Schedule of Segment Reporting Information by Segment |
Information on reportable segments and reconciliations to income before income taxes are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | (in thousands) | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Revenue from external customers | | $ | 162,788 | | | $ | 24,668 | | | $ | 52,356 | | | $ | 239,812 | | Intersegment revenues | | 442 | | | 365 | | | 302 | | | 1,109 | | | | 163,230 | | | 25,033 | | | 52,658 | | | 240,921 | | Elimination of intersegment revenues | | | | | | | | (1,109) | | Total consolidated revenues | | | | | | | | 239,812 | | Less: Cost of services (excludes depreciation and amortization)1 | | (127,814) | | | (17,751) | | | (2,939) | | | | Less: Other operating expenses 1,2 | | (8,367) | | | (3,606) | | | (4,457) | | | | Add: Other segment items3 | | 700 | | | 94 | | | 296 | | | | Segment Adjusted EBITDA | | $ | 27,749 | | | $ | 3,770 | | | $ | 45,558 | | | $ | 77,077 | | | | | | | | | | | Reconciliation of Segment Adjusted EBITDA to income (loss) before income taxes | Segment Adjusted EBITDA | | | | | | | | $ | 77,077 | | Adjustment for corporate items4 | | | | | | | | (19,918) | | Intersegment revenue elimination | | | | | | | | (1,109) | | Depreciation and amortization | | | | | | | | (14,093) | | Interest expense | | | | | | | | (23,054) | | | | | | | | | | | Selling, general and administrative (non-recurring) | | | | | | | | (395) | | Non-cash stock based compensation | | | | | | | | (3,206) | | Income before income taxes | | | | | | | | $ | 15,302 | |
(1)The significant expense categories and amounts align with the segment level information regularly provided to the CODM. (2)Other operating expenses including salary and employee benefits, and selling, general and administrative expenses. (3)Other segment items for each reportable segment include other income, net, and stock based compensation expense. (4)Adjustment for corporate items include: | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Three Months Ended June 30, 2025 | | | | | | | Elimination of cost of services (excludes depreciation and amortization) | $ | 1,105 | | | | | | | | Other operating expenses2 | (24,541) | | | | | | | | Other items5 | 3,518 | | | | | | | | | $ | (19,918) | | | | | | | |
(5)Other items include other income net, stock based compensation expense, and selling general and administrative (non-recurring expense) | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Other specified segment disclosure | | Three Months Ended June 30, 2025 | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Depreciation and amortization | $ | 6,633 | | | $ | 1,262 | | | $ | 4,941 | | | $ | 12,836 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | (in thousands) | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Revenue from external customers | | $ | 314,029 | | | $ | 48,356 | | | $ | 102,057 | | | $ | 464,442 | | Intersegment revenue | | 891 | | | 595 | | | 689 | | | 2,175 | | | | 314,920 | | | 48,951 | | | 102,746 | | | 466,617 | | Elimination of intersegment revenues | | | | | | | | (2,175) | | Total consolidated revenues | | | | | | | | 464,442 | | Less: Cost of services (excludes depreciation and amortization)1 | | (246,386) | | | (34,376) | | | (6,160) | | | | Less: Other operating expenses1,2 | | (16,580) | | | (7,534) | | | (9,066) | | | | Add: Other segment items3 | | 1,500 | | | 245 | | | 481 | | | | Segment Adjusted EBITDA | | $ | 53,454 | | | $ | 7,286 | | | $ | 88,001 | | | $ | 148,741 | | | | | | | | | | | Reconciliation of Segment Adjusted EBITDA to income (loss) before income taxes | Segment Adjusted EBITDA | | | | | | | | $ | 148,741 | | Adjustment for corporate items4 | | | | | | | | (39,222) | | Intersegment revenue elimination | | | | | | | | (2,175) | | Depreciation and amortization | | | | | | | | (27,870) | | Interest expense | | | | | | | | (46,230) | | Debt modification and extinguishment expenses | | | | | | | | (38) | | Selling, general and administrative (non-recurring) | | | | | | | | (2,594) | | Non-cash stock based compensation | | | | | | | | (4,792) | | Income before income taxes | | | | | | | | $ | 25,820 | |
(1)The significant expense categories and amounts align with the segment level information regularly provided to the CODM. (2)Other operating expenses including salary and employee benefits, and selling, general and administrative expenses. (3)Other segment items for each reportable segment include other income, net, and stock based compensation expense. (4)Adjustment for corporate items include: | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Six Months Ended June 30, 2025 | | | | | | | Elimination of cost of services (excludes depreciation and amortization) | $ | 2,170 | | | | | | | | Other operating expenses2 | (48,665) | | | | | | | | Other items5 | 7,273 | | | | | | | | | $ | (39,222) | | | | | | | |
(5)Other items include other income net, stock based compensation expense, and selling general and administrative (non-recurring expense) | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Other specified segment disclosure | | | Six Months Ended June 30, 2025 | | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Depreciation and amortization | $ | 13,258 | | | $ | 2,523 | | | $ | 9,583 | | | $ | 25,364 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | (in thousands) | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Revenue from external customers | | $ | 154,769 | | | $ | 21,614 | | | $ | 43,484 | | | $ | 219,867 | | Intersegment revenues | | 332 | | | 267 | | | 186 | | | 785 | | | | 155,101 | | | 21,881 | | | 43,670 | | | 220,652 | | Elimination of intersegment revenues | | | | | | | | (785) | | Total consolidated revenues | | | | | | | | 219,867 | | Less: Cost of services (excludes depreciation and amortization)1 | | (119,466) | | | (16,316) | | | (3,118) | | | | Less: Other operating expenses 1,2 | | (7,498) | | | (4,144) | | | (3,530) | | | | Add: Other segment items3 | | 460 | | | 109 | | | 222 | | | | Segment Adjusted EBITDA | | $ | 28,597 | | | $ | 1,530 | | | $ | 37,244 | | | $ | 67,371 | | | | | | | | | | | Reconciliation of Segment Adjusted EBITDA to income (loss) before income taxes | Segment Adjusted EBITDA | | | | | | | | $ | 67,371 | | Adjustment for corporate items4 | | | | | | | | (15,035) | | Intersegment revenue elimination | | | | | | | | (785) | | Depreciation and amortization | | | | | | | | (15,244) | | Interest expense | | | | | | | | (21,710) | | Debt modification and extinguishment expenses | | | | | | | | (8,623) | | Selling, general and administrative (non-recurring) | | | | | | | | (636) | | Non-cash stock based compensation | | | | | | | | (1,829) | | Income before income taxes | | | | | | | | $ | 3,509 | |
(1)The significant expense categories and amounts align with the segment level information regularly provided to the CODM. (2)Other operating expenses including salary and employee benefits, and selling, general and administrative expenses. (3)Other segment items for each reportable segment include other income, net, and stock based compensation expense. (4)Adjustment for corporate items include: | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Three Months Ended June 30, 2024 | | | | | | | Elimination of cost of services (excludes depreciation and amortization) | $ | 783 | | | | | | | | Other operating expenses2 | (18,159) | | | | | | | | Other items5 | 2,341 | | | | | | | | | $ | (15,035) | | | | | | | |
(5)Other items include other income net, stock based compensation expense, and selling general and administrative (non-recurring expense) | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Other specified segment disclosure | | | Three Months Ended June 30, 2024 | | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Depreciation and amortization | $ | 8,541 | | | $ | 1,261 | | | $ | 4,087 | | | $ | 13,889 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2024 | (in thousands) | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Revenue from external customers | | $ | 298,516 | | | $ | 42,729 | | | $ | 84,341 | | | $ | 425,586 | | Intersegment revenue | | 589 | | | 496 | | | 319 | | | 1,404 | | | | 299,105 | | | 43,225 | | | 84,660 | | | 426,990 | | Elimination of intersegment revenues | | | | | | | | (1,404) | | Total consolidated revenues | | | | | | | | 425,586 | | Less: Cost of services (excludes depreciation and amortization)1 | | (231,585) | | | (31,469) | | | (5,761) | | | | Less: Other operating expenses1,2 | | (14,714) | | | (8,706) | | | (7,266) | | | | Add: Other segment items3 | | 814 | | | 226 | | | 338 | | | | Segment Adjusted EBITDA | | $ | 53,620 | | | $ | 3,276 | | | $ | 71,971 | | | $ | 128,867 | | | | | | | | | | | Reconciliation of Segment Adjusted EBITDA to income (loss) before income taxes | Segment Adjusted EBITDA | | | | | | | | $ | 128,867 | | Adjustment for corporate items4 | | | | | | | | (29,572) | | Intersegment revenue elimination | | | | | | | | (1,404) | | Depreciation and amortization | | | | | | | | (30,497) | | Interest expense | | | | | | | | (42,590) | | Debt modification and extinguishment expenses | | | | | | | | (8,623) | | Selling, general and administrative (non-recurring) | | | | | | | | (1,435) | | Non-cash stock based compensation | | | | | | | | (3,462) | | Income before income taxes | | | | | | | | $ | 11,284 | |
(1)The significant expense categories and amounts align with the segment level information regularly provided to the CODM. (2)Other operating expenses including salary and employee benefits, and selling, general and administrative expenses. (3)Other segment items for each reportable segment include other income, net, and stock based compensation expense. (4)Adjustment for corporate items include: | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Six Months Ended June 30, 2024 | | | | | | | Elimination of cost of services (excludes depreciation and amortization) | $ | 1,400 | | | | | | | | Other operating expenses2 | (35,791) | | | | | | | | Other items5 | 4,819 | | | | | | | | | $ | (29,572) | | | | | | | |
(5)Other items include other income net, stock based compensation expense, and selling general and administrative (non-recurring expense) | | | | | | | | | | | | | | | | | | | | | | | | (in thousands) | Other specified segment disclosure | | | Six Months Ended June 30, 2024 | | | SMB Payments | | B2B Payments | | Enterprise Payments | | Total | Depreciation and amortization | $ | 17,127 | | | $ | 2,731 | | | $ | 8,126 | | | $ | 27,984 | |
|