165
|
197
|
200
|
|
| Total Liabilities |
0
N/A
|
10
+4 900%
|
528
+5 177%
|
601
+14%
|
812
+35%
|
732
-10%
|
705
-4%
|
811
+15%
|
|
| Equity | |||||||||
| Common Stock |
0
|
249
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
0
|
2
|
54
|
89
|
226
|
213
|
324
|
334
|
|
| Additional Paid In Capital |
0
|
4
|
308
|
604
|
1 100
|
1 118
|
1 151
|
1 149
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
10
|
13
|
54
|
|
| Other Equity |
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
|
| Total Equity |
0
N/A
|
254
N/A
|
254
+0%
|
509
+100%
|
874
+72%
|
895
+2%
|
815
-9%
|
761
-7%
|
|
| Total Liabilities & Equity |
0
N/A
|
264
+131 650%
|
782
+197%
|
1 110
+42%
|
1 686
+52%
|
1 627
-3%
|
1 520
-7%
|
1 572
+3%
|
|
| Shares Outstanding | |||||||||
| Common Shares Outstanding |
32
|
32
|
38
|
71
|
89
|
88
|
91
|
88
|
|