| 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 nine months ended September 30, 2026 and 2025, were as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2026 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 111,900 | | $ | 26,859 | | $ | 23,451 | | $ | 162,210 | | $ | (3,853) | | $ | — | | $ | 158,357 | | Cost of goods sold | 83,642 | | 17,835 | | 10,481 | | 111,958 | | (3,853) | | — | | 108,105 | | Gross profit | 28,258 | | 9,024 | | 12,970 | | 50,252 | | — | | — | | 50,252 | | Selling, general and administrative expenses | 9,202 | | 1,415 | | 5,742 | | 16,359 | | — | | 18,238 | | 34,597 | | Income (loss) from operations | $ | 19,056 | | $ | 7,609 | | $ | 7,228 | | $ | 33,893 | | $ | — | | $ | (18,238) | | $ | 15,655 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 19,056 | | $ | 7,609 | | $ | 7,228 | | $ | 33,893 | | $ | — | | $ | (18,238) | | $ | 15,655 | | Depreciation and amortization | 4,362 | | 1,261 | | 436 | | 6,059 | | — | | 687 | | 6,746 | | Other expense, net | — | | (55) | | — | | (55) | | — | | (1261) | | (1,316) | | EBITDA | $ | 23,418 | | $ | 8,815 | | $ | 7,664 | | $ | 39,897 | | $ | — | | $ | (18,812) | | $ | 21,085 | | | | | | | | | | | | | | | | Gross profit margin | 25.3 | % | | 33.6 | % | | 55.3 | % | | 31.0 | % | | * | | * | | 31.7 | % | | EBITDA margin | 20.9 | % | | 32.8 | % | | 32.7 | % | | 24.6 | % | | * | | * | | 13.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2026 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 332,618 | | $ | 71,553 | | $ | 62,974 | | $ | 467,145 | | $ | (12,499) | | $ | — | | $ | 454,646 | | Cost of goods sold | 245,789 | | 50,444 | | 28,050 | | 324,283 | | (12,499) | | — | | 311,784 | | Gross profit | 86,829 | | 21,109 | | 34,924 | | 142,862 | | — | | — | | 142,862 | | Selling, general and administrative expenses | 29,485 | | 4,425 | | 14,255 | | 48,165 | | — | | 56,184 | | 104,349 | | Income (loss) from operations | $ | 57,344 | | $ | 16,684 | | $ | 20,669 | | $ | 94,697 | | $ | — | | $ | (56,184) | | $ | 38,513 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 57,344 | | $ | 16,684 | | $ | 20,669 | | $ | 94,697 | | $ | — | | $ | (56,184) | | $ | 38,513 | | Depreciation and amortization | 12,966 | | 3,776 | | 704 | | 17,446 | | — | | 2,046 | | 19,492 | | Other income (expense), net | 3 | | (459) | | — | | (456) | | — | | (1266) | | (1,722) | | EBITDA | $ | 70,313 | | $ | 20,001 | | $ | 21,373 | | $ | 111,687 | | $ | — | | $ | (55,404) | | $ | 56,283 | | | | | | | | | | | | | | | | Gross profit margin | 26.1 | % | | 29.5 | % | | 55.5 | % | | 30.6 | % | | * | | * | | 31.4 | % | | EBITDA margin | 21.1 | % | | 28.0 | % | | 33.9 | % | | 23.9 | % | | * | | * | | 12.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2025 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 99,154 | | $ | 23,335 | | $ | 19,498 | | $ | 141,987 | | $ | (4,021) | | | $ | — | | | $ | 137,966 | | Cost of goods sold | 76,226 | | 16,286 | | 8,482 | | 100,994 | | (4,021) | | | — | | | 96,973 | | Gross profit | 22,928 | | 7,049 | | 11,016 | | 40,993 | | — | | | — | | | 40,993 | | Selling, general and administrative expenses | 9,879 | | 1,166 | | 2,788 | | 13,833 | | — | | | 14,142 | | 27,975 | | Income (loss) from operations | $ | 13,049 | | $ | 5,883 | | $ | 8,228 | | $ | 27,160 | | $ | — | | | $ | (14,142) | | $ | 13,018 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 13,049 | | $ | 5,883 | | $ | 8,228 | | $ | 27,160 | | $ | — | | | $ | (14,142) | | $ | 13,018 | | Depreciation and amortization | 4,080 | | 1,134 | | 33 | | 5,247 | | — | | | 868 | | 6,115 | | Other expense, net | (238) | | (1) | | — | | (239) | | — | | | (290) | | (529) | | EBITDA | $ | 16,891 | | $ | 7,016 | | $ | 8,261 | | $ | 32,168 | | $ | — | | | $ | (13,564) | | $ | 18,604 | | | | | | | | | | | | | | | | Gross profit margin | 23.1 | % | | 30.2 | % | | 56.5 | % | | 28.9 | % | | * | | * | | 29.7 | % | | EBITDA margin | 17.0 | % | | 30.1 | % | | 42.4 | % | | 22.7 | % | | * | | * | | 13.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2025 | | Secure Card Solutions | | Prepaid Solutions | | Integrated Paytech | | Total Reportable Segments | | Intersegment Eliminations | | Corporate | | Consolidated | | Revenue | $ | 275,469 | | $ | 69,270 | | $ | 58,077 | | $ | 402,816 | | $ | (12,336) | | $ | — | | $ | 390,480 | | Cost of goods sold | 207,804 | | 47,308 | | 25,895 | | 281,007 | | (12,336) | | — | | 268,671 | | Gross profit | 67,665 | | 21,962 | | 32,182 | | 121,809 | | — | | — | | 121,809 | | Selling, general and administrative expenses | 24,670 | | 3,909 | | 9,144 | | 37,723 | | — | | 47,541 | | 85,264 | | Income (loss) from operations | $ | 42,995 | | $ | 18,053 | | $ | 23,038 | | $ | 84,086 | | $ | — | | $ | (47,541) | | $ | 36,545 | | | | | | | | | | | | | | | | EBITDA by segment: | | | | | | | | | | | | | | | Income (loss) from operations | $ | 42,995 | | $ | 18,053 | | $ | 23,038 | | $ | 84,086 | | $ | — | | $ | (47,541) | | $ | 36,545 | | Depreciation and amortization | 9,817 | | 3,376 | | 95 | | 13,288 | | — | | 2,589 | | 15,877 | | Other (expense) income, net | (278) | | 5 | | — | | (273) | | — | | (251) | | (524) | | EBITDA | $ | 52,534 | | $ | 21,434 | | $ | 23,133 | | $ | 97,101 | | $ | — | | $ | (45,203) | | $ | 51,898 | | | | | | | | | | | | | | | | Gross profit margin | 24.6 | % | | 31.7 | % | | 55.4 | % | | 30.2 | % | | * | | * | | 31.2 | % | | EBITDA margin | 19.1 | % | | 30.9 | % | | 39.8 | % | | 24.1 | % | | * | | * | | 13.3 | % |
______________________________________________________ *Calculation not meaningful.
|