Company: IMXI
Filing Date: 2025-11-05
Form Type: DEFM14A
Source: 0001140361-25-040538
Chunk: 113

Company: International Money Express, Inc.
Filing Date: 2025-11-05
Form: DEFM14A
Chunk 113
---
 | $ 641 |     | $ 628 |     | $ 638 |     | $ 678 |     | $ 725 |
| Net Income               |     |                      $59 |     |   $45 |     |   $45 |     |   $38 |     |   $43 |     |   $53 |
| Adjusted EBITDA(1)       |     |                    $ 121 |     | $ 103 |     | $ 102 |     |   $94 |     | $ 102 |     |  $117 |

| (1) | Adjusted EBITDA is defined as net income before depreciation and amortization, interest expense, income taxes, and also adjusted to add back certain charges and expenses, such as share-based compensation expense and other items, as these charges and expenses are not considered a part of our core business operations and may not be indicative of ongoing, future company performance. Note: for purposes of its fairness opinion, based on the Moderate Case Management Forecasts, Lazard reduced Adjusted EBITDA by including share-based compensation expense for 2024 of $7 million (actual) and, for each of 2025 through 2029, $10 million (estimated). |

For purposes of its fairness opinion, Lazard calculated unlevered free cash flow for each of 2025 through 2029 based upon the Moderate Case Management Forecast, as set forth in the following table:

| (in millions of dollars) |     | 2025E |     | 2026E |     | 2027E |     | 2028E |     | 2029E |
| Unlevered Free Cash Flow |     |  $ 50 |     |  $ 52 |     |  $ 46 |     |  $ 49 |     |  $ 59 |

Interests of Intermex’s Directors and Executive Officers in the Merger When considering the recommendation of the Board of Directors that you vote to approve the Merger Proposal, you should be aware that our directors and executive officers may have interests in the Merger that are different from, or in addition to, the interests of our stockholders generally, as more fully described below. The Board of Directors was aware of, and considered, these interests to the extent that they existed at the time, among other matters, in evaluating, negotiating and approving the Merger Agreement and the Merger and recommending that the Merger Agreement be adopted by Interm