GlobeNewswire Inc | Nov 2, 2020 04:05PM EST

November 02, 2020

LAS VEGAS, Nov. 02, 2020 (GLOBE NEWSWIRE) -- Everi Holdings Inc. (NYSE: EVRI) (Everi or the Company), a premier provider of land-based and digital casino gaming products, financial technology and player loyalty solutions, today reported financial results for the third quarter ended September 30, 2020. The 2020 third quarter results reflect the continued impact of the COVID-19 pandemic and related casino closures, albeit at a lower level compared to the 2020 second quarter.

Third Quarter 2020 Results

-- Reflecting improvement in both the Games and FinTech segments, revenues rose to $112.1 million from $38.7 million in the 2020 second quarter and were down compared to $134.6 million in the 2019 third quarter -- Operating income was $19.7 million compared to an operating loss of $52.7 million in the 2020 second quarter; operating income was $27.3 million in the 2019 third quarter. Net loss was $0.9 million, or ($0.01) per diluted share, a $67.6 million improvement from a net loss of $68.5 million in the 2020 second quarter; net income was $9.3 million, or $0.12 per diluted share, in the 2019 third quarter -- Adjusted EBITDA, a non-GAAP financial measure, increased to $59.8 million from $3.3 million in the 2020 second quarter driven by improved contributions from both the Games and FinTech segments; Adjusted EBITDA was $64.7 million in the 2019 third quarter -- Free Cash Flow, a non-GAAP financial measure, was $22.8 million, a $49.5 million improvement from $26.7 million of negative Free Cash Flow in the 2020 second quarter and more than double the $11.1 million of Free Cash Flow in the prior-year period -- Cash and cash equivalents were $235.4 million at September 30, 2020, compared with $257.4 million at June 30, 2020; Net Cash Position, a non-GAAP financial measure, was $128.3 million at September 30, 2020 compared with $133.2 million at June 30, 2020 -- The Company repaid the entire $35 million previously drawn on its revolving credit facility

Michael Rumbolz, Chief Executive Officer of Everi, said, The significant quarterly sequential improvement in revenue, net income, Adjusted EBITDA and Free Cash Flow in the third quarter demonstrates a quicker than previously expected recovery in our results. Our operations strengthened throughout the third quarter, with better performance at the end of the quarter compared to earlier in the quarter. While the future impact of the pandemic remains uncertain, our improved results highlight the resilience and strength of our recurring-revenue streams.

"The installed base of our gaming operations premium units increased year over year by 40% in the quarter, largely reflecting a return to the strong, pre-pandemic performance levels of our active units. In addition, the number and value of cash access funding transactions improved during the third quarter, and casino operators demonstrated their further preference for our loyalty products, with a significant year-over-year increase in the sales of our self-service kiosks. This strong operating performance, combined with the benefits of our initiatives to streamline operations and improve our overall cost structure, resulted in Free Cash Flow that was more than double last years level. This improvement in cash flow and liquidity enabled us to repay the outstanding balance on our revolving credit facility and reduce future interest costs, while positioning us to maintain appropriate liquidity to prudently manage through this still uncertain environment.

I am extremely proud of the Everi Teams exceptional and selfless response to these challenging times. Our collective efforts have allowed us to discover new ways to collaborate and create exciting products that assist our customers in restoring and growing their businesses while continually moving Everi forward," Rumbolz added. The creative talents and passion of our employees were recognized with our premium game, The Vault, winning the Gold Medal for Best Product for the 2020 GGB Gaming & Technology Awards, which comes on top of winning the Gold Medal last year, and our digital mobile CashClub Wallet solution for casinos being awarded the Silver Medal for Best Consumer Technology, the third consecutive year of recognition for our FinTech business.

"Barring additional COVID-19 setbacks and reflecting our recent momentum, we currently expect to achieve 2020 fourth quarter net income and Adjusted EBITDA comparable to the 2020 third quarter results, despite typical fourth-quarter seasonal influences. Our focus on innovation across our portfolio of products and solutions, from exciting game development to innovative cashless funding solutions, remains a high priority. Importantly, in support of our Digital Neighborhood strategy focused on offering a comprehensive integrated set of financial and player loyalty solutions, we continued development of our CashClub Wallet cashless and contactless mobile app ahead of its rollout with the first two casino customers later this month. Our CashClub Wallet solution is a true digital wallet that can serve as the hub to fund a players activities across the casinos entire ecosystem, from a casinos on-premise activities to its online offerings.

Consolidated Full Quarter Comparative Results (unaudited)

As of and For the Three Months Ended September 30, 2020 2019 (in millions, except per share amounts)Revenues $ 112.1 $ 134.6 Operating income $ 19.7 $ 27.3 Net (loss) income $ (0.9 ) $ 9.3 Net (loss) earnings per diluted $ (0.01 ) $ 0.12 share Diluted shares outstanding 85.6 79.1 Adjusted EBITDA ^(1) $ 59.8 $ 64.7 Free Cash Flow ^(1) $ 22.8 $ 11.1 Principal amount of outstanding $ 1,145.6 $ 1,157.0 debt Cash and cash equivalents $ 235.4 $ 275.7 Net Cash Position ^(2) $ 128.3 $ 33.3

(1) For a reconciliation of net income to Adjusted EBITDA and Free Cash Flow, see the Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA and to Free Cash Flow provided at the end of this release.

(2) Net Cash Position is the sum of cash and cash equivalents plus settlement receivables less settlement liabilities. For a reconciliation of Net Cash Position to Cash and Cash Equivalents, see the Unaudited Reconciliation of Cash and Cash Equivalents to Net Cash Position and Net Cash Available at the end of this release.

Third Quarter 2020 Results Overview

Operating results for the three-month period ended September 30, 2020 reflect the COVID-19 pandemic's impact, including continued casino closures and capacity limitations at reopened casinos, even as the number of reopened casinos improved during the third quarter and capacity limitations eased at certain properties.

Revenues for the three-month period ended September 30, 2020 decreased to $112.1 million from $134.6 million in the third quarter of 2019. Games and FinTech segment revenues were $57.2 million and $54.9 million, respectively, for the third quarter of 2020.

Operating income was $19.7 million for the third quarter of 2020 compared to $27.3 million in the prior-year period. Net loss was $0.9 million, or $(0.01) per diluted share, compared with net income of $9.3 million, or $0.12 per diluted share, in the third quarter of 2019.

Adjusted EBITDA for the third quarter of 2020 was $59.8 million compared to $64.7 million in the third quarter of 2019. Games and FinTech segment Adjusted EBITDA were $32.9 million and $26.8 million, respectively, for the three months ended September 30, 2020, compared with $34.6 million and $30.1 million, respectively, for the three months ended September 30, 2019.

Games Segment Full Quarter Comparative Results (unaudited)

Three Months Ended September 30, 2020 2019 (in millions, except unit amounts and prices)Revenues $ 57.2 $ 69.3 Operating (loss) income $ (0.4 ) $ 3.1 Adjusted EBITDA ^(1) $ 32.9 $ 34.6 Unit sales: Units sold 492 1,040 Average sales price ("ASP") $ 18,209 $ 17,983 Gaming operations installed base: Average units installed during period:Average units installed 15,081 13,979 Approximate daily win per unit ^(2) $ 32.81 $ 33.95 Units installed at end of period: Class II 9,115 9,188 Class III 6,141 5,084 Total installed base 15,256 14,272 Installed base ? Oklahoma 6,394 6,351 Installed base ? non-Oklahoma 8,862 7,921 Total installed base 15,256 14,272 Premium units 6,141 4,395

(1) For a reconciliation of net (loss) income to Adjusted EBITDA, see the Unaudited Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA and to Free Cash Flow provided at the end of this release.

(2) Approximate daily win per unit excludes the impact of the direct costs associated with the Companys wide-area progressive jackpot expense.

2020 Third Quarter Games Segment Highlights

Games segment revenues were $57.2 million compared to $69.3 million in the third quarter of 2019, primarily reflecting a decrease in electronic gaming machine sales due to capital conservation efforts by casino operators as they sought to mitigate the impact of the COVID-19 pandemic.

Revenues from gaming operations were $47.0 million, down slightly from $48.5 million in the prior-year period, largely reflecting a decrease in revenue from the New York State Lottery system business as a result of VLT operators not reopening until September. The results also reflect improved performance of active gaming operation units in open casinos, partially offset by the impact of casino closures and inactive units at open casinos (due to social distancing requirements).

-- Daily Win per Unit (DWPU) was $32.81 in the third quarter of 2020 compared to $33.95 in the prior-year period, primarily reflecting the impact of casinos that were closed for all or part of the quarter, as well as installed units that remained inactive in reopened casinos due to social distancing requirements. In both cases, such units earned no revenue. The installed base of active units at reopened properties increased during the third quarter and performed well for the days they were in use. The DWPU for active units is estimated to have exceeded $37.00. This strong relative performance for active units reflects the player popularity of the Companys latest games and the growth in higher-earning premium unit placements. -- The installed base at September 30, 2020 increased by 984 units year over year and by 318 units on a quarterly sequential basis to a record 15,256, which is up 545 units since the beginning of 2020. The installed base includes all units installed in all casinos at September 30, 2020, whether or not the facilities had reopened and whether or not the games were active. -- The premium portion of the installed base increased 40%, or 1,746 units, year over year and by 345 units on a quarterly sequential basis to 6,141 units, or up a total of 981 units from December 31, 2019. Paced by ongoing placements of the strong performing The Vault game theme, premium units now represent just over 40% of the total installed base at quarter-end compared to 31% a year ago. Wide-area progressive (WAP) units, a subcategory of premium units, grew by 135 units year over year and by 33 units on a quarterly sequential basis to 1,001 units at September 30, 2020. -- Digital (formerly called Interactive) revenue was a quarterly record $2.0 million in the third quarter of 2020 compared to $1.2 million a year ago. Digital revenue growth reflects the increased number of iGaming operator sites that feature Everi's games, as well as growth in the library of games available to 35 game themes, including popular game themes such as Cash Machine. -- Revenues generated from the New York Lottery systems business were $1.1 million in the third quarter of 2020 compared to revenues of $4.8 million in the prior-year period. The first New York VLT facilities reopened on September 9.

Revenues generated from the sale of gaming units and other related parts and equipment totaled $10.2 million in the third quarter of 2020 compared to $19.6 million in the prior-year period.

-- The Company sold 492 units at an average selling price (ASP) of $18,209 in the third quarter of 2020 compared with 1,040 units at an ASP of $17,983 in the third quarter of 2019. The Company sold 381 units at an ASP of $18,044 in the second quarter of 2020.

Financial Technology Solutions Segment Full Quarter Comparative Results(unaudited)

Three Months Ended September 30, 2020 2019 (in millions, unless otherwise noted)Revenues $ 54.9 $ 65.3 Operating income $ 20.2 $ 24.2 Adjusted EBITDA^ (1) $ 26.8 $ 30.1 Value of funding transactions processed (in millions):Cash advance $ 1,767.6 $ 1,909.0 ATM $ 4,906.4 $ 5,402.2 Check warranty $ 262.6 $ 361.6 Total value processed $ 6,936.6 $ 7,672.8 Number of funding transactions completed (in millions):Cash advance 2.6 3.0 ATM 21.1 25.0 Check warranty 0.7 0.9 Total transactions completed 24.4 28.9

(1) For a reconciliation of net (loss) income to Adjusted EBITDA, see the Unaudited Reconciliation of Net (Loss) Income to EBITDA and Adjusted EBITDA and to Free Cash Flow at the end of this release.

2020 Third Quarter Financial Technology Solutions Segment Highlights

FinTech revenues were $54.9 million in the third quarter of 2020 compared to $65.3 million in the prior-year period, primarily reflecting the impact of certain casino closures throughout the period due to the COVID-19 pandemic.

-- Revenues from cash access services, which include debit (cash dispensing and cashless) and credit card services, and check services, were $34.0 million compared to $43.2 million in the third quarter of 2019. Cash access revenues improved throughout the quarter, reflecting improvements in same-store transactional funding value, as well as contributions from new customer wins and additional casino openings and expansions. The funded value of cashless transactions increased 110% from the year-ago period, reflecting increases in both higher per-property utilization on a same-store basis and an increased number of customers. -- Equipment sales revenues were $6.2 million in the third quarter of 2020 compared to $10.2 million in the third quarter of 2019. Sales of self-service player loyalty and marketing kiosks contributed $1.6 million in the third quarter of 2020 compared with $1.2 million in the prior-year period, driven by a significant increase in the number of loyalty kiosks sold. Sales of fully integrated kiosks decreased year over year, reflecting capital conservation efforts by casino operators during the period of uncertainty created by the COVID-19 pandemic. -- Revenues from information services and other, which includes loyalty product subscriptions, compliance products, Central Credit, kiosk maintenance and other revenue, increased to $14.6 million, of which approximately 80% was of a recurring nature, compared to total revenue of $12.0 million in the third quarter of 2019. Revenues from software sales and recurring software license support for the player loyalty and marketing business increased to $6.7 million in the third quarter of 2020 compared with $3.4 million in the prior-year period.

Balance Sheet and Liquidity

-- Reflecting the improvement in operating performance, cash flow, and liquidity during the third quarter, in early September the Company repaid the entire $35 million that was outstanding under its revolving credit facility. As a result, the Companys total principal debt balance outstanding as of September 30, 2020 was $1.146 billion compared to $1.181 billion at the end of the second quarter of 2020. -- At September 30, 2020, the Company had cash and cash equivalents of $235.4 million with a Net Cash Position of $128.3 million.

2020 Outlook

Despite typical fourth-quarter seasonal influences, based on current conditions and performance trends in both of the Companys operating segments, Everi expects net income and Adjusted EBITDA to be comparable with the results of the 2020 third quarter.

We believe the strength of our product development and cost containment initiatives will support our goal of enhancing long-term stakeholder value, concluded Rumbolz.

Investor Conference Call and Webcast

The Company will host an investor conference call to discuss its 2020 third quarter results at 5:00 p.m. ET today. The conference call may be accessed live by phone by dialing (201) 689-8471. A replay of the call will be available beginning at 8:00 p.m. ET today and may be accessed by dialing +1 (412) 317-6671; the PIN number is 13711368. A replay will be available until November 9, 2020. The call will be webcast live and archived on www.everi.com (select Investors followed by Events & Presentations).

Non-GAAP Financial Information

In order to enhance investor understanding of the underlying trends in our business, our cash balance and cash available for our operating needs, and to provide for better comparability between periods in different years, we are providing in this press release Adjusted EBITDA, Free Cash Flow, Net Cash Position and Net Cash Available, and Total Net Debt and Total Net Debt Leverage Ratio, which are not measures of our financial performance or position under United States Generally Accepted Accounting Principles (GAAP). Accordingly, Adjusted EBITDA, and Free Cash Flow should not be considered in isolation or as a substitute for measures prepared in accordance with GAAP. These measures should be read in conjunction with our net earnings, operating income, basic and diluted earnings per share, and cash flow data prepared in accordance with GAAP. With respect to Net Cash Position and Net Cash Available, these measures should be read in conjunction with cash and cash equivalents prepared in accordance with GAAP. Total Net Debt and Total Net Debt Leverage Ratio should be read in conjunction with principal face value of debt outstanding and cash and cash equivalents.

We define Adjusted EBITDA as earnings (loss) before interest, taxes, depreciation and amortization, loss on extinguishment of debt, non-cash stock compensation expense, accretion of contract rights, write-down of assets, litigation accrual, employee severance costs and other expenses, foreign exchange loss, asset acquisition expense, non-recurring professional fees, other one-time charges and the adjustment of certain purchase accounting liabilities. We present Adjusted EBITDA as we use this measure to manage our business and consider this measure to be supplemental to our operating performance. We also make certain compensation decisions based, in part, on our operating performance, as measured by Adjusted EBITDA; and our current credit facility and existing senior unsecured notes require us to comply with a consolidated secured leverage ratio that includes performance metrics substantially similar to Adjusted EBITDA.

We define Free Cash Flow as Adjusted EBITDA less cash paid for interest, cash paid for capital expenditures, cash paid for placement fees, and cash paid for taxes net of refunds. We present Free Cash Flow as a measure of performance and believe it provides investors with another indicator of our operating performance. It should not be inferred that the entire Free Cash Flow amount is available for discretionary expenditures.

A reconciliation of the Companys net income per GAAP to Adjusted EBITDA and Free Cash Flow is included in the Unaudited Reconciliation of Net Income to EBITDA and Adjusted EBITDA and to Free Cash Flow provided at the end of this release. Additionally, a reconciliation of each segments operating income to EBITDA and Adjusted EBITDA is also included. On a segment level, operating income per GAAP, rather than net earnings per GAAP, is reconciled to EBITDA and Adjusted EBITDA as the Company does not report net earnings by segment. Management believes that this presentation is meaningful to investors in evaluating the performance of the Companys segments.

We define (i) Net Cash Position as cash and cash equivalents plus settlement receivables less settlement liabilities and (ii) Net Cash Available as Net Cash Position plus undrawn amounts available under our revolving credit facility. We present Net Cash Position because our cash position, as measured by cash and cash equivalents, depends upon changes in settlement receivables and the timing of payments related to settlement liabilities. As such, our cash and cash equivalents can change substantially based upon the timing of our receipt of payments for settlement receivables and payments we make to customers for our settlement liabilities. We present Net Cash Available as management monitors this amount in connection with its forecasting of cash flows and future cash requirements.

A reconciliation of the Companys cash and cash equivalents per GAAP to Net Cash Position and Net Cash Available is included in the Unaudited Reconciliation of Cash and Cash Equivalents to Net Cash Position and Net Cash Available provided at the end of this release.

We define Total Net Debt as total principal face value of debt outstanding, the most directly comparable GAAP measure, less cash and cash equivalents or $50 million, whichever is smaller. Total Net Debt Leverage Ratio, as used herein, represents Total Net Debt divided by Adjusted EBITDA for the trailing twelve-month period. We present Total Net Debt and Total Net Debt Leverage Ratio as management monitors these items in evaluating our overall liquidity, financial flexibility and leverage, as well as our financial position relative to our credit agreements. Management believes that investors find these useful in evaluating the Companys overall liquidity.

Cautionary Note Regarding Forward-Looking Statements

This press release contains forward-looking statements as defined in the U.S. Private Securities Litigation Reform Act of 1995. In this context, forward-looking statements often address our expected future business and financial performance, and often contain words such as goal, target, future, estimate, expect, anticipate, intend, plan, believe, seek, project, may, should, designed to, in an effort to, will provide, look forward to, or will and similar expressions to identify forward-looking statements. These statements are based upon managements current expectations, assumptions and estimates and are not guarantees of timing, future events or performance. Actual results may differ materially from those contemplated in these statements, due to risks and uncertainties. Examples of forward-looking statements include, among others, statements the Company makes regarding its ability to execute on key initiatives and deliver ongoing improvements; regain revenue momentum, generate positive Adjusted EBITDA and Free Cash Flow; and improve the Companys capital structure; integrate acquisitions and achieve future growth; drive growth of the gaming operations installed base and DWPU; continue expanding the portions of the gaming floor the Companys games address; and create incremental value for its shareholders.

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent risks, uncertainties and changes in circumstances that are often difficult to predict and many of which are beyond our control. Our actual results and financial condition may differ materially from those indicated in forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, without limitation, the impact of the ongoing COVID-19 global pandemic on our business, operations and financial condition, our history of net losses and our ability to generate profits in the future; our substantial leverage and the related covenants that restrict our operations; our ability to generate sufficient cash to service all of our indebtedness, fund working capital, and capital expenditures; our ability to withstand unanticipated impacts of a pandemic outbreak of uncertain duration; our ability to withstand the loss of revenue during the closure of our customers facilities; our ability to maintain our current customers; our ability to compete in the gaming industry; our ability to execute on mergers, acquisitions and/or strategic alliances, including the timing and closing of acquisitions and our ability to integrate and operate such acquisitions consistent with our forecasts; our ability to access the capital markets to raise funds; expectations regarding our existing and future installed base and win per day; expectations regarding development and placement fee arrangements; inaccuracies in underlying operating assumptions; expectations regarding customers preferences and demands for future gaming offerings; expectations regarding our product portfolio; the overall growth of the gaming industry, if any; our ability to replace revenue associated with terminated contracts; margin degradation from contract renewals; technological obsolescence; our ability to comply with the Europay, MasterCard and Visa global standard for cards equipped with security chip technology; our ability to introduce new products and services, including third-party licensed content; gaming establishment and patron preferences; our ability to prevent, mitigate or timely recover from cybersecurity breaches, attacks and compromises; the level of our capital expenditures and product development; anticipated sales performance; employee turnover; national and international economic conditions; changes in global market, business and regulatory conditions arising as a result of the COVID-19 global pandemic; changes in gaming regulatory, card association and statutory requirements; regulatory and licensing difficulties that we may face; competitive pressures in the gaming and financial technology sectors; the impact of changes to tax laws; uncertainty of litigation outcomes; interest rate fluctuations; unanticipated expenses or capital needs and those other risks and uncertainties discussed in our most recent Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission on March 2, 2020 and our Form 10-Q filed today, November 2, 2020. Given these risks and uncertainties, there can be no assurance that the forward-looking information contained in this press release will in fact transpire or prove to be accurate. Readers are cautioned not to place undue reliance on the forward-looking statements contained herein, which are based only on information currently available to us and speak only as of the date hereof.

This press release should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2019, and with the information included in our other press releases, reports and other filings with the SEC. Understanding the information contained in these filings is important in order to fully understand our reported financial results and our business outlook for future periods.

About Everi

Everi (NYSE: EVRI) is a leading supplier of imaginative entertainment and trusted technology solutions for the casino and digital gaming industry. Everis mission is to transform the casino floor through innovative gaming and financial technology and loyalty solutions. With a focus on both land-based and digital gaming operators and players, the Company develops entertaining games and gaming machines, gaming systems and services that facilitate memorable player experiences, and is a preeminent and comprehensive provider of financial products and services that offer convenient and secure cash and cashless-based financial transactions, self-service player loyalty tools and applications, and intelligence software and other intuitive solutions that improve casino operational efficiencies and fulfill regulatory compliance requirements. Everi provides these products and services in its effort to help make customers even more successful. For more information, please visit www.everi.com, which is updated regularly with financial and other information about the Company.

CONTACTS Investor Relations Everi Holdings Inc. JCIRWilliam Pfund Richard Land, James LeahySVP, Investor Relations 212-835-8500 or evri@jcir.com702-676-9513 or william.pfund@everi.com

EVERI HOLDINGSINC. AND SUBSIDIARIESUNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS ANDCOMPREHENSIVE (LOSS) INCOME(In thousands, except earnings per share amounts)

Three Months Ended Nine Months Ended September 30, September 30, 2020 2019 2020 2019Revenues Games revenues Gaming operations $ 46,968 $ 48,515 $ 106,513 $ 138,377 Gaming equipment and systems 10,229 19,584 28,795 66,083 Gaming other 44 1,174 76 1,619 Games total revenues 57,241 69,273 135,384 206,079 FinTech revenues Cash access services 33,979 43,152 80,986 123,680 Equipment 6,248 10,188 16,004 25,051 Information services and 14,630 11,956 31,748 33,240 otherFinTech total revenues 54,857 65,296 128,738 181,971 Total revenues 112,098 134,569 264,122 388,050 Costs and expenses Games cost of revenues Gaming operations 4,245 4,942 10,471 12,792 Gaming equipment and systems 5,730 11,126 16,625 37,087 Gaming other ? 1,117 456 1,464 Games total cost of revenues 9,975 17,185 27,552 51,343 FinTech cost of revenues Cash access services 1,161 4,112 5,227 9,777 Equipment 3,548 5,957 9,452 14,884 Information services and 859 1,024 2,057 2,952 otherFinTech total cost of 5,568 11,093 16,736 27,613 revenuesOperating expenses 34,927 37,631 115,428 111,446 Research and development 7,034 8,196 20,958 22,399 Depreciation 16,163 16,015 48,700 46,062 Amortization 18,693 17,156 57,312 51,143 Total costs and expenses 92,360 107,276 286,686 310,006 Operating income (loss) 19,738 27,293 (22,564 ) 78,044 Other expenses Interest expense, net of 18,905 19,297 56,226 60,130 interest incomeLoss on extinguishment of ? ? 7,457 ? debtTotal other expenses 18,905 19,297 63,683 60,130 Income (loss) before income 833 7,996 (86,247 ) 17,914 taxIncome tax provision 1,711 (1,319 ) (3,434 ) (2,747 )(benefit)Net (loss) income (878 ) 9,315 (82,813 ) 20,661 Foreign currency 359 (658 ) (1,295 ) (189 )translation, net of taxComprehensive (loss) income $ (519 ) $ 8,657 $ (84,108 ) $ 20,472 Three Months Ended Nine Months Ended September 30, September 30, 2020 2019 2020 2019(Loss) earnings per share Basic $ (0.01 ) $ 0.13 $ (0.97 ) $ 0.29 Diluted $ (0.01 ) $ 0.12 $ (0.97 ) $ 0.27 Weighted average common shares outstandingBasic 85,556 72,251 85,102 71,361 Diluted 85,556 79,125 85,102 77,854

EVERI HOLDINGSINC. AND SUBSIDIARIESUNAUDITED CONDENSEDCONSOLIDATED STATEMENTS OF CASH FLOWS(In thousands)

Nine Months Ended September 30, 2020 2019Cash flows from operating activities Net (loss) income $ (82,813 ) $ 20,661 Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:Depreciation 48,700 46,062 Amortization 57,312 51,143 Non-cash lease expense 3,615 3,060 Amortization of financing costs and discounts 3,111 2,697 Loss on sale or disposal of assets 111 1,375 Accretion of contract rights 5,345 6,539 Provision for credit losses 6,925 10,010 Deferred income taxes (3,788 ) (3,173 )Reserve for inventory obsolescence 1,810 1,830 Write-down of assets 11,281 843 Loss on extinguishment of debt 7,457 ? Stock-based compensation 10,108 6,141 Other non-cash items 456 ? Changes in operating assets and liabilities: Settlement receivables 36,922 26,774 Trade and other receivables 6,682 (23,820 )Inventory (10,614 ) (3,341 )Other assets (4,952 ) (20,866 )Settlement liabilities (93,622 ) (34,573 )Other liabilities (5,814 ) 29,002 Net cash (used in) provided by operating activities (1,768 ) 120,364 Cash flows from investing activities Capital expenditures (52,428 ) (81,642 )Acquisitions, net of cash acquired (15,000 ) (20,000 )Proceeds from sale of property and equipment 141 56 Placement fee agreements (3,021 ) (17,102 )Net cash used in investing activities (70,308 ) (118,688 )Cash flows from financing activities Proceeds from incremental term loan 125,000 ? Repayments of incremental term loan (313 ) ? Proceeds from revolving credit facility 35,000 ? Repayments of revolving credit facility (35,000 ) ? Repayments of existing term loan (13,500 ) (25,700 )Repayments of unsecured notes (89,619 ) ? Fees associated with debt transactions (11,128 ) ? Proceeds from exercise of stock options 3,509 11,288 Treasury stock (1,097 ) (1,021 )Net cash provided by (used in) financing activities 12,852 (15,433 )Effect of exchange rates on cash and cash equivalents (1,370 ) (1,314 )Cash, cash equivalents and restricted cash Net decrease for the period (60,594 ) (15,071 )Balance, beginning of the period 296,610 299,181 Balance, end of the period $ 236,016 $ 284,110

EVERI HOLDINGSINC. AND SUBSIDIARIESUNAUDITED RECONCILIATION OF CASH AND CASH EQUIVALENTSTO NET CASH POSITION AND NET CASH AVAILABLE(In thousands)

At September At December At September 30, 31, 30, 2020 2019 2019Cash available Cash and cash equivalents ^ $ 235,407 $ 289,870 $ 275,706 (1)Settlement receivables 33,126 70,282 56,035 Settlement liabilities (140,229 ) (234,087 ) (298,490 )Net Cash Position 128,304 126,065 33,251 Undrawn revolving credit 35,000 35,000 35,000 facility Net Cash Available $ 163,304 $ 161,065 $ 68,251

(1) Cash and cash equivalents do not include $0.5 million of restricted cash, which is included in prepaid expenses and other current assets and $0.1 million of non-current restricted cash in other assets on the Consolidated Balance Sheets.

EVERI HOLDINGSINC. AND SUBSIDIARIESUNAUDITED RECONCILIATION OF NET (LOSS) INCOME TO EBITDA AND ADJUSTED EBITDA ANDTO FREE CASH FLOW(In thousands)

Three Months Ended September 30, Three Months Ended September 30, 2020 2019 Games FinTech Total Games FinTech TotalNet (loss) $ (878 ) $ 9,315 incomeIncome taxprovision 1,711 (1,319 )(benefit)Loss onextinguishment ? ? of debtInterestexpense, net 18,905 19,297 of interestincomeOperating $ (430 ) $ 20,167 $ 19,738 $ 3,073 $ 24,220 $ 27,293 (loss) income Plus:depreciation 29,615 5,242 34,857 28,678 4,493 33,171 andamortizationEBITDA $ 29,185 $ 25,409 $ 54,595 $ 31,751 $ 28,713 $ 60,464 Non-cash stockcompensation 1,549 1,436 2,985 602 1,379 1,981 expenseAccretion ofcontract 2,175 ? 2,175 2,221 ? 2,221 rightsWrite-down of ? ? ? ? ? ? assetsEmployeeseverance ? ? ? ? ? ? costs andother expensesNon-recurringprofessional ? ? ? ? feesOther one-time ? ? ? ? ? ? chargesAdjusted $ 32,909 $ 26,845 $ 59,755 $ 34,574 $ 30,092 $ 64,666 EBITDA Cash paid for (12,375 ) (12,528 )interestCash paid forcapital (22,294 ) (35,959 )expendituresCash paid for (2,146 ) (5,454 )placement feesCash (paid)refunded for (133 ) 362 income taxes,netFree Cash Flow $ 22,807 $ 11,087

* Rounding may cause variances.

EVERI HOLDINGS INC. AND SUBSIDIARIESUNAUDITED RECONCILIATION OF NET (LOSS) INCOME TO EBITDA AND ADJUSTED EBITDA ANDTO FREE CASH FLOW(In thousands)

Nine Months Ended September 30, 2020 Nine Months Ended September 30, 2019 Games FinTech Total Games FinTech TotalNet (loss) $ (82,813 ) $ 20,661 incomeIncome tax (3,434 ) (2,747 )benefitLoss onextinguishment 7,457 ? of debtInterestexpense, net 56,226 60,130 of interestincomeOperating $ (47,671 ) $ 25,107 $ (22,564 ) $ 8,729 $ 69,315 $ 78,044 (loss) income Plus:depreciation 90,087 15,926 106,013 83,927 13,278 97,205 andamortizationEBITDA $ 42,416 $ 41,033 $ 83,449 $ 92,656 $ 82,593 $ 175,249 Non-cash stockcompensation 5,237 4,871 10,108 1,895 4,246 6,141 expenseAccretion ofcontract 5,345 ? 5,345 6,539 ? 6,539 rightsWrite-down of 9,232 1,801 11,033 843 ? 843 assetsEmployeeseverance 1,578 1,122 2,700 ? ? ? costs andother expensesForeign 83 1,199 1,282 ? ? ? exchange lossNon-recurringprofessional 30 932 962 484 790 1,274 feesOther one-time 456 ? 456 ? ? ? chargesAdjusted $ 64,377 $ 50,958 $ 115,335 $ 102,417 $ 87,629 $ 190,046 EBITDA Cash paid for (45,331 ) (52,077 )interestCash paid forcapital (52,428 ) (81,642 )expendituresCash paid for (3,021 ) (17,102 )placement feesCash (paid)refunded for (81 ) 69 income taxes,netFree Cash Flow $ 14,474 $ 39,294

* Rounding may cause variances.

EVERI HOLDINGSINC. AND SUBSIDIARIESUNAUDITED CALCULATION OF TOTAL NET DEBT LEVERAGE RATIO(In thousands, except for ratio)

Trailing Twelve Months Ended September 30, September 30, 2020 2019Net (loss) income $ (86,957 ) $ 24,864 Income tax benefit (1,210 ) (10,147 )Loss on extinguishment of debt 7,637 ? Interest expense, net of interest income 73,940 80,542 Operating (loss) income $ (6,590 ) $ 95,259 Plus: depreciation and amortization 140,943 130,902 EBITDA $ 134,353 $ 226,161 Non-cash stock compensation expense 13,824 7,274 Accretion of contract rights 7,514 8,661 Write-down of assets 11,458 843 Litigation accrual 6,350 ? Employee severance costs and other expenses 2,700 ? Foreign exchange loss 1,282 ? Asset acquisition expense, non-recurring 681 1,682 professional fees and otherOther one-time charges 456 ? Adjustment of certain purchase accounting (129 ) ? liabilitiesAdjusted EBITDA $ 178,489 $ 244,621 Principal amount of outstanding debt ^(1) $ 1,145,569 $ 1,157,000 Less: cash and cash equivalents ^(2) 50,000 50,000 Total Net Debt $ 1,095,569 $ 1,107,000 Total Net Debt Leverage Ratio 6.1 x 4.5 x

(1) Principal amount outstanding of senior secured term loan, the senior secured revolving credit facility and senior unsecured notes.

(2) The Company nets the lesser of cash and cash equivalents or $50 million against principal amount of outstanding debt, as provided in the Company's Amended Credit Facility.