The following discussion and analysis of financial condition and results of
operations should be read together with our audited consolidated financial
statements and the related notes to those statements included under Item 8,
hereof. For purposes of this section, "Repay", the "Company", "we", or "our"
refer to (i) Hawk Parent Holdings, LLC and its subsidiaries ("Predecessor") for
the years ended December 31, 2017, December 31, 2018 and the period from January
1, 2019 through July 10, 2019 (each referred to herein as a "Predecessor
Period") prior to the consummation of the Business Combination and (ii) Repay
Holdings Corporation and its subsidiaries (the "Successor ") for the period from
July 11, 2019 through December 31, 2019 (the "Successor Period") after the
consummation of the Business Combination, unless the context otherwise
requires. Certain figures have been rounded for ease of presentation and may not
sum due to rounding. The combined year ended December 31, 2019 represents the
aggregated total of the Predecessor Period and Successor Period.

Overview



We provide integrated payment processing solutions to industry-oriented markets
in which merchants have specific transaction processing needs. We refer to these
markets as "vertical markets" or "verticals." Our proprietary, integrated
payment technology platform reduces the complexity of the electronic payments
process for businesses, while enhancing their consumers' overall experience. We
intend to continue to strategically target verticals where we believe our
ability to tailor payment solutions to our customer needs, our deep knowledge of
our vertical markets and the embedded nature of our integrated payment solutions
will drive strong growth by attracting new customers and fostering long-term
customer relationships.

Since a significant portion of our revenue is derived from volume-based payment
processing fees, card payment volume is a key operating metric that we use to
evaluate our business. We processed approximately $10.7 billion of total card
payment volume for the year ending December 31, 2019, and our year-over-year
card payment volume growth was approximately 44%.

Business Combination



The Company was formed upon closing of the merger (the "Business Combination")
of Hawk Parent Holdings LLC (together with Repay Holdings, LLC and its other
subsidiaries, "Hawk Parent") with a subsidiary of Thunder Bridge Acquisition,
Ltd, ("Thunder Bridge"), a special purpose acquisition company, on July 11, 2019
(the "Closing Date"). On the Closing Date, Thunder Bridge changed its name to
"Repay Holdings Corporation."

As a result of the Business Combination, Thunder Bridge was identified as the
acquirer for accounting purposes, and Hawk Parent, which is the business
conducted prior to the closing of the Business Combination, is the acquiree and
accounting Predecessor. The acquisition was accounted for as a business
combination using the acquisition method of accounting, and the Successor's
financial statements reflect a new basis of accounting that is based on the fair
value of net assets acquired. As a result of the application of the acquisition
method of accounting as of the effective time of the Business Combination, the
financial statements for the Predecessor period and for the Successor period are
presented on different bases. The historical financial information of Thunder
Bridge prior to the Business Combination has not been reflected in the
Predecessor period financial statements.

Key Factors Affecting Our Business

Key factors that we believe impact our business, results of operations and financial condition include, but are not limited to, the following:



      ?   the dollar amount volume and the number of transactions that are
          processed by the customers that we currently serve;


      ?   our ability to attract new merchants and onboard them as active
          processing customers;


      ?   our ability to (i) successfully integrate recent acquisitions and (ii)
          complete future acquisitions;

? our ability to offer new and competitive payment technology solutions to


          our customers; and


  ? general economic conditions and consumer finance trends.


                                       41

--------------------------------------------------------------------------------

Acquisitions



On August 14, 2019, the Company announced the acquisition of TriSource, for up
to $65.0 million, which includes a $5.0 million performance based earn-out. The
acquisition was financed with a combination of cash on hand and proceeds from
borrowings under the New Credit Agreement. See Note 4 to the audited
consolidated financial statements included elsewhere in this Annual Report on
Form 10-K.

On October 11, 2019, the Company announced the acquisition of APS, for up to
$60.0 million, which includes a $30.0 million performance based earn-out. The
acquisition was financed with a combination of cash on hand and proceeds from
borrowings under the New Credit Agreement. See Note 4 to the audited
consolidated financial statements included elsewhere in this Annual Report on
Form 10-K.

Key Components of Our Revenues and Expenses

Revenues



Revenue.  As our customers process increased volumes of payments, our revenues
increase as a result of the fees we charge for processing these payments. Most
of our revenues are derived from volume-based payment processing fees ("discount
fees") and other related fixed per transaction fees. Discount fees represent a
percentage of the dollar amount of each credit or debit transaction processed
and include fees relating to processing and services that we provide. The
transaction price for such processing services are determined, based on the
judgment of the Company's management, considering factors such as margin
objectives, pricing practices and controls, customer segment pricing strategies,
the product life cycle and the observable price of the service charged to
similarly situated customers. We believe our chargeback rate was less than 1% of
our card payment volume, during the years ended December 31, 2019, 2018 and
2017.

As discussed in Note 3 in the Notes to the Consolidated Financial Statements,
Repay adopted ASC 606 on January 1, 2019, using the modified retrospective
method and applying the standard to all contracts not completed on the date of
adoption. Results for the reporting period beginning January 1, 2019 are
presented under ASC 606, while prior period amounts continue to be reported in
accordance with the Company's historic accounting practices under previous
guidance.

The primary impact to the Company's consolidated financial statements as a
result of the adoption of ASC 606 is a change in total net revenue attributable
to the presentation of interchange, network and other fees on a net basis,
driven by changes in principal and agent considerations, as compared to
previously being presented on a gross basis. Under the modified retrospective
method, the Company has not restated its comparative consolidated financial
statements for these effects.

Expenses

Interchange and network fees.  Interchange and network fees consist primarily of
pass-through fees which generally increase in proportion to card payment volume
increases. These include interchange fees, dues and assessments, and other
pass-through costs. Beginning January 1, 2019, as a result of the adoption of
ASC 606, interchange and network fees are not presented as operating expenses,
but as a reduction of revenue.

Other costs of services.  Other costs of services primarily include commissions
to our software integration partners and other third-party processing costs,
such as front and back-end processing costs and sponsor bank fees.

Selling, general and administrative. Selling, general and administrative expenses include salaries, share-based compensation and other employment costs, professional service fees, rent and utilities, and other operating costs.



Depreciation and amortization.  Depreciation expense consists of depreciation on
our investments in property, equipment and computer hardware. Depreciation
expense is recognized on a straight-line basis over the estimated useful life of
the asset. Amortization expense for software development costs and purchased
software is recognized on the straight-line method over a three-year estimated
useful life, over a ten-year estimated useful life for customer relationships
and channel relationships, and a two-year estimated useful life for
non-competition agreements.

Interest expense.  Prior to the closing of the Business Combination, interest
expense consisted of interest in respect of our indebtedness under our Prior
Credit Agreement (as defined below), which was terminated in connection with the
closing of the Business Combination. In periods after the closing of the
Business Combination, interest expense consists of

                                       42

--------------------------------------------------------------------------------

interest in respect of our indebtedness under the New Credit Agreement, which was entered into in connection with the Business Combination.



Other expenses.  Other expenses primarily consist of write-off of debt issuance
costs relating to our Prior Credit Agreement (prior to the Business Combination)
and prepayment penalties relating to the Prior Credit Agreement, which was
terminated at the closing of the Business Combination, and the write-offs
related to certain fixed assets.

Results of Operations

                                                From              From
                                              July 11,         January 1,
                                               2019 to            2019        Year Ended     Year Ended
                                            December 31,       to July 10,   December 31,   December 31,
                                                2019              2019           2018           2017
(in thousands)                               (Successor)                     (Predecessor)
Revenue
Processing and service fees                        $57,560         $47,043        $82,186        $57,063
Interchange and network fees                             -               -         47,827         36,888
Total Revenue                                       57,560          47,043        130,013         93,951

Operating Expenses
Interchange and network fees               $             -               -         47,827         36,888
Other costs of services                             15,657          10,216         27,160         20,713
Selling general and administrative                  45,758          51,201         29,097         14,604
Depreciation and amortization                       23,757           6,223         10,421          7,456
Change in fair value of contingent
consideration                                            -               -        (1,103)        (2,100)
Total operating expenses                            85,172          67,640        113,402         77,562

Income (loss) from operations                     (27,611)        (20,597)         16,611         16,389

Other income (expense)
Interest expense                                   (5,922)         (3,145)        (6,073)        (5,706)
Change in fair value of tax receivable
liability                                          (1,638)               -              -              -
Other income (expense)                             (1,380)               0            (1)        (1,235)
Total other income (expenses)                      (8,940)         (3,145)        (6,074)        (6,941)

Income (loss) before income tax expense           (36,552)        (23,743)         10,537          9,448
Income tax benefit (expense)                         4,991               -              -              -
Net income (loss)                                $(31,561)       $(23,743)        $10,537         $9,448
Less: Net income (loss) attributable to
noncontrolling
  interests                                      $(15,271)               -              -              -
Net income (loss) attributable to the
Company                                          $(16,290)       $(23,743)

$10,537 $9,448



Earnings (loss) per Class A share:
Basic and diluted                                  $(0.46)
Weighted-average shares outstanding:
Basic and diluted                               35,731,220



Year Ended December 31, 2019 Compared to Year Ended December 31, 2018

Revenue



Total revenue was $57.6 million for the Successor Period, $47.0 million from
January 1, 2019 through July 10, 2019, and $130.0 million in the year ended
December 31, 2018. Total revenue for the combined year ended December 31, 2019
was $104.6 million, a decrease of $25.4 million or 19.5% from $130.0 million for
the year ended December 31, 2018.

                                       43

--------------------------------------------------------------------------------
The primary reason for the decrease is the impact of adopting ASC 606 in 2019
and the result of recording processing revenue "net" of the fees collected on
behalf of the payment networks and card issuers, as opposed to the "gross"
presentation for certain of these fees in 2018. The decrease is offset by
increases as a result of newly signed customers, the growth of our existing
customers, as well as the acquisitions of TriSource and APS. For the year ended
December 31, 2019, incremental revenues of approximately $13.6 million are
attributable to TriSource and APS.

Interchange and Network Fees



Interchange and network fees were $0.0 million for the Successor Period, $0.0
million from January 1, 2019 through July 10, 2019 and $47.8 million in the year
ended December 31, 2018. The primary reason for the decrease is due to the
impact of adopting ASC 606 in 2019 and the result of recording fees collected on
behalf of the payment networks and card issuers "net" of the amounts paid to
them, as opposed to the "gross" presentation for certain of these fees in 2018.

Other Costs of Services



Other costs of services were $15.7 million for the Successor Period, $10.2
million from January 1, 2019 through July 10, 2019 and $27.2 million in the year
ended December 31, 2018. Other costs of services for the combined year ended
December 31, 2019 was $25.9 million, a decrease of $1.3 million or 4.7% from
$27.2 million for the year ended December 31, 2018. The primary reason for the
decrease is due to the impact of adopting ASC 606 in 2019 and the recording of
certain processing and service fees "net" as opposed to the "gross" presentation
in 2018. Other costs of services generally increase in proportion to card
processing volume. For the year ended December 31, 2019, incremental costs of
services of approximately $6.1 million are attributable to TriSource and APS.

Selling, General and Administrative Expenses



Selling, general and administrative expenses were $45.2 million for the
Successor Period, $51.2 million from January 1, 2019 through July 10, 2019 and
$29.1 million in the year ended December 31, 2018. Selling, general and
administrative expenses for the combined year ended December 31, 2019 were $96.4
million, an increase of $67.3 million or 231.3% from $29.1 million for the year
ended December 31, 2018. This increase was primarily due to one-time expenses
associated with the Business Combination, general business growth, increases in
stock compensation expense, and increases in expenses relating to software and
technological services, rent, telecommunication costs, advertising and
marketing.

Change in Fair Value of Contingent Consideration

There was no change in the fair value of contingent consideration in the Successor Period or the period from January 1, 2019 through July 10, 2019.

Depreciation and Amortization Expenses



Depreciation and amortization expenses were $23.8 million for the Successor
Period, $6.2 million from January 1, 2019 through July 10, 2019 and $10.4
million in the year ended December 31, 2018. Depreciation and amortization
expenses for the combined year ended December 31, 2019 were $30.0 million, an
increase of $19.6 million or 187.7% from $10.4 million for the year ended
December 31, 2018. The increase was primarily due to fair value adjustments to
intangibles resulting from the Business Combination, as well as additional
depreciation and amortization of fixed assets and intangibles from the
acquisitions of TriSource and APS.

Interest Expense



Interest expense was $5.9 million for the Successor Period, $3.1 million from
January 1, 2019 through July 10, 2019 and $6.1 million in the year ended
December 31, 2018. Interest expense for the combined year ended December 31,
2019 was $9.1 million, an increase of $3.0 million or 49.3% from $6.1 million
for the year ended December 31, 2018. This increase was due to a higher average
outstanding principal balance under our New Credit Agreement as compared to the
average outstanding principal balance under the Prior Credit Agreement.

Change in Fair Value of Assets and Liabilities

Change in fair value of assets and liabilities were $1.6 million for the Successor Period which consisted of fair value adjustments related to the tax receivable liability.



Other Expenses

                                       44

--------------------------------------------------------------------------------
Other expenses were $1.4 million for the Successor Period which primarily
consisted of write-off expenses of debt issuance costs relating to our Prior
Credit Agreement, which was settled on July 11, 2019, in connection with the
Business Combination and New Credit Agreement. There were de minimis other
expenses from January 1, 2019 through July 10, 2019 and for the year ended
December 31, 2018.

Income Tax



Prior to the Business Combination, the Company was not subject to corporate
income taxation and, thus, did not have any corporate income tax expense in 2018
or 2017. Therefore, comparison of the year ended December 31, 2019 versus 2018
and the year ended December 31, 2018 versus 2017 are not meaningful.

The income tax benefit recorded during 2019 of $5.0 million reflected the
expected income tax benefit to be received on the net earnings for the Successor
Period related to the Company's economic interest in Hawk Parent. This was a
result of the operating loss incurred by the Company, primarily driven by the
expenses incurred in conjunction with Business Combination and stock-based
compensation deductions.

Year Ended December 31, 2018 Compared to Year Ended December 31, 2017

Revenue



Total revenue increased $36.1 million, or 38.4%, to $130.0 million for the year
ended December 31, 2018 from $94.0 million for the year ended December 31, 2017.
For the year ended December 31, 2018, incremental revenues of approximately $5.4
million and $17.3 million are attributable to the clients of PaidSuite and
Paymaxx, respectively. For the year ended December 31, 2018, revenue from
discount fees and fixed transaction and service fees was approximately $128.0
million, which increased $35.1 million, or 37.8%, from $92.9 million for the
year ended December 31, 2017.

Processing and service fees increased $25.1 million or 44.0%, to $82.2 million for the year ended December 31, 2018 from $57.1 million for the year ended December 31, 2017.

Interchange and Network Fees



Interchange and network fees increased $10.9 million, or 29.7%, to $47.8 million
for the year ended December 31, 2018 from $36.9 million for the year ended
December 31, 2017, driven by increases in card payment volume associated with
the PaidSuite and Paymaxx acquisitions, new clients, and same sales growth from
existing clients. Interchange and network fees increased in general proportion
to card payment volume increases.

Other Costs of Services



Other costs of services increased $6.4 million, or 31.1%, to $27.2 million for
the year ended December 31, 2018 from $20.7 million for the year ended December
31, 2017. Increased card payment volume resulted in greater third-party
processing costs and an increase in commissions paid to our software integration
partners.

Selling, General and Administrative Expenses



Selling, general and administrative expenses increased $14.5 million, or 99.2%,
to $29.1 million for the year ended December 31, 2018 from $14.6 million for the
year ended December 31, 2017. This increase was primarily driven by an increase
in compensation expenses due to an increase in headcount from acquisitions and
general business growth. Increases in software and technological services, rent,
telecommunication costs, advertising and marketing expenses accounted for the
remainder of the increase. We expect selling, general and administrative
expenses to increase going forward, as we further develop our personnel
infrastructure and make other investments needed to support the continued
development and distribution of our solutions.

Depreciation and Amortization



Depreciation and amortization increased $3.0 million, or 39.7%, to $10.4 million
for the year ended December 31, 2018 from $7.5 million for the year ended
December 31, 2017, primarily due to greater amortization expense resulting from
the PaidSuite and Paymaxx acquisitions

Change in Fair Value of Contingent Consideration


                                       45

--------------------------------------------------------------------------------
There was $1.1 million of change in fair value of contingent consideration for
the year ended December 31, 2018 associated with the earnout payment in
connection with the 2016 Recapitalization. The change in fair value of
contingent consideration for the year ended December 31, 2017 was income of $2.1
million, associated with an earnout relating to an acquisition that occurred
prior to 2016.

Interest Expense

Interest expense increased $0.4 million, or 6.4%, to $6.1 million for the year
ended December 31, 2018 from $5.7 million for the year ended December 31, 2017.
While our total debt during the year ended December 31, 2018 was higher than
that of the year ended December 31, 2017, our Prior Credit Agreement, which was
obtained in September 2017, allowed for significantly lower borrowing costs
relative to our previous debt facility, which was refinanced and replaced with
our Prior Credit Agreement.

Other Expense



Other expenses decreased to $1.1 thousand during the year ended December 31,
2018, from $1.2 million for the year ended December 31, 2017, $0.7 million of
which were related to the write-off of debt issuance costs relating to our Prior
Credit Agreement and $0.5 million of which were prepayment penalties relating to
our previous debt facility, which was refinanced and replaced with our Prior
Credit Agreement.




                                       46

--------------------------------------------------------------------------------

Non-GAAP Financial Measures

This communication includes certain non-GAAP financial measures that management uses to evaluate our operating business, measure our performance and make strategic decisions.



Adjusted EBITDA is a non-GAAP financial measure that represents net income prior
to interest expense, tax expense, depreciation and amortization, as adjusted to
add back certain non-cash and non-recurring charges, such as loss on
extinguishment of debt, non-cash change in fair value of contingent
consideration, share-based compensation charges, transaction expenses,
management fees, legacy commission related charges, employee recruiting costs,
loss on disposition of property and equipment, other taxes, strategic initiative
related costs and other non-recurring charges.

Adjusted Net Income is a non-GAAP financial measure that represents net income
prior to amortization of acquisition-related intangibles, as adjusted to add
back certain non-cash and non-recurring charges, such as loss on extinguishment
of debt, non-cash change in fair value of contingent consideration, transaction
expenses, share-based compensation expense, management fees, legacy commission
related charges, employee recruiting costs, loss on disposition of property and
equipment, strategic initiative related costs and other non-recurring charges.
Adjusted Net Income is adjusted to exclude amortization of all
acquisition-related intangibles as such amounts are inconsistent in amount and
frequency and are significantly impacted by the timing and/or size of
acquisitions. Management believes that the adjustment of acquisition-related
intangible amortization supplements GAAP financial measures because it allows
for greater comparability of operating performance. Although we exclude
amortization from acquisition-related intangibles from our non-GAAP expenses,
management believes that it is important for investors to understand that such
intangibles were recorded as part of purchase accounting and contribute to
revenue generation.

Adjusted Net Income per share is a non-GAAP financial measure that represents
Adjusted Net Income divided by the weighted average number of shares of Class A
common stock outstanding (on as-converted basis) for the three months ended
December 31, 2019, and for the Successor period from July 11, 2019 to December
31, 2019 (excluding certain shares that were subject to forfeiture). Organic
gross profit growth is a non-GAAP financial measure that represents the
year-on-year gross profit growth that excludes gross profit attributed to
acquisitions made in 2019.

We believe that Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per
share and organic gross profit growth provide useful information to investors
and others in understanding and evaluating its operating results in the same
manner as management. However, Adjusted EBITDA, Adjusted Net Income, Adjusted
Net Income per share and organic gross profit growth are not financial measures
calculated in accordance with GAAP and should not be considered as a substitute
for net income, operating profit, or any other operating performance measure
calculated in accordance with GAAP. Using these non-GAAP financial measures to
analyze our business has material limitations because the calculations are based
on the subjective determination of management regarding the nature and
classification of events and circumstances that investors may find significant.
In addition, although other companies in our industry may report measures titled
Adjusted EBITDA, Adjusted Net Income, Adjusted Net Income per share, organic
gross profit growth or similar measures, such non-GAAP financial measures may be
calculated differently from how we calculate our non-GAAP financial measures,
which reduces their overall usefulness as comparative measures. Because of these
limitations, you should consider Adjusted EBITDA, Adjusted Net Income, Adjusted
Net Income per share and organic gross profit growth alongside other financial
performance measures, including net income and our other financial results
presented in accordance with GAAP. You should be aware of additional limitations
with respect to Adjusted Net Income per share because the GAAP presentation of
net loss per share is only reflected for the Successor period.

The following tables set forth our results of operations for the Successor Period, Predecessor Periods, and year ended December 31, 2019 on a Predecessor/Successor combined basis.



Due to the Predecessor and Successor periods, for the convenience of readers, we
have presented the year ended December 31, 2019 on a combined basis (reflecting
simple arithmetic combination of the GAAP Predecessor and Successor Periods
without further adjustment) in order to present a meaningful comparison against
the corresponding period in the years ended December 31, 2018 and 2017.


                                       47

--------------------------------------------------------------------------------

                           REPAY HOLDINGS CORPORATION

         Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA



                                   From               From
                                 July 11,          January 1,                                       Pro Forma
                                  2019 to             2019                                          year ended      Year Ended     Year Ended
                               December 31,        to July 10,                                       December      December 31,   December 31,
                                   2019               2019        Combined 2019   Adjustments(o)     31, 2019          2018           2017
(in thousands)                  (Successor)       (Predecessor)                                                           (Predecessor)

Revenue


Processing and service fees           $57,560           $47,043        $104,603   $             -     $104,603          $82,186        $57,063
Interchange and network
fees                                        -                 -               -                 -            -           47,827         36,888
Total Revenue                          57,560            47,043         104,603                 -      104,603          130,013         93,951

Operating Expenses
Interchange and network
fees                          $             -                 -               -                 -            -           47,827         36,888
Other costs of services                15,657            10,216          25,873                 -       25,873           27,160         20,713
Selling general and
administrative                         45,758            51,201          96,960                 -       96,960           29,097         14,604
Depreciation and
amortization                           23,757             6,223          29,980          (15,412)       14,568           10,421          7,456
Change in fair value of
contingent consideration                    -                 -               -                 -            -          (1,103)        (2,100)
Total operating expenses               85,172            67,640         

152,812 (15,412) 137,401 113,402 77,562



Income (loss) from
operations                           (27,611)          (20,597)        (48,209)            15,412     (32,797)           16,611         16,389

Other income (expense)
Interest expense                      (5,922)           (3,145)         (9,067)                 -      (9,067)          (6,073)        (5,706)
Change in fair value of tax
receivable liability                  (1,638)                 -         (1,638)                 -      (1,638)                -              -
Other income (expense)                (1,380)                 0         (1,380)                 -      (1,380)              (1)        (1,235)
Total other income
(expenses)                            (8,940)           (3,145)        (12,085)                 -     (12,085)          (6,074)        (6,941)

Income (loss) before income
tax expense                          (36,552)          (23,743)        (60,294)            15,412     (44,882)           10,537          9,448
Income tax benefit
(expense)                               4,991                 -           4,991                 -        4,991                -              -
Net income (loss)                   $(31,561)         $(23,743)       $(55,303)           $15,412    $(39,891)          $10,537         $9,448

Add:
Interest expense                                                                                         9,067            6,073          5,706
Depreciation and
amortization (a)                                                                                        14,568           10,421          7,456
Income tax (benefit)                                                                                   (4,991)                -              -
EBITDA                                                                                               $(21,247)           27,031         22,611
Loss on extinguishment of
debt (b)                                                                                                 1,380                1          1,235
Non-cash change in fair
value of contingent
consideration (c)                                                                                            -          (1,103)        (2,100)
Non-cash change in fair
value of assets and
liabilities (d)                                                                                          1,638                -              -
Share-based compensation
expense (e)                                                                                             22,922              797            622
Transaction expenses (f)                                                                                40,126            4,751          1,351
Management Fees (g)                                                                                        211              400            400
Legacy commission related
charges (h)                                                                                              2,557            4,168            782
Employee recruiting costs
(i)                                                                                                         51              256            278
Loss on disposition of
property and equipment                                                                                       -               17              8
Other taxes (j)                                                                                            226              216             98
Strategic initiative costs
(k)                                                                                                        352              272            164
Other non-recurring charges
(l)                                                                                                        215             (27)           (24)
Adjusted EBITDA                                                            
$48,432          $36,779        $25,426





                                       48

--------------------------------------------------------------------------------

                           REPAY HOLDINGS CORPORATION

       Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income



                                      From              From
                                    July 11,         January 1,                                      Pro Forma
                                    2019 to             2019                                         year ended      Year Ended     Year Ended
                                  December 31,       to July 10,                                      December      December 31,   December 31,
                                      2019              2019        Combined 2019   Adjustments(o)    31, 2019          2018           2017
(in thousands)                    (Successor)       (Predecessor)                                                          (Predecessor)

Revenue


Processing and service fees             $57,560           $47,043        $104,603   $            -     $104,603          $82,186        $57,063
Interchange and network fees                  -                 -               -                -            -           47,827         36,888
Total Revenue                            57,560            47,043         104,603                -      104,603          130,013         93,951

Operating Expenses
Interchange and network fees     $            -                 -               -                -            -           47,827         36,888
Other costs of services                  15,657            10,216          25,873                -       25,873           27,160         20,713
Selling general and
administrative                           45,758            51,201          96,960                -       96,960           29,097         14,604
Depreciation and amortization            23,757             6,223          29,980         (15,412)       14,568           10,421          7,456
Change in fair value of
contingent consideration                      -                 -               -                -            -          (1,103)        (2,100)
Total operating expenses                 85,172            67,640         152,812         (15,412)      137,401          113,402         77,562

Income (loss) from operations          (27,611)          (20,597)        (48,209)           15,412     (32,797)           16,611         16,389

Other income (expense)
Interest expense                        (5,922)           (3,145)         (9,067)                -      (9,067)          (6,073)        (5,706)
Change in fair value of tax
receivable liability                    (1,638)                 -         (1,638)                -      (1,638)                -              -
Other income (expense)                  (1,380)                 0         (1,380)                -      (1,380)              (1)        (1,235)
Total other income (expenses)           (8,940)           (3,145)        (12,085)                -     (12,085)          (6,074)        (6,941)

Income (loss) before income
tax expense                            (36,552)          (23,743)        (60,294)           15,412     (44,882)           10,537          9,448
Income tax benefit (expense)              4,991                 -           4,991                -        4,991                -              -
Net income (loss)                     $(31,561)         $(23,743)       $(55,303)          $15,412    $(39,891)          $10,537         $9,448

Add:
Amortization of
Acquisition-Related
Intangibles(m)                                                                                            9,917            7,919          6,605
Loss on extinguishment of debt
(b)                                                                                                       1,380                1          1,235
Non-cash change in fair value
of contingent consideration(c)                                                                                -          (1,103)        (2,100)
Non-cash change in fair value
of assets and liabilities(d)                                                                              1,638                -              -
Share-based compensation
expense(e)                                                                                               22,922              797            622
Transaction expenses(f)                                                                                  40,126            4,751          1,351
Management Fees(g)                                                                                          211              400            400
Legacy commission related
charges(h)                                                                                                2,557            4,168            782
Employee recruiting costs(i)                                                                                 51              256            278
Loss on disposition of
property and equipment                                                                                        -               17              8
Strategic initiative costs(k)                                                                               352              272            164
Other non-recurring charges(l)                                                                              215             (27)           (24)
Adjusted Net Income                                                                                     $39,479          $27,987        $18,770

Shares of Class A common stock
outstanding (on an
as-converted basis)(n)                                                                               59,721,429
Adjusted Net income per share                                                                             $0.66

(a) See footnote (m) for details on our amortization and depreciation expenses.

(b) Reflects write-offs of debt issuance costs relating to Hawk Parent's


          term loans and prepayment penalties relating to its previous debt
          facilities.


                                       49

--------------------------------------------------------------------------------

(c) Reflects the changes in management's estimates of future cash

consideration to be paid in connection with prior acquisitions from the

amount estimated as of the most recent balance sheet date.

(d) Reflects the changes in management's estimates of the fair value of the

liability relating to the Tax Receivable Agreement

(e) Represents compensation expense associated with Hawk Parent's equity

compensation plans, totaling $908,977 in the Predecessor period from

January 1, 2019 to July 10, 2019 inclusive of charges from accelerated


          vesting due to a change of control triggered by the Business
          Combination, and $22,013,287 as a result of new grants made in the
          Successor period.

(f) Primarily consists of (i) during the Successor Period , professional

service fees and other costs in connection with the Business

Combination, the acquisitions of TriSource and APS, and (ii) during the

year ended December 31, 2018, professional service fees and other costs

in connection with the Business Combination, and additional transaction

related expenses in connection with the acquisitions of PaidSuite, Inc.


          and PaidMD, LLC (together, "PaidSuite") and Paymaxx Pro, LLC
          ("Paymaxx"), which transactions closed in 2017.

(g) Reflects management fees paid to Corsair Investments, L.P. pursuant to


          the management agreement, which terminated upon the completion of the
          Business Combination.


      (h) Represents payments made to certain employees in connection with

significant restructuring of their commission structures. These payments

represented commission structure changes which are not in the ordinary

course of business.




      (i) Represents payments made to third-party recruiters in connection with a
          significant expansion of our personnel, which Repay expects will become
          more moderate in subsequent periods.


  (j) Reflects franchise taxes and other non-income based taxes.


      (k) Consulting fees relating to Repay's processing services and other

operational improvements that were not in the ordinary course as well as

one-time fees relating to special projects for new market expansion that

are not anticipated to continue in the ordinary course of business are

reflected in the twelve months ended December 31, 2019 and 2018,

respectively. Additionally, one-time expenses related to the creation of

a new entity in connection with equity arrangements for the members of

Hawk Parent in connection with the Business Combination are reflected in


          the twelve months ended December 31, 2019.


       (l) For the twelve months ended December 31, 2018 reflects reversal of
           adjustments over the prior and current periods made for legal

expenses


           incurred related to a dispute with a former customer, for which 

we were


           reimbursed in the current period as a result of its settlement. 

For the


           three months ended December 31, 2018 and the twelve months ended
           December 31, 2019, reflects expenses incurred related to other 

one-time


           legal and compliance matters.


(m) For the year ended December 31, 2018, reflects amortization of customer

relationships intangibles acquired through Hawk Parent's acquisitions of


          PaidSuite and Paymaxx during the year ended December 31, 2017 and the
          recapitalization transaction in 2016, through which Hawk Parent was
          formed in connection with the acquisition of a majority interest in
          Repay Holdings, LLC by certain investment funds sponsored by, or
          affiliated with, Corsair. For the year ended December 31, 2019 reflects
          amortization of the customer relationships intangibles described

previously, as well as customer relationships, non-compete agreement,

software, and channel relationship intangibles acquired through the

Business Combination, and customer relationships, non-competition

agreement, and software intangibles acquired through Repay Holdings,


          LLC's acquisitions of TriSource and APS. This adjustment excludes the
          amortization of other intangible assets which were acquired in the

regular course of business, such as capitalized internally developed


          software and purchased software. See additional information below for an
          analysis of our amortization expenses:




                                              Twelve months ended December 31,

     (in $ thousands)                          2019           2018        

2017


     Acquisition-related intangibles             $9,917         $7,919    $6,605
     Software                                     3,895          2,052       687
     Reseller buyouts                                58             58         0
     Amortization                               $13,870        $10,029    $7,292
     Depreciation                                   698            392       164
     Total Depreciation and amortization1       $14,568        $10,421    $7,456




         (1) Adjusted Net Income is adjusted to exclude amortization of all
             acquisition-related intangibles as such amounts are

inconsistent in


             amount and frequency and are significantly impacted by the timing
             and/or size of acquisitions (see corresponding adjustments in the
             reconciliation of net income to Adjusted Net Income presented above).
             Management believes that the adjustment of acquisition-related
             intangible amortization supplements GAAP financial measures because
             it allows for greater comparability of operating performance.
             Although we exclude amortization from acquisition-related

intangibles


             from our non-GAAP


                                       50

--------------------------------------------------------------------------------
            expenses, management believes that it is important for 

investors to


            understand that such intangibles were recorded as part of

purchase


            accounting and may contribute to revenue generation. 

Amortization of


            intangibles that relate to past acquisitions will recur in future
            periods until such intangibles have been fully amortized. Any future
            acquisitions may result in the amortization of additional

intangibles.



(n) Represents the weighted average number of shares of Class A common stock


          outstanding (on as-converted basis) for the three months ended December
          31, 2019, and for the Successor period from July 11, 2019 to December

31, 2019 (excluding certain shares that were subject to forfeiture).

(o) Adjustment for incremental depreciation and amortization recorded due to


          fair-value adjustments under ASC 805 in the Successor Period.


Adjusted EBITDA for the combined year ended December 31, 2019 and for the year
ended December 31, 2018 was $48.4 million and $36.8 million, respectively,
representing 31.7% year-over-year increase. Adjusted Net Income for the combined
year ended December 31, 2019 and the year ended December 31, 2018 was $39.5
million and $28.0 million, respectively, representing a 41.0% year-over-year
increase. Our net income (loss) attributable to the Company for the combined
year ended December 31, 2019 and for the year ended December 31, 2018 was
($40.0) million and $10.5 million, respectively, representing a 381.0%
year-over-year decrease.

Adjusted EBITDA for the year ended December 31, 2018 and 2017 was $36.8 million
and $25.4 million, respectively, representing a 44.7% year-over-year increase.
Adjusted Net Income for the year ended December 31, 2018 and 2017 was $28.0
million and $18.8 million, respectively, representing a 49.1% year-over-year
increase. Our net income for the year ended December 31, 2018 and 2017 was $10.5
million and $9.4 million, respectively, representing an 11.5% year-over-year
increase.

These increases in Adjusted EBITDA and Adjusted Net Income, in the combined year
ended December 31, 2019, are the result of the growing card payment volume and
revenue figures described above, new customers, and same store sales growth from
existing customers as well as the acquisitions of TriSource and APS. The
decrease in Net Income, in the combined year ended 2019, is primarily the result
of one-time expenses incurred in connection with the Business Combination as
well as stock compensation expense.

These increases in Adjusted EBITDA and Adjusted Net Income, in the year ended
December 31, 2018, are the result of the growing card payment volume and revenue
figures described above, new customers, and same store sales growth from
existing customers.

Seasonality



We have experienced in the past, and may continue to experience, seasonal
fluctuations in our volumes and revenues as a result of consumer spending
patterns. Volumes and revenues during the first quarter of the calendar year
tend to increase in comparison to the remaining three quarters of the calendar
year on a same store basis. This increase is due to consumers' receipt of tax
refunds and the increases in repayment activity levels that follow. Operating
expenses show less seasonal fluctuation, with the result that net income is
subject to the similar seasonal factors as our volumes and revenues.

Liquidity and Capital Resources



We have historically financed our operations and working capital through net
cash from operating activities. As of December 31, 2019, we had $24.6 million of
cash and cash equivalents and available borrowing capacity of $10.0 million
under the New Credit Agreement. This balance does not include restricted cash,
which reflects cash accounts holding reserves for potential losses and customer
settlement funds of $13.3 million at December 31, 2019. Our primary cash needs
are to fund working capital requirements, invest in technology development, fund
acquisitions and related contingent consideration, make scheduled principal
payments and interest payments on our outstanding indebtedness and pay tax
distributions to members of Hawk Parent. We expect that our cash flow from
operations, current cash and cash equivalents and available borrowing capacity
under the New Credit Agreement will be sufficient to fund our operations and
planned capital expenditures and to service our debt obligations for the next
twelve months.

We are a holding company with no operations and depend on our subsidiaries for
cash to fund all of our consolidated operations, including future dividend
payments, if any. We depend on the payment of distributions by our current
subsidiaries, including Hawk Parent, which distributions may be restricted by
law or contractual agreements, including agreements governing their
indebtedness. For a discussion of those considerations and restrictions, refer
to Part II, Item 1A "Risk Factors - Risks Related to Our Class A Common Stock."

                                       51

--------------------------------------------------------------------------------

Cash Flows

The following table present a summary of cash flows from operating, investing and financing activities for the periods indicated:



                                 July 11,       January 1,
                                 2019 to          2019 to     Period Ended   Period Ended
                               December 31,      July 10,     December 31,   December 31,
                                   2019            2019           2018           2017
(In thousands)                 (Successor)                    (Predecessor)
Net cash provided by
operating activities                $12,936          $8,350        $24,177        $21,143
Net cash used in investing
activities                        (335,084)         (4,046)        (5,798)        (3,437)
Net cash provided (used) by
financing activities                360,049         (9,355)        (8,208)        (8,993)



Cash Flow from Operating Activities

Net cash provided by operating activities was $12.9 million in the Successor Period.

Net cash provided by operating activities was $8.4 million from January 1, 2019 through July 10, 2019.

Net cash provided by operating activities was $24.2 million in the year ended December 31, 2018.

Net cash provided by operating activities was $21.1 million in the year ended December 31, 2017.



Cash provided by operating activities for the Successor Period from July 11,
2019 to December 31, 2019 and the Predecessor periods from January 1 to July 10,
2019 and the year ended December 31, 2018 reflects net income as adjusted for
non-cash operating items including depreciation and amortization, share-based
compensation, and changes in working capital accounts.

Cash Flow from Investing Activities

Net cash used in investing activities was $335.1 million in the Successor Period due to the Business Combination, the acquisitions of TriSource and APS, and capitalization of software development activities.

Net cash used in investing activities was $4.0 million from January 1, 2019 through July 10, 2019 due to capitalization of software development activities and fixed asset additions.

Net cash used in investing activities was $5.8 million in the year ended December 31, 2018 due to capitalization of software development activities and fixed asset additions.

Net cash used in investing activities was $3.4 million in the year ended December 31, 2017 due to capitalization of software development activities and fixed asset additions.

Cash Flow from Financing Activities


                                       52

--------------------------------------------------------------------------------
Net cash provided by financing activities was $360.0 million in the Successor
Period due to borrowings under our New Credit Agreement of $220.0 million,
offset by debt issuance costs of $6.1 million. The Company received proceeds
from the Business Combination of $148.9 million and a private placement offering
of $135.0 million, offset by payments of $93.3 million to settle our Prior
Credit Agreement and $38.7 million to repurchase outstanding Thunder Bridge
warrants.

Net cash used in financing activities was $9.4 million from January 1, 2019
through July 11, 2019 due to $2.5 million of principal payments related to our
Prior Credit Agreement and tax distributions of $6.9 million to Hawk Parent's
members.

Net cash used in financing activities was $8.2 million, for the year ended December 31, 2018, as compared to $9.0 million for the year ended December 31, 2017. This decrease was primarily due to the repayment of the Seller Notes, associated with the Repay Acquisition.

Indebtedness

Prior Credit Agreement



Hawk Parent was previously party to the Revolving Credit and Term Loan
Agreement, dated as of September 28, 2017, and amended as of December 15, 2017
(the "Prior Credit Agreement"), with SunTrust Bank, as administrative agent and
lender, and the other lenders party thereto. In connection with the completion
of the Business Combination, all outstanding loans were repaid and the Prior
Credit Agreement was terminated.

New Credit Agreement



In connection with the Business Combination, on July 11, 2019, TB Acquisition
Merger Sub LLC, Hawk Parent and certain subsidiaries of Hawk Parent, as
guarantors, entered into a Revolving Credit and Term Loan Agreement (the "New
Credit Agreement") with certain financial institutions, as lenders, and Truist
Bank (formerly SunTrust Bank), as the administrative agent.

As of December 31, 2019, the New Credit Agreement provided for a senior secured
term loan facility of $170.0 million, a delayed draw term loan of $40.0 million,
and a revolving credit facility of $20.0 million. As of December 31, 2019, the
Company had $10.0 million drawn against the revolving credit facility. We paid
$30,764 in fees related to unused commitments from July 11, 2019 through
December 31, 2019. The New Credit Agreement was upsized in February 2020. See
Note 18 to the financial statements in Item 8 of this Annual Report on Form 10-K
for more information.

As of December 31, 2019, we had term loan borrowings of $203.4 million, net of
deferred issuance costs, and $10.0 million in revolver borrowings outstanding
under the New Credit Agreement and were in compliance with its restrictive
financial covenants.

Contractual Obligations

The following table summarizes our contractual obligations and commitments as of December 31, 2019 related to leases and borrowings:



                                                    Payments Due by Period
                                Total        Less      1 to 3 Years    3 to 5 Years      More
                                            than 1                                      than 5
(in thousands)                               Year                                       Years
Processing minimums (a)            $862        $202            $360            $300          $-
Facility leases                   2,066         944           1,018             104           -
Credit Facility and related     269,218      17,440          43,568         208,210           -
interest (b)
Contingent consideration         14,250      14,250               -               -           -
(c)
Total                          $286,396     $32,837         $44,945        $208,614          $-


(a)   Certain of the agreements with third-party processors require us to submit
a minimum monthly number of transactions for processing. If we submit a number
of transactions that is lower than the minimum, we are required to pay to the
processor the fees it would have received if we had submitted the required
minimum number of transactions.

(b) We estimated interest payments through the maturity of the Credit Facility by applying the interest rate of 5.50% in effect on our borrowings as of December 31, 2019, plus an unused fee rate of 0.50%.

(c) Represents contingent consideration associated with the acquisitions of TriSource and APS.



                                       53

--------------------------------------------------------------------------------
Potential payments under the Tax Receivable Agreement are not reflected in this
table. See the sections entitled "- Tax Receivable Agreement" below and
"Shareholder Proposal 2: The Business Combination Proposal - Related Agreements
- Tax Receivable Agreement."

Tax Receivable Agreement

Upon the completion of the Business Combination, we entered into that certain
Tax Receivable Agreement (the "TRA") with holders (other than the Company) of
limited liability company interests of Hawk Parent (the "Post-Merger Repay
Units"). As a result of the TRA, we established a liability in our consolidated
financial statements. Such liability, which will increase upon the exchanges of
Post-Merger Repay Units for Class A common stock, generally represents 100% of
the estimated future tax benefits, if any, relating to the increase in tax basis
that will result from exchanges of the Post-Merger Repay Units for shares of
Class A common stock pursuant to the Exchange Agreement and certain other tax
attributes of the Company and tax benefits of entering into the TRA, including
tax benefits attributable to payments under the TRA.

Under the terms of the TRA, we may elect to terminate the TRA early but will be
required to make an immediate payment equal to the present value of the
anticipated future cash tax savings. As a result, the associated liability
reported on our consolidated financial statements may be increased. We expect
that the payment obligations of the Company required under the TRA will be
substantial. The actual increase in tax basis, as well as the amount and timing
of any payments under the TRA, will vary depending upon a number of factors,
including the timing of redemptions or exchanges by the holders of Post-Merger
Repay Units, the price of our Class A common stock at the time of the redemption
or exchange, whether such redemptions or exchanges are taxable, the amount and
timing of the taxable income we generate in the future, the tax rate then
applicable and the portion of our payments under the TRA constituting imputed
interest. We expect to fund the payment of the amounts due under the TRA out of
the cash savings that we actually realize in respect of the attributes to which
TRA relates. However, the payments required to be made could be in excess of the
actual tax benefits that we realize and there can be no assurance that we will
be able to finance our obligations under the TRA.

Critical Accounting Policies and Recently Issued Accounting Standards

Revenue Recognition



We provide integrated payment processing solutions to niche markets that have
specific transaction processing needs; for example, personal loans, automotive
loans, and receivables management. We contract with our customers through
contractual agreements that set forth the general terms and conditions of the
service relationship, including rights of obligations of each party, line item
pricing, payment terms and contract duration. Most of our revenues are derived
from volume-based payment processing fees ("discount fees") and other related
fixed per transaction fees. Discount fees represent a percentage of the dollar
amount of each credit or debit transaction processed and include fees relating
to processing and services that we provide. As our customers process increased
volumes of payments, our revenues increase as a result of the fees we charge for
processing these payments.

Our performance obligations in our contracts with customers is the promise to
stand-ready to provide front-end authorization and back-end settlement payment
processing services ("processing services") for an unknown or unspecified
quantity of transactions and the consideration received is contingent upon the
customer's use (e.g., number of transactions submitted and processed) of the
related processing services. Accordingly, the total transaction price is
variable. These services are stand-ready obligations, as the timing and quantity
of transactions to be processed is not determinable. Under a stand-ready
obligation, our performance obligation is satisfied over time throughout the
contract term rather than at a point in time. Because the service of standing
ready to perform processing services is substantially the same each day and has
the same pattern of transfer to the customer, we have determined that our
stand-ready performance obligation comprises a series of distinct days of
service. Discount fees and other fixed per transaction fees are recognized each
day using a time-elapsed output method based on the volume or transaction count
at the time the merchants' transactions are processed.

Revenues are also derived from transaction or service fees (e.g. chargebacks,
gateway) as well as other miscellaneous service fees. These services are
considered immaterial in the overall context of our contractual arrangements
and, as such, do not represent distinct performance obligations. Instead, the
fees associated with these services are bundled with the processing services
performance obligation identified.

The transaction price for such processing services are determined, based on the
judgment of our management, considering factors such as margin objectives,
pricing practices and controls, customer segment pricing strategies, the product
life cycle and the observable price of the service charged to similarly situated
customers.

                                       54

--------------------------------------------------------------------------------
We follow the requirements of Topic 606-10-55-36 through -40, Revenue from
Contracts with Customers, Principal Agent Considerations, in determining the
gross versus net revenue recognition for performance obligation(s) in the
contract with a customer. Revenue recorded with the Company acting in the
capacity of a principal is reported at on a gross basis equal to the full amount
of consideration to which we expect in exchange for the good or service
transferred. Revenue recorded with the Company acting in the capacity of an
agent is reported on a net basis, exclusive of any consideration provided to the
principal party in the transaction.

The principal versus agent evaluation is matter of judgment that depends on the
facts and circumstances of the arrangement and is dependent on whether we
control the good or service before it is transferred to the customer or whether
we are acting as an agent of a third party. This evaluation is performed
separately for each performance obligation identified.

Interchange and network fees



Within our contracts with customers, we incur interchange and network
pass-through charges from the third-party card issuers and payment networks,
respectively, related to the provision of payment authorization and routing
services. We have determined that we are acting as an agent with respect to
these payment authorization and routing services, based the fact that we have no
discretion over which card-issuing bank or payment network will be used to
process a transaction and is unable to direct the activity of the merchant to
another card-issuing bank or payment network. As such, we view the card-issuing
bank and the payment network as the principal for these performance obligations,
as these parties are primarily responsible for fulfilling these promises to the
merchant. Therefore, revenue allocated to the payment authorization performance
obligation is presented net of interchange and card network fees paid to the
card issuing banks and card networks, respectively, for the three months and
year ended December 31, 2019, in connection with the adoption of ASC 606.

Indirect relationships



As a result of our past acquisitions, we have legacy relationships with
Independent Sales Organizations ("ISO"), whereby we act as the merchant acquirer
for the ISO. The ISO maintains a direct relationship with the sponsor bank and
the transaction processor, rather than the Company. Consequently, we recognize
revenue for these relationships net of the residual amount remitted to the ISO,
based on the fact that the ISO is primarily responsible for providing the
transaction processing services to the merchant. We are not focused on this
sales model, and we expect this relationship will represent an increasingly
smaller portion of the business over time.

Goodwill

Goodwill represents the excess of purchase price over tangible and intangible
assets acquired less liabilities assumed arising from business combinations.
Goodwill is generally allocated to reporting units based upon relative fair
value (taking into consideration other factors such as synergies) when an
acquired business is integrated into multiple reporting units. Repay's reporting
units are at the operating segment level or one level below the operating
segment level for which discrete financial information is prepared and regularly
reviewed by management. When a business within a reporting unit is disposed of,
goodwill is allocated to the disposed business using the relative fair value
method. Relative fair value is estimated using a discounted cash flow analysis.

We test goodwill annually for impairment, as well as upon an indicator of impairment, at the reporting unit level. As of the most recent impairment analysis date, the fair value of each reporting unit exceeded its carrying value. We did not record any goodwill impairment charges for the years ended December 31, 2019 and 2018.



Intangibles

Intangible assets include acquired merchant relationships, residual buyouts,
trademarks, tradenames, website development costs and non-compete agreements.
Merchant relationships represent the fair value of customer relationships we
purchased. Residual buyouts represent the right to not have to pay a residual to
an independent sales agent related to certain future transactions of the agent's
referred merchants.

We amortize definite lived identifiable intangible assets using a method that
reflects the pattern in which the economic benefits of the intangible asset are
expected to be consumed or otherwise utilized. The estimated useful lives of our
customer-related intangible assets approximate the expected distribution of cash
flows, whether straight-line or accelerated, generated from each asset. The
useful lives of contract-based intangible assets are equal to the terms of the
agreement.

                                       55

--------------------------------------------------------------------------------
Management evaluates the remaining useful lives and carrying values of long
lived assets, including definite lived intangible assets, at least annually or
when events and circumstances warrant such a review, to determine whether
significant events or changes in circumstances indicate that a change in the
useful life or impairment in value may have occurred. There were no impairment
charges during the years ended December 31, 2019 and 2018.

Income Taxes



Under ASC 740, "Income Taxes," deferred tax assets and liabilities are
recognized for the expected future tax consequences attributable to net
operating losses, tax credits, and temporary differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases, which will result in taxable or deductible amounts in the
future. Our income tax expense/benefit, deferred tax assets and tax receivable
liability reflect management's best assessment of estimated current and future
taxes. Significant judgments and estimates are required in determining the
consolidated income tax expense/benefits, deferred tax assets and tax receivable
agreement liability. In evaluating our ability to recover our deferred tax
assets, we consider all available positive and negative evidence, including
projected future taxable income and results of recent operations. Estimating
future taxable income is inherently uncertain, requires judgment and is
consistent with estimates we are using to manage our business. If we determine
in the future that we will not be able to fully utilize all or part of the
deferred tax assets, we would record a valuation allowance through earnings in
the period the determination was made.

Equity Units Awarded



We measure restricted shares awarded to management based on the fair value of
the awards on the date of the grant and recognizes compensation expense for
those awards over the requisite service period. The restricted share awards vest
over varying periods with all of the restricted share awards being fully vested
in 2023.

Recently Adopted Accounting Pronouncements

Revenue Recognition



In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting
Standards Update ("ASU") 2014­09, Revenue from Contracts with Customers ("Topic
606" or "ASC 606"), a comprehensive new revenue recognition standard that
superseded nearly all legacy revenue recognition guidance under U.S. GAAP. The
standard's core principle is that an entity will recognize revenue to depict the
transfer of promised goods or services to customers in an amount that reflects
the consideration to which the entity expects to be entitled in exchange for
those goods and services. The guidance may be applied retrospectively to each
prior reporting period presented or retrospectively with the cumulative effect
of initial application recognized at the date of initial application ("modified
retrospective method") for fiscal years beginning after December 15, 2017. In
August 2015, the FASB issued ASU 2015­14 which defers the effective date of ASU
2014­09 one year for private or emerging growth companies, making it effective
for the Company in annual reporting periods beginning after December 15, 2018,
and interim periods beginning after December 15, 2019.

We adopted Topic 606 on January 1, 2019, using the modified retrospective method
and applying the standard to all contracts not completed on the date of
adoption. Results for the reporting period beginning January 1, 2019 are
presented under ASC 606, while prior period amounts continue to be reported in
accordance with our historic accounting practices under previous guidance.

The primary impact to our consolidated financial statements as a result of the
adoption of ASC 606 is a change in total net revenue attributable to the
presentation of interchange, network and other fees on a net basis, driven by
changes in principal and agent considerations, as compared to previously being
presented on a gross basis. Under the modified retrospective method, we have not
restated our comparative consolidated financial statements for these effects.

Refer to Note 3, Revenue, to the financial statements in Item 8 of this Annual Report on Form 10-K for more detail on the impact of our adoption of ASC 606.

Business Combinations



In January 2017, FASB issued ASU No. 2017-01, Business Combinations (Topic 805):
Clarifying the Definition of a Business ("ASU 2017-01"). The amendments in this
update clarify the definition of a business with the objective of adding
guidance to assist entities with evaluating whether transactions should be
accounted for as acquisitions or disposals of assets or businesses. The
definition of a business affects many areas of accounting including
acquisitions, disposals, goodwill and consolidation. The standard is effective
for annual periods beginning after December 15, 2017, including interim periods

                                       56

--------------------------------------------------------------------------------

within those fiscal years. We have adopted with update, effective January 1, 2018. There was no material impact on the consolidated financial statements.

Intangibles - Goodwill and Other



In January 2017, the FASB issued ASU No. 2017-04, Intangibles - Goodwill and
Other (Topic 350): Simplifying the Test for Goodwill Impairment. The ASU
simplifies the measurement of goodwill impairment by eliminating the requirement
that an entity compute the implied fair value of goodwill based on the fair
values of its assets and liabilities to measure impairment. Instead, goodwill
impairment will be measured as the difference between the fair value of the
reporting unit and the carrying value of the reporting unit. The ASU also
clarifies the treatment of the income tax effect of tax-deductible goodwill when
measuring goodwill impairment loss. ASU 2017-04 will be effective for the
Company beginning on November 1, 2022. The amendment must be applied
prospectively with early adoption permitted. We elected to early adopt the
amendment for the year ended December 31, 2017, which did not have a material
impact on the consolidated financial statements.



Statement of Cash Flows



We adopted ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash
on January 1, 2019, using the retrospective method. The most notable change
relates to the treatment of balances we consider to be "restricted cash." The
amendments in this Update require that a statement of cash flows explain the
change during the period in the total of cash, cash equivalents, and amounts
generally described as restricted cash or restricted cash equivalents.
Therefore, amounts generally described as restricted cash and restricted cash
equivalents should be included with cash and cash equivalents when reconciling
the beginning-of-period and end-of-period total amounts shown on the statement
of cash flows.



Fair Value Measurement

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820):
Disclosure Framework-Changes to the Disclosure Requirements for Fair Value
Measurement, which modifies the disclosure requirements on fair value
measurements in Topic 820. After the adoption of ASU 2018-13, an entity will no
longer be required to disclose the amount of and reasons for transfers between
Level 1 and Level 2 of the fair value hierarchy; the policy for timing of
transfers between levels; the valuation processes for Level 3 fair value
measurements; and, for nonpublic entities, the changes in unrealized gains and
losses for the period included in earnings for recurring Level 3 fair value
measurements held at the end of the reporting period. However, in lieu of a
rollforward for Level 3 fair value measurements, a nonpublic entity will be
required to disclose transfers into and out of Level 3 of the fair value
hierarchy and purchases and issues of Level 3 assets and liabilities.

ASU 2018-13 is effective for our fiscal year beginning after December 15, 2019.
The amendments on changes in unrealized gains and losses should be applied
prospectively for only the most recent period presented in the initial fiscal
year of adoption. All other amendments should be applied retrospectively to all
periods presented on their effective date. Early adoption is permitted, and an
entity also is permitted to early adopt any removed or modified disclosures on
issuance of ASU 2018-13, and delay adoption of the additional disclosures until
their effective date. After adopting ASU 2018-13, there was no material effect
on our consolidated financial statements.



Recently Issued Accounting Pronouncements not yet Adopted

Leases



In February 2016, the Financial Accounting Standards Board ("FASB") issued
Accounting Standards Update ("ASU") 2016 02, Leases (Subtopic 842). The purpose
of this ASU is to increase transparency and comparability among organizations by
recognizing lease assets and lease liabilities on the balance sheet and
disclosing key information about leasing arrangements. The amendments in this
ASU require that lessees recognize the rights and obligations resulting from
leases as assets and liabilities on their balance sheets, initially measured at
the present value of the lease payments over the term of the lease, including
payments to be made in optional periods to extend the lease and payments to
purchase the underlying assets if the lessee is reasonably certain of exercising
those options. The main difference between previous GAAP and Topic 842 is the
recognition of lease assets and lease liabilities by lessees for those leases
classified as operating leases under previous GAAP.

The effective date of this ASU for emerging growth companies is for fiscal years
beginning after December 15, 2020, and interim periods within fiscal years
beginning after December 15, 2021. Management is currently assessing the impact
this ASU will have on its consolidated financial statements.

                                       57

--------------------------------------------------------------------------------

Credit Losses



In June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on
Financial Instruments which significantly changes the way entities recognize
impairment of many financial assets by requiring immediate recognition of
estimated credit losses expected to occur over their remaining life, instead of
when incurred. The changes (as amended) are effective for public business
entities for fiscal years beginning after December 15, 2019, and interim periods
within those fiscal years, with early adoption permitted for fiscal years
beginning after December 15, 2019, including interim periods within those fiscal
years. We are considered an emerging growth company and have elected to use the
extended transition period provided for such companies. As a result, we will not
be required to adopt ASU No. 2016-13 until January 1, 2023. We are currently
evaluating the impact of the adoption of this principle on our consolidated
financial statements.



Accounting for Income Taxes

In December 2019, the FASB issued ASU No. 2019-12, "Income Taxes (Topic 740):
Simplifying the Accounting for Income Taxes ("ASU No. 2019-12"). ASU No. 2019-12
simplifies the accounting for income taxes, eliminates certain exceptions within
Income Taxes (Topic 740), and clarifies certain aspects of the current guidance
to promote consistency among reporting entities, and is effective for fiscal
years, and for interim periods within those fiscal years, beginning after
December 15, 2020, with early adoption permitted. Most amendments within ASU No.
2019-12 are required to be applied on a prospective basis, while certain
amendments must be applied on a retrospective or modified retrospective basis.
We are currently in the process of evaluating the effects of ASU No. 2019-12 on
our consolidated financial statements, including potential early adoption.

Off-Balance Sheet Arrangements

We did not have any material off-balance sheet arrangements as of December 31, 2019 (Successor), for the period from January 1, 2019 to July 10, 2019 (Predecessor), or December 31, 2018 (Predecessor).

© Edgar Online, source Glimpses