| Schedule of Revenue and EBIDTA |
Revenue and EBITDA of the Company’s reportable segments, as well as a reconciliation of total segment EBITDA to income from operations and net income for the three and six months ended June 30, 2026 and 2025, were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2026 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 110,867 | | $ | 22,645 | | $ | 20,141 | | $ | 153,653 | | $ | (4,472) | | $ | — | | $ | 149,181 | | Cost of goods sold | 79,998 | | 16,226 | | 8,943 | | 105,167 | | (4,472) | | — | | 100,695 | | Gross profit | 30,869 | | 6,419 | | 11,198 | | 48,486 | | — | | — | | 48,486 | | Selling, general and administrative expenses | 9,849 | | 1,437 | | 4,622 | | 15,908 | | — | | 20,714 | | 36,622 | | Income (loss) from operations | $ | 21,020 | | $ | 4,982 | | $ | 6,576 | | $ | 32,578 | | $ | — | | $ | (20,714) | | $ | 11,864 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 21,020 | | $ | 4,982 | | $ | 6,576 | | $ | 32,578 | | $ | — | | $ | (20,714) | | $ | 11,864 | | Depreciation and amortization | 4,258 | | 1,241 | | 178 | | 5,677 | | — | | 666 | | 6,343 | | Other expense, net | (31) | | (248) | | — | | (279) | | — | | (3) | | (282) | | EBITDA | $ | 25,247 | | $ | 5,975 | | $ | 6,754 | | $ | 37,976 | | $ | — | | $ | (20,051) | | $ | 17,925 | | | | | | | | | | | | | | | | Gross profit margin | 27.8 | % | | 28.3 | % | | 55.6 | % | | 31.6 | % | | * | | * | | 32.5 | % | | EBITDA margin | 22.8 | % | | 26.4 | % | | 33.5 | % | | 24.7 | % | | * | | * | | 12.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2026 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 220,718 | | $ | 44,694 | | $ | 39,523 | | $ | 304,935 | | $ | (8,646) | | $ | — | | $ | 296,289 | | Cost of goods sold | 162,147 | | 32,609 | | 17,569 | | 212,325 | | (8,646) | | — | | 203,679 | | Gross profit | 58,571 | | 12,085 | | 21,954 | | 92,610 | | — | | — | | 92,610 | | Selling, general and administrative expenses | 20,283 | | 3,010 | | 8,513 | | 31,806 | | — | | 37,946 | | 69,752 | | Income (loss) from operations | $ | 38,288 | | $ | 9,075 | | $ | 13,441 | | $ | 60,804 | | $ | — | | $ | (37,946) | | $ | 22,858 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 38,288 | | $ | 9,075 | | $ | 13,441 | | $ | 60,804 | | $ | — | | $ | (37,946) | | $ | 22,858 | | Depreciation and amortization | 8,604 | | 2,515 | | 268 | | 11,387 | | — | | 1,359 | | 12,746 | | Other income (expense), net | 3 | | (404) | | — | | (401) | | — | | (5) | | (406) | | EBITDA | $ | 46,895 | | $ | 11,186 | | $ | 13,709 | | $ | 71,790 | | $ | — | | $ | (36,592) | | $ | 35,198 | | | | | | | | | | | | | | | | Gross profit margin | 26.5 | % | | 27.0 | % | | 55.5 | % | | 30.4 | % | | * | | * | | 31.3 | % | | EBITDA margin | 21.2 | % | | 25.0 | % | | 34.7 | % | | 23.5 | % | | * | | * | | 11.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2025 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 94,673 | | $ | 19,222 | | $ | 19,326 | | $ | 133,221 | | $ | (3,468) | | | $ | — | | | $ | 129,753 | | Cost of goods sold | 70,755 | | 13,751 | | 8,595 | | 93,101 | | (3,468) | | | — | | | 89,633 | | Gross profit | 23,918 | | 5,471 | | 10,731 | | 40,120 | | — | | | — | | | 40,120 | | Selling, general and administrative expenses | 8,282 | | 1,300 | | 3,314 | | 12,896 | | — | | | 17,801 | | 30,697 | | Income (loss) from operations | $ | 15,636 | | $ | 4,171 | | $ | 7,417 | | $ | 27,224 | | $ | — | | | $ | (17,801) | | $ | 9,423 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 15,636 | | $ | 4,171 | | $ | 7,417 | | $ | 27,224 | | $ | — | | | $ | (17,801) | | $ | 9,423 | | Depreciation and amortization | 3,497 | | 1,126 | | 31 | | 4,654 | | — | | | 861 | | 5,515 | | Other (expense) income, net | (33) | | — | | — | | (33) | | — | | | 20 | | (13) | | EBITDA | $ | 19,100 | | $ | 5,297 | | $ | 7,448 | | $ | 31,845 | | $ | — | | | $ | (16,920) | | $ | 14,925 | | | | | | | | | | | | | | | | Gross profit margin | 25.3 | % | | 28.5 | % | | 55.5 | % | | 30.1 | % | | * | | * | | 30.9 | % | | EBITDA margin | 20.2 | % | | 27.6 | % | | 38.5 | % | | 23.9 | % | | * | | * | | 11.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2025 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 176,315 | | $ | 45,935 | | $ | 38,579 | | $ | 260,829 | | $ | (8,315) | | $ | — | | $ | 252,514 | | Cost of goods sold | 131,578 | | 31,022 | | 17,413 | | 180,013 | | (8,315) | | — | | 171,698 | | Gross profit | 44,737 | | 14,913 | | 21,166 | | 80,816 | | — | | — | | 80,816 | | Selling, general and administrative expenses | 14,791 | | 2,743 | | 6,356 | | 23,890 | | — | | 33,399 | | 57,289 | | Income (loss) from operations | $ | 29,946 | | $ | 12,170 | | $ | 14,810 | | $ | 56,926 | | $ | — | | $ | (33,399) | | $ | 23,527 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 29,946 | | $ | 12,170 | | $ | 14,810 | | $ | 56,926 | | $ | — | | $ | (33,399) | | $ | 23,527 | | Depreciation and amortization | 5,737 | | 2,242 | | 62 | | 8,041 | | — | | 1,721 | | 9,762 | | Other (expense) income, net | (40) | | 6 | | — | | (34) | | — | | 39 | | 5 | | EBITDA | $ | 35,643 | | $ | 14,418 | | $ | 14,872 | | $ | 64,933 | | $ | — | | $ | (31,639) | | $ | 33,294 | | | | | | | | | | | | | | | | Gross profit margin | 25.4 | % | | 32.5 | % | | 54.9 | % | | 31.0 | % | | * | | * | | 32.0 | % | | EBITDA margin | 20.2 | % | | 31.4 | % | | 38.5 | % | | 24.9 | % | | * | | * | | 13.2 | % |
______________________________________________________ *Calculation not meaningful.
|