• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    CPI Card Group Inc. Reports Third Quarter 2024 Results

    11/5/24 7:00:00 AM ET
    $PMTS
    Publishing
    Consumer Discretionary
    Get the next $PMTS alert in real time by email

    Net Sales Increased 18% to $125 Million and Full Year Sales Outlook Increased

    Growth Across Portfolio, Led by Strong Sales of Debit and Credit Cards

    Net Income Decreased 66% to $1 Million, Impacted by Debt Refinancing Costs; Adjusted EBITDA Increased 18% to $25 Million

    Full Year Adjusted EBITDA and Free Cash Flow Outlooks Increased

    CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payments technology company providing a comprehensive range of payment card and digital solutions, including Software-as-a-Service-based instant issuance, today reported financial results for the third quarter ended September 30, 2024 and updated its financial outlook for 2024.

    Third quarter net sales increased 18% to $124.8 million compared to the prior year period, with strong growth in both the Debit and Credit and Prepaid segments. Net income decreased 66% to $1.3 million, reflecting the impact of $8.8 million of pre-tax debt refinancing costs, and Adjusted EBITDA increased 18% to $25.1 million, driven by net sales growth.

    Sales performance in the quarter was driven by strong growth in debit and credit card sales, as well as continued growth from Prepaid, instant issuance solutions and other card personalization services. Product sales increased 25% in the third quarter, led by sales of contactless cards, while services sales increased 10%. For the first nine months of the year total net sales increased 4%.

    "We are very pleased to deliver strong growth in the quarter, including 19% growth in our Debit and Credit segment, even as channel inventories continue to be worked down," said John Lowe, President and Chief Executive Officer. "We are maintaining momentum with our solutions across the CPI portfolio and believe we are winning business in the market."

    Lowe added, "We are advancing CPI's growth strategies and continue to offer our customers additional products and services as we gain more traction with our digital solutions and in adjacent markets."

    The Company updated its financial outlook for 2024, increasing its full-year expectations for net sales to mid-to-high single-digit growth and for Adjusted EBITDA to low single-digit growth. The previous outlook was a mid-single digit net sales increase and a slight increase in Adjusted EBITDA. The Company also increased its Free Cash Flow outlook for the year.

    CPI is a top payment solutions provider in the U.S. serving thousands of banks, credit unions and fintechs, as well as major bank platforms and prepaid program managers. The Company is a leader in the U.S. markets for eco-focused payment cards, personalization and Software-as-a-Service-based instant issuance solutions for small and medium U.S. financial institutions and retail prepaid debit card solutions.

    The Company believes long-term growth trends for the U.S. card market remain strong, led by consumer card growth, widespread adoption of eco-focused cards and the ongoing conversion to contactless cards. Based on figures released by the networks, Visa and Mastercard® U.S. debit and credit cards in circulation increased at a compound annual growth rate of 9% for the three-year period ending June 30, 2024.

    2024 Business Highlights

    • CPI continues to be a leading provider of eco-focused payment card solutions in the U.S. market, with more than 100 million eco-focused debit and credit cards sold since launch.
    • CPI continues to be a leading provider of Software-as-a-Service-based instant issuance solutions in the U.S., with more than 16,000 Card@Once® installations across more than 2,000 financial institutions.
    • The Company continued to advance its market expansion strategies, adding new digital solutions offerings for its customers including push provisioning capabilities for mobile wallets.
    • The Company executed $9 million of share repurchases through the third quarter of 2024.
    • CPI completed a debt refinancing in the third quarter, issuing $285 million aggregate principal amount of 10.000% Senior Secured Notes due 2029 and entering into a new $75 million ABL revolving credit facility, while redeeming the $268 million aggregate principal amount of 8.625% Senior Secured Notes due 2026.
    • The Company completed a secondary offering of 1.38 million shares of common stock sold by its majority stockholder group, reducing the stockholder group's ownership position from 56% of shares outstanding to 43%.

    Third Quarter 2024 Financial Highlights

    Net sales increased 18% year-over-year to $124.8 million in the third quarter of 2024.

    • Debit and Credit segment net sales increased 19% to $99.8 million, driven by strong contactless card sales led by eco-focused cards, as well as continued growth in Card@Once® instant issuance solutions and other card personalization services.
    • Prepaid Debit segment net sales increased 13% to $25.2 million, reflecting strong sales to existing customers.

    Third quarter gross profit increased 24% to $44.7 million and gross profit margin of 35.8% increased from 34.1% in the prior year third quarter, driven by operating leverage from sales growth.

    Third quarter income from operations increased 37% to $17.8 million, driven by strong sales growth and gross margin improvement. Net income decreased 66% to $1.3 million, or $0.11 diluted earnings per share, due to pre-tax debt refinancing costs of $8.8 million, or approximately $0.55 per share after-tax, including interest expense related to a call premium on the $268 million of 8.625% Senior Notes due 2026 redeemed in the third quarter, partially offset by a tax benefit recorded in the quarter. Adjusted EBITDA increased 18% to $25.1 million.

    Year-to-date 2024 Financial Highlights

    Net sales increased 4% year-over-year to $355.5 million in the first nine months of 2024.

    • Debit and Credit segment net sales increased 2% to $283.3 million, driven by increased sales of contactless cards, led by eco-focused cards, and growth in Card@Once® instant issuance solutions and other card personalization services, partially offset by lower sales of other cards.
    • Prepaid Debit segment net sales increased 16% to $73.2 million, reflecting strong sales to existing customers.

    Year-to-date gross profit increased 7% to $128.6 million and gross profit margin increased from 35.1% in the prior year to 36.2%.

    Year-to-date income from operations decreased 8% to $46.9 million due to increased compensation expenses, including CEO transition-related expenses and increased performance-based employee incentive compensation expense. Net income decreased 40% to $12.7 million, or $1.08 diluted earnings per share, primarily due to debt refinancing costs. Adjusted EBITDA increased 1% to $70.0 million.

    Balance Sheet, Liquidity and Cash Flow

    The Company generated cash from operating activities of $16.7 million in the first nine months of 2024, which compared to $22.3 million in the 2023 period, and Free Cash Flow of $12.5 million, which compared to $16.2 million in the prior year. The decrease in cash generation compared to the prior year was primarily driven by increased working capital usage, including increased inventory purchases of contactless chips, partially offset by lower capital expenditures.

    As of September 30, 2024, cash and cash equivalents was $14.7 million. There were $285 million of 10% Senior Secured Notes due 2029 and no borrowings from the ABL revolving credit facility outstanding at quarter-end.

    In the third quarter, the Company completed a refinancing of its debt, issuing $285 million of new 10% Senior Secured Notes due 2029 and entering into a new $75 million ABL revolving credit facility. The Company used the proceeds from the notes offering to redeem the remaining $267.9 million principal balance of its 8.625% Senior Secured Notes due 2026 and to pay related fees and expenses. Refinancing costs recorded in the third quarter totaled $8.8 million, including $5.8 million of interest expense related to the 2.156% early redemption premium on the Company's retired 8.625% Senior Notes due 2026 and a $3 million loss on debt extinguishment related to unamortized deferred financing costs in connection with the redemption of the notes and the termination of the prior ABL revolving credit facility.

    Also in the third quarter, the Company spent $2.2 million to purchase 120,534 shares of its common stock from its majority stockholder group pursuant to a Stock Repurchase Agreement announced in March, which committed the Company to purchase shares from its majority stockholder group at a 3 to 1 ratio to the number of shares repurchased in the open market in the second quarter.

    The Company continues to focus its capital structure and allocation priorities on investing in the business, including strategic acquisitions; deleveraging the balance sheet; and returning funds to stockholders.

    On September 30th, the Company announced a secondary public offering of shares of its common stock to be sold by its majority stockholder group. The 1.38 million share offering closed on October 2, 2024. The Company did not offer any shares of common stock in the offering and did not receive any proceeds from the sale of common stock by the selling stockholders.

    "We delivered strong third quarter sales and profit growth, while continuing to invest in our expansion strategies," said Jeff Hochstadt, Chief Financial Officer of CPI. "We also effectively extended maturities on our debt and completed a secondary offering of common stock, which should benefit trading liquidity over time."

    Outlook for 2024

    The Company updated its outlook for 2024 to mid-to-high single-digit net sales growth and low single-digit Adjusted EBITDA growth. The prior outlook was a mid-single digit net sales increase and a slight increase in Adjusted EBITDA. The increase in the net sales outlook was driven by strength across CPI's portfolio.

    The Free Cash Flow outlook was updated to be slightly below the 2023 level, compared to the previous outlook of approximately half of the 2023 level, primarily due to working capital improvements, lower expected capital spending, and a lower tax rate relative to the previous outlook.

    The Company now expects its year-end 2024 Net Leverage Ratio to be similar to the 2023 year-end level, compared to a previous outlook of between 3.0x and 3.5x.

    Conference Call and Webcast

    CPI Card Group Inc. will hold a conference call on November 5, 2024 at 4:30 p.m. Eastern Time (ET) to review its third quarter results. To participate in the Company's conference call via telephone or online:

    U.S. dial-in number (toll-free): 888-330-3573

    International: 646-960-0677

    Conference ID: 8062733

    Webcast Link: CPI Card Group Q3 Webcast or at https://investor.cpicardgroup.com

    Participants are advised to login for the webcast 10 minutes prior to the scheduled start time.

    A replay of the conference call will be available until November 19, 2024 at:

    U.S. dial-in number (toll free): 800-770-2030

    International: 609-800-9909

    Conference ID: 8062733

    A webcast replay of the conference call will also be available on CPI Card Group Inc.'s Investor Relations website: https://investor.cpicardgroup.com

    Non-GAAP Financial Measures

    In addition to financial results reported in accordance with U.S. generally accepted accounting principles ("GAAP"), we have provided the following non-GAAP financial measures in this release, all reported on a continuing operations basis: EBITDA, Adjusted EBITDA, Adjusted EBITDA margin, Free Cash Flow, LTM Adjusted EBITDA and Net Leverage Ratio. These non-GAAP financial measures are utilized by management in comparing our operating performance on a consistent basis between fiscal periods. We believe that these financial measures are appropriate to enhance an overall understanding of our underlying operating performance trends compared to historical and prospective periods and our peers. Management also believes that these measures are useful to investors in their analysis of our results of operations and provide improved comparability between fiscal periods. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information calculated in accordance with GAAP. Our non-GAAP measures may be different from similarly titled measures of other companies. Investors are encouraged to review the reconciliation of these historical non-GAAP measures to their most directly comparable GAAP financial measures included in Exhibit E to this press release.

    Adjusted EBITDA

    Adjusted EBITDA is presented on a continuing operations basis and is defined as EBITDA (which represents earnings before interest, taxes, depreciation and amortization) adjusted for litigation; stock-based compensation expense; estimated sales tax expense; restructuring and other charges, including executive retention and severance; costs related to production facility modernization efforts; loss on debt extinguishment; foreign currency gain or loss; and other items that are unusual in nature, infrequently occurring or not considered part of our core operations, as set forth in the reconciliation in Exhibit E. Adjusted EBITDA is intended to show our unleveraged, pre-tax operating results and therefore reflects our financial performance based on operational factors, excluding non-operational, unusual or non-recurring losses or gains. Adjusted EBITDA has important limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for, analysis of our results as reported under GAAP. For example, Adjusted EBITDA does not reflect: (a) our capital expenditures, future requirements for capital expenditures or contractual commitments; (b) changes in, or cash requirements for, our working capital needs; (c) the significant interest expenses or the cash requirements necessary to service interest or principal payments on our debt; (d) tax payments that represent a reduction in cash available to us; (e) any cash requirements for the assets being depreciated and amortized that may have to be replaced in the future; (f) the impact of earnings or charges resulting from matters that we and the lenders under our credit agreement may not consider indicative of our ongoing operations; or (g) the impact of any discontinued operations. In particular, our definition of Adjusted EBITDA allows us to add back certain non-operating, unusual or non-recurring charges that are deducted in calculating net income, even though these are expenses that may recur, vary greatly and are difficult to predict and can represent the effect of long-term strategies as opposed to short-term results. In addition, certain of these expenses represent the reduction of cash that could be used for other purposes. Adjusted EBITDA margin percentage as shown in Exhibit E is computed as Adjusted EBITDA divided by total net sales.

    We define LTM Adjusted EBITDA as Adjusted EBITDA (defined previously) for the last twelve months. LTM Adjusted EBITDA is used in the computation of Net Leverage Ratio, and is reconciled in Exhibit E.

    Free Cash Flow

    We define Free Cash Flow as cash flow provided by (used in) operating activities less capital expenditures. We use this metric in analyzing our ability to service and repay our debt. However, this measure does not represent funds available for investment or other discretionary uses since it does not deduct cash used to make principal payments on outstanding debt and financing lease liabilities. Free Cash Flow should not be considered in isolation, or as a substitute for, cash (used in) provided by operating activities or any other measures of liquidity derived in accordance with GAAP.

    Financial Expectations for 2024

    We have provided Adjusted EBITDA expectations for 2024 on a non-GAAP basis because certain reconciling items are dependent on future events that either cannot be controlled or cannot be reliably predicted because they are not part of the Company's routine activities, any of which could be significant.

    Net Leverage Ratio

    Management and various investors use the ratio of debt principal outstanding, plus finance lease obligations, less cash, divided by LTM Adjusted EBITDA, or "Net Leverage Ratio", as a measure of our financial strength when making key investment decisions and evaluating us against peers.

    About CPI Card Group Inc.

    CPI Card Group is a payments technology company providing a comprehensive range of payment card and digital solutions, including Software-as-a-Service-based instant issuance. With a focus on building personal relationships and earning trust, we help our customers navigate the constantly evolving world of payments, while delivering innovative solutions that spark connections and support their brands. We serve clients across industry, size, and scale through our team of experienced, dedicated employees and our network of high-security production and card services facilities, all located in the United States. CPI is committed to exceeding our customers' expectations, transforming our industry, and enhancing the way people pay every day. Learn more at www.cpicardgroup.com.

    Forward-Looking Statements

    Certain statements and information in this release (as well as information included in other written or oral statements we make from time to time) may contain or constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). The words "believe," "estimate," "project," "expect," "anticipate," "affirm," "plan," "intend," "foresee," "should," "would," "could," "continue," "committed," "attempt," "aim," "target," "objective," "guides," "seek," "focus," "provides guidance," "provides outlook" or other similar expressions are intended to identify forward-looking statements, which are not historical in nature. These forward-looking statements, including statements about our strategic initiatives and market opportunities, are based on our current expectations and beliefs concerning future developments and their potential effect on us and other information currently available. Such forward-looking statements, because they relate to future events, are by their very nature subject to many important risks and uncertainties that could cause actual results or other events to differ materially from those contemplated.

    These risks and uncertainties include, but are not limited to: a deterioration in general economic conditions, including inflationary conditions and resulting in reduced consumer confidence and business spending, and a decline in consumer credit worthiness impacting demand for our products; the unpredictability of our operating results, including an inability to anticipate changes in customer inventory management practices and its impact on our business; a disruption or other failure in our supply chain, including as a result of foreign conflicts and with respect to single source suppliers, or the failure or inability of suppliers to comply with our code of conduct or contractual requirements, or political unrest in countries in which our suppliers operate, or inflationary pressures, resulting in increased costs and inability to pass those costs on to our customers and extended production lead times and difficulty meeting customers' delivery expectations; our failure to retain our existing customers or identify and attract new customers; our inability to recruit, retain and develop qualified personnel, including key personnel, and implement effective succession processes; adverse conditions in the banking system and financial markets, including the failure of banks and financial institutions; system security risks, data protection breaches and cyber-attacks; interruptions in our operations, including our information technology systems, or in the operations of the third parties that operate computing infrastructure on which we rely; our inability to develop, introduce and commercialize new products and services; the usage, or lack thereof, of artificial intelligence technologies; our substantial indebtedness, including inability to make debt service payments or refinance such indebtedness; the restrictive terms of our indebtedness and covenants of future agreements governing indebtedness and the resulting restraints on our ability to pursue our business strategies; our status as an accelerated filer and complying with the Sarbanes-Oxley Act of 2002 and the costs associated with such compliance and implementation of procedures thereunder; our failure to maintain effective internal control over financial reporting; disruptions in production at one or more of our facilities; problems in production quality, materials and process and costs relating to product defects and any related product liability and/or warranty claims; environmental, social and governance ("ESG") preferences and demands of various stakeholders and our ability to conform to such preferences and demands and to comply with any related regulatory requirements; the effects of climate change, negative perceptions of our products due to the impact of our products and production processes on the environment and other ESG-related risks; damage to our reputation or brand image; disruptions in production due to weather conditions, climate change, political instability or social unrest; our inability to adequately protect our trade secrets and intellectual property rights from misappropriation, infringement claims brought against us and risks related to open source software; defects in our software and computing systems; our limited ability to raise capital; costs and impacts to our financial results relating to the obligatory collection of sales tax and claims for uncollected sales tax in states that impose sales tax collection requirements on out-of-state businesses or unclaimed property, as well as potential new U.S. tax legislation increasing the corporate income tax rate and challenges to our income tax positions; our inability to successfully execute on our divestitures or acquisitions; our inability to realize the full value of our long-lived assets; our inability to renew licenses with key technology licensors; the highly competitive, saturated and consolidated nature of our marketplace; costs and potential liabilities associated with compliance or failure to comply with regulations, customer contractual requirements and evolving industry standards regarding consumer privacy and data use and security; new and developing technologies that make our existing technology solutions and products obsolete or less relevant or our failure to introduce new products and services in a timely manner; our failure to operate our business in accordance with the Payment Card Industry Security Standards Council security standards or other industry standards; the effects of restrictions, delays or interruptions in our ability to source raw materials and components used in our products from foreign countries; the effects on the global economy of ongoing foreign conflicts; our failure to comply with environmental, health and safety laws and regulations that apply to our products and the raw materials we use in our production processes; risks associated with our significant stockholder group's ownership of our stock; potential conflicts of interest that may arise due to our board of directors being comprised in part of directors who are principals of our significant stockholder group; the influence of securities analysts over the trading market for and price of our common stock; failure to meet the continued listing standards of the Nasdaq Global Market; the impact of stockholder activism or securities litigation on the trading price and volatility of our common stock; our inability to fully execute on our share repurchase program strategy; certain provisions of our organizational documents and other contractual provisions that may delay or prevent a change in control and make it difficult for stockholders other than our significant stockholder group to change the composition of our board of directors; our ability to comply with a wide variety of complex laws and regulations and the exposure to liability for any failure to comply; the effect of legal and regulatory proceedings; and other risks that are described in Part I, Item 1A – Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission (the "SEC") on March 7, 2024 in Part II, Item 1A – Risk Factors of our Quarterly Report on Form 10-Q and our other reports filed from time to time with the SEC.

    We caution and advise readers not to place undue reliance on forward-looking statements, which speak only as of the date hereof. These statements are based on assumptions that may not be realized and involve risks and uncertainties that could cause actual results or other events to differ materially from the expectations and beliefs contained herein. We undertake no obligation to publicly update or revise any forward-looking statements after the date they are made, whether as a result of new information, future events or otherwise.

    For more information:

    CPI encourages investors to use its investor relations website as a way of easily finding information about the Company. CPI promptly makes available on this website the reports that the Company files or furnishes with the SEC, corporate governance information and press releases.

    CPI Card Group Inc. Earnings Release Supplemental Financial Information

    Exhibit A

    Condensed Consolidated Statements of Operations and Comprehensive Income - Unaudited for the three and nine months ended September 30, 2024 and 2023

     

     

    Exhibit B

    Condensed Consolidated Balance Sheets – Unaudited as of September 30, 2024 and December 31, 2023

     

     

    Exhibit C

    Condensed Consolidated Statements of Cash Flows – Unaudited for the nine months ended September 30, 2024 and 2023

     

     

    Exhibit D

    Segment Summary Information – Unaudited for the three and nine months ended September 30, 2024 and 2023

     

     

    Exhibit E

    Supplemental GAAP to Non-GAAP Reconciliations – Unaudited for the three and nine months ended September 30, 2024 and 2023

     

     

     

     

     

     

     

     

     

     

     

     

    EXHIBIT A

    CPI Card Group Inc. and Subsidiaries

    Condensed Consolidated Statements of Operations and Comprehensive Income

    (in thousands, except share and per share amounts)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

     

    2024

     

    2023

     

    2024

     

    2023

    Net sales:

     

     

     

     

     

     

     

     

     

     

     

     

    Products

     

    $

    69,648

     

     

    $

    55,689

     

     

    $

    191,650

     

     

    $

    195,425

     

    Services

     

     

    55,103

     

     

     

    50,174

     

     

     

    163,855

     

     

     

    146,250

     

    Total net sales

     

     

    124,751

     

     

     

    105,863

     

     

     

    355,505

     

     

     

    341,675

     

    Cost of sales:

     

     

     

     

     

     

     

     

     

     

     

     

    Products (exclusive of depreciation and amortization shown below)

     

     

    44,199

     

     

     

    37,540

     

     

     

    123,894

     

     

     

    124,828

     

    Services (exclusive of depreciation and amortization shown below)

     

     

    32,927

     

     

     

    29,574

     

     

     

    94,599

     

     

     

    89,192

     

    Depreciation and amortization

     

     

    2,927

     

     

     

    2,597

     

     

     

    8,408

     

     

     

    7,584

     

    Total cost of sales

     

     

    80,053

     

     

     

    69,711

     

     

     

    226,901

     

     

     

    221,604

     

    Gross profit

     

     

    44,698

     

     

     

    36,152

     

     

     

    128,604

     

     

     

    120,071

     

    Operating expenses:

     

     

     

     

     

     

     

     

     

     

     

     

    Selling, general and administrative (exclusive of depreciation and amortization shown below)

     

     

    25,674

     

     

     

    21,783

     

     

     

    77,942

     

     

     

    64,734

     

    Depreciation and amortization

     

     

    1,226

     

     

     

    1,408

     

     

     

    3,810

     

     

     

    4,286

     

    Total operating expenses

     

     

    26,900

     

     

     

    23,191

     

     

     

    81,752

     

     

     

    69,020

     

    Income from operations

     

     

    17,798

     

     

     

    12,961

     

     

     

    46,852

     

     

     

    51,051

     

    Other expense, net:

     

     

     

     

     

     

     

     

     

     

     

     

    Interest, net

     

     

    (13,458

    )

     

     

    (6,714

    )

     

     

    (26,413

    )

     

     

    (20,235

    )

    Loss on debt extinguishment

     

     

    (2,987

    )

     

     

    (25

    )

     

     

    (2,987

    )

     

     

    (243

    )

    Other expense, net

     

     

    (534

    )

     

     

    (28

    )

     

     

    (677

    )

     

     

    (2

    )

    Total other expense, net

     

     

    (16,979

    )

     

     

    (6,767

    )

     

     

    (30,077

    )

     

     

    (20,480

    )

    Income before income taxes

     

     

    819

     

     

     

    6,194

     

     

     

    16,775

     

     

     

    30,571

     

    Income tax benefit (expense)

     

     

    474

     

     

     

    (2,337

    )

     

     

    (4,026

    )

     

     

    (9,318

    )

    Net income

     

    $

    1,293

     

     

    $

    3,857

     

     

    $

    12,749

     

     

    $

    21,253

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic and diluted earnings per share:

     

     

     

     

     

     

     

     

     

     

     

     

    Basic earnings per share

     

    $

    0.12

     

     

    $

    0.34

     

     

    $

    1.14

     

     

    $

    1.86

     

    Diluted earnings per share

     

    $

    0.11

     

     

    $

    0.33

     

     

    $

    1.08

     

     

    $

    1.79

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Basic weighted-average shares outstanding

     

     

    11,107,126

     

     

     

    11,432,794

     

     

     

    11,141,264

     

     

     

    11,418,372

     

    Diluted weighted-average shares outstanding

     

     

    11,872,783

     

     

     

    11,827,816

     

     

     

    11,856,404

     

     

     

    11,861,868

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Comprehensive income:

     

     

     

     

     

     

     

     

     

     

     

     

    Net income

     

    $

    1,293

     

     

    $

    3,857

     

     

    $

    12,749

     

     

    $

    21,253

     

    Total comprehensive income

     

    $

    1,293

     

     

    $

    3,857

     

     

    $

    12,749

     

     

    $

    21,253

     

     

     

     

     

     

     

     

     

    EXHIBIT B

    CPI Card Group Inc. and Subsidiaries

    Condensed Consolidated Balance Sheets

    (in thousands, except share and per share amounts)

    (Unaudited)

     

     

     

     

     

     

     

    September 30,

     

    December 31,

     

    2024

     

    2023

    Assets

     

     

     

     

     

    Current assets:

     

     

     

     

     

    Cash and cash equivalents

    $

    14,650

     

     

    $

    12,413

     

    Accounts receivable, net

     

    79,583

     

     

     

    73,724

     

    Inventories, net

     

    92,286

     

     

     

    70,594

     

    Prepaid expenses and other current assets

     

    12,295

     

     

     

    8,647

     

    Total current assets

     

    198,814

     

     

     

    165,378

     

    Plant, equipment, leasehold improvements and operating lease right-of-use assets, net

     

    64,073

     

     

     

    63,053

     

    Intangible assets, net

     

    11,352

     

     

     

    14,122

     

    Goodwill

     

    47,150

     

     

     

    47,150

     

    Other assets

     

    20,960

     

     

     

    3,980

     

    Total assets

    $

    342,349

     

     

    $

    293,683

     

    Liabilities and stockholders' deficit

     

     

     

     

     

    Current liabilities:

     

     

     

     

     

    Accounts payable

    $

    21,538

     

     

    $

    12,802

     

    Accrued expenses

     

    52,107

     

     

     

    35,803

     

    Deferred revenue and customer deposits

     

    1,466

     

     

     

    840

     

    Total current liabilities

     

    75,111

     

     

     

    49,445

     

    Long-term debt

     

    280,152

     

     

     

    264,997

     

    Deferred income taxes

     

    5,057

     

     

     

    7,139

     

    Other long-term liabilities

     

    24,820

     

     

     

    24,038

     

    Total liabilities

     

    385,140

     

     

     

    345,619

     

    Commitments and contingencies

     

     

     

     

     

    Series A Preferred Stock; $0.001 par value—100,000 shares authorized; 0 shares issued and outstanding at September 30, 2024 and December 31, 2023

     

    —

     

     

     

    —

     

    Stockholders' deficit:

     

     

     

     

     

    Common stock; $0.001 par value—100,000,000 shares authorized; 11,159,418 and 11,446,155 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively

     

    11

     

     

     

    11

     

    Capital deficiency

     

    (105,827

    )

     

     

    (102,223

    )

    Accumulated earnings

     

    63,025

     

     

     

    50,276

     

    Total stockholders' deficit

     

    (42,791

    )

     

     

    (51,936

    )

    Total liabilities and stockholders' deficit

    $

    342,349

     

     

    $

    293,683

     

     

     

     

     

     

     

     

     

     

     

     

    EXHIBIT C

    CPI Card Group Inc. and Subsidiaries

    Condensed Consolidated Statements of Cash Flows

    (in thousands)

    (Unaudited)

     

     

     

     

     

     

     

    Nine Months Ended September 30,

     

    2024

     

    2023

    Operating activities

     

     

     

     

     

    Net income

    $

    12,749

     

     

    $

    21,253

     

    Adjustments to reconcile net income to net cash provided by operating activities:

     

     

     

     

     

    Depreciation expense

     

    9,448

     

     

     

    8,970

     

    Amortization expense

     

    2,770

     

     

     

    2,900

     

    Stock-based compensation expense

     

    6,936

     

     

     

    4,431

     

    Amortization of debt issuance costs

     

    1,206

     

     

     

    1,397

     

    Loss on early extinguishment of debt

     

    8,763

     

     

     

    243

     

    Deferred income taxes and other, net

     

    (1,781

    )

     

     

    956

     

    Changes in operating assets and liabilities:

     

     

     

     

     

    Accounts receivable, net

     

    (5,878

    )

     

     

    12,988

     

    Inventories

     

    (21,964

    )

     

     

    (5,806

    )

    Prepaid expenses and other assets

     

    (19,343

    )

     

     

    422

     

    Income taxes, net

     

    (602

    )

     

     

    (1,616

    )

    Accounts payable

     

    8,326

     

     

     

    (7,805

    )

    Accrued expenses and other liabilities

     

    15,396

     

     

     

    (13,283

    )

    Deferred revenue and customer deposits

     

    626

     

     

     

    (2,784

    )

    Cash provided by operating activities

     

    16,652

     

     

     

    22,266

     

    Investing activities

     

     

     

     

     

    Capital expenditures for plant, equipment and leasehold improvements, net

     

    (4,199

    )

     

     

    (6,076

    )

    Other

     

    1

     

     

     

    183

     

    Cash used in investing activities

     

    (4,198

    )

     

     

    (5,893

    )

    Financing activities

     

     

     

     

     

    Principal payments on 2026 Senior Notes

     

    (267,897

    )

     

     

    (16,954

    )

    Proceeds from 2029 Senior Notes

     

    285,000

     

     

     

    —

     

    Net proceeds from ABL Revolver

     

    —

     

     

     

    3,000

     

    Payments on finance lease obligations

     

    (3,688

    )

     

     

    (2,655

    )

    Common stock repurchased

     

    (8,678

    )

     

     

    —

     

    Debt issuance costs

     

    (6,583

    )

     

     

    —

     

    Payment for debt early redemption premium

     

    (5,776

    )

     

     

    —

     

    Taxes withheld and paid on stock-based compensation awards

     

    (2,595

    )

     

     

    (327

    )

    Cash used in financing activities

     

    (10,217

    )

     

     

    (16,936

    )

    Effect of exchange rates on cash

     

    —

     

     

     

    (1

    )

    Net increase (decrease) in cash and cash equivalents

     

    2,237

     

     

     

    (564

    )

    Cash and cash equivalents, beginning of period

     

    12,413

     

     

     

    11,037

     

    Cash and cash equivalents, end of period

    $

    14,650

     

     

    $

    10,473

     

    Supplemental disclosures of cash flow information

     

     

     

     

     

    Cash paid (refunded) during the period for:

     

     

     

     

     

    Interest

    $

    25,128

     

     

    $

    25,307

     

    Income taxes paid

    $

    8,247

     

     

    $

    9,994

     

    Income taxes refunded

    $

    (409

    )

     

    $

    (25

    )

    Right-of-use assets obtained in exchange for lease obligations:

     

     

     

     

     

    Operating leases

    $

    1,292

     

     

    $

    2,641

     

    Financing leases

    $

    5,690

     

     

    $

    6,989

     

    Accounts payable and accrued expenses for capital expenditures for plant, equipment and leasehold improvements

    $

    1,527

     

     

    $

    977

     

    Unsettled share repurchases included in accrued expenses

    $

    —

     

     

    $

    —

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    EXHIBIT D

    CPI Card Group Inc. and Subsidiaries

    Segment Summary Information

    For the Three and Nine Months Ended September 30, 2024 and 2023

    (dollars in thousands)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Net Sales

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

     

    2024

     

    2023

     

    $ Change

     

    % Change

    Net sales by segment:

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    99,755

     

     

    $

    83,780

     

     

    $

    15,975

     

    19.1

    %

    Prepaid Debit

     

     

    25,173

     

     

     

    22,335

     

     

     

    2,838

     

     

    12.7

    %

    Eliminations

     

     

    (177

    )

     

     

    (252

    )

     

     

    75

     

     

    *

    %

    Total

     

    $

    124,751

     

     

    $

    105,863

     

     

    $

    18,888

     

     

    17.8

    %

    * Calculation not meaningful

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine Months Ended September 30,

     

     

    2024

     

    2023

     

    $ Change

     

    % Change

    Net sales by segment:

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    283,348

     

     

    $

    278,959

     

     

    $

    4,389

     

     

    1.6

    %

    Prepaid Debit

     

     

    73,186

     

     

     

    63,286

     

     

     

    9,900

     

     

    15.6

    %

    Eliminations

     

     

    (1,029

    )

     

     

    (570

    )

     

     

    (459

    )

     

    *

    %

    Total

     

    $

    355,505

     

     

    $

    341,675

     

     

    $

    13,830

     

     

    4.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Gross Profit

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

     

     

    2024

     

    % of Net

    Sales

    2023

     

    % of Net

    Sales

    $ Change

     

    % Change

    Gross profit by segment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    36,131

     

     

    36.2

    %

    $

    28,381

     

    33.9

    %

    $

    7,750

     

    27.3

    %

    Prepaid Debit

     

     

    8,567

     

     

    34.0

    %

     

    7,771

     

    34.8

    %

     

    796

     

    10.2

    %

    Total

     

    $

    44,698

     

     

    35.8

    %

    $

    36,152

     

    34.1

    %

    $

    8,546

     

    23.6

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine Months Ended September 30,

     

     

     

    2024

     

    % of Net

    Sales

    2023

     

    % of Net

    Sales

    $ Change

     

    % Change

    Gross profit by segment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    101,790

     

     

    35.9

    %

    $

    99,603

     

    35.7

    %

    $

    2,187

     

    2.2

    %

    Prepaid Debit

     

     

    26,814

     

     

    36.6

    %

     

    20,468

     

    32.3

    %

     

    6,346

     

    31.0

    %

    Total

     

    $

    128,604

     

     

    36.2

    %

    $

    120,071

     

    35.1

    %

    $

    8,533

     

    7.1

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Income from Operations

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

     

     

     

    2024

     

     

    % of Net

    Sales

     

    2023

     

     

    % of Net

    Sales

     

    $ Change

     

    % Change

    Income (loss) from operations by segment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    27,035

     

     

     

    27.1

    %

    $

    20,791

     

     

    24.8

    %

    $

    6,244

     

     

    30.0

    %

    Prepaid Debit

     

     

    7,111

     

     

     

    28.2

    %

     

    6,631

     

     

    29.7

    %

     

    480

     

     

    7.2

    %

    Other

     

     

    (16,348

    )

     

     

    *

    %

     

    (14,461

    )

     

    *

    %

     

    (1,887

    )

     

    13.0

    %

    Total

     

    $

    17,798

     

     

     

    14.3

    %

    $

    12,961

     

     

    12.2

    %

    $

    4,837

     

     

    37.3

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine Months Ended September 30,

     

     

     

    2024

     

     

    % of Net

    Sales

     

    2023

     

     

    % of Net

    Sales

     

    $ Change

     

    % Change

    Income (loss) from operations by segment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    75,178

     

     

     

    26.5

    %

    $

    75,898

     

     

    27.2

    %

    $

    (720

    )

     

    (0.9

    )%

    Prepaid Debit

     

     

    22,765

     

     

     

    31.1

    %

     

    17,936

     

     

    28.3

    %

     

    4,829

     

     

    26.9

    %

    Other

     

     

    (51,091

    )

     

     

    *

    %

     

    (42,783

    )

     

    *

    %

     

    (8,308

    )

     

    19.4

    %

    Total

     

    $

    46,852

     

     

     

    13.2

    %

    $

    51,051

     

     

    14.9

    %

    $

    (4,199

    )

     

    (8.2

    )%

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    EBITDA

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

     

     

    2024

     

    % of Net

    Sales

    2023

     

    % of Net

    Sales

    $ Change

     

    % Change

    EBITDA by segment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    29,264

     

     

     

    29.3

    %

    $

    23,086

     

     

    27.6

    %

    $

    6,178

     

     

    26.8

    %

    Prepaid Debit

     

     

    8,171

     

     

     

    32.5

    %

     

    7,304

     

     

    32.7

    %

     

    867

     

     

    11.9

    %

    Other

     

     

    (19,005

    )

     

     

    *

    %

     

    (13,477

    )

     

    *

    %

     

    (5,528

    )

     

    41.0

    %

    Total

     

    $

    18,430

     

     

     

    14.8

    %

    $

    16,913

     

     

    16.0

    %

    $

    1,517

     

     

    9.0

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine Months Ended September 30,

     

     

    2024

     

    % of Net

    Sales

    2023

     

    % of Net

    Sales

    $ Change

     

    % Change

    EBITDA by segment:

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Debit and Credit

     

    $

    81,731

     

     

     

    28.8

    %

    $

    82,733

     

     

    29.7

    %

    $

    (1,002

    )

     

    (1.2

    )%

    Prepaid Debit

     

     

    25,589

     

     

     

    35.0

    %

     

    19,938

     

     

    31.5

    %

     

    5,651

     

     

    28.3

    %

    Other

     

     

    (51,914

    )

     

     

    *

    %

     

    (39,995

    )

     

    *

    %

     

    (11,919

    )

     

    29.8

    %

    Total

     

    $

    55,406

     

     

     

    15.6

    %

    $

    62,676

     

     

    18.3

    %

    $

    (7,270

    )

     

    (11.6

    )%

     

     

     

     

     

     

     

     

     

     

     

     

    Reconciliation of Income (Loss) from

     

     

     

     

     

     

     

     

     

     

     

    Operations by Segment to EBITDA by Segment

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30, 2024

     

    Debit and

    Credit

     

    Prepaid

    Debit

     

    Other

     

    Total

    EBITDA by segment:

     

     

     

     

     

     

     

     

     

     

     

    Income (loss) from operations

    $

    27,035

     

     

    $

    7,111

     

     

    $

    (16,348

    )

     

    $

    17,798

     

    Depreciation and amortization

     

    2,198

     

     

     

    1,061

     

     

     

    894

     

     

     

    4,153

     

    Other income (expenses)

     

    31

     

     

     

    (1

    )

     

     

    (3,551

    )

     

     

    (3,521

    )

    EBITDA

    $

    29,264

     

     

    $

    8,171

     

     

    $

    (19,005

    )

     

    $

    18,430

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30, 2023

     

    Debit and

    Credit

     

    Prepaid

    Debit

     

    Other

     

    Total

    EBITDA by segment:

     

     

     

     

     

     

     

     

     

     

     

    Income (loss) from operations

    $

    20,791

     

     

    $

    6,631

     

     

    $

    (14,461

    )

     

    $

    12,961

     

    Depreciation and amortization

     

    2,322

     

     

     

    675

     

     

     

    1,008

     

     

     

    4,005

     

    Other income (expenses)

     

    (27

    )

     

     

    (2

    )

     

     

    (24

    )

     

     

    (53

    )

    EBITDA

    $

    23,086

     

     

    $

    7,304

     

     

    $

    (13,477

    )

     

    $

    16,913

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine Months Ended September 30, 2024

     

    Debit and

    Credit

     

    Prepaid

    Debit

     

    Other

     

    Total

    EBITDA by segment:

     

     

     

     

     

     

     

     

     

     

     

    Income (loss) from operations

    $

    75,178

     

     

    $

    22,765

     

     

    $

    (51,091

    )

     

    $

    46,852

     

    Depreciation and amortization

     

    6,585

     

     

     

    2,827

     

     

     

    2,806

     

     

     

    12,218

     

    Other income (expenses)

     

    (32

    )

     

     

    (3

    )

     

     

    (3,629

    )

     

     

    (3,664

    )

    EBITDA

    $

    81,731

     

     

    $

    25,589

     

     

    $

    (51,914

    )

     

    $

    55,406

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Nine Months Ended September 30, 2023

     

    Debit and

    Credit

     

    Prepaid

    Debit

     

    Other

     

    Total

    EBITDA by segment:

     

     

     

     

     

     

     

     

     

     

     

    Income (loss) from operations

    $

    75,898

     

     

    $

    17,936

     

     

    $

    (42,783

    )

     

    $

    51,051

     

    Depreciation and amortization

     

    6,836

     

     

     

    2,003

     

     

     

    3,031

     

     

     

    11,870

     

    Other income (expenses)

     

    (1

    )

     

     

    (1

    )

     

     

    (243

    )

     

     

    (245

    )

    EBITDA

    $

    82,733

     

     

    $

    19,938

     

     

    $

    (39,995

    )

     

    $

    62,676

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    EXHIBIT E

    CPI Card Group Inc. and Subsidiaries

    Supplemental GAAP to Non-GAAP Reconciliation

    (dollars in thousands)

    (Unaudited)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2024

     

    2023

     

    2024

     

    2023

    EBITDA and Adjusted EBITDA:

     

     

     

     

     

     

     

     

     

     

     

    Net income

    $

    1,293

     

     

    $

    3,857

     

     

    $

    12,749

     

     

    $

    21,253

     

    Interest, net (1)

     

    13,458

     

     

     

    6,714

     

     

     

    26,413

     

     

     

    20,235

     

    Income tax (benefit) expense

     

    (474

    )

     

     

    2,337

     

     

     

    4,026

     

     

     

    9,318

     

    Depreciation and amortization

     

    4,153

     

     

     

    4,005

     

     

     

    12,218

     

     

     

    11,870

     

    EBITDA

    $

    18,430

     

     

    $

    16,913

     

     

    $

    55,406

     

     

    $

    62,676

     

     

     

     

     

     

     

     

     

     

     

     

     

    Adjustments to EBITDA:

     

     

     

     

     

     

     

     

     

     

     

    Stock-based compensation expense

    $

    1,782

     

     

    $

    2,600

     

     

    $

    6,936

     

     

    $

    4,431

     

    Sales tax expense (2)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    35

     

    Restructuring and other charges (3)

     

    1,881

     

     

     

    1,672

     

     

     

    4,639

     

     

     

    2,229

     

    Loss on debt extinguishment (4)

     

    2,987

     

     

     

    25

     

     

     

    2,987

     

     

     

    243

     

    Foreign currency loss

     

    —

     

     

     

    28

     

     

     

    —

     

     

     

    2

     

    Subtotal of adjustments to EBITDA

    $

    6,650

     

     

    $

    4,325

     

     

    $

    14,562

     

     

    $

    6,940

     

    Adjusted EBITDA

    $

    25,080

     

     

    $

    21,238

     

     

    $

    69,968

     

     

    $

    69,616

     

    Net income margin (% of Net sales)

     

    1.0

    %

     

     

    3.6

    %

     

     

    3.6

    %

     

     

    6.2

    %

    Net income growth (% Change 2024 vs. 2023)

     

    (66.5

    )%

     

     

     

     

     

    (40.0

    )%

     

     

     

    Adjusted EBITDA margin (% of Net sales)

     

    20.1

    %

     

     

    20.1

    %

     

     

    19.7

    %

     

     

    20.4

    %

    Adjusted EBITDA growth (% Change 2024 vs. 2023)

     

    18.1

    %

     

     

     

     

     

    0.5

    %

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2024

     

    2023

     

    2024

     

    2023

    Free Cash Flow:

     

     

     

     

     

     

     

     

     

     

     

    Cash provided by operating activities

    $

    12,544

     

     

    $

    11,944

     

     

    $

    16,652

     

     

    $

    22,266

     

    Capital expenditures for plant, equipment and leasehold improvements, net

     

    (1,455

    )

     

     

    518

     

     

     

    (4,199

    )

     

     

    (6,076

    )

    Free Cash Flow

    $

    11,089

     

     

    $

    12,462

     

     

    $

    12,453

     

     

    $

    16,190

     

    ____________________

    (1)

     

    The 2024 balance includes payment of an early redemption premium of $5.8 million related to the redemption of the 8.625% Senior Secured Notes due 2026.

    (2)

     

    Represents estimated sales tax expense (benefit) relating to a contingent liability due to historical activity in certain states where it is probable that the Company will be subject to sales tax plus interest and penalties.

    (3)

     

    Represents executive retention and severance costs, as well as costs related to production facility modernization efforts. The 2024 balance includes expenses to be paid by the Company on behalf of the majority stockholder group that entered into an underwriting agreement for the sale of an aggregate of 1,380,000 shares of CPI common stock to the public.

    (4)

     

    In July 2024, the Company redeemed the entire principal balance of $267.9 million of the 8.625% Senior Secured Notes due 2026 and also repaid in full and terminated a prior Credit Agreement with Wells Fargo Bank, N.A. entered into in March 2021, and expensed the remaining unamortized deferred financing costs. Additionally, the Company redeemed a portion of the 8.625% Senior Secured Notes due 2026 in 2023 and expensed the associated portion of the unamortized deferred financing costs.

     

     

     

     

     

     

     

    Last Twelve Months Ended

     

    September 30,

     

    December 31,

     

    2024

     

    2023

    Reconciliation of net income to LTM EBITDA and Adjusted EBITDA:

     

     

     

     

     

    Net income

    $

    15,481

     

     

    $

    23,985

     

    Interest, net (1)

     

    33,091

     

     

     

    26,913

     

    Income tax expense

     

    5,185

     

     

     

    10,477

     

    Depreciation and amortization

     

    16,279

     

     

     

    15,931

     

    EBITDA

    $

    70,036

     

     

    $

    77,306

     

     

     

     

     

     

     

    Adjustments to EBITDA:

     

     

     

     

     

    Stock-based compensation expense

    $

    10,012

     

     

    $

    7,507

     

    Sales tax benefit (2)

     

    (105

    )

     

     

    (70

    )

    Restructuring and other charges (3)

     

    6,941

     

     

     

    4,531

     

    Loss on debt extinguishment (4)

     

    2,987

     

     

     

    243

     

    Foreign currency gain

     

    (28

    )

     

     

    (26

    )

    Subtotal of adjustments to EBITDA

    $

    19,807

     

     

    $

    12,185

     

    LTM Adjusted EBITDA

    $

    89,843

     

     

    $

    89,491

     

     

     

     

     

     

     

     

     

    As of

     

    September 30,

     

    December 31,

     

    2024

     

    2023

    Calculation of Net Leverage Ratio:

     

     

     

     

     

    2029 Senior Notes

    $

    285,000

     

     

    $

    —

     

    2026 Senior Notes

     

    —

     

     

     

    267,897

     

    Finance lease obligations

     

    20,096

     

     

     

    18,106

     

    Total debt

     

    305,096

     

     

     

    286,003

     

    Less: Cash and cash equivalents

     

    (14,650

    )

     

     

    (12,413

    )

    Total net debt (a)

    $

    290,446

     

     

    $

    273,590

     

    LTM Adjusted EBITDA (b)

    $

    89,843

     

     

    $

    89,491

     

    Net Leverage Ratio (a)/(b)

     

    3.2

     

     

     

    3.1

     

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20241105033398/en/

    Get the next $PMTS alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $PMTS

    DatePrice TargetRatingAnalyst
    11/22/2024$36.00Buy
    DA Davidson
    2/23/2024$40.00Buy
    ROTH MKM
    9/19/2023$31.00Buy
    B. Riley Securities
    12/16/2021$26.00Buy
    Lake Street
    More analyst ratings

    $PMTS
    Financials

    Live finance-specific insights

    See more
    • CPI Card Group Inc. Reports First Quarter 2025 Results

      Net Sales Increased 10%; Net Income Decreased 12%; Adjusted EBITDA Decreased 8% Debit and Credit Net Sales Increased 10%; Prepaid Debit Net Sales Increased 10% Net Sales and Adjusted EBITDA Outlook for 2025 Affirmed CPI Announces Acquisition of Arroweye Solutions, Inc. CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payments technology company providing a comprehensive range of payment cards and related digital solutions, today reported financial results for the first quarter ended March 31, 2025 and updated its financial outlook for 2025. The Company also announced the acquisition of Arroweye Solutions, Inc. ("Arroweye"), a leading provider of digitally-driven on-demand p

      5/7/25 7:00:00 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • CPI Card Group Inc. to Release First Quarter 2025 Results on May 7, 2025

      CPI Card Group Inc. (NASDAQ:PMTS) ("CPI Card Group"), a payments technology company and leading provider of payment cards and related digital solutions, today announced it will host a webcast and conference call on Wednesday, May 7, 2025 at 9:00 a.m. Eastern Time (ET) to discuss its first quarter 2025 financial results. Participating on the call will be President and Chief Executive Officer John Lowe and Chief Financial Officer Jeff Hochstadt. CPI Card Group's financial results for the first quarter will be released before the market opens on May 7, 2025. The press release and a slide presentation to accompany the earnings conference call will be available on the CPI Card Group investor we

      5/5/25 7:30:00 PM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • CPI Card Group Inc. to Release Fourth Quarter and Full Year 2024 Results on March 4, 2025

      CPI Card Group Inc. (NASDAQ:PMTS) ("CPI Card Group"), a payments technology company and leading provider of payment cards and related digital solutions, today announced it will host a webcast and conference call on Tuesday, March 4, 2025 at 9:00 a.m. Eastern Time (ET) to discuss its fourth quarter 2024 financial results. Participating on the call will be President and Chief Executive Officer John Lowe and Chief Financial Officer Jeff Hochstadt. CPI Card Group's financial results for the fourth quarter will be released before the market opens on March 4, 2025. The press release and a slide presentation to accompany the earnings conference call will be available on the CPI Card Group invest

      2/10/25 11:34:00 AM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Chief Human Resources Officer Vollmer Sonya converted options into 736 shares and covered exercise/tax liability with 210 shares, increasing direct ownership by 28% to 2,435 units (SEC Form 4)

      4 - CPI Card Group Inc. (0001641614) (Issuer)

      4/1/25 7:42:33 PM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • EVP, Prepaid & Digital Solut. O'Leary Margaret converted options into 1,382 shares and covered exercise/tax liability with 399 shares, increasing direct ownership by 6% to 17,339 units (SEC Form 4)

      4 - CPI Card Group Inc. (0001641614) (Issuer)

      4/1/25 7:41:34 PM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • President and CEO Lowe John converted options into 7,099 shares and covered exercise/tax liability with 3,123 shares, increasing direct ownership by 18% to 26,281 units (SEC Form 4)

      4 - CPI Card Group Inc. (0001641614) (Issuer)

      4/1/25 7:40:38 PM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • CPI Card Group Inc. Announces Acquisition of Arroweye Solutions, Inc.

      Acquisition Aligns with CPI's Strategy to Grow and Diversify by Adding Arroweye's Digitally-driven On-demand Payment Card Solutions to CPI's Portfolio CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payments technology company providing a comprehensive range of payment cards and related digital solutions, today announced it has acquired Arroweye Solutions, Inc. ("Arroweye") for a purchase price of $45.55 million. Arroweye is a leading provider of digitally-driven on-demand payment card solutions for the U.S. market. The company's technology-driven platform and production capabilities eliminate the need for customers to hold inventory and allow for hyper-personalization and r

      5/7/25 7:01:00 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • CPI Card Group Inc. Reports First Quarter 2025 Results

      Net Sales Increased 10%; Net Income Decreased 12%; Adjusted EBITDA Decreased 8% Debit and Credit Net Sales Increased 10%; Prepaid Debit Net Sales Increased 10% Net Sales and Adjusted EBITDA Outlook for 2025 Affirmed CPI Announces Acquisition of Arroweye Solutions, Inc. CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payments technology company providing a comprehensive range of payment cards and related digital solutions, today reported financial results for the first quarter ended March 31, 2025 and updated its financial outlook for 2025. The Company also announced the acquisition of Arroweye Solutions, Inc. ("Arroweye"), a leading provider of digitally-driven on-demand p

      5/7/25 7:00:00 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • CPI Card Group Inc. to Release First Quarter 2025 Results on May 7, 2025

      CPI Card Group Inc. (NASDAQ:PMTS) ("CPI Card Group"), a payments technology company and leading provider of payment cards and related digital solutions, today announced it will host a webcast and conference call on Wednesday, May 7, 2025 at 9:00 a.m. Eastern Time (ET) to discuss its first quarter 2025 financial results. Participating on the call will be President and Chief Executive Officer John Lowe and Chief Financial Officer Jeff Hochstadt. CPI Card Group's financial results for the first quarter will be released before the market opens on May 7, 2025. The press release and a slide presentation to accompany the earnings conference call will be available on the CPI Card Group investor we

      5/5/25 7:30:00 PM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • DA Davidson initiated coverage on CPI Card Group with a new price target

      DA Davidson initiated coverage of CPI Card Group with a rating of Buy and set a new price target of $36.00

      11/22/24 7:59:17 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • ROTH MKM initiated coverage on CPI Card Group with a new price target

      ROTH MKM initiated coverage of CPI Card Group with a rating of Buy and set a new price target of $40.00

      2/23/24 7:15:23 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • B. Riley Securities initiated coverage on CPI Card Group with a new price target

      B. Riley Securities initiated coverage of CPI Card Group with a rating of Buy and set a new price target of $31.00

      9/19/23 8:15:35 AM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    Leadership Updates

    Live Leadership Updates

    See more
    • CPI Card Group Names John Lowe President and Chief Executive Officer

      CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payment technology company and leading provider of credit, debit and prepaid solutions, today announced John Lowe has been named its new President and Chief Executive Officer and appointed to the Company's Board of Directors, effective immediately. Lowe succeeds outgoing President and Chief Executive Officer Scott Scheirman, who had previously announced his intention to retire in early 2024. Lowe has been with CPI Card Group since 2018, most recently as Executive Vice President, End-to-End Payment Solutions since late 2022. In this role he was responsible for a significant majority of the Company's revenues and operations. He p

      1/25/24 7:00:00 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • CPI Card Group Announces Appointment of Ravi Mallela to its Board of Directors

      CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payment technology company and leading provider of credit, debit and prepaid solutions, today announced that Ravi Mallela has been appointed to its Board of Directors as an independent member, effective November 15, 2023. Mallela currently serves as the Chief Financial Officer of NMI Holdings Inc. (NASDAQ:NMIH), a publicly-traded mortgage insurance company. Previously, Mr. Mallela served as Executive Vice President and Chief Financial Officer of First Hawaiian Group and First Hawaiian Bank from 2018 until 2022 and Senior Vice President, Head of Finance and Treasury of First Republic Bank from 2013 to 2018. He holds an MBA from

      11/7/23 7:00:00 AM ET
      $NMIH
      $PMTS
      Property-Casualty Insurers
      Finance
      Publishing
      Consumer Discretionary
    • CPI Card Group Announces Appointment of H. Sanford Riley as Independent Chair of Board of Directors

      CPI Card Group Inc. (NASDAQ:PMTS) ("CPI" or the "Company"), a payment technology company and leading provider of credit, debit and prepaid solutions, today announced that H. Sanford Riley has been appointed Independent Chair of its Board of Directors. Riley, President and CEO of Richardson Financial Group Limited, joined the CPI Board in May. He has served in his current role at Richardson, a specialized financial services company, since 2003 and was previously President and CEO and Chairman of Investor Group, Inc., Canada's largest mutual fund company. Riley is also a member of the board of directors of Molson Coors and RF Capital Group Inc., and previously served on the boards of Canadi

      6/16/23 8:00:00 AM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by CPI Card Group Inc.

      SC 13G/A - CPI Card Group Inc. (0001641614) (Subject)

      11/12/24 5:17:49 PM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • SEC Form SC 13D/A filed by CPI Card Group Inc. (Amendment)

      SC 13D/A - CPI Card Group Inc. (0001641614) (Subject)

      6/5/23 11:34:40 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • SEC Form SC 13D/A filed by CPI Card Group Inc. (Amendment)

      SC 13D/A - CPI Card Group Inc. (0001641614) (Subject)

      4/12/23 3:51:16 PM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Director Riley H Sanford converted options into 1,587 shares and bought $65,020 worth of shares (2,000 units at $32.51), increasing direct ownership by 82% to 3,518 units (SEC Form 4)

      4 - CPI Card Group Inc. (0001641614) (Issuer)

      12/3/24 7:06:28 PM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • Director Oleson Lisa bought $17,819 worth of shares (585 units at $30.46) (SEC Form 4)

      4 - CPI Card Group Inc. (0001641614) (Issuer)

      12/2/24 6:58:27 PM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • Director Sheinbaum Marc bought $50,520 worth of shares (2,000 units at $25.26), increasing direct ownership by 24% to 10,390 units (SEC Form 4)

      4 - CPI Card Group Inc. (0001641614) (Issuer)

      8/9/24 6:13:43 PM ET
      $PMTS
      Publishing
      Consumer Discretionary

    $PMTS
    SEC Filings

    See more
    • SEC Form 10-Q filed by CPI Card Group Inc.

      10-Q - CPI Card Group Inc. (0001641614) (Filer)

      5/7/25 7:37:16 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • CPI Card Group Inc. filed SEC Form 8-K: Entry into a Material Definitive Agreement, Results of Operations and Financial Condition, Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - CPI Card Group Inc. (0001641614) (Filer)

      5/7/25 7:01:35 AM ET
      $PMTS
      Publishing
      Consumer Discretionary
    • SEC Form DEFA14A filed by CPI Card Group Inc.

      DEFA14A - CPI Card Group Inc. (0001641614) (Filer)

      4/8/25 4:31:30 PM ET
      $PMTS
      Publishing
      Consumer Discretionary