Company: IMXI
Filing Date: 2025-10-21
Form Type: PREM14A
Source: 0001140361-25-038818
Chunk: 113

Company: International Money Express, Inc.
Filing Date: 2025-10-21
Form: PREM14A
Chunk 113
---
 |     |                      $56 |     |   $56 |     |   $72 |     |   $87 |     |  $111 |     |    $141 |
| Adjusted EBITDA(1)       |     |                     $118 |     |  $116 |     | $ 131 |     | $ 156 |     | $ 190 |     |    $232 |

| (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. |

Updated Initial Projections (For reference only)

| (in millions of dollars) |     | Year Ending December 31, 
                    2024A |     | 2025E |     | 2026E |     | 2027E |     | 2028E |     | 2029E |
|:-------------------------|:----|-------------------------:|:----|------:|:----|------:|:----|------:|:----|------:|:----|------:|
| Revenue                  |     |                    $ 659 |     | $ 645 |     | $ 678 |     | $ 735 |     | $ 827 |     | $ 940 |
| Net Income               |     |                      $59 |     |   $47 |     |   $47 |     |   $52 |     |   $69 |     |   $95 |
| Adjusted EBITDA(1)       |     |                    $ 121 |     | $ 105 |     | $ 107 |     |  $116 |     | $ 142 |     | $ 181 |

| (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. |

Moderate Case Management Forecast (For reference only)

| (in millions of dollars) |     | Year Ending December 31, 
                    2024A |     | 202