EZCORP Reports Fourth Quarter and Full Year Fiscal 2025 Results

By EZCORP, Inc. | November 13, 2025, 4:13 PM

Record Q4 and Full Year Revenue & PLO
Strong Growth in Diluted EPS & Adjusted EBITDA

AUSTIN, Texas, Nov. 13, 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 fourth quarter and full year ended September 30, 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.

FOURTH QUARTER HIGHLIGHTS

  • Net income increased 76% to $26.7 million. On an adjusted basis1, net income increased 45% to $26.8 million.
  • Diluted earnings per share (EPS) increased 62% to $0.34. On an adjusted basis1, diluted earnings per share increased 36% to $0.34.
  • Adjusted EBITDA increased 33% to $47.9 million.
  • Total revenues increased 14% to $336.8 million, while gross profit increased 13% to $198.6 million.
  • Pawn loans outstanding (PLO) increased 12% to $307.5 million.
  • Grew our footprint by 24 stores, including 17 de novo stores, 8 acquired stores and the consolidation of 1 store.

FULL YEAR 2025 HIGHLIGHTS

  • Net income was $109.6 million, an increase of $26.5 million. On an adjusted basis1, net income increased 30%.
  • Diluted earnings per share increased 29% to $1.42. On an adjusted basis1, diluted earnings per share increased 27% to $1.43.
  • Adjusted EBITDA increased by 26% to $191.2 million.
  • Total revenues increased 10% to $1,274.3 million, while gross profit increased 9% to $746.1 million.
  • Grew our footprint by 81 stores including 52 acquired stores, 40 de novo stores and the consolidation of 11 stores.

CEO COMMENTARY AND OUTLOOK

Lachie Given, Chief Executive Officer, stated, “Fiscal 2025 was another exceptional year for EZCORP, with record full-year revenue and all-time high PLO. This superior performance reflects resilient demand for immediate cash solutions and high-quality, cost-effective secondhand goods. We converted that demand into strong bottom-line growth, demonstrating the operating leverage of our platform at scale and the expertise of our team, with adjusted EBITDA up 26% to $191.2 million and adjusted diluted EPS up 27% to $1.43.

“Over the year, we successfully executed our growth strategy with disciplined acquisitions in the U.S. and Mexico and continued de novo expansion across Latin America. In fiscal 2025, we opened 40 de novo stores and acquired 52 locations, more than doubling the combined total of acquisitions in fiscal 2024 and fiscal 2023. We now operate 1,360 stores throughout five countries, guided by a proven operating formula that is driving record PLO and exceptional results across all geographies.

“With a flexible and liquid balance sheet, we are deploying capital purposefully, focused on high-return store growth and M&A, while remaining opportunistic with share repurchases as reflected by our newly authorized program. As we scale, we are driving strong earnings momentum in our business, and we will continue to strengthen the core, simplify and drive cost efficiency, and innovate to deliver sustainable growth and long-term value for our shareholders.”

CONSOLIDATED RESULTS

Three Months Ended September 30As Reported Adjusted1
in millions, except per share amounts 2025  2024  2025  2024
        
Total revenues$336.8 $294.6 $335.9 $294.6
Gross profit$198.6 $175.4 $198.0 $175.4
Income before tax$36.3 $26.3 $37.0 $26.8
Net income$26.7 $15.2 $26.8 $18.5
Diluted earnings per share$0.34 $0.21 $0.34 $0.25
EBITDA (non-GAAP measure)$47.3 $35.5 $47.9 $36.0


Twelve Months Ended September 30As Reported Adjusted1
in millions, except per share amounts 2025  2024  2025  2024
        
Total revenues$1,274.3 $1,161.6 $1,304.3 $1,161.6
Gross profit$746.1 $682.3 $761.7 $682.3
Income before tax$146.8 $115.6 $149.7 $115.5
Net income$109.6 $83.1 $110.7 $85.3
Diluted earnings per share$1.42 $1.10 $1.43 $1.13
EBITDA (non-GAAP measure)$187.6 $151.7 $191.2 $151.6
  • PLO increased 12% to $307.5 million, up $33.4 million. On a same-store2 basis, PLO increased 10% due to higher average loan size, continued strong pawn demand and improved operational performance.
  • Fourth quarter total revenues increased 14% and gross profit increased 13%, reflecting improved pawn service charge (PSC) revenues due to higher average PLO. Full year total revenues increased 10% and gross profit increased 9%.
  • PSC increased 9% in the fourth quarter and for the full year as a result of higher average PLO.
  • Fourth quarter merchandise sales gross margin remained consistent at 35%. Aged general merchandise at 2.6% of total general merchandise inventory, up 83 basis points (bps). Full year merchandise sales gross profit margin remains within our targeted range at 35%.
  • Fourth quarter jewelry scrap sales increased 91%, and jewelry scrap sales gross margin increased by 1,010 bps to 29%. Full year jewelry scrap sales increased 62%, and jewelry scrap sales gross margin increased by 1,160 bps to 27% due to increase in gold price and jewelry purchases.
  • Net inventory increased 29%, as a result of an increase in PLO, layaways and purchases and a decrease in inventory turnover to 2.3x, from 2.6x for the quarter and was 2.4x compared to 2.8x for the year.
  • Fourth quarter store expenses increased 8% (6% on a same-store basis), primarily due to labor costs and new stores. Full year store and same-store expenses increased 4%.
  • General and administrative expenses increased 13% in the fourth quarter and 11% for the full year, primarily due to labor costs (including higher incentive compensation).
  • Fourth quarter income before taxes increased to $36.3 million, up 38% from $26.3 million, and adjusted EBITDA increased 33% to $47.9 million. Full year income before taxes increased by 27% to $146.8 million from $115.6 million and adjusted EBITDA increased 26% to $191.2 million.
  • Diluted earnings per share increased 62% to $0.34 for the fourth quarter. On an adjusted basis, diluted earnings per share increased 36% to $0.34. Full year diluted earnings per share increased 29% to $1.42. On an adjusted basis, diluted earnings per share for the year increased 27% to $1.43.
  • Cash and cash equivalents increased to $469.5 million from $170.5 million as of September 30, 2025. The increase was due primarily to $300.0 million (less issuance costs) from the issuance of the Senior Notes due 2032 and cash from operating activities partially offset by increased earning assets and acquisitions.

SEGMENT RESULTS

U.S. Pawn

  • PLO ended the year at $233.8 million, an increase of 9% on a total and same-store basis due to an increase in average loan size, strong loan demand and improved operational performance.
  • Fourth quarter total revenues increased 13% and gross profit increased 11%, driven by increased PSC, merchandise sales and jewelry scrap sales. Full year total revenues increased 9% and gross profit increased 10%.
  • PSC increased 7% in the fourth quarter and 9% for the full year as a result of higher average PLO.
  • Fourth quarter merchandise sales increased 6%, and 5% on a same-store basis. Sales gross margin increased by 40 bps to 37%. Full year merchandise sales increased 3% and merchandise sales gross profit margin stayed steady at 37%.
  • Fourth quarter jewelry scrap sales increased 96%, and jewelry scrap sales gross margin increased by 910 bps to 30%. Full year jewelry scrap sales increased 58%, and jewelry scrap sales gross margin increased by 1,120 bps to 27% due to increase in gold price and jewelry purchases.
  • Net inventory increased 34% due to increase in PLO, layaways and purchases and a decrease in inventory turnover to 2.1x, from 2.5x and was 2.2x compared to 2.6x for the full year. Aged general merchandise decreased by 36 bps to 2.2%, or $1.2 million of total general merchandise inventory.
  • Fourth quarter store expenses increased 3% on a total and same-store basis. Full year store expenses increased 4% on a total and same-store basis.
  • Segment contribution increased 28% to $52.5 million in the fourth quarter and increased 21% to $200.2 million for the full year.
  • Segment store count increased by 3 to 545, due to the acquisition of 4 stores and the consolidation of one store during the full year.

Latin America Pawn

  • PLO improved to $73.7 million, an increase of 23% (17% on constant currency basis). On a same-store basis, PLO increased 14% (9% increase on a constant currency basis) due to strong loan demand and improved operational performance.
  • Fourth quarter total revenues increased 19% (17% on constant currency basis), and gross profit increased 19% (18% on a constant currency basis), primarily due to increased merchandise sales, PSC and jewelry scrap sales. Full year total revenues were up 11% (20% on a constant currency basis), while gross profit increased by 8% (17% on a constant currency basis).
  • PSC increased in the fourth quarter to $33.8 million, an increase of 16% (15% on a constant currency basis) as a result of higher average PLO. For the full year PSC increased 8% (16% on a constant currency basis).
  • Fourth quarter merchandise sales increased 17% (16% on constant currency basis) and 11% on a same-store basis (10% increase on a constant currency basis). Merchandise sales gross margin stayed steady at 32%. For the full year, merchandise sales increased 10% (20% on a constant currency basis) and merchandise gross margin decreased 170 bps to 31%.
  • Fourth quarter jewelry scrap sales increased 69%, and jewelry scrap sales gross margin increased by 1,590 bps to 27%. Full year jewelry scrap sales increased 96%, and jewelry scrap sales gross margin increased by 1,500 bps to 26% due to increase in gold price, jewelry purchases and the focus on the jewelry category.
  • Net inventory increased 18% (12% on a constant currency basis) due to an increase in PLO. Inventory turnover was up to 2.9x from 2.8x. On a same-store basis, net inventory increased by 10% (4% on a constant currency basis). Full year inventory turnover was 3.0x, down from 3.3x. Aged general merchandise increased to 3.1% from 0.7% of total general merchandise inventory.
  • Fourth quarter store expenses increased 20% (19% on a constant currency basis) and increased 13% on a same-store basis (11% increase on a constant currency basis) due to increased labor, in line with store activity and minimum wage increases. Full year store expenses increased 5% (14% on a constant currency basis) and 3% (12% on a constant currency basis) on a same-store basis.
  • Fourth quarter segment contribution increased 17% to $12.0 million (18% on a constant currency basis to $12.1 million). Full year segment contribution was up 20% to $46.6 million (28% on a constant currency basis).
  • Segment store count increased by 78 to 815, due to the addition of 40 de novo stores, the acquisition of 48 stores and the consolidation of 10 stores during the full year.

FORM 10-K

EZCORP’s Quarterly Report on Form 10-K for the year ended September 30, 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 http://investors.ezcorp.com. 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 on Friday, November 14, 2025, at 8:00 am Central Time to discuss Fourth Quarter Fiscal 2025 results. Analysts and institutional investors may participate on the conference call by registering online at https://register-conf.media-server.com/register/BIb58af00cd0fa430788f04db0073e8400. 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: https://edge.media-server.com/mmc/p/hqptihjy. A replay of the conference call will be available online at http://investors.ezcorp.com shortly after the end of the call. 

ABOUT EZCORP

Formed in 1989, EZCORP is 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 https://www.facebook.com/EZPAWN/

EZCORP Instagram Official https://www.instagram.com/ezcorp_official/

EZPAWN Instagram Official https://www.instagram.com/ezpawnofficial/

EZCORP LinkedIn https://www.linkedin.com/company/ezcorp/

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: [email protected]
Phone: (512) 314-2220

EZCORP, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

 Three Months Ended
September 30,
 Twelve Months Ended
September 30,
(in thousands, except per share amounts) 2025   2024   2025   2024 
Revenues:       
Merchandise sales$176,565  $161,506  $700,999  $663,736 
Jewelry scrap sales 34,244   17,891   98,884   61,082 
Pawn service charges 125,966   115,103   474,228   436,545 
Other revenues 38   51   169   239 
Total revenues 336,813   294,551   1,274,280   1,161,602 
Merchandise cost of goods sold 114,072   104,723   455,677   427,403 
Jewelry scrap cost of goods sold 24,171   14,447   72,538   51,926 
Gross profit 198,570   175,381   746,065   682,273 
Operating expenses:       
Store expenses 129,007   119,583   481,108   461,055 
General and administrative 23,411   20,688   83,500   75,557 
Impairment of other assets 877   843   877   843 
Depreciation and amortization 8,180   8,127   32,538   33,069 
Loss (gain) on sale or disposal of assets and other 110   133   135   (16)
Other operating income       (1,262)  (765)
Total operating expenses 161,585   149,374   596,896   569,743 
Operating income 36,985   26,007   149,169   112,530 
Interest expense 8,143   3,204   23,029   13,585 
Interest income (5,313)  (2,123)  (14,721)  (10,575)
Equity in net (income) loss of unconsolidated affiliates (1,970)  (576)  (6,150)  (4,711)
Other (income) expense (139)  (750)  238   (1,377)
Income before income taxes 36,264   26,252   146,773   115,608 
Income tax expense 9,560   11,056   37,160   32,513 
Net income$26,704  $15,196  $109,613  $83,095 
        
Basic earnings per share$0.44  $0.28  $1.91  $1.51 
Diluted earnings per share$0.34  $0.21  $1.42  $1.10 
        
Weighted-average basic shares outstanding 60,901   54,677   57,466   54,935 
Weighted-average diluted shares outstanding 83,218   83,552   83,383   84,448 

EZCORP, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

(in thousands, except share and per share amounts)September 30, 2025 September 30, 2024
    
Assets:   
Current assets:   
Cash and cash equivalents$469,524  $170,513 
Short-term restricted cash 525   9,294 
Pawn loans 307,496   274,084 
Pawn service charges receivable, net 48,733   44,013 
Inventory, net 248,457   191,923 
Prepaid expenses and other current assets 51,221   39,171 
Total current assets 1,125,956   728,998 
Investments in unconsolidated affiliates 18,123   13,329 
Other investments 51,903   51,900 
Property and equipment, net 75,331   65,973 
Right-of-use assets, net 236,462   226,602 
Long-term restricted cash 14,664    
Goodwill 324,889   306,478 
Intangible assets, net 58,832   58,451 
Deferred tax asset, net 29,455   25,362 
Other assets, net 15,594   16,144 
Total assets$1,951,209  $1,493,237 
    
Liabilities and equity:   
Current liabilities:   
Current maturities of long-term debt, net$  $103,072 
Accounts payable, accrued expenses and other current liabilities 105,443   85,737 
Customer layaway deposits 33,901   21,570 
Operating lease liabilities, current 61,228   58,998 
Total current liabilities 200,572   269,377 
Long-term debt, net 518,076   224,256 
Deferred tax liability, net 2,571   2,080 
Operating lease liabilities 184,736   180,616 
Other long-term liabilities 19,769   12,337 
Total liabilities 925,724   688,666 
Commitments and contingencies (Note 12)   
Stockholders’ equity:   
Class A Non-Voting Common Stock, par value $0.01 per share; shares authorized: 100 million; 57,921,451 issued and outstanding as of September 30, 2025; and issued and outstanding of 51,582,698 as of September 30, 2024 579   516 
Class B Voting Common Stock, convertible, par value $0.01 per share; shares authorized: 3 million; issued and outstanding: 2,970,171 as of September 30, 2025 and 2024 30   30 
Additional paid-in capital 450,892   348,366 
Retained earnings 612,687   507,206 
Accumulated other comprehensive loss (38,703)  (51,547)
Total equity 1,025,485   804,571 
Total liabilities and equity$1,951,209  $1,493,237 

EZCORP, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

 Twelve Months Ended
September 30,
(in thousands) 2025   2024 
  
  
Operating activities:   
Net income$109,613  $83,095 
Adjustments to reconcile net income to net cash provided by operating activities:   
Depreciation and amortization 32,538   33,069 
Amortization of debt discount and deferred financing costs 1,726   1,605 
Non-cash lease expense 59,265   58,393 
Deferred income taxes (3,084)  1,354 
Impairment of other assets 877   843 
Other adjustments (1,942)  789 
Provision for inventory reserve 858   73 
Stock compensation expense 12,465   10,406 
Equity in net (income) loss from investment in unconsolidated affiliates (6,150)  (4,711)
Changes in operating assets and liabilities, net of business acquisitions:   
Service charges and fees receivable (3,833)  (5,217)
Inventory (18,179)  (8,488)
Prepaid expenses, other current assets and other assets (5,719)  (8,638)
Accounts payable, accrued expenses and other liabilities (41,420)  (57,158)
Customer layaway deposits 11,712   2,950 
Income taxes 258   5,235 
Net cash provided by operating activities 148,985   113,600 
Investing activities:   
Loans made (1,006,505)  (937,014)
Loans repaid 557,761   522,497 
Recovery of pawn loan principal through sale of forfeited collateral 393,203   363,396 
Capital expenditures, net (38,561)  (35,764)
Acquisitions, net of cash acquired (20,693)  (12,113)
(Issuance of) proceeds from note receivable (5,895)  421 
Investment in unconsolidated affiliate (786)  (1,131)
Investment in other investments    (15,680)
Dividends from unconsolidated affiliates 3,614   3,535 
Net cash used in investing activities (117,862)  (111,853)
Financing activities:   
Taxes paid related to net share settlement of equity awards (3,972)  (3,294)
Proceeds from borrowings 300,000    
Debt issuance cost (7,593)   
Payments on debt (6,410)  (34,389)
Purchase and retirement of treasury stock (6,999)  (12,008)
Payments of finance leases (606)  (492)
Net cash (used in) provided by financing activities 274,420   (50,183)
Effect of exchange rate changes on cash and cash equivalents and restricted cash (637)  (725)
Net (decrease) increase in cash and cash equivalents and restricted cash 304,906   (49,161)
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$484,713  $179,807 

                 

EZCORP, Inc.
OPERATING SEGMENT RESULTS

 Three Months Ended September 30, 2025
(Unaudited)
(in thousands)U.S. Pawn Latin America Pawn Other Investments Total Segments Corporate Items Consolidated
            
Revenues:           
Merchandise sales$117,288 $59,277  $  $176,565  $  $176,565 
Jewelry scrap sales 29,512  4,732      34,244      34,244 
Pawn service charges 92,125  33,841      125,966      125,966 
Other revenues 21  17      38      38 
Total revenues 238,946  97,867      336,813      336,813 
Merchandise cost of goods sold 73,694  40,377      114,071      114,071 
Jewelry scrap cost of goods sold 20,729  3,442      24,171      24,171 
Gross profit 144,523  54,048      198,571      198,571 
Segment and corporate expenses (income):           
Store expenses 88,979  40,028      129,007      129,007 
General and administrative            23,411   23,411 
Impairment of other assets 263        263   614   877 
Depreciation and amortization 2,701  2,421      5,122   3,059   8,181 
Loss on sale or disposal of assets and other 66  44      110      110 
Other operating income                
Interest expense            8,143   8,143 
Interest income   (356)  (843)  (1,199)  (4,114)  (5,313)
Equity in net (income) loss of unconsolidated affiliates      (2,038)  (2,038)  68   (1,970)
Other expense (income) 7  (110)     (103)  (36)  (139)
Segment contribution$52,507 $12,021  $2,881  $67,409     
Income (loss) before income taxes      $67,409  $(31,145) $36,264 


 Three Months Ended September 30, 2024
(Unaudited)
(in thousands)U.S. Pawn Latin America Pawn Other Investments Total Segments Corporate Items Consolidated
            
Revenues:           
Merchandise sales$111,040 $50,466  $  $161,506  $  $161,506 
Jewelry scrap sales 15,086  2,805      17,891      17,891 
Pawn service charges 85,863  29,240      115,103      115,103 
Other revenues 32  19      51      51 
Total revenues 212,021  82,530      294,551      294,551 
Merchandise cost of goods sold 70,158  34,565      104,723      104,723 
Jewelry scrap cost of goods sold 11,961  2,486      14,447      14,447 
Gross profit 129,902  45,479      175,381      175,381 
Segment and corporate expenses (income):           
Store expenses 86,280  33,303      119,583      119,583 
General and administrative            20,688   20,688 
Impairment of goodwill, intangible and other assets            843   843 
Depreciation and amortization 2,599  2,044      4,643   3,484   8,127 
(Gain) loss on sale or disposal of assets and other 9  100      109   24   133 
Interest expense            3,204   3,204 
Interest income   (214)  (611)  (825)  (1,298)  (2,123)
Equity in net (income) loss of unconsolidated affiliates      (715)  (715)  139   (576)
Other (income) expense 7  13   (27)  (7)  (743)  (750)
Segment contribution$41,007 $10,233  $1,353  $52,593     
Income (loss) before income taxes      $52,593  $(26,341) $26,252 
            


 Twelve Months Ended September 30, 2025
(Unaudited)
(in thousands)U.S. Pawn Latin America Pawn Other Investments Total Segments Corporate Items Consolidated
            
Revenues:           
Merchandise sales$475,252 $225,747  $  $700,999  $  $700,999 
Jewelry scrap sales 85,658  13,226      98,884      98,884 
Pawn service charges 351,479  122,749      474,228      474,228 
Other revenues 103  66      169      169 
Total revenues 912,492  361,788      1,274,280      1,274,280 
Merchandise cost of goods sold 299,107  156,570      455,677      455,677 
Jewelry scrap cost of goods sold 62,746  9,792      72,538      72,538 
Gross profit 550,639  195,426      746,065      746,065 
Segment and corporate expenses (income):           
Store expenses 339,378  141,730      481,108      481,108 
General and administrative            83,500   83,500 
Impairment of other assets 263        263   614   877 
Depreciation and amortization 10,750  8,612      19,362   13,176   32,538 
Loss (gain) on sale or disposal of assets and other 83  52      135      135 
Other operating income            (1,262)  (1,262)
Interest expense            23,029   23,029 
Interest income   (1,251)  (2,646)  (3,897)  (10,824)  (14,721)
Equity in net (income) loss of unconsolidated affiliates      (6,936)  (6,936)  786   (6,150)
Other income   (330)     (330)  568   238 
Segment contribution$200,165 $46,613  $9,582  $256,360     
Income (loss) before income taxes      $256,360  $(109,587) $146,773 


 Twelve Months Ended September 30, 2024
(Unaudited)
(in thousands)U.S. Pawn Latin America Pawn Other Investments Total Segments Corporate Items Consolidated
            
Revenues:           
Merchandise sales$459,251 $204,485  $  $663,736  $  $663,736 
Jewelry scrap sales 54,344  6,738      61,082      61,082 
Pawn service charges 322,362  114,183      436,545      436,545 
Other revenues 126  78   35   239      239 
Total revenues 836,083  325,484   35   1,161,602      1,161,602 
Merchandise cost of goods sold 288,894  138,509      427,403      427,403 
Jewelry scrap cost of goods sold 45,926  6,000      51,926      51,926 
Gross profit 501,263  180,975   35   682,273      682,273 
Segment and corporate expenses (income):           
Store expenses 325,816  135,239      461,055      461,055 
General and administrative            75,557   75,557 
Impairment of goodwill, intangible and other assets            843   843 
Depreciation and amortization 10,147  8,865      19,012   14,057   33,069 
(Gain) loss on sale or disposal of assets and other 3  (140)     (137)  121   (16)
Other operating income            (765)  (765)
Interest expense            13,585   13,585 
Interest income   (1,612)  (2,422)  (4,034)  (6,541)  (10,575)
Equity in net (income) loss of unconsolidated affiliates      (4,993)  (4,993)  282   (4,711)
Other (income) expense 7  (218)     (211)  (1,166)  (1,377)
Segment contribution$165,290 $38,841  $7,450  $211,581     
Income (loss) before income taxes      $211,581  $(95,973) $115,608 

EZCORP, Inc.
STORE COUNT ACTIVITY
(Unaudited)

 Three Months Ended September 30, 2025
 U.S. Pawn Latin America
Pawn
 Consolidated
      
As of June 30, 2025545  791 1,336 
New locations opened  17 17 
Locations acquired1  7 8 
Locations combined or closed(1)  (1)
As of September 30, 2025545  815 1,360 


 Three Months Ended September 30, 2024
 U.S. Pawn Latin America
Pawn
 Consolidated
      
As of June 30, 2024541 717 1,258
New locations opened 20 20
Locations acquired1  1
As of September 30, 2024542 737 1,279


 Twelve Months Ended September 30, 2025
 U.S. Pawn Latin America
Pawn
 Consolidated
      
As of September 30, 2024542  737  1,279 
New locations opened  40  40 
Locations acquired4  48  52 
Locations combined or closed(1) (10) (11)
As of September 30, 2025545  815  1,360 


 Twelve Months Ended September 30, 2024
 U.S. Pawn Latin America
Pawn
 Consolidated
      
As of September 30, 2023529  702  1,231 
New locations opened1  40  41 
Locations acquired13    13 
Locations combined or closed(1) (5) (6)
As of September 30, 2024542  737  1,279 

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 twelve months ended September 30, 2025 and 2024 were as follows:

  September 30, Three Months Ended
September 30,
 Twelve Months Ended
September 30,
  2025 2024 2025 2024 2025 2024
             
Mexican peso 18.3 19.7 18.6 18.9 19.7 17.7
Guatemalan quetzal 7.5 7.6 7.6 7.6 7.6 7.6
Honduran lempira 25.9 24.6 25.9 24.4 25.4 24.4
Australian dollar 1.5 1.4 1.5 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
September 30,
 Twelve Months Ended
September 30,
(in millions) 2025   2024   2025   2024 
        
Net income$26.7  $15.2  $109.6  $83.1 
Interest expense 8.1   3.2   23.0   13.6 
Interest income (5.3)  (2.1)  (14.7)  (10.6)
Income tax expense 9.6   11.1   37.2   32.5 
Depreciation and amortization 8.2   8.1   32.5   33.1 
EBITDA$47.3  $35.5  $187.6  $151.7 


 Total Revenues Gross Profit Income Before Tax Tax Effect Net Income Diluted EPS  EBITDA
              
2025 Q4 Reported$336.8  $198.6  $36.3 $9.6  $26.7  $0.34  $47.3 
Corporate office impairment       0.6  0.2   0.4   0.01   0.6 
FX impact       0.1     0.1      0.1 
Non-recurring foreign tax expense         1.0   (1.0)  (0.01)   
Tax discrete adjustments         (0.6)  0.6       
Constant Currency (0.9)  (0.6)             (0.1)
2025 Q4 Adjusted$335.9  $198.0  $37.0 $10.2  $26.8  $0.34  $47.9 


 Total Revenues Gross Profit Income Before Tax Tax Effect Net Income Diluted EPS  EBITDA
              
2025 Full Year reported$1,274.3 $746.1 $146.8  $37.2  $109.6  $1.42  $187.6 
Corporate lease termination     (1.3)  (0.3)  (1.0)  (0.01)  (1.3)
Corporate office impairment     0.6   0.2   0.4      0.6 
Non-recurring foreign tax expense        0.5   (0.5)  (0.01)   
Tax discrete adjustments        0.7   (0.7)  (0.01)   
FX impact     0.9   0.2   0.7   0.01   0.9 
Constant Currency and other impact 30.0  15.6  2.7   0.5   2.2   0.03   3.4 
2025 Full Year Adjusted$1,304.3 $761.7 $149.7  $39.0  $110.7  $1.43  $191.2 


 Total Revenues Gross Profit Income Before Tax Tax Effect Net Income Diluted EPS  EBITDA
              
2024 Q4 Reported$294.6 $175.4 $26.3  $11.1  $15.2  $0.21  $35.5 
CCV adjustment     1.0   0.3   0.7   0.01   1.0 
Non-recurring foreign tax expense        (1.7)  1.7   0.02    
Tax discrete adjustments        (1.3)  1.3   0.02    
FX impact     (0.5)  (0.1)  (0.4)  (0.01)  (0.5)
2024 Q4 Adjusted$294.6 $175.4 $26.8  $8.3  $18.5  $0.25  $36.0 


 Total Revenues Gross Profit Income Before Tax Tax Effect Net Income Diluted EPS  EBITDA
              
2024 Full Year reported$1,161.6 $682.3 $115.6  $32.5  $83.1  $1.10  $151.7 
CCV adjustment     1.0   0.3   0.7   0.01   1.0 
Corporate lease termination     (0.8)  (0.2)  (0.6)  (0.01)  (0.8)
Non-recurring foreign tax expense        (1.7)  1.7   0.02    
Tax discrete adjustments        (0.6)  0.6   0.01    
FX impact     (0.3)  (0.1)  (0.2)     (0.3)
2024 Full Year Adjusted$1,161.6 $682.3 $115.5  $30.2  $85.3  $1.13  $151.6 


 Three Months Ended
September 30, 2025
 Twelve Months Ended
September 30, 2025
(in millions)U.S. Dollar Amount Percentage Change YOY U.S. Dollar Amount Percentage Change YOY
        
Consolidated revenues$336.8  14% $1,274.3  10%
Currency exchange rate fluctuations (0.9)    30.0   
Constant currency consolidated revenues$335.9  14% $1,304.3  12%
        
Consolidated gross profit$198.6  13% $746.1  9%
Currency exchange rate fluctuations (0.6)    15.6   
Constant currency consolidated gross profit$198.0  13% $761.7  12%
        
Consolidated net inventory$248.5  29% $248.5  29%
Currency exchange rate fluctuations (3.3)    (3.3)  
Constant currency consolidated net inventory$245.2  28% $245.2  28%
        
Latin America Pawn gross profit$54.0  19% $195.4  8%
Currency exchange rate fluctuations (0.5)    15.6   
Constant currency Latin America Pawn gross profit$53.5  18% $211.0  17%
        
Latin America Pawn PLO$73.7  23% $73.7  23%
Currency exchange rate fluctuations (3.6)    (3.6)  
Constant currency Latin America Pawn PLO$70.1  17% $70.1  17%
        
Latin America Pawn PSC revenues$33.8  16% $122.7  8%
Currency exchange rate fluctuations (0.3)    9.3   
Constant currency Latin America Pawn PSC revenues$33.5  15% $132.0  16%
        
Latin America Pawn merchandise sales$59.3  17% $225.7  10%
Currency exchange rate fluctuations (0.6)    19.7   
Constant currency Latin America Pawn merchandise sales$58.7  16% $245.4  20%
        
Latin America Pawn segment profit before tax$12.0  17% $46.6  20%
Currency exchange rate fluctuations 0.1     3.2   
Constant currency Latin America Pawn segment profit before tax$12.1  18% $49.8  28%

Note: The underlying numbers are in thousands and, as a result, may not agree to the percentages calculated from numbers in millions and tables may not foot.
1“Adjusted” basis, which is a non-GAAP measure, excludes certain items. “Constant currency” basis, which is a non-GAAP measure, excludes the impact of foreign currency exchange rate fluctuations. For additional information about these calculations, as well as a reconciliation to the most comparable GAAP financial measures, see “Non-GAAP Financial Information” at the end of this release.

2“Same Store” basis, which is a financial measure, includes stores open the entirety of the comparable periods.


Mentioned In This Article

Latest News