Biggest changeFiscal Year Ended September 30, Change (in thousands) 2024 2023 Gross profit: Pawn service charges $ 436,545 $ 383,772 14% Merchandise sales 663,736 615,446 8% Merchandise sales gross profit 236,333 220,667 7% Gross margin on merchandise sales 36 % 36 % 0 bps Jewelry scrapping sales 61,082 49,528 23% Jewelry scrapping gross profit 9,156 5,104 79% Gross margin on jewelry scrapping sales 15 % 10 % 500 bps Other revenues 239 295 (19)% Gross profit 682,273 609,838 12% Operating expenses: Store expenses 461,055 418,574 10% General and administrative 75,557 67,529 12% Impairment of other assets 843 4,343 (81)% Depreciation and Amortization 33,069 32,131 3% (Gain) loss on sale or disposal of assets and other (16) 208 (108)% Other operating income (765) (5,097) (85)% Total operating expenses 569,743 517,688 10% Interest expense 13,585 16,456 (17)% Interest income (10,575) (7,470) 42% Equity in net (income) loss of unconsolidated affiliates (4,711) 28,459 117% Other (income) expense (1,377) 3,072 145% Total non-operating (income) expenses (3,078) 40,517 108% Income before income taxes 115,608 51,633 124% Income tax expense 32,513 13,170 147% Net income $ 83,095 $ 38,463 116% Net pawn earning assets: Pawn loans $ 274,084 $ 245,766 12% Inventory, net 191,923 166,477 15% Total net pawn earning assets $ 466,007 $ 412,243 13% 26 Table of Contents Pawn loans outstanding (“PLO”) increased $28.3 million (12%) to $274.1 million due to improved operational performance and continued strong pawn demand.
Biggest changeFiscal Year Ended September 30, Change (in thousands) 2025 2024 Gross profit: Pawn service charges $ 474,228 $ 436,545 9% Merchandise sales 700,999 663,736 6% Merchandise sales gross profit 245,322 236,333 4% Gross margin on merchandise sales 35.0 % 35.6 % (60) bps Jewelry scrap sales 98,884 61,082 62% Jewelry scrap gross profit 26,346 9,156 188% Gross margin on jewelry scrap sales 26.6 % 15.0 % 1,160 bps Other revenues 169 239 (29)% Gross profit 746,065 682,273 9% Operating expenses: Store expenses 481,108 461,055 4% General and administrative 83,500 75,557 11% Impairment of other assets 877 843 4% Depreciation and amortization 32,538 33,069 (2)% Loss (gain) on sale or disposal of assets and other 135 (16) * Other operating income (1,262) (765) 65% Total operating expenses 596,896 569,743 5% Interest expense 23,029 13,585 70% Interest income (14,721) (10,575) 39% Equity in net income of unconsolidated affiliates (6,150) (4,711) 31% Other (income) expense 238 (1,377) (117)% Total non-operating expenses (income) 2,396 (3,078) (178)% Income before income taxes 146,773 115,608 27% Income tax expense 37,160 32,513 14% Net income $ 109,613 $ 83,095 32% Net pawn earning assets: Pawn loans $ 307,496 $ 274,084 12% Inventory, net 248,457 191,923 29% Total net pawn earning assets $ 555,953 $ 466,007 19% * Represents a percentage computation that is not mathematically meaningful. 27 Table of Contents PLO increased $33.4 million (12%) to $307.5 million due to higher average loan size, continued strong pawn demand, improved operational performance and additional stores.
We anticipate that cash flows from operations and cash on hand will be adequate to fund ongoing operations, debt service requirements, tax payments, any future stock repurchases, strategic investments, our contractual obligations, planned de novo store growth, capital expenditures and working capital requirements through fiscal 2025.
We anticipate that cash flows from operations and cash on hand will be adequate to fund ongoing operations, debt service requirements, tax payments, any future stock repurchases, strategic investments, our contractual obligations, planned de novo store growth, capital expenditures and working capital requirements through fiscal 2026.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to inform the reader about matters affecting the financial condition and results of operations of EZCORP, Inc. and its subsidiaries (collectively, “we,” “us”, “our” or the “Company”) for the two-year period ended September 30, 2024.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Management’s Discussion and Analysis of Financial Condition and Results of Operations is intended to inform the reader about matters affecting the financial condition and results of operations of EZCORP, Inc. and its subsidiaries (collectively, “we,” “us”, “our” or the “Company”) for the two-year period ended September 30, 2025.
Such risks and uncertainties include, among other things: • Changes in laws and regulations; • Negative characterizations of our industry; • Concentration of business in Texas and Florida; • Changes in gold prices or volumes; • Changes in sales, pawn loan balances, sales margins, pawn redemption rates or other important operating metrics; • Our ability to continue growing our store count through acquisitions and de novo openings; • Continuing indemnification obligations for pre-closing taxes related to our sale of Grupo Finmart; • Our controlled ownership structure; • Potential regulatory fines and penalties, lawsuits and related liabilities related to firearms business; • Potential robberies, burglaries and other crimes at our stores; • Changes in the competitive landscape; • Our ability to design or acquire, deploy and maintain adequate information technology and other business systems; • Failure to achieve adequate return on investments; • Potential uninsured property, casualty or other losses; • Potential natural disasters; • Financial statement impact of potential impairment of goodwill or other intangible assets such as trade names; • Potential conversion of Convertible Notes into cash (which could adversely affect liquidity) or stock (which will cause dilution of existing stockholders); • Limited number of unreserved shares available for future issuance; • Public health issues that could adversely affect our financial condition or results of operations; • Changes in the business, regulatory, political or social climate in Latin America; • Changes in foreign currency exchange rates; • The outcome of future litigation and regulatory proceedings; • Potential disruptive effect of acquisitions, investments and new businesses; 35 Table of Contents • Potential exposure under anti-corruption, anti-bribery, anti-money laundering and other general business laws and regulations; • Changes in liquidity, capital requirements or access to debt and capital markets; • Potential data security breaches or other cyber-attacks; and • Potential civil unrest or government overthrow and other events beyond our control.
Such risks and uncertainties include, among other things: • Changes in laws and regulations; • Negative characterizations of our industry; • Concentration of business in Texas and Florida; • Changes in gold prices or volumes; • Changes in sales, pawn loan balances, sales margins, pawn redemption rates or other important operating metrics; • Our ability to continue growing our store count through acquisitions and de novo openings; • Continuing indemnification obligations for pre-closing taxes related to our sale of Grupo Finmart; • Our controlled ownership structure; • Potential regulatory fines and penalties, lawsuits and related liabilities related to firearms business; • Potential robberies, burglaries and other crimes at our stores; • Changes in the competitive landscape; • Our ability to design or acquire, deploy and maintain adequate information technology and other business systems; • Failure to achieve adequate return on investments; • Potential uninsured property, casualty or other losses; • Potential natural disasters; • Financial statement impact of potential impairment of goodwill or other intangible assets such as trade names; • Potential conversion of convertible notes into cash (which could adversely affect liquidity) or stock (which will cause dilution of existing stockholders); • Limited number of unreserved shares available for future issuance; • Debt in the form of the 2032 Senior Notes, which could have a material adverse effect on our financial condition and results of operations; • Public health issues that could adversely affect our financial condition or results of operations; • Changes in the business, regulatory, political or social climate in Latin America; • Changes in foreign currency exchange rates; • The outcome of future litigation and regulatory proceedings; • Potential disruptive effect of acquisitions, investments and new businesses; • Potential exposure under anti-corruption, anti-bribery, anti-money laundering and other general business laws and regulations; • Changes in liquidity, capital requirements or access to debt and capital markets; • Potential data security breaches or other cyber-attacks; and • Potential civil unrest or government overthrow and other events beyond our control.
The results of the impairment analyses for fiscal 2024 and fiscal 2023 are discussed in Note 6: Goodwill And Intangible Assets of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Income Taxes Management believes that it is more likely than not that forecasted income, including income that may be generated as a result of certain tax planning strategies, together with future reversals of existing taxable temporary differences, will be sufficient to fully recover the net recorded deferred tax assets.
The results of the impairment analyses for fiscal 2025 and fiscal 2024 are discussed in Note 7: Goodwill And Intangible Assets of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Income Taxes Management believes that it is more likely than not that forecasted income, including income that may be generated as a result of certain tax planning strategies, together with future reversals of existing taxable temporary differences, will be sufficient to fully recover the net recorded deferred tax assets.
(b) Excludes $5.6 million in sublease payments expected to be received. (c) No provision for uncertain tax benefits has been reflected in the contractual obligations table as the timing of any such payment is uncertain.
(b) Excludes $6.4 million in sublease payments expected to be received. (c) No provision for uncertain tax benefits has been reflected in the contractual obligations table as the timing of any such payment is uncertain.
Fiscal 2023 These tables, as well as the discussion that follows, should be read in conjunction with the accompanying consolidated financial statements and related notes. Summary Financial Data The following table presents selected summary consolidated financial data for fiscal 2024 and fiscal 2023.
Fiscal 2024 These tables, as well as the discussion that follows, should be read in conjunction with the accompanying consolidated financial statements and related notes. Summary Financial Data The following table presents selected summary consolidated financial data for fiscal 2025 and fiscal 2024.
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 to evaluate and compare operating results across accounting periods. Readers should consider the information in addition to, but not rather than or superior to, our financial statements prepared in accordance with GAAP.
We provide non-GAAP financial information for informational purposes and to 25 Table of Contents enhance understanding of our GAAP consolidated financial statements. We use this non-GAAP financial information to evaluate and compare operating results across accounting periods. Readers should consider the information in addition to, but not rather than or superior to, our financial statements prepared in accordance with GAAP.
The end-of-period and approximate average exchange rates for each applicable currency as compared to U.S. dollars as of and for the fiscal years ended September 30, 2024 and 2023 were as follows: September 30, Twelve Months Ended September 30, 2024 2023 2024 2023 Mexican peso 19.7 17.4 17.7 18.3 Guatemalan quetzal 7.6 7.7 7.6 7.6 Honduran lempira 24.6 24.5 24.4 24.3 Australian dollar 1.4 1.6 1.5 1.5 25 Table of Contents Operating Results Fiscal 2024 vs.
The end-of-period and approximate average exchange rates for each applicable currency as compared to U.S. dollars as of and for the fiscal years ended September 30, 2025 and 2024 were as follows: September 30, Twelve Months Ended September 30, 2025 2024 2025 2024 Mexican peso 18.3 19.7 19.7 17.7 Guatemalan quetzal 7.5 7.6 7.6 7.6 Honduran lempira 25.9 24.6 25.4 24.4 Australian dollar 1.5 1.4 1.6 1.5 26 Table of Contents Operating Results Fiscal 2025 vs.
Assuming the average forfeiture rate increased or decreased by 10%, our pawn service charges receivable balance as of September 30, 2024 would have increased or decreased by approximately $1.4 million. Inventory and Cost of Goods Sold We consider our estimates of obsolete or slow-moving inventory and shrinkage in determining the appropriate overall valuation allowance for inventory.
Assuming the average forfeiture rate increased or decreased by 10%, our pawn service charges receivable balance as of September 30, 2025 would have increased or decreased by approximately $1.5 million. Inventory and Cost of Goods Sold We consider our estimates of obsolete or slow-moving inventory and shrinkage in determining the appropriate overall valuation allowance for inventory.
Although forward-looking statements reflect our good faith beliefs, forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance or achievements to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements.
Although forward-looking statements reflect our good faith beliefs, forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance or achievements to differ materially from anticipated future results, performance or achievements expressed 36 Table of Contents or implied by such forward-looking statements.
(a) Fiscal 2024 and 2023 constant currency amounts exclude net GAAP basis foreign currency transaction loss of $0.1 million and $0.4 million, respectively, resulting from movement in exchange rates.
(a) Fiscal 2025 and 2024 constant currency amounts exclude net GAAP basis foreign currency transaction loss of $0.1 million and $0.1 million, respectively, resulting from movement in exchange rates.
Fiscal 2022 The Results of Operations discussion for fiscal 2023 vs. fiscal 2022 is located in “Part II, Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended September 30, 2023. 31 Table of Contents Liquidity and Capital Resources Cash and Cash Equivalents Our cash and equivalents balance was $170.5 million at September 30, 2024 compared to $220.6 million at September 30, 2023.
Fiscal 2023 The Results of Operations discussion for fiscal 2024 vs. fiscal 2023 is located in “Part II, Item 7 — Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended September 30, 2024. 32 Table of Contents Liquidity and Capital Resources Cash and Cash Equivalents Our cash and equivalents balance was $469.5 million at September 30, 2025 compared to $170.5 million at September 30, 2024.
See Note 9: Income Taxes of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Additionally, no provision for insurance reserves, deferred compensation arrangements, or other liabilities totaling $8.5 million has been included as the timing of such payments are uncertain.
See Note 10: Income Taxes of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Additionally, no provision for insurance reserves, deferred compensation arrangements, or other liabilities have been included as the timing of such payments are uncertain.
Unexpected variations in any of these factors could change our estimate of collectible loans, affecting our earnings and financial condition. As of September 30, 2024, the balance of our PSC receivable was $44.0 million.
Unexpected variations in any of these factors could change our estimate of collectible loans, affecting our earnings and financial condition. As of September 30, 2025, the balance of our PSC receivable was $48.7 million.
(b) Balance is calculated based on the average of the monthly ending balance averages during the applicable period. 2024 Change (GAAP) 2024 Change (Constant Currency) Same Store data: (a) PLO 7% 16% PSC 16% 14% Merchandise Sales 11% 8% Merchandise Sales Gross Profit 16% 13% Store Expenses 12% 9% (a) Stores open at the end of the period included in the same store calculation were 697.
(b) Balance is calculated based on the average of the monthly ending balance averages during the applicable period. 2025 Change (GAAP) 2025 Change (Constant Currency) Same-Store data: (a) PLO 14% 9% PSC 6% 14% Merchandise Sales 8% 18% Merchandise Sales Gross Profit 3% 13% Store Expenses 3% 12% (a) Stores open at the end of the period included in the same-store calculation were 727.
Actual results may differ from the estimates under different assumptions or conditions. 33 Table of Contents The critical accounting policies and estimates that could have a significant impact on our results of operations, as well as relevant recent accounting pronouncements, are described in Note 1: Organization And Summary Of Significant Accounting Policies of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Certain accounting policies regarding the quantification of the sensitivity of certain critical estimates are discussed further below.
The critical accounting policies and estimates that could have a significant impact on our results of operations, as well as relevant recent accounting pronouncements, are described in Note 1: Organization And Summary Of Significant Accounting Policies of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Certain accounting policies regarding the quantification of the sensitivity of certain critical estimates are discussed further below.
Future declines in gold prices may cause an increase in reserve rates pertaining to jewelry inventory. As of September 30, 2024, the gross balance of our inventory was $194.7 million, for which we have included reserves of $2.7 million.
Future declines in gold prices may cause an increase in reserve rates pertaining to jewelry inventory. As of September 30, 2025, the gross balance of our inventory was $252.0 million, for which we have included reserves of $3.6 million.
During fiscal 2024, segment net store count in our U.S. pawn segment increased by 13 due to the acquisition of 13 stores, the addition of one de novo store and the consolidation of one store. 28 Table of Contents Latin America Pawn The following table presents selected summary financial data from our Latin America Pawn segment, including constant currency results, after translation to U.S. dollars from functional currencies.
During fiscal 2025, segment net store count in our U.S. pawn segment increased by 3 due to the acquisition of 4 stores and the consolidation of 1 store. 29 Table of Contents Latin America Pawn The following table presents selected summary financial data from our Latin America Pawn segment, including constant currency results, after translation to U.S. dollars from functional currencies.
The $1.0 million increase in cash flows used in investing activities was primarily due to an increase of $51.7 million in net pawn lending outflows, offset by a $27.0 million increase in cash inflows from the sale of forfeited collateral and a $23.7 million net decrease in cash flows used to fund strategic investments, capital expenditures and acquisitions.
The $6.0 million increase in cash flows used in investing activities was due primarily to an increase of $34.2 million in net pawn lending outflows and a $1.7 million net increase in cash flows used to fund other investing activities including strategic investments, capital expenditures and acquisitions, partially offset by a $29.8 million increase in cash inflows from the sale of forfeited collateral.
Cautionary Statement Regarding Risks and Uncertainties That May Affect Future Results This Annual Report on Form 10-K, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
We believe adequate provisions for income taxes have been made for all periods. 35 Table of Contents Cautionary Statement Regarding Risks and Uncertainties That May Affect Future Results This Annual Report on Form 10-K, including Management’s Discussion and Analysis of Financial Condition and Results of Operations, includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
We adjust these reserves in light of changing facts and circumstances, such as the closing of an audit or the refinement of an estimate. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs. We believe adequate provisions for income taxes have been made for all periods.
We adjust these reserves in light of changing facts and circumstances, such as the closing of an audit or the refinement of an estimate. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.
Our cash and equivalents were held in cash depository accounts with major banks or invested in high quality, short-term liquid investments.
Our cash and equivalents are primarily held in cash depository accounts with banks in geographies we operate or invested in high quality, short-term liquid investments.
Results of Operations Non-GAAP Financial Information To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we provide certain other non-GAAP financial information on a constant currency basis (“constant currency”) and “same store” basis.
The Board of Directors has reserved the right to modify, suspend or terminate the program at any time. Results of Operations Non-GAAP Financial Information To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we provide certain other non-GAAP financial information on a constant currency basis (“constant currency”) and “same-store” basis.
Cash Flows The table and discussion below present a summary of the sources and uses of our cash: Fiscal Year Ended September 30, Change (in thousands) 2024 2023 Cash flows provided by operating activities $ 113,600 $ 101,834 12% Cash flows used in investing activities (111,853) (110,886) 1% Cash flows (used in) provided by financing activities (50,183) 23,692 (312)% Effect of exchange rate changes on cash and cash equivalents and restricted cash (725) (41) * Net (decrease) increase in cash and cash equivalents and restricted cash $ (49,161) $ 14,599 (437)% * Represents a percentage computation that is not mathematically meaningful.
Cash Flows The table and discussion below present a summary of the sources and uses of our cash: Fiscal Year Ended September 30, Change (in thousands) 2025 2024 Cash flows provided by operating activities $ 148,985 $ 113,600 31% Cash flows used in investing activities (117,862) (111,853) 5% Cash flows provided by (used in) financing activities 274,420 (50,183) * Effect of exchange rate changes on cash and cash equivalents and restricted cash (637) (725) (12)% Net increase (decrease) in cash and cash equivalents and restricted cash $ 304,906 $ (49,161) * * Represents a percentage computation that is not mathematically meaningful.
We use this information to make judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.
We use this information to make judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from the estimates under different assumptions or conditions.
The $11.8 million increase in cash flows provided by operating activities was primarily due to an increase in net income (when considering adjustments for non-cash items affecting net income) as well as changes in working capital primarily related to the timing of payments of income taxes, prepaid expenses, accounts payable and inventory.
The $35.4 million increase in cash flows provided by operating activities was due primarily to an increase in net income as well as changes in working capital primarily related to the timing of payments of accounts payable and inventory.
Goodwill and Indefinite-Lived Intangible Assets When testing goodwill for impairment, we have the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that the estimated fair value of a reporting unit is less than its carrying amount.
Assuming the reserve rates were increased or decreased by 10%, our inventory reserve balance as of September 30, 2025 would have increased or decreased by approximately $0.4 million. 34 Table of Contents Goodwill and Indefinite-Lived Intangible Assets When testing goodwill for impairment, we have the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more-likely-than-not that the estimated fair value of a reporting unit is less than its carrying amount.
We have included valuation allowances against deferred tax assets for net operating losses and tax credits not expected to be utilized based on specific facts and estimates for each jurisdiction. 34 Table of Contents We consider the earnings of certain non-U.S. subsidiaries to be indefinitely invested outside the U.S. on the basis of estimates that future domestic cash generation will be sufficient to meet future domestic cash needs and our specific plans for reinvestment of those subsidiary earnings.
We consider the earnings of certain non-U.S. subsidiaries to be indefinitely invested outside the U.S. on the basis of estimates that future domestic cash generation will be sufficient to meet future domestic cash needs and our specific plans for reinvestment of those subsidiary earnings.
Total revenues increased $112.6 million (11%) and gross profit increased 12%, reflecting improved pawn service charge (“PSC”) revenue, merchandise sales and merchandise sales gross profit. PSC increased $52.8 million (14%) as a result of higher average PLO. Merchandise sales increased $48.3 million (8%). Merchandise sales gross margin remains within our targeted range at 36%.
Total revenues increased $112.7 million (10%) and gross profit increased 9%, reflecting improved PSC revenue, merchandise sales and jewelry scrap gross profit. PSC increased $37.7 million (9%) as a result of higher average PLO. Merchandise sales increased $37.3 million (6%). Merchandise sales gross margin remains within our targeted range at 35.0%.
See Note 9: Income Taxes of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data” for quantification of these items. Fiscal 2023 vs.
These items include the net effect of state taxes, non-deductible items and changes in valuation allowances for certain foreign operations. See Note 10: Income Taxes of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data” for quantification of these items. Fiscal 2024 vs.
Pawn segment: Fiscal Year Ended September 30, Change (in thousands) 2024 2023 Gross profit: Pawn service charges $ 322,362 $ 285,919 13% Merchandise sales 459,251 432,578 6% Merchandise sales gross profit 170,357 164,704 3% Gross margin on merchandise sales 37 % 38 % (100) bps Jewelry scrapping sales 54,344 43,305 25% Jewelry scrapping sales gross profit 8,418 5,596 50% Gross margin on jewelry scrapping sales 15 % 13 % 200 bps Other revenues 126 119 6% Gross profit 501,263 456,338 10% Segment operating expenses: Store expenses 325,816 299,319 9% Depreciation and amortization 10,147 10,382 (2)% Loss on sale or disposal of assets and other 3 115 (97)% Segment operating contribution 165,297 146,522 13% Other segment income 7 (2) * Segment contribution $ 165,290 $ 146,524 13% Other data: Average monthly ending pawn loan balance per store (a) $ 361 $ 327 10% Monthly average yield on pawn loans outstanding 14 % 14 % — bps Pawn collateral - general merchandise 34 % 34 % —% Pawn collateral - jewelry 66 % 66 % —% * Represents a percentage computation that is not mathematically meaningful.
Pawn segment: Fiscal Year Ended September 30, Change (in thousands) 2025 2024 Gross profit: Pawn service charges $ 351,479 $ 322,362 9% Merchandise sales 475,252 459,251 3% Merchandise sales gross profit 176,145 170,357 3% Gross margin on merchandise sales 37.1 % 37.1 % — bps Jewelry scrap sales 85,658 54,344 58% Jewelry scrap sales gross profit 22,912 8,418 172% Gross margin on jewelry scrap sales 26.7 % 15.5 % 1,120 bps Other revenues 103 126 (18)% Gross profit 550,639 501,263 10% Segment operating expenses: Store expenses 339,378 325,816 4% Impairment of goodwill, intangible and other assets 263 — 100% Depreciation and amortization 10,750 10,147 6% Loss on sale or disposal of assets and other 83 3 * Segment operating contribution 200,165 165,297 21% Other segment income — 7 (100)% Segment contribution $ 200,165 $ 165,290 21% Other data: Average monthly ending pawn loan balance per store (a) $ 399 $ 361 11% Monthly average yield on pawn loans outstanding 14 % 14 % — bps Pawn collateral - general merchandise 32 % 34 % (200) bps Pawn collateral - jewelry 68 % 66 % 200 bps * Represents a percentage computation that is not mathematically meaningful.
Other Investments The following table presents selected summary financial data for our Other Investments segment after translation to U.S. dollars from its functional currency of primarily Australian dollars: Fiscal Year Ended September 30, Change (in thousands) 2024 2023 Gross profit: Consumer loan fees, interest and other $ 35 $ 55 (36)% Gross profit 35 55 (36)% Segment operating expenses: Interest income (2,422) (1,500) 61% Equity in net (income) loss of unconsolidated affiliates (4,993) 28,459 118% Segment operating contribution (loss) 7,450 (26,904) 128% Other segment (income) loss — 31 100% Segment contribution (loss) $ 7,450 $ (26,935) 128% Segment income was $7.5 million, an increase of $34.4 million, primarily due to the prior year net loss on our share of Cash Converters’ net results related to their non-cash goodwill impairment charge. 30 Table of Contents Other Items The following table reconciles our consolidated segment contribution discussed above to net income attributable to EZCORP, Inc., including items that affect our consolidated financial results but are not allocated among segments: Fiscal Year Ended September 30, Change (in thousands) 2024 2023 Segment contribution $ 211,581 $ 151,247 40% Corporate expenses (income): General and administrative 75,557 67,532 12% Impairment of other assets 843 4,343 (81)% Depreciation and amortization 14,057 12,558 12% Loss on sale or disposal of assets and other 121 382 (68)% Other operating income (765) — 100% Interest expense 13,585 16,456 (17)% Interest income (6,541) (4,829) 35% Equity in net loss of unconsolidated affiliates 282 — * Other (income) expense (1,166) 3,172 137% Income before income taxes 115,608 51,633 124% Income tax expense 32,513 13,170 147% Net income $ 83,095 $ 38,463 116% * Represents a percentage computation that is not mathematically meaningful.
Other Investments The following table presents selected summary financial data for our Other Investments segment after translation to U.S. dollars from its functional currency of primarily Australian dollars: Fiscal Year Ended September 30, Change (in thousands) 2025 2024 Gross profit: Consumer loan fees, interest and other $ — $ 35 (100)% Gross profit — 35 (100)% Segment operating expenses: Interest income (2,646) (2,422) 9% Equity in net (income) loss of unconsolidated affiliates (6,936) (4,993) 39% Segment operating contribution (loss) 9,582 7,450 29% Other segment (income) loss — — —% Segment contribution (loss) $ 9,582 $ 7,450 29% Other Investments income was $9.6 million, an increase of $2.1 million, primarily due to Cash Converters’ increased net profit for the year. 31 Table of Contents Other Items The following table reconciles our consolidated segment contribution discussed above to net income attributable to EZCORP, Inc., including items that affect our consolidated financial results but are not allocated among segments: Fiscal Year Ended September 30, Change (in thousands) 2025 2024 Segment contribution $ 256,360 $ 211,581 21% Corporate expenses (income): General and administrative 83,500 75,557 11% Impairment of other assets 614 843 (27)% Depreciation and amortization 13,176 14,057 (6)% Loss on sale or disposal of assets and other — 121 (100)% Other operating income (1,262) (765) 65% Interest expense 23,029 13,585 70% Interest income (10,824) (6,541) 65% Equity in net loss of unconsolidated affiliates 786 282 179% Other (income) expense 568 (1,166) (149)% Income before income taxes 146,773 115,608 27% Income tax expense 37,160 32,513 14% Net income $ 109,613 $ 83,095 32% Segment contribution increased $44.8 million or 21%, primarily due to the improved operating results of the segments, as discussed above.
See Note 9: Income Taxes of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data” for quantification of these items. 27 Table of Contents U.S. Pawn The following table presents selected summary financial data from our U.S.
These items include the net effect of state taxes, non-deductible items and changes in valuation allowances for certain foreign operations. See Note 10: Income Taxes of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data” for quantification of these items. 28 Table of Contents U.S.
On May 3, 2022, our Board authorized the repurchase of up to $50 million of our Class A Common Stock over three years.
Our uses of cash have been for business acquisitions, capital expenditures, payments of principal and interest on outstanding debt obligations and share repurchases. On May 3, 2022, our Board authorized the repurchase of up to $50 million of our Class A Common Stock over three years.
(a) Balance is calculated based on the average of the monthly ending balance averages during the applicable period. PLO ended the year at $214.3 million, up 12% on a total and same store basis. Total revenues increased 10% and gross profit increased 10%, primarily due to increased PSC and higher merchandise sales.
(a) Balance is calculated based on the average of the monthly ending balance averages during the applicable period. PLO ended the year at $233.8 million, up 9% on a total and same-store basis due to increase in average loan size, strong loan demand and improved operational performance.
On a same store basis, PLO increased 7% (16% on a constant currency basis) due to improved operational performance and increased loan demand. 29 Table of Contents Total revenues were up 13% (11% on a constant currency basis), and gross profit increased by 18% (15% on a constant currency basis), reflecting increased PSC, higher merchandise sales and improved gross profit.
Total revenues were up 11% (20% on a constant currency basis), and gross profit increased by 8% (17% on a constant currency basis), reflecting increased PSC, merchandise sales and jewelry scrap sales. 30 Table of Contents PSC increased 8% (16% on constant currency basis) as a result of higher average PLO.
Store expenses increased $16.0 million, up 13% (11% on a constant currency basis), primarily due to increased labor headcount, in line with store activity and minimum wage increases and, to a lesser extent, rent associated with lease renewals.. Same-store expenses increased 12% (9% on a constant currency basis).
Store expenses increased $6.5 million, up 5% (14% on a constant currency basis), primarily due to increased labor headcount, in line with store activity and minimum wage increases. Same-store expenses increased 3% (12% on a constant currency basis). Segment contribution was up 20% to $46.6 million (28% on a constant currency basis), due to the changes noted above.
PSC increased 13% as a result of higher average PLO. Merchandise sales increased 6%. Offsetting the sales increase, merchandise sales gross margin decreased 100 bps to 37%. Store expenses increased 9% (8% on a same store basis), primarily due to labor costs driven by inflation. Segment contribution increased $18.8 million due to the changes described above.
Jewelry scrap sales increased 58%, and jewelry scrap sales gross margin increased to 26.7% due to increase in gold price and jewelry purchases. Store expenses increased 4% (4% on a same-store basis), primarily due to labor costs driven by inflation. Segment contribution increased $34.9 million due to the changes described above.
Fiscal Year Ended September 30, (in thousands) 2024 (GAAP) 2023 (GAAP) Change (GAAP) 2024 (Constant Currency) Change (Constant Currency) Gross profit: Pawn service charges $ 114,183 $ 97,853 17% $ 111,784 14% Merchandise sales 204,485 182,868 12% 199,012 9% Merchandise sales gross profit 65,976 55,963 18% 64,138 15% Gross margin on merchandise sales 32 % 31 % 100 bps 32 % 100 bps Jewelry scrapping sales 6,738 6,223 8% 6,779 9% Jewelry scrapping sales gross profit 738 (492) 250% 739 250% Gross margin on jewelry scrapping sales 11 % (8) % 238% 11 % 238% Other revenues, net 78 121 (36)% 76 (37)% Gross profit 180,975 153,445 18% 176,737 15% Segment operating expenses: Store expenses 135,239 119,255 13% 131,831 11% Depreciation and amortization 8,865 9,191 (4)% 8,599 (6)% Other operating income — (5,097) 100% — 100% Segment operating contribution 36,871 30,096 23% 36,307 21% Other segment income (a) (1,970) (1,562) 26% (1,846) 18% Segment contribution $ 38,841 $ 31,658 23% $ 38,153 21% Other data: Average monthly ending pawn loan balance per store (b) $ 83 $ 73 14% $ 82 12% Monthly average yield on pawn loans outstanding 16 % 17 % (100) bps 16 % (100) bps Pawn collateral - general merchandise 64 % 68 % (6)% 65 % (4)% Pawn collateral - jewelry 36 % 32 % 13% 35 % 9% * Represents a percentage computation that is not mathematically meaningful.
Fiscal Year Ended September 30, (in thousands) 2025 (GAAP) 2024 (GAAP) Change (GAAP) 2025 (Constant Currency) Change (Constant Currency) Gross profit: Pawn service charges $ 122,749 $ 114,183 8% $ 131,992 16% Merchandise sales 225,747 204,485 10% 245,382 20% Merchandise sales gross profit 69,177 65,976 5% 75,229 14% Gross margin on merchandise sales 30.6 % 32.3 % (170) bps 30.7 % (160) bps Jewelry scrap sales 13,226 6,738 96% 14,338 113% Jewelry scrap sales gross profit 3,434 738 * 3,745 * Gross margin on jewelry scrap sales 26.0 % 11.0 % 1,500 bps 26.1 % 1,510 bps Other revenues, net 66 78 (15)% 74 (5)% Gross profit 195,426 180,975 8% 211,040 17% Segment operating expenses: Store expenses 141,730 135,239 5% 153,686 14% Depreciation and amortization 8,612 8,865 (3)% 9,336 5% Segment operating contribution $ 45,084 $ 36,871 22% $ 48,018 30% Other segment income (a) (1,529) (1,970) (22)% (1,736) (12)% Segment contribution $ 46,613 $ 38,841 20% $ 49,754 28% Other data: Average monthly ending pawn loan balance per store (b) $ 85 $ 83 2% $ 91 10% Monthly average yield on pawn loans outstanding 16 % 16 % — bps 16 % — bps Pawn collateral - general merchandise 59 % 64 % (500) bps 59 % (500) bps Pawn collateral - jewelry 41 % 36 % 500 bps 41 % 500 bps * Represents a percentage computation that is not mathematically meaningful.
Convertible Notes For a description of the terms of our convertible notes, including the associated conversion and other related features and transactions, see Note 7: Debt of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Contractual Obligations Below is a summary of our cash needs to meet future aggregate contractual obligations as of September 30, 2024: Payments due by Period (in thousands) Total Less than 1 year 1-3 years 3-5 years More than 5 years Debt obligations (a) $ 333,373 $ 103,373 $ — $ — $ 230,000 Interest on long-term debt obligations 46,713 10,057 17,250 17,250 2,156 Lease obligations (b) 293,380 76,639 118,792 59,939 38,010 Total (c) (d) $ 673,466 $ 190,069 $ 136,042 $ 77,189 $ 270,166 (a) Excludes debt discount and deferred financing costs as well as convertible features.
Depending on the level of acquisition activity and other factors, our ability to repay our longer term debt obligations, including the convertible debt maturing in December 2029 and the senior notes due April 2032, may require us to refinance these obligations through the issuance of new debt securities, equity securities, convertible securities or through new credit facilities. 33 Table of Contents Convertible Notes For a description of the terms of our convertible notes, including the associated conversion and other related features and transactions, see Note 8: Debt of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” Contractual Obligations Below is a summary of our cash needs to meet future aggregate contractual obligations as of September 30, 2025: Payments due by Period (in thousands) Total Less than 1 year 1-3 years 3-5 years More than 5 years Debt obligations (a) $ 530,000 $ — $ — $ 230,000 $ 300,000 Interest on long-term debt obligations 193,872 30,934 61,500 57,188 44,250 Lease obligations (b) 311,173 80,805 117,683 59,834 52,851 Total (c) (d) $ 1,035,045 $ 111,739 $ 179,183 $ 347,022 $ 397,101 (a) Excludes deferred financing costs as well as convertible features.
Operating expenses increased $52.1 million (10%) primarily due to (a) a $42.5 million increase in store expenses as a result of increased labor driven by inflationary and minimum wage increases and, to a lesser extent, expenses related to rent and (b) a $8.0 million increase in general and administrative expenses, primarily due to labor, incentive compensation and to a lesser extent, cost related to the implementation and ongoing support for our Workday ERP system.
Operating expenses increased $27.2 million (5%) primarily due to a $20.1 million increase in store expenses as a result of increased labor driven by increased headcount from acquired and de novo stores, and inflationary wage increases. General and administrative expenses increased $7.9 million primarily due to labor and incentive compensation expense.
Interest expense decreased $2.9 million (17%), primarily driven by the prior year net loss recorded on the partial extinguishments of the 2024 convertible notes and 2025 convertible notes. See Note 7: Debt of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data” for further discussion.
See Note 8: Debt of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data” for further discussion. Interest income increased $4.3 million (65%), primarily due to the increase in Cash and cash equivalents held during the second half of fiscal 2025.
See Note 7: Debt of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplementary Data.” The shares repurchased in conjunction with the transactions discussed above were authorized separately from, and not considered part of, the publicly announced share repurchase program referred to below.
See Note 15: Subsequent Events of Notes to Consolidated Financial Statements included in “Part II, Item 8 — Financial Statements and Supplemental Data”. The Company also repurchased 220,435 of its Class A common stock for $3.0 million in privately negotiated transactions. Such transactions were authorized separately from, and not considered a part of the Common Stock Repurchase Program.
The net effect of these changes was a $49.2 million decrease in cash on hand during the current year, resulting in a $179.8 million ending cash and restricted cash balance. Sources and Uses of Cash In December 2022, we issued $230.0 million aggregate principal amount of 2029 Convertible Notes.
The net effect of these changes was a $304.9 million increase in cash on hand during the current year, resulting in a $484.7 million ending cash and restricted cash balance. Sources and Uses of Cash Our primary sources of funds includes cash generated from operations and borrowings from the issuance of debt.
Income tax expense includes other items that do not necessarily correspond to pre-tax earnings and create volatility in our effective tax rate. These items include the net effect of state taxes, non-deductible items and changes in valuation allowances for certain foreign operations.
Income tax expense increased $4.6 million, primarily due to the increase in income before income taxes of $31.2 million, offset by accrued withholding taxes recorded in prior year for prior earnings that are no longer permanently reinvested. Income tax expense includes other items that do not necessarily correspond to pre-tax earnings and create volatility in our effective tax rate.
Income tax expense includes other items that do not necessarily correspond to pre-tax earnings and create volatility in our effective tax rate. These items include the net effect of state taxes, non-deductible items and changes in valuation allowances for certain foreign operations.
Income tax expense increased $4.6 million primarily due to the increase in income before income taxes of $31.2 million, offset by accrued withholding taxes recorded in prior year for prior earnings that are no longer permanently reinvested. Income tax expense includes other items that do not necessarily correspond to pre-tax earnings and create volatility in our effective tax rate.
Execution of the program will be responsive to fluctuating market conditions and valuations, liquidity needs and the expected return on investment compared to other opportunities. 32 Table of Contents Under the stock repurchase program, we may purchase Class A Non-Voting common stock from time to time at management’s discretion in accordance with applicable securities laws, including through open market transactions, block or privately negotiated transactions, or any combination thereof.
Execution of the program will be responsive to fluctuating market conditions and valuations, liquidity needs and the expected return on investment compared to other opportunities.
Segment contribution was up 23% to $38.8 million (21% on a constant currency basis), due to the changes noted above, in addition to the impact of the prior year reversal of contingent consideration liability in connection with a previously completed acquisition, which was recorded to “Other operating income.” During fiscal 2024, net store count in our Latin America pawn segment increased by 35 due to the opening of 40 de novo stores and the consolidation of five stores.
During fiscal 2025, net store count in our Latin America pawn segment increased by 78 due to the acquisition of 48 stores, the opening of 40 de novo stores and the consolidation of 10 stores.
PSC increased 17% (14% on constant currency basis) as a result of higher average PLO. Merchandise sales increased 12% (9% on a constant currency basis) and 11% on a same store basis (8% on a constant currency basis). Merchandise sales gross margin increased 100 bps to 32%.
Total revenues increased 9% and gross profit increased 10%, primarily due to increased PSC, merchandise sales, and jewelry scrap sales. PSC increased 9% as a result of higher average PLO. Merchandise sales increased 3%, and merchandise sales gross margin remained consistent at 37.1%.
As of September 30, 2024, we have repurchased 2,845,548 shares of our Class A Common Stock under the program for $26.0 million which amount was allocated between “Additional paid-in capital” and “Retained earnings” in our Consolidated Balance Sheets.
As of September 30, 2025, we have repurchased 3,178,147 shares of our Class A Common Stock under the program for $30.0 million. The program expired on May 3, 2025. On November 11, 2025, the Board approved a new share repurchase program.
See “Part I, Item 1A — Risk Factors” and “Cautionary Statement Regarding Risks and Uncertainties That May Affect Future Results” below. Business Development On September 11, 2024, the Company announced entry into an acquisition agreement with Presta Dinero, S.A. de C.V. for the purchase of 53 pawn stores in Mexico.
See “Part I, Item 1A — Risk Factors” and “Cautionary Statement Regarding Risks and Uncertainties That May Affect Future Results” below. Business Development 2032 Senior Notes In March 2025, we issued $300.0 million aggregate principal amount of the Company’s 7.375% senior notes due 2032 (the “2032 Senior Notes”), for which $300.0 million remains outstanding as of September 30, 2025.