EZCORP Reports Third Quarter Fiscal 2025 ResultsContinued Top-line Momentum Drives Exceptional Earnings Growth
EZCORP (NASDAQ: EZPW) reported strong Q3 fiscal 2025 results, with significant growth across key metrics. The company's net income surged 48% to $26.5 million, while diluted EPS rose 36% to $0.34. Total revenues increased 11% to $311.0 million, with gross profit up 10% to $183.6 million.
The pawn services provider expanded its footprint by 52 new stores, including 40 acquired in Mexico. Pawn loans outstanding (PLO) grew 11% to $291.6 million, with same-store PLO up 9%. The company maintains a strong liquidity position of $472 million, enabling continued growth through organic expansion and strategic acquisitions.
Performance was strong across both U.S. and Latin America segments, with U.S. segment contribution increasing 32% to $47.6 million and Latin America contribution rising 20% to $12.4 million (30% on constant currency basis).
EZCORP (NASDAQ: EZPW) ha riportato risultati solidi per il terzo trimestre fiscale 2025, con una crescita significativa nei principali indicatori. L'utile netto è aumentato del 48% raggiungendo 26,5 milioni di dollari, mentre l'utile diluito per azione è salito del 36% a 0,34 dollari. I ricavi totali sono cresciuti dell'11% attestandosi a 311,0 milioni di dollari, con un utile lordo in aumento del 10% a 183,6 milioni di dollari.
Il fornitore di servizi di pegno ha ampliato la sua presenza con 52 nuovi negozi, di cui 40 acquisiti in Messico. I prestiti di pegno in essere (PLO) sono cresciuti dell'11% raggiungendo 291,6 milioni di dollari, con un aumento del 9% nei PLO a parità di negozio. L'azienda mantiene una solida posizione di liquidità di 472 milioni di dollari, che permette una crescita continua attraverso l'espansione organica e acquisizioni strategiche.
Le performance sono state robuste sia nel segmento USA che in quello dell'America Latina, con il contributo del segmento USA in crescita del 32% a 47,6 milioni di dollari e quello dell'America Latina aumentato del 20% a 12,4 milioni di dollari (30% a valuta costante).
EZCORP (NASDAQ: EZPW) reportó sólidos resultados en el tercer trimestre fiscal de 2025, con un crecimiento significativo en métricas clave. El ingreso neto aumentó un 48% hasta 26,5 millones de dólares, mientras que el EPS diluido subió un 36% hasta 0,34 dólares. Los ingresos totales crecieron un 11% hasta 311,0 millones de dólares, con una ganancia bruta que aumentó un 10% hasta 183,6 millones de dólares.
El proveedor de servicios de empeño amplió su presencia con 52 nuevas tiendas, incluyendo 40 adquiridas en México. Los préstamos de empeño pendientes (PLO) crecieron un 11% hasta 291,6 millones de dólares, con un aumento del 9% en PLO en tiendas comparables. La compañía mantiene una sólida posición de liquidez de 472 millones de dólares, lo que permite un crecimiento continuo a través de la expansión orgánica y adquisiciones estratégicas.
El desempeño fue fuerte tanto en los segmentos de EE.UU. como de América Latina, con la contribución del segmento estadounidense aumentando un 32% hasta 47,6 millones de dólares y la contribución de América Latina creciendo un 20% hasta 12,4 millones de dólares (30% en moneda constante).
EZCORP (NASDAQ: EZPW)� 2025 회계연도 3분기 강력� 실적� 보고했으� 주요 지� 전반에서 상당� 성장� 기록했습니다. 회사� 순이익은 48% 증가� 2,650� 달러� 기록했고, 희석 주당순이�(EPS)은 36% 증가� 0.34달러� 기록했습니다. � 매출은 11% 증가� 3� 1,100� 달러였으며, 총이익은 10% 증가� 1� 8,360� 달러였습니�.
전당� 서비� 제공업체� 멕시코에� 인수� 40� 매장� 포함� 52개의 신규 매장� 확장했습니다. 전당대� 잔액(PLO)은 11% 증가� 2� 9,160� 달러� 기록했으�, 동일 매장 기준 PLO� 9% 증가했습니다. 회사� 4� 7,200� 달러� 강력� 유동� 포지션을 유지하며, 유기� 확장� 전략� 인수� 통한 지속적� 성장� 가능하� 하고 있습니다.
미국 � 라틴 아메리카 부� 모두에서 성과가 강했으며, 미국 부� 기여도는 32% 증가� 4,760� 달러, 라틴 아메리카 기여도는 20% 증가� 1,240� 달러(환율 고정 기준 30%)� 기록했습니다.
EZCORP (NASDAQ : EZPW) a annoncé de solides résultats pour le troisième trimestre fiscal 2025, avec une croissance significative sur les principaux indicateurs. Le résultat net a bondi de 48 % pour atteindre 26,5 millions de dollars, tandis que le bénéfice dilué par action a augmenté de 36 % pour s'établir à 0,34 dollar. Le chiffre d'affaires total a progressé de 11 % pour atteindre 311,0 millions de dollars, avec un bénéfice brut en hausse de 10 % à 183,6 millions de dollars.
Le fournisseur de services de prêt sur gage a étendu son réseau avec 52 nouveaux magasins, dont 40 acquis au Mexique. Les prêts sur gage en cours (PLO) ont augmenté de 11 % pour atteindre 291,6 millions de dollars, avec une hausse de 9 % des PLO dans les magasins comparables. La société conserve une solide position de liquidité de 472 millions de dollars, lui permettant de poursuivre sa croissance grâce à une expansion organique et des acquisitions stratégiques.
Les performances ont été solides tant sur les segments des États-Unis que de l'Amérique latine, avec une contribution du segment américain en hausse de 32 % à 47,6 millions de dollars et une contribution de l'Amérique latine en hausse de 20 % à 12,4 millions de dollars (30 % à taux de change constants).
EZCORP (NASDAQ: EZPW) meldete starke Ergebnisse für das dritte Quartal des Geschäftsjahres 2025 mit erheblichem Wachstum bei wichtigen Kennzahlen. Der Nettogewinn stieg um 48 % auf 26,5 Millionen US-Dollar, während das verwässerte Ergebnis je Aktie um 36 % auf 0,34 US-Dollar zunahm. Die Gesamtumsätze erhöhten sich um 11 % auf 311,0 Millionen US-Dollar, der Bruttogewinn stieg um 10 % auf 183,6 Millionen US-Dollar.
Der Pfandhausdienstleister erweiterte sein Filialnetz um 52 neue Geschäfte, darunter 40 Übernahmen in Mexiko. Die ausstehenden Pfandkredite (PLO) wuchsen um 11 % auf 291,6 Millionen US-Dollar, bei gleichbleibenden Filialen stiegen die PLO um 9 %. Das Unternehmen hält eine starke Liquiditätsposition von 472 Millionen US-Dollar, was weiteres Wachstum durch organische Expansion und strategische Übernahmen ermöglicht.
Die Leistung war sowohl im US-amerikanischen als auch im lateinamerikanischen Segment stark, wobei der Beitrag des US-Segments um 32 % auf 47,6 Millionen US-Dollar und der Beitrag Lateinamerikas um 20 % auf 12,4 Millionen US-Dollar (30 % bei konstanten Wechselkursen) zunahm.
- Net income increased significantly by 48% to $26.5 million
- Total revenues grew 11% to $311.0 million with gross profit up 10%
- Strong expansion with 52 new stores added, including 40 acquired in Mexico
- Robust liquidity position of $472.1 million, up from $170.5 million
- U.S. segment contribution increased 32% to $47.6 million
- Pawn loans outstanding (PLO) grew 11% to $291.6 million
- Aged general merchandise improved to 2.3%, down 83 basis points
- Net inventory increased 31% with decreased inventory turnover from 2.7x to 2.4x
- Latin America merchandise sales gross margin decreased to 31% from 32%
- General and administrative expenses increased 9% primarily due to labor costs
- Latin America aged general merchandise increased to 2.2% from 0.9%
Insights
EZCORP's Q3 shows strong growth with 48% higher net income, 11% PLO growth, and strategic expansion driving exceptional profitability.
EZCORP delivered an exceptionally strong third quarter with substantial growth across all key financial metrics. The company's
What's particularly impressive is EZCORP's ability to translate this top-line growth into even stronger bottom-line results. Net income surged
The company has achieved these results through a combination of organic growth and strategic expansion. Same-store pawn loans outstanding increased
Both operating segments showed strength. The U.S. Pawn segment delivered an impressive
The company's balance sheet remains exceptionally strong with
The consistent improvement in key operational metrics, including
AUSTIN, Texas, July 30, 2025 (GLOBE NEWSWIRE) -- EZCORP, Inc. (NASDAQ: EZPW), a leading provider of pawn transactions in the United States and Latin America, today announced results for its third quarter ended June30, 2025.
Unless otherwise noted, all amounts in this release are in conformity with U.S. generally accepted accounting principles (“GAAP�) and comparisons shown are to the same period in the prior year.
THIRD QUARTER HIGHLIGHTS
- Pawn loans outstanding (PLO) increased
11% to$291.6 million . - Net income increased
48% to$26.5 million . On an adjusted basis1, net income increased46% to$25.2 million . - Dilutedearnings per share increased
36% to$0.34 . On an adjusted basis, dilutedearningsper share increased38% to$0.33 . - Adjusted EBITDA increased
42% to$45.2 million . - Total revenues increased
11% to$311.0 million , while gross profit increased10% to$183.6 million . - Grew our footprint by 52 stores, including 40 stores acquired in Mexico on June 17, 2025.
CEO COMMENTARY AND OUTLOOK
Lachie Given, Chief Executive Officer, stated, “This quarter showcased continued strong momentum in our business, disciplined execution from our team, and the scalability of our platform. We delivered record Q3 revenue and achieved all-time high PLO as demand remains strong for immediate cash solutions and secondhand goods. When combined with meaningful efficiency gains throughout the organization, we turned top-line momentum into exceptional earnings growth, as reflected by a
“During the quarter, we grew our footprint by 52 stores, including 49 in LatAm and 3 in the US, 1 of which is a luxury store in Miami Beach. We continue to focus on strategic expansion to scale our business, as well as exceptional operating performance across geographies. In the U.S., disciplined expense management and store level execution drove a
“Our recently strengthened balance sheet with
CONSOLIDATED RESULTS
Three Months Ended June 30 | As Reported | Adjusted1 | |||||||||
in millions, except per share amounts | 2025 | 2024 | 2025 | 2024 | |||||||
Total revenues | $ | 311.0 | $ | 281.4 | $ | 319.9 | $ | 281.4 | |||
Gross profit | $ | 183.6 | $ | 166.7 | $ | 188.4 | $ | 166.7 | |||
Income before tax | $ | 34.7 | $ | 23.0 | $ | 34.0 | $ | 22.9 | |||
Net income | $ | 26.5 | $ | 18.0 | $ | 25.2 | $ | 17.2 | |||
Diluted earnings per share | $ | 0.34 | $ | 0.25 | $ | 0.33 | $ | 0.24 | |||
EBITDA (non-GAAP measure) | $ | 45.7 | $ | 31.8 | $ | 45.2 | $ | 31.7 | |||
- PLO increased
11% to$291.6 million , up$29.9million . On a same-store2 basis, PLO increased9% due to increase in average loan size, continued strong pawn demand and improved operational performance. - Total revenues increased
11% and gross profit increased10% , reflecting improved pawn service charge (PSC) revenues due to higher average PLO. - PSC increased
7% as a result of higher average PLO. - Merchandise sales gross margin remained consistent at
36% . Aged general merchandise improved to2.3% of total general merchandise inventory, down 83 basis points. - Netinventory increased
31% , as a result of an increase in PLO, layaways and purchases and a decrease in inventory turnover to 2.4x, from 2.7x. - Store expenses increased
2% and1% on a same-store basis. - General and administrative expenses increased
9% primarily due to labor, with approximately50% due to long term incentive compensation. - Income before taxes was
$34.7 million , up51% from$23.0 million , and adjusted EBITDA increased42% to$45.2 million . - Dilutedearnings per share increased
36% to$0.34 . On an adjusted basis, dilutedearningsper share increased38% to$0.33 . - Cashand cash equivalentsat the end of the quarter was
$472.1 million , up from$170.5 million as of September 30, 2024. The increase was due primarily to$300.0 million (less issuance costs) from the issuance of the Senior Notes due 2032 offset by an increase in earning assets.
SEGMENT RESULTS
U.S. Pawn
- PLO ended the quarter at
$221.1 million , an increase of11% on a total and same-store basis due to increase in average loan size, strong loan demand and improved operational performance. - Total revenues increased
11% and gross profit increased12% , driven by increased PSC, merchandise sales and scrap sales. - PSC increased
8% as a result of higher average PLO, partially offset by lower PLO yield. - Merchandise sales increased
4% , on a total and same-store basis, and sales gross margin increased by 80 bps to38.5% . Aged general merchandise decreased by 260 basis points to2.5% , or$1.2 million of total general merchandise inventory. Excluding our Max Pawn luxury stores, aged general merchandise was1.8% . - Netinventory increased
36% due to increase in PLO, layaways and purchases and a decrease in inventory turnover to 2.1x, from 2.6x. - Store expenses increased
3% on a total and same-store basis.
- Segmentcontribution increased
32% to$47.6 million . - Segment store count increased by 3 to 545, due to acquisitions, including 1 luxury store in Miami Beach.
Latin America Pawn
- PLOimproved to
$70.6 million , an increase of13% (16% on constant currency basis). On a same-store basis, PLO increased2% (4% increase on a constant currency basis). The difference is driven primarily by our recent acquisition. - Total revenues increased
11% (21% on constant currency basis), and gross profit increased6% (16% on a constant currency basis), primarily due to increased merchandise sales and pawn service charges. - PSC increased to
$31.4 million , an increase of3% (13% on a constant currency basis)as a result ofhigher average PLO. - Merchandise sales increased
12% (23% on constant currency basis) and increased8% on a same-store basis (19% increase on a constant currency basis). Merchandise sales gross margin decreased to31% from32% . Aged general merchandise increased to2.2% from0.9% of total general merchandise inventory. - Netinventory increased
18% (21% on a constant currency basis) due to an increase in PLO and decrease in inventory turnover to 3.0x, from 3.1x. On a same-store basis, net inventory increased by10% (13% on a constant currency basis). The difference is driven primarily by our recent acquisition. - Store expenses increased
1% (12% increase on a constant currency basis) and decreased3% on a same-store basis (7% increase on a constant currency basis). The constant currency increase was due primarily to increased labor, in line with store activity and minimum wage increases. - Segment contribution increased
20% to$12.4 million (30% on a constant currency basis to$13.5 million ). - Segment store count increased by 49 to 791, primarily due to the acquisition of 40 stores, the addition of 10 de novo stores and the consolidation of 1 store.
FORM 10-Q
EZCORP’s Quarterly Report on Form 10-Q for the quarter ended June30, 2025 has been filed with the Securities and Exchange Commission. The report is available in the Investor Relations section of the Company’s website at . EZCORP shareholders may obtain a paper copy of the report, free of charge, by sending a request to the investor relations contact below.
CONFERENCE CALL
EZCORP will host a conference call onThursday, July31, 2025, at 8:00 am Central Time to discuss ThirdQuarter Fiscal 2025 results. Analysts and institutional investors may participate on the conference call by registering online at . Once registered you will receive the dial-in details with a unique PIN to join the call. The conference call will be webcast simultaneously to the public through this link:. A replay of the conference call will be available online atshortly after the end of the call.
ABOUT EZCORP
Formed in 1989, EZCORP has grown into a leading provider of pawn transactions in the United States and Latin America. We also sell pre-owned and recycled merchandise, primarily collateral forfeited from pawn lending operations and merchandise purchased from customers. We are dedicated to satisfying the short-term cash needs of consumers who are both cash and credit constrained, focusing on an industry-leading customer experience. EZCORP is traded on NASDAQ under the symbol EZPW and is a member of the S&P 1000 Index and Nasdaq Composite Index.
Follow us on social media:
Facebook EZPAWN Official
EZCORP Instagram Official
EZPAWN Instagram Official
EZCORP LinkedIn
FORWARD LOOKING STATEMENTS
This announcement contains certain forward-looking statements regarding the Company’s strategy, initiatives and expected performance. These statements are based on the Company’s current expectations as to the outcome and timing of future events. All statements, other than statements of historical facts, including all statements regarding the Company's strategy, initiatives and future performance, that address activities or results that the Company plans, expects, believes, projects, estimates or anticipates, will, should or may occur in the future, including future financial or operating results, are forward-looking statements. Actual results for future periods may differ materially from those expressed or implied by these forward-looking statements due to a number of uncertainties and other factors, including operating risks, liquidity risks, legislative or regulatory developments, market factors, current or future litigation and risks associated with the COVID-19 pandemic. For a discussion of these and other factors affecting the Company’s business and prospects, see the Company’s annual, quarterly and other reports filed with the Securities and Exchange Commission. The Company undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time.
Contact:
Email:
Phone: (512) 314-2220
EZCORP, Inc. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | |||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||||||
(in thousands, except per share amounts) | 2025 | 2024 | 2025 | 2024 | |||||||||||
Revenues: | |||||||||||||||
Merchandise sales | $ | 168,624 | $ | 158,140 | $ | 524,434 | $ | 502,230 | |||||||
Jewelry scrapping sales | 26,970 | 15,395 | 64,640 | 43,191 | |||||||||||
Pawn service charges | 115,339 | 107,830 | 348,262 | 321,442 | |||||||||||
Other revenues | 48 | 56 | 131 | 188 | |||||||||||
Total revenues | 310,981 | 281,421 | 937,467 | 867,051 | |||||||||||
Merchandise cost of goods sold | 108,226 | 101,211 | 341,605 | 322,680 | |||||||||||
Jewelry scrapping cost of goods sold | 19,116 | 13,483 | 48,367 | 37,479 | |||||||||||
Gross profit | 183,639 | 166,727 | 547,495 | 506,892 | |||||||||||
Operating expenses: | |||||||||||||||
Store expenses | 119,123 | 116,335 | 352,101 | 341,472 | |||||||||||
General and administrative | 21,780 | 20,060 | 60,089 | 54,869 | |||||||||||
Depreciation and amortization | 8,003 | 8,158 | 24,358 | 24,942 | |||||||||||
Loss (gain) on sale or disposal of assets and other | � | 20 | 25 | (149 | ) | ||||||||||
Other operating income | (1,262 | ) | � | (1,262 | ) | (765 | ) | ||||||||
Total operating expenses | 147,644 | 144,573 | 435,311 | 420,369 | |||||||||||
Operating income | 35,995 | 22,154 | 112,184 | 86,523 | |||||||||||
Interest expense | 8,458 | 3,539 | 14,886 | 10,381 | |||||||||||
Interest income | (5,440 | ) | (2,931 | ) | (9,408 | ) | (8,452 | ) | |||||||
Equity in net income of unconsolidated affiliates | (1,200 | ) | (1,263 | ) | (4,180 | ) | (4,135 | ) | |||||||
Other (income) expense | (536 | ) | (191 | ) | 377 | (627 | ) | ||||||||
Income before income taxes | 34,713 | 23,000 | 110,509 | 89,356 | |||||||||||
Income tax expense | 8,210 | 5,050 | 27,600 | 21,457 | |||||||||||
Net income | $ | 26,503 | $ | 17,950 | $ | 82,909 | $ | 67,899 | |||||||
Basic earnings per share | $ | 0.45 | $ | 0.33 | $ | 1.47 | $ | 1.23 | |||||||
Diluted earnings per share | $ | 0.34 | $ | 0.25 | $ | 1.08 | $ | 0.89 | |||||||
Weighted-average basic shares outstanding | 59,134 | 54,898 | 56,308 | 55,022 | |||||||||||
Weighted-average diluted shares outstanding | 82,918 | 83,008 | 83,144 | 84,309 | |||||||||||
EZCORP, Inc. CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | |||||||||||
(in thousands, except share and per share amounts) | June 30, 2025 | June 30, 2024 | September 30, 2024 | ||||||||
Assets: | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 472,088 | $ | 218,038 | $ | 170,513 | |||||
Short-term restricted cash | 9,609 | 9,204 | 9,294 | ||||||||
Pawn loans | 291,634 | 261,720 | 274,084 | ||||||||
Pawn service charges receivable, net | 45,410 | 40,638 | 44,013 | ||||||||
Inventory, net | 225,489 | 171,937 | 191,923 | ||||||||
Prepaid expenses and other current assets | 43,417 | 40,391 | 39,171 | ||||||||
Total current assets | 1,087,647 | 741,928 | 728,998 | ||||||||
Investments in unconsolidated affiliates | 13,753 | 12,297 | 13,329 | ||||||||
Other investments | 51,903 | 51,220 | 51,900 | ||||||||
Property and equipment, net | 67,439 | 59,926 | 65,973 | ||||||||
Right-of-use assets, net | 236,064 | 235,030 | 226,602 | ||||||||
Long-term restricted cash | 5,380 | � | � | ||||||||
Goodwill | 321,907 | 308,847 | 306,478 | ||||||||
Intangible assets, net | 57,960 | 60,164 | 58,451 | ||||||||
Deferred tax asset, net | 25,841 | 25,245 | 25,362 | ||||||||
Other assets, net | 15,174 | 15,506 | 16,144 | ||||||||
Total assets | $ | 1,883,068 | $ | 1,510,163 | $ | 1,493,237 | |||||
Liabilities and equity: | |||||||||||
Current liabilities: | |||||||||||
Current maturities of long-term debt, net | $ | � | $ | 137,326 | $ | 103,072 | |||||
Accounts payable, accrued expenses and other current liabilities | 78,756 | 69,742 | 85,737 | ||||||||
Customer layaway deposits | 33,336 | 20,067 | 21,570 | ||||||||
Operating lease liabilities, current | 60,183 | 58,905 | 58,998 | ||||||||
Total current liabilities | 172,275 | 286,040 | 269,377 | ||||||||
Long-term debt, net | 517,601 | 223,998 | 224,256 | ||||||||
Deferred tax liability, net | 2,017 | 416 | 2,080 | ||||||||
Operating lease liabilities | 184,295 | 188,996 | 180,616 | ||||||||
Other long-term liabilities | 16,822 | 9,258 | 12,337 | ||||||||
Total liabilities | 893,010 | 708,708 | 688,666 | ||||||||
Commitments and contingencies | |||||||||||
Stockholders� equity: | |||||||||||
ClassA Non-voting Common Stock, par value | 580 | 518 | 516 | ||||||||
ClassB Voting Common Stock, convertible, par value | 30 | 30 | 30 | ||||||||
Additional paid-in capital | 448,073 | 347,082 | 348,366 | ||||||||
Retained earnings | 586,549 | 493,830 | 507,206 | ||||||||
Accumulated other comprehensive loss | (45,174 | ) | (40,005 | ) | (51,547 | ) | |||||
Total equity | 990,058 | 801,455 | 804,571 | ||||||||
Total liabilities and equity | $ | 1,883,068 | $ | 1,510,163 | $ | 1,493,237 | |||||
EZCORP, Inc. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | |||||||
Nine Months Ended June 30, | |||||||
(in thousands) | 2025 | 2024 | |||||
Operating activities: | |||||||
Net income | $ | 82,909 | $ | 67,899 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 24,358 | 24,942 | |||||
Amortization of deferred financing costs | 1,238 | 1,212 | |||||
Non-cash lease expense | 43,889 | 43,999 | |||||
Deferred income taxes | (542 | ) | 438 | ||||
Other adjustments | (1,877 | ) | 69 | ||||
Provision for inventory reserve | 39 | 589 | |||||
Stock compensation expense | 9,213 | 7,945 | |||||
Equity in net income from investment in unconsolidated affiliates | (4,180 | ) | (4,135 | ) | |||
Changes in operating assets and liabilities, net of business acquisitions: | |||||||
Pawn service charges receivable | (364 | ) | (1,593 | ) | |||
Inventory | (9,205 | ) | (2,775 | ) | |||
Prepaid expenses, other current assets and other assets | (74 | ) | (3,625 | ) | |||
Accounts payable, accrued expenses and other liabilities | (58,023 | ) | (65,396 | ) | |||
Customer layaway deposits | 11,276 | 1,055 | |||||
Income taxes | (927 | ) | (360 | ) | |||
Net cash provided by operating activities | 97,730 | 70,264 | |||||
Investing activities: | |||||||
Loans made | (738,670 | ) | (683,121 | ) | |||
Loans repaid | 417,734 | 391,297 | |||||
Recovery of pawn loan principal through sale of forfeited collateral | 291,903 | 272,781 | |||||
Capital expenditures, net | (23,051 | ) | (16,870 | ) | |||
Acquisitions, net of cash acquired | (17,093 | ) | (11,963 | ) | |||
Proceeds from note receivable | 241 | 1,100 | |||||
Investment in unconsolidated affiliate | (718 | ) | (993 | ) | |||
Investment in other investments | � | (15,000 | ) | ||||
Dividends from unconsolidated affiliates | 3,614 | 3,535 | |||||
Net cash used in investing activities | (66,040 | ) | (59,234 | ) | |||
Financing activities: | |||||||
Taxes paid related to net share settlement of equity awards | (3,971 | ) | (3,253 | ) | |||
Proceeds from borrowings | 300,000 | � | |||||
Debt issuance cost | (7,563 | ) | � | ||||
Payments on assumed debt | (6,410 | ) | � | ||||
Purchase and retirement of treasury stock | (6,000 | ) | (9,009 | ) | |||
Payments of finance leases | (450 | ) | (386 | ) | |||
Net cash provided by (used in) financing activities | 275,606 | (12,648 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (26 | ) | (108 | ) | |||
Net increase in cash, cash equivalents and restricted cash | 307,270 | (1,726 | ) | ||||
Cash and cash equivalents and restricted cash at beginning of period | 179,807 | 228,968 | |||||
Cash and cash equivalents and restricted cash at end of period | $ | 487,077 | $ | 227,242 | |||
EZCORP, Inc. OPERATING SEGMENT RESULTS | ||||||||||||||||||||||
Three Months Ended June30, 2025 (Unaudited) | ||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||||
Merchandise sales | $ | 112,249 | $ | 56,375 | $ | � | $ | 168,624 | $ | � | $ | 168,624 | ||||||||||
Jewelry scrapping sales | 23,750 | 3,220 | � | 26,970 | � | 26,970 | ||||||||||||||||
Pawn service charges | 83,930 | 31,409 | � | 115,339 | � | 115,339 | ||||||||||||||||
Other revenues | 31 | 17 | � | 48 | � | 48 | ||||||||||||||||
Total revenues | 219,960 | 91,021 | � | 310,981 | � | 310,981 | ||||||||||||||||
Merchandise cost of goods sold | 69,084 | 39,142 | � | 108,226 | � | 108,226 | ||||||||||||||||
Jewelry scrapping cost of goods sold | 16,814 | 2,302 | � | 19,116 | � | 19,116 | ||||||||||||||||
Gross profit | 134,062 | 49,577 | � | 183,639 | � | 183,639 | ||||||||||||||||
Segment and corporate expenses (income): | ||||||||||||||||||||||
Store expenses | 83,778 | 35,345 | � | 119,123 | � | 119,123 | ||||||||||||||||
General and administrative | � | � | � | � | 21,780 | 21,780 | ||||||||||||||||
Depreciation and amortization | 2,651 | 2,156 | � | 4,807 | 3,196 | 8,003 | ||||||||||||||||
Other operating income | � | � | � | � | (1,262 | ) | (1,262 | ) | ||||||||||||||
Interest expense | � | 71 | � | 71 | 8,387 | 8,458 | ||||||||||||||||
Interest income | � | (427 | ) | (604 | ) | (1,031 | ) | (4,409 | ) | (5,440 | ) | |||||||||||
Equity in net (income) loss of unconsolidated affiliates | � | � | (1,409 | ) | (1,409 | ) | 209 | (1,200 | ) | |||||||||||||
Other expense (income) | � | (12 | ) | � | (12 | ) | (524 | ) | (536 | ) | ||||||||||||
Segment contribution | $ | 47,633 | $ | 12,444 | $ | 2,013 | $ | 62,090 | ||||||||||||||
Income (loss) before income taxes | $ | 62,090 | $ | (27,377 | ) | $ | 34,713 | |||||||||||||||
Three Months Ended June30, 2024 (Unaudited) | |||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||||
Merchandise sales | $ | 107,849 | $ | 50,291 | $ | � | $ | 158,140 | $ | � | $ | 158,140 | |||||||||||
Jewelry scrapping sales | 13,757 | 1,638 | � | 15,395 | � | 15,395 | |||||||||||||||||
Pawn service charges | 77,416 | 30,414 | � | 107,830 | � | 107,830 | |||||||||||||||||
Other revenues | 28 | 28 | � | 56 | � | 56 | |||||||||||||||||
Total revenues | 199,050 | 82,371 | � | 281,421 | � | 281,421 | |||||||||||||||||
Merchandise cost of goods sold | 67,229 | 33,982 | � | 101,211 | � | 101,211 | |||||||||||||||||
Jewelry scrapping cost of goods sold | 11,887 | 1,596 | � | 13,483 | � | 13,483 | |||||||||||||||||
Gross profit | 119,934 | 46,793 | � | 166,727 | � | 166,727 | |||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||
Store expenses | 81,441 | 34,894 | � | 116,335 | � | 116,335 | |||||||||||||||||
General and administrative | � | � | � | � | 20,060 | 20,060 | |||||||||||||||||
Depreciation and amortization | 2,408 | 2,090 | � | 4,498 | 3,660 | 8,158 | |||||||||||||||||
(Gain) loss on sale or disposal of assets and other | (2 | ) | 22 | � | 20 | � | 20 | ||||||||||||||||
Interest expense | � | � | � | � | 3,539 | 3,539 | |||||||||||||||||
Interest income | � | (370 | ) | (605 | ) | (975 | ) | (1,956 | ) | (2,931 | ) | ||||||||||||
Equity in net (income) loss of unconsolidated affiliates | � | � | (1,406 | ) | (1,406 | ) | 143 | (1,263 | ) | ||||||||||||||
Other (income) expense | � | (184 | ) | 12 | (172 | ) | (19 | ) | (191 | ) | |||||||||||||
Segment contribution | $ | 36,087 | $ | 10,341 | $ | 1,999 | $ | 48,427 | |||||||||||||||
Income (loss) before income taxes | $ | 48,427 | $ | (25,427 | ) | $ | 23,000 | ||||||||||||||||
Nine Months Ended June30, 2025 (Unaudited) | |||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||||
Merchandise sales | $ | 357,964 | $ | 166,470 | $ | � | $ | 524,434 | $ | � | $ | 524,434 | |||||||||||
Jewelry scrapping sales | 56,146 | 8,494 | � | 64,640 | � | 64,640 | |||||||||||||||||
Pawn service charges | 259,354 | 88,908 | � | 348,262 | � | 348,262 | |||||||||||||||||
Other revenues | 82 | 49 | � | 131 | � | 131 | |||||||||||||||||
Total revenues | 673,546 | 263,921 | � | 937,467 | � | 937,467 | |||||||||||||||||
Merchandise cost of goods sold | 225,412 | 116,193 | � | 341,605 | � | 341,605 | |||||||||||||||||
Jewelry scrapping cost of goods sold | 42,017 | 6,350 | � | 48,367 | � | 48,367 | |||||||||||||||||
Gross profit | 406,117 | 141,378 | � | 547,495 | � | 547,495 | |||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||
Store expenses | 250,399 | 101,702 | � | 352,101 | � | 352,101 | |||||||||||||||||
General and administrative | � | � | � | � | 60,089 | 60,089 | |||||||||||||||||
Depreciation and amortization | 8,050 | 6,191 | � | 14,241 | 10,117 | 24,358 | |||||||||||||||||
Loss on sale or disposal of assets and other | 17 | 8 | � | 25 | � | 25 | |||||||||||||||||
Other operating income | � | � | � | � | (1,262 | ) | (1,262 | ) | |||||||||||||||
Interest expense | � | 71 | � | 71 | 14,815 | 14,886 | |||||||||||||||||
Interest income | � | (966 | ) | (1,803 | ) | (2,769 | ) | (6,639 | ) | (9,408 | ) | ||||||||||||
Equity in net (income) loss of unconsolidated affiliates | � | � | (4,898 | ) | (4,898 | ) | 718 | (4,180 | ) | ||||||||||||||
Other expense (income) | (7 | ) | (220 | ) | � | (227 | ) | 604 | 377 | ||||||||||||||
Segment contribution | 147,658 | 34,592 | $ | 6,701 | $ | 188,951 | |||||||||||||||||
Income (loss) before income taxes | $ | 188,951 | $ | (78,442 | ) | $ | 110,509 | ||||||||||||||||
Nine Months Ended June30, 2024 (Unaudited) | |||||||||||||||||||||||
(in thousands) | U.S. Pawn | Latin America Pawn | Other Investments | Total Segments | Corporate Items | Consolidated | |||||||||||||||||
Revenues: | |||||||||||||||||||||||
Merchandise sales | $ | 348,211 | $ | 154,019 | $ | � | $ | 502,230 | $ | � | $ | 502,230 | |||||||||||
Jewelry scrapping sales | 39,258 | 3,933 | � | 43,191 | � | 43,191 | |||||||||||||||||
Pawn service charges | 236,499 | 84,943 | � | 321,442 | � | 321,442 | |||||||||||||||||
Other revenues | 94 | 59 | 35 | 188 | � | 188 | |||||||||||||||||
Total revenues | 624,062 | 242,954 | 35 | 867,051 | � | 867,051 | |||||||||||||||||
Merchandise cost of goods sold | 218,736 | 103,944 | � | 322,680 | � | 322,680 | |||||||||||||||||
Jewelry scrapping cost of goods sold | 33,965 | 3,514 | � | 37,479 | � | 37,479 | |||||||||||||||||
Gross profit | 371,361 | 135,496 | 35 | 506,892 | � | 506,892 | |||||||||||||||||
Segment and corporate expenses (income): | |||||||||||||||||||||||
Store expenses | 239,536 | 101,936 | � | 341,472 | � | 341,472 | |||||||||||||||||
General and administrative | � | � | � | � | 54,869 | 54,869 | |||||||||||||||||
Depreciation and amortization | 7,548 | 6,821 | � | 14,369 | 10,573 | 24,942 | |||||||||||||||||
(Gain) loss on sale or disposal of assets and other | (6 | ) | (240 | ) | � | (246 | ) | 97 | (149 | ) | |||||||||||||
Other operating income | � | � | � | � | (765 | ) | (765 | ) | |||||||||||||||
Interest expense | � | � | � | � | 10,381 | 10,381 | |||||||||||||||||
Interest income | � | (1,398 | ) | (1,811 | ) | (3,209 | ) | (5,243 | ) | (8,452 | ) | ||||||||||||
Equity in net (income) loss of unconsolidated affiliates | � | � | (4,278 | ) | (4,278 | ) | 143 | (4,135 | ) | ||||||||||||||
Other (income) expense | � | (231 | ) | 27 | (204 | ) | (423 | ) | (627 | ) | |||||||||||||
Segment contribution | $ | 124,283 | $ | 28,608 | $ | 6,097 | $ | 158,988 | |||||||||||||||
Income (loss) before income taxes | $ | 158,988 | $ | (69,632 | ) | $ | 89,356 | ||||||||||||||||
EZCORP, Inc. STORE COUNT ACTIVITY (Unaudited) | |||||||
Three Months Ended June30, 2025 | |||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||
As of March31, 2025 | 542 | 742 | 1,284 | ||||
New locations opened | � | 10 | 10 | ||||
Locations acquired | 3 | 40 | 43 | ||||
Locations combined or closed | � | (1 | ) | (1 | ) | ||
As of June30, 2025 | 545 | 791 | 1,336 | ||||
Three Months Ended June30, 2024 | |||||
U.S. Pawn | Latin America Pawn | Consolidated | |||
As of March31, 2024 | 535 | 711 | 1,246 | ||
New locations opened | 1 | 6 | 7 | ||
Locations acquired | 5 | � | 5 | ||
As of June30, 2024 | 541 | 717 | 1,258 | ||
Nine Months Ended June30, 2025 | |||||||
U.S. Pawn | Latin America Pawn | Consolidated | |||||
As of September 30, 2024 | 542 | 737 | 1,279 | ||||
New locations opened | � | 23 | 23 | ||||
Locations acquired | 3 | 41 | 44 | ||||
Locations combined or closed | � | (10 | ) | (10 | ) | ||
As of June 30, 2025 | 545 | 791 | 1,336 | ||||
Nine Months Ended June30, 2024 | ||||||||
U.S. Pawn | Latin America Pawn | Consolidated | ||||||
As of September 30, 2023 | 529 | 702 | 1,231 | |||||
New locations opened | 1 | 20 | 21 | |||||
Locations acquired | 12 | � | 12 | |||||
Locations combined or closed | (1 | ) | (5 | ) | (6 | ) | ||
As of June 30, 2024 | 541 | 717 | 1,258 | |||||
Non-GAAP Financial Information (Unaudited)
In addition to the financial information prepared in conformity with accounting U.S. generally accepted accounting principles (“GAAP�), we provide certain other non-GAAP financial information on a constant currency (“constant currency�) and adjusted basis. We use constant currency results to evaluate our Latin America Pawn operations, which are denominated primarily in Mexican pesos, Guatemalan quetzales and other Latin American currencies. We believe that presentation of constant currency and adjusted results is meaningful and useful in understanding the activities and business metrics of our operations and reflects an additional way of viewing aspects of our business that, when viewed with GAAP results, provides a more complete understanding of factors and trends affecting our business. We provide non-GAAP financial information for informational purposes and to enhance understanding of our GAAP consolidated financial statements. We use this non-GAAP financial information primarily to evaluate and compare operating results across accounting periods.
Readers should consider the information in addition to, but not instead of or superior to, our financial statements prepared in accordance with GAAP. This non-GAAP financial information may be determined or calculated differently by other companies, limiting the usefulness of those measures for comparative purposes.
Constant currency results reported herein are calculated by translating consolidated balance sheet and consolidated statement of operations items denominated in local currency to U.S. dollars using the exchange rate from the prior-year comparable period, as opposed to the current period, in order to exclude the effects of foreign currency rate fluctuations. In addition, we have an equity method investment that is denominated in Australian dollars and is translated into U.S. dollars. We used the end-of-period rate for balance sheet items and the average closing daily exchange rate on a monthly basis during the appropriate period for statement of operations items. The end-of-period and approximate average exchange rates for each applicable currency as compared to U.S. dollars as of and for the three and nine months endedJune30, 2025 and 2024 were as follows:
June 30, | Three Months Ended June 30, | Nine Months Ended June 30, | ||||||||||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |||||||
Mexican peso | 18.8 | 18.3 | 19.5 | 17.2 | 20.0 | 17.3 | ||||||
Guatemalan quetzal | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | 7.6 | ||||||
Honduran lempira | 25.8 | 24.3 | 25.7 | 24.3 | 25.2 | 24.3 | ||||||
Australian dollar | 1.5 | 1.5 | 1.6 | 1.5 | 1.6 | 1.5 | ||||||
Our statement of operations constant currency results reflect the monthly exchange rate fluctuations and so are not directly calculable from the above rates. Constant currency results, where presented, also exclude the foreign currency gain or loss.
Miscellaneous Non-GAAP Financial Measures
Three Months Ended June 30, | |||||||
(in millions) | 2025 | 2024 | |||||
Net income | $ | 26.5 | $ | 18.0 | |||
Interest expense | 8.5 | 3.5 | |||||
Interest income | (5.4 | ) | (2.9 | ) | |||
Income tax expense | 8.2 | 5.0 | |||||
Depreciation and amortization | 8.0 | 8.2 | |||||
EBITDA | $ | 45.7 | $ | 31.8 | |||
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | |||||||||||||||||||
2025 Q3 Reported | $ | 311.0 | $ | 183.6 | $ | 34.7 | $ | 8.2 | $ | 26.5 | $ | 0.34 | $ | 45.7 | |||||||||||
Corporate lease termination | � | � | (1.3 | ) | (0.3 | ) | (1.0 | ) | (0.01 | ) | (1.3 | ) | |||||||||||||
FX impact | � | � | (0.2 | ) | � | (0.2 | ) | � | (0.2 | ) | |||||||||||||||
Non-recurring foreign tax expense | � | � | � | 0.8 | (0.8 | ) | (0.01 | ) | � | ||||||||||||||||
Constant Currency | 8.9 | 4.8 | 0.8 | 0.1 | 0.7 | 0.01 | 1.0 | ||||||||||||||||||
2025 Q3 Adjusted | $ | 319.9 | $ | 188.4 | $ | 34.0 | $ | 8.8 | $ | 25.2 | $ | 0.33 | $ | 45.2 |
Total Revenues | Gross Profit | Income Before Tax | Tax Effect | Net Income | Diluted EPS | EBITDA | ||||||||||||||||||
2024 Q3 Reported | $ | 281.4 | $ | 166.7 | $ | 23.0 | $ | 5.0 | $ | 18.0 | $ | 0.25 | $ | 31.8 | ||||||||||
Non-recurring foreign tax expense | � | � | � | 0.7 | (0.7 | ) | (0.01 | ) | � | |||||||||||||||
FX impact | � | � | (0.1 | ) | � | (0.1 | ) | � | (0.1 | ) | ||||||||||||||
2024 Q3 Adjusted | $ | 281.4 | $ | 166.7 | $ | 22.9 | $ | 5.7 | $ | 17.2 | $ | 0.24 | $ | 31.7 | ||||||||||
Three Months Ended June30, 2025 | Nine Months Ended June30, 2025 | ||||||||||
(in millions) | U.S. Dollar Amount | Percentage Change YOY | U.S. Dollar Amount | Percentage Change YOY | |||||||
Consolidated revenues | $ | 311.0 | 11 | % | $ | 937.5 | 8 | % | |||
Currency exchange rate fluctuations | 8.9 | 30.9 | |||||||||
Constant currency consolidated revenues | $ | 319.9 | 14 | % | $ | 968.4 | 12 | % | |||
Consolidated gross profit | $ | 183.6 | 10 | % | $ | 547.5 | 8 | % | |||
Currency exchange rate fluctuations | 4.8 | 16.1 | |||||||||
Constant currency consolidated gross profit | $ | 188.4 | 13 | % | $ | 563.6 | 11 | % | |||
Consolidated net inventory | $ | 225.5 | 31 | % | $ | 225.5 | 31 | % | |||
Currency exchange rate fluctuations | 1.3 | 1.3 | |||||||||
Constant currency consolidated net inventory | $ | 226.8 | 32 | % | $ | 226.8 | 32 | % | |||
Latin America Pawn gross profit | $ | 49.6 | 6 | % | $ | 141.4 | 4 | % | |||
Currency exchange rate fluctuations | 4.8 | 16.1 | |||||||||
Constant currency Latin America Pawn gross profit | $ | 54.4 | 16 | % | $ | 157.5 | 16 | % | |||
Latin America Pawn PLO | $ | 70.6 | 13 | % | $ | 70.6 | 13 | % | |||
Currency exchange rate fluctuations | 1.5 | 1.5 | |||||||||
Constant currency Latin America Pawn PLO | $ | 72.1 | 16 | % | $ | 72.1 | 16 | % | |||
Latin America Pawn PSC revenues | $ | 31.4 | 3 | % | $ | 88.9 | 5 | % | |||
Currency exchange rate fluctuations | 2.9 | 9.6 | |||||||||
Constant currency Latin America Pawn PSC revenues | $ | 34.3 | 13 | % | $ | 98.5 | 16 | % | |||
Latin America Pawn merchandise sales | $ | 56.4 | 12 | % | $ | 166.5 | 8 | % | |||
Currency exchange rate fluctuations | 5.7 | 20.2 | |||||||||
Constant currency Latin America Pawn merchandise sales | $ | 62.1 | 23 | % | $ | 186.7 | 21 | % | |||
Latin America Pawn segment profit before tax | $ | 12.4 | 20 | % | $ | 34.6 | 21 | % | |||
Currency exchange rate fluctuations | 1.1 | 3.0 | |||||||||
Constant currency Latin America Pawn segment profit before tax | $ | 13.5 | 30 | % | $ | 37.6 | 32 | % |
