F

Repay Holdings Corporation — Earnings Quality Grade F

RPAY · Technology

Major red flags

Revenue
$309M
2025
Net Income
-$257M
2025
Gross Margin
75.0%
Free Cash Flow
$49M
01

Screening Summary

14
Passed
1
Watch
3
Failed
-3.86
M-Score

Management Signals

No recent CEO, CFO, board, or accounting leadership signals found in SEC 8-K filings.
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 39 days, change +1 days YoY

A2AR vs Revenue Growth

AR growth 0.7% vs revenue growth -1.2%

A3Revenue vs CFFO

Revenue -1.2%, CFFO -39.3%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -6.4% vs revenue -1.2%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 61.2%. Normal

B4Gross Margin

Gross margin 75.0%, change -2.1pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

Small-cap context: Small-cap CFFO/NI often diverges from working-capital swings, not necessarily manipulation.

C2Free Cash Flow

FCF $0.0B, FCF/NI = -0.19

C3Accruals Ratio

Accruals ratio = -29.0%. Low accruals

C4Cash vs Debt

Cash $0.1B covers only 26% of debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.8B = 166% of equity. Over 50%

!
D2Leverage

Interest coverage = -0.9x (<2x). Financial stress

D3Soft Asset Growth

Other assets 10.0% vs revenue -1.2%. Normal

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -27% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.86 (< -2.22). Unlikely manipulator

Portfolio monitoring

Monitor RPAY continuously

The full checks and model details are free to read. Use Watchlist to track your holdings; Pro adds automatic quarterly rescoring, risk-event email alerts, scans up to 50 tickers, and export workflows.

04

Beneish M-Score

Manipulation Probability-3.86
-4.0 Clean-2.22 Grey-1.78 Danger0
1.019
DSRI
AR growing faster than revenue?
1.028
GMI
Gross margin declining?
1.014
AQI
Asset quality deteriorating?
0.988
SGI
Revenue growth rate
0.972
DEPI
Depreciation slowing?
0.988
SGAI
SG&A ratio changing?
-0.2899
TATA
Accruals level
1.139
LVGI
Leverage increasing?
05

Altman Z-Score

-2.61
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0365
Liquidity
-0.4922
Cumulative profit
-0.2192
Operating efficiency
0.6747
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25