CPI Card Group Inc. balance sheet
At the end of fiscal 2025, CPI Card Group Inc. had total assets of $403m, total liabilities of $421m and shareholders' equity of −$17.3m. It held $21.7m in cash against $287m of debt.
Balance sheet
| Fiscal year | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 10 | 13 | 14 | 37 | 23 | 20 | 19 | 58 | 21 | 11 | 12 | 34 | 22 | 21 |
| Receivables | — | 44 | 53 | 31 | 39 | 44 | 43 | 55 | 61 | 81 | 74 | 85 | 95 | 88 |
| Inventory | — | 22 | 26 | 19 | 8 | 10 | 20 | 25 | 58 | 68 | 71 | 73 | 72 | 63 |
| Total current assets | — | 89 | 101 | 92 | 102 | 84 | 92 | 153 | 146 | 168 | 165 | 203 | 205 | 188 |
| Goodwill | 41 | 74 | 73 | 66 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 47 | 49 | 53 |
| Total assets | — | 266 | 280 | 264 | 234 | 207 | 213 | 266 | 268 | 297 | 294 | 350 | 403 | 390 |
| Accounts payable | — | 16 | 18 | 11 | 13 | 17 | 16 | 19 | 26 | 24 | 13 | 16 | 28 | 31 |
| Deferred revenue (current) | — | — | — | — | 0 | 1 | 0 | 2 | 1 | 4 | 1 | 1 | 4 | 3 |
| Total current liabilities | — | 37 | 42 | 35 | 35 | 41 | 42 | 57 | 65 | 68 | 49 | 76 | 84 | 90 |
| Short-term debt | — | 6 | 9 | — | — | — | — | 8 | — | — | — | — | 0 | 0 |
| Long-term debt | — | 172 | 300 | 302 | 304 | 306 | 308 | 329 | 304 | 286 | 265 | 280 | 287 | 262 |
| Total debt | 0 | 179 | 322 | 302 | 304 | 306 | 308 | 337 | 304 | 286 | 265 | 280 | 287 | 262 |
| Total liabilities | — | 229 | 367 | 360 | 354 | 357 | 367 | 404 | 389 | 379 | 346 | 385 | 421 | 402 |
| Shareholders' equity | −37 | −22 | −87 | −95 | −120 | −151 | −154 | −138 | −121 | −82 | −52 | −36 | −17 | −11 |
| Non-controlling interests and other (assets − liabilities − equity) | — | 58 | — | — | — | — | — | — | — | — | — | — | — | — |
| Shares outstanding | — | — | — | 11m | 11m | 11m | 11m | 11m | 11m | 11m | 11m | 11m | 11m | 12m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 80 | 85 | 75 | 87 | 91 | 95 | 89 | 88 |
| Inventory | 92 | 73 | 75 | 84 | 85 | 72 | 66 | 63 |
| Total current assets | 199 | 203 | 193 | 204 | 211 | 205 | 189 | 188 |
| Goodwill | 47 | 47 | 47 | 48 | 51 | 49 | 49 | 53 |
| Total assets | 342 | 350 | 352 | 400 | 407 | 403 | 386 | 390 |
| Accounts payable | 22 | 16 | 22 | 25 | 29 | 28 | 22 | 31 |
| Deferred revenue (current) | 1 | 1 | 2 | 2 | 4 | 4 | 4 | 3 |
| Total current liabilities | 75 | 76 | 65 | 79 | 82 | 84 | 74 | 90 |
| Short-term debt | — | — | — | — | — | 0 | — | 0 |
| Long-term debt | 280 | 280 | 281 | 311 | 308 | 287 | 277 | 262 |
| Total debt | 280 | 280 | 281 | 311 | 308 | 287 | 277 | 262 |
| Total liabilities | 385 | 385 | 382 | 429 | 433 | 421 | 400 | 402 |
| Shareholders' equity | −43 | −36 | −30 | −29 | −26 | −17 | −14 | −11 |
| Shares outstanding | 11m | 11m | 11m | 11m | 11m | 11m | 11m | 12m |
Compare with peers
- International Money Express, Inc. balance sheet
- Sezzle Inc. balance sheet
- Marqeta, Inc. balance sheet
- Flywire Corp balance sheet
- Priority Technology Holdings, Inc. balance sheet
Head to head: IMXI vs PMTSPMTS vs SEZLMQ vs PMTSFLYW vs PMTS
More: Transaction & Payment Processing Services stocks compared, Financials sector, rankings of US companies