페이세이프(PSFE) 2026년 2분기 실적 발표 콜: 매출 4% 증가, 디레버리징에 집중
페이세이프의 2026년 2분기 매출은 자체 성장 기준 전년 동기 대비 4% 증가한 4억 4,740만 달러를 기록했다. 상반기 매출은 자체 성장 기준 6% 증가했다.
조정 EBITDA는 추가 마케팅 및 IT 투자 비용으로 2% 감소한 1억 280만 달러를 기록했다. 가맹점 솔루션 매출은 6% 증가했으나, 디지털 월렛은 마케팅 지출 증가 등의 영향으로 조정 EBITDA가 9% 감소했다.
경영진은 2026년 매출 및 조정 EBITDA 가이던스를 재확인했으며, 하반기 판관비 감소와 4분기 강세 전환을 전망하고 있다. 순차입금 비율은 5.3배로, 연말에는 5.1배~5.2배 수준이 될 것으로 예상된다.
핵심 요약
- 2026년 2분기 매출은 보고 기준과 자체 성장 기준 모두 전년 동기 대비 4% 증가한 4억 4,740만 달러를 기록했다. 상반기 매출은 보고 기준 7%, 자체 성장 기준 6% 증가했다.
- 조정 EBITDA는 700만 달러의 추가 마케팅 및 IT 투자 비용이 포함되면서 전년 동기 대비 2% 감소한 1억 280만 달러를 기록했고, 마진율은 150bp 축소된 23.0%를 나타냈다.
- 가맹점 솔루션 매출은 북미 아이게이밍(iGaming), 데이터 라이선싱 및 약 600만 달러의 충당금 환입에 힘입어 전년 동기 대비 6% 증가한 2억 4,610만 달러를 기록했으며, 조정 EBITDA는 28% 증가했다.
- 디지털 월렛 매출은 전년 동기 대비 3% 증가한 2억 660만 달러를 기록했으나, 마케팅 지출 증가, 약 400만 달러의 부가가치세(VAT) 충당금 조정 및 제품 믹스 영향으로 조정 EBITDA는 9% 감소했다.
- 페이세이프는 2분기 말 기준 총부채 25억 달러, 순차입금 비율 5.3배로 분기를 마감했다. 경영진은 연말 순차입금 비율을 5.1배~5.2%로 예상하고 있으며, 중기 목표치인 3.5배를 유지하고 있다.
- 회사는 2026 회계연도 매출 및 조정 EBITDA 가이던스를 재확인했다. 경영진은 고객사 가동 확대, 신제품 출시, 계절적 스포츠 경기 활성화 및 이전의 소비자 마케팅 투자에 힘입어 4분기가 가장 강세인 분기가 될 것으로 전망하고 있다.
핵심 재무 데이터
| 지표 | 2026년 2분기 | 전년 동기 대비 변동 | 주요 맥락 |
|---|---|---|---|
| 매출 | 4억 4,740만 달러 | +4% | 자체 성장 기준 증가율은 4%였음 |
| 조정 EBITDA | 1억 280만 달러 | -2% | 700만 달러의 추가 마케팅 및 IT 투자 포함 |
| 조정 EBITDA 마진율 | 23.0% | -150 bps | 전년 동기 24.5% 대비 |
| 조정 순이익 | 2,310만 달러 | — | EBITDA 감소 및 기타 수익 감소가 실적에 부담으로 작용함 |
| 조정 EPS | 0.43달러 | -7% | 주식 수 감소가 실적 압박을 부분적으로 상쇄함 |
| 무부채 잉여현금흐름 | 4,500만 달러 | — | 조정 EBITDA 대비 전환율 44% |
| 직전 12개월(LTM) 무부채 잉여현금흐름 | 2억 9,800만 달러 | +10% | 전환율 69% |
| 총부채 | 25억 달러 | 4분기 대비 1억 600만 달러 감소 | 순상환액 7,900만 달러 및 환율 변동에 따른 감소액 3,400만 달러 포함 |
| 순차입금 비율 | 5.3배 | 4분기 5.5배에서 감소 | 경영진은 연말 기준 5.1배~5.2배 예상 |
사업 및 운영 실적
디지털 월렛
디지털 월렛 거래액은 66억 달러로 전반적으로 변동이 없었다. 매출은 전년 동기 대비 3% 증가한 2억 660만 달러를 기록했으며, 환율 변동 및 이자 수익을 정규화한 자체 성장률은 1%였다.
3개월 활성 사용자 수는 8% 증가한 780만 명을 기록해 5분기 연속 성장을 나타냈다. 라틴 아메리카와 유럽 내 페이세이프월렛(PaysafeWallet)이 이러한 증가세를 이끌었으며, 라틴 아메리카의 사용자 수 성장률은 두 자릿수를 유지했고 해당 지역 사업은 30% 이상 성장했다.
활성 사용자당 거래 수는 안정적인 수준을 유지했으나, 지역 및 제품 믹스로 인해 사용자당 평균 매출(ARPU)은 5% 감소했다. 부문 조정 EBITDA는 9% 감소한 7,490만 달러를 기록했고, 마진율은 36.2%로 하락했다. 경영진은 VAT 조정 및 300만 달러의 추가 마케팅 투자를 제외하면 마진율이 약 40% 수준이었을 것이라고 밝혔다.
페이세이프월렛은 현재 폴란드를 포함한 유럽 19개국에서 이용 가능하다. 유럽 우선순위 시장에서의 마케팅 확대에 따른 초기 성과로 신규 소비자 확보 건수가 두 자릿수 성장을 기록했다.
가맹점 솔루션
가맹점 솔루션 거래액은 5% 증가한 373억 달러를 기록했다. 매출은 북미 아이게이밍 거래량과 추가 데이터 라이선싱 계약에 힘입어 6% 증가한 2억 4,610만 달러를 기록한 반면, 중소기업(SMB) 사업은 정체된 모습을 보였다.
조정 EBITDA는 28% 증가한 5,060만 달러를 기록했으며, 마진율은 350bp 확대된 20.6%를 나타냈다. 약 600만 달러의 충당금 환입을 제외하면, 경영진은 해당 부문 마진율을 약 18% 수준으로 추산했다.
데이터 라이선싱은 2분기 매출에 1,250만 달러를 기여했다. 경영진은 데이터 수익화를 반복 창출이 가능한 제품 기회로 보고 있으며, 향후 연간 5,000만 달러 이상의 런레이트를 달성할 수 있을 것으로 전망했다.
클로버(Clover) 매출은 두 자릿수 증가율을 기록했다. 경영진은 가격 인하 압박은 없었으며, 특히 대출을 비롯한 부가가치 서비스에서 추가적인 성장 동력을 얻고 있다고 강조했다.
경영진 가이던스
페이세이프는 2026 회계연도 매출 및 조정 EBITDA 가이던스를 재확인하는 한편, 리파이낸싱에 따른 이자 비용 증가를 반영해 조정 EPS 전망치를 업데이트했다.
경영진은 하반기 매출 성장이 예정된 제품 출시 및 고객사 가동 확대, 신규 파이프라인 실행, 라틴 아메리카 시장의 호조 및 소비자 활성 사용자 수 증가와 같은 현재의 운영 트렌드라는 세 가지 주요 요인에서 비롯될 것으로 예상하고 있다.
회사는 하반기 영업비용이 상반기 대비 약 2,500만~3,000만 달러 감소할 것으로 예상하고 있다. 이는 1분기에 높았던 신용 손실의 부재, 선집행된 마케팅 및 IT 지출, 추가적인 운영 효율성이 반영된 결과다. 4분기가 가장 큰 수혜를 입을 것으로 전망된다.
경영진은 4분기가 2026년 중 매출이 가장 높은 분기가 될 것으로 예상한다. 7월 초 지표에는 가맹점 솔루션의 아이게이밍 성장세 강화, 라틴 아메리카의 지속적인 모멘텀, 3개월 활성 사용자 수의 두 자릿수 성장이 포함되었다.
리스크 및 관전 포인트
- 분기 말 순차입금 비율은 5.3배로 높은 수준을 유지했다. 경영진은 부채 감축(디레버리징)을 단기적인 주주 가치 제고의 핵심 동력으로 꼽았으며, 중기 목표치를 3.5배로 설정했다.
- 페이세이프는 잠정 법적 합의와 관련해 하반기에 3,900만 달러의 현금 지출이 발생할 것으로 예상하고 있다.
- 리파이낸싱으로 인해 선급 비용 상각을 포함한 연간 이자 비용이 약 3,000만~3,500만 달러 증가할 것으로 예상된다. 경영진은 추가적인 현금 이자 비용이 약 2,500만 달러 수준이라고 밝혔다.
- 디지털 월렛의 수익성은 마케팅 투자, 지역 믹스 및 VAT 충당금 조정의 영향을 계속 받고 있다.
- 월렛 사업의 성장은 페이세이프의 활동이 적은 시장에서의 감소와 스윕스테이크(경품 행사) 및 암호화폐 거래 분야의 높은 기저 효과로 인해 일부 상쇄되었다.
- 하반기 실적은 부분적으로 예정된 제품 출시, 고객사 가동 확대, 파이프라인 전환 및 예상되는 비용 절감에 달려 있다.
애널리스트 Q&A 하이라이트
경영진은 하반기에 예상되는 조정 EBITDA 개선이 매출 실행력과 비용 절감에 힘입은 것이라고 밝혔다. 매출 기여도는 크게 예정된 출시 및 고객사 가동 확대, 파이프라인 전환, 현재의 성장 트렌드로 나뉜다. 비용 측면에서는 1분기 사기 관련 손실의 환입 및 선집행된 투자 감소가 계획된 2,500만~3,000만 달러 규모의 하반기 판관비 개선을 이끌 것으로 기대하고 있다.
라틴 아메리카는 디지털 월렛 성장에 유의미하게 기여하고 있으나, 전체 부문과 비교하면 아직 상대적으로 규모가 작다. 경영진은 이 지역의 매출총이익률 프로필이 이캐시(eCash)와 핵심 월렛 사업의 중간 수준이며, 페이세이프월렛의 규모가 커짐에 따라 핵심 월렛 수준의 수익성에 가까워질 가능성이 있다고 설명했다.
경영진은 3.5배의 중기 순차입금 비율 목표를 유지했다. 회사는 높은 수익성이 기대되는 성장 및 제품 이니셔티브에 대한 투자를 계속하는 한편, 잉여현금흐름의 대부분을 부채 상환에 투입할 계획이다.
가맹점 솔루션과 관련해 경영진은 중소기업(SMB) 이탈률이 소폭 개선되었으나 동일 점포 매출은 다소 둔화되었고, 신규 판매 및 신제품 이니셔티브는 견조한 흐름을 이어가고 있다고 전했다. 월드컵 관련 활동은 예상을 상회했으나 분기 전체 매출에는 실질적인 영향을 미치지 않았다.
실적 발표 전화회의 전문
전체 실적 발표 컨퍼런스 콜 녹취록
경영진 발표
Operator
Greetings. Welcome to the Paysafe Second Quarter 2026 Earnings Conference Call. [Operator Instructions] Please note, this conference is being recorded. I will now turn the conference over to Kirsten Nielsen, Head of Investor Relations. Thank you, Kirsten. You may begin.
Kirsten Nielsen
Thank you, and welcome to Paysafe's Earnings Conference Call for the second quarter of 2026. Joining me today are Bruce Lowthers, Chief Executive Officer; and John Crawford, Chief Financial Officer. Before we begin, a reminder that this call will contain forward-looking statements and should be considered in conjunction with cautionary statements contained in our earnings release and the company's most recent SEC reports. These statements reflect management's current assumptions and expectations and are subject to factors that may cause actual results to differ materially from those forward-looking statements. You should not place undue reliance on these statements.
Forward-looking statements during this call speak only as of the date of this call, and we undertake no obligation to update them. Today's presentation also contains non-GAAP financial measures. You can find additional information about these measures and reconciliations to the most directly comparable GAAP financial measures in today's press release and in the appendix of this presentation, which are available on the Investor Relations section of our website.
With that, I'll turn the call over to Bruce.
Bruce Lowthers
Thank you, and good morning, everyone. If you're following the webcast, let's start on Slide 3. The second quarter and first half of 2026 marked an important inflection point for Paysafe. We delivered strong first half revenue growth of 7%, while adjusted EBITDA was essentially flat year-over-year, even as we deliberately increased marketing and IT investment to support the next phase of growth. Just as important, we have now resolved the major inherited matters that have weighed on the company for some time. This summer, we resolved the final legacy overhang from the SPAC through a settlement in principle with the Farzad litigation which involved legal claims brought by pre-SPAC shareholders.
John will take you through the financial implications, but this resolution addresses a significant restructuring expense tied to our indemnification obligations related to this case. We also successfully refinanced a significant portion of our debt. We believe the trajectory of our net leverage ratio is the most important near-term driver of equity value, and we remain focused on reducing leverage as a meaningful value creation opportunity over the next 24 months. Together, these actions put us in a much stronger position to focus on what matters most from here, consistent execution, sustainable growth and disciplined deleveraging.
In our view, the SPAC area is now behind us. We have returned the company to consistent growth, completed the portfolio rationalization and made major rebuilds across talent, technology, sales and product delivery. This is evident through our product vitality index, which is tracking towards 20% for 2026 compared to less than 2% just 3 years ago.
Finally, I want to welcome Naj Atkinson, our new Chief People Officer. Naj brings nearly 30 years of global HR experience, including leadership roles at Hasbro and Dell. She joins Paysafe at an important time as we continue to strengthen our culture, develop future leaders and build on our recognition as one of the 2026 Top 100 Inspiring Workplaces in North America.
Turning to Slide 4. I'll share a few additional highlights on our recent progress. We had another strong quarter with 3-month actives at 7.8 million, reflecting 5 quarters of growth, and we continue to see double-digit user growth in Latin America. While it's still early, the initial results of our incremental marketing spend across priority countries in Europe have shown double-digit growth in consumer acquisitions, which has translated into active user growth in those markets. Across these markets, our World Cup marketing initiatives helped drive customer engagement, acquisition growth and brand awareness. Through brand campaigns, strategic partnerships, influencer activations and targeted consumer offers, we expanded our reach to new audiences and strengthened our acquisition engine. These investments are delivering results today while creating a stronger foundation to drive long-term customer value.
Our PaysafeWallet solution also continued to gain traction in Europe, where we are now live in 19 countries. The recent launch in Poland demonstrates how we can build on the strong consumer trust and adoption of PaysafeCard while extending that relationship into broader wallet experience. By bringing everyday money movement into a single familiar platform, PaysafeWallet increases consumer engagement and expands our opportunity to deepen customer relationships over time.
Finally, as a forward-looking highlight, we're pleased to preview our new partnership with Envision Racing, one of Formula E's most successful and innovative teams. This investment reflects our strategy of building brand awareness, reaching new audiences and fueling long-term customer growth across our priority markets. Formula E is one of the fastest-growing global motorsport platforms with an audience of over 550 million. They attract highly engaged digital native fan base at the intersection of sport, gaming and digital commerce, closely aligning with Paysafe's target audience and existing customer base. Through fan engagement, gaming, rewards and digital commerce experiences, we see an opportunity to introduce millions of consumers to our brands, strengthen customer acquisition and deepen engagement across our portfolio.
More broadly, the partnership demonstrates how we are bringing our marketing and product strategies closer together to create differentiated customer experiences and support sustainable growth. With that, I will turn it over to John to discuss the financial results and outlook.
John Crawford
Thank you, Bruce. Let's move to Slide 6 for a summary of our second quarter results. Revenue for Q2 was $447.4 million, an increase of 4% on both a reported and organic basis. As the FX tailwind in the second quarter was relatively small and last year's business disposal is no longer relevant to the comparisons since we lapped that in Q1. Our Q2 results also benefited from additional licensing data deals, which contributed $12.5 million as we continue to advance our strategy to commercialize data assets. This brings our first half growth rate to 7% on a reported basis and 6% on an organic basis with continued traction across our priority markets and products. This is consistent with the 6-K we issued 2 weeks ago in connection with our refinancing and in line with the expectations we communicated on our last earnings call.
Adjusted EBITDA decreased 2% to $102.8 million in the second quarter and adjusted EBITDA margin declined to 23% compared to 24.5% in the prior period. As we previewed with you on our last call, this included an increase in marketing and IT investment of $7 million in Q2 and an incremental $16 million for the first half of 2026. Turning to cash flow. We generated $45 million of unlevered free cash flow with a 44% conversion of adjusted EBITDA. Q2 is typically a lighter cash flow quarter seasonally, coupled with some timing effects on receivables and capital expenditures. On an LTM basis, unlevered free cash flow was $298 million, an increase of 10% compared to the prior year and reflecting 69% conversion.
I do want to point out that we expect to have a cash payment in the second half of $39 million related to the preliminary legal settlement. As a reminder, on an LTM basis, we had cash outflow of nearly $19 million and significant restructuring expenses of $57 million on the P&L related to our indemnification agreement and the associated legal costs for this case. So, this removes a significant drain on cash flow and the GAAP P&L. Adjusted net income for the second quarter was $23.1 million and adjusted EPS was $0.43, a decrease of 7% as the benefit of our reduced share count was offset by the decline in adjusted EBITDA and other income as well as a modest increase in interest expense.
Turning to the segment results on Slide 7. Starting with Digital Wallets. Volume in Q2 was $6.6 billion, roughly flat year-on-year. Revenue from Digital Wallets increased 3% to $206.6 million with organic growth of 1% when normalizing for currency movement and interest revenue. Growth for the segment was driven by continued momentum and active user growth from both Latin America and PaysafeWallet in Europe. As we expected for Q2, the strong double-digit growth in these areas was partly offset by a decline from rest of world markets in which we're largely not active, coupled with short-term grow-over effects in certain subverticals such as sweepstakes and cryptocurrency trading, which were relatively strong in Q2 of last year. 3-month actives increased 8% year-over-year, again, led by strong growth in Latin America and PaysafeWallet in Europe.
Transactions per active user was stable year-on-year and average revenue per user decreased 5%, with both metrics influenced by the regional and product mix, including the strong growth from LatAm. Adjusted EBITDA for Digital Wallets was $74.9 million, down 9% year-over-year, and adjusted EBITDA margin for the segment was 36.2%, reflecting higher investments in consumer marketing, a VAT accrual adjustment related to distributor commissions and product mix. Without the VAT adjustment, which was approximately $4 million and the increased marketing investment of $3 million, adjusted EBITDA margin for the segment would have been about 40%.
Turning to the Merchant segment results. Volume increased 5% to $37.3 billion, resulting in revenue of $246.1 million, an increase of 6%, driven by iGaming volumes in North America and the benefit of additional data licensing deals, while the SMB business line was flat for the quarter. Adjusted EBITDA for the segment was $50.6 million, an increase of 28% and adjusted EBITDA margin for the segment increased 350 basis points to 20.6%, reflecting favorable mix as a result of the licensing deal and the release of a previously recorded accrual that was resolved during the quarter. Normalizing for the accrual release of approximately $6 million, the segment margin would have been around 18% for the quarter.
Turning to Slide 8 for a summary of debt and leverage. At the end of the quarter, total debt was $2.5 billion, down $106 million versus Q4, mainly reflecting net repayments of $79 million as well as FX fluctuations which reduced total debt by $34 million. Our net leverage ratio was 5.3x at quarter end compared to 5.5x at Q4. And now factoring in the preliminary legal settlement and the debt refinancing fees, we expect to end the year with net leverage in the range of 5.1x to 5.2x.
Lastly, on the right-hand side of this slide, we've included a supplemental cash walk in response to investor interest in better understanding our own cash balance. This separates Paysafe's own cash from customer accounts and other restricted cash, which is not available for general corporate use, making own cash the relevant measure for tracking net debt and leverage. Additional details for this walk are included in the appendix.
Let's turn to Slide 9 to cover the refinancing. We are very pleased to have completed this transaction, which underscores our prudent approach to managing the balance sheet and liquidity. The refinancing extends our debt maturity profile, refinances a significant portion of our capital structure and upsizes our revolver while supporting our priorities to invest in the business and reduce leverage over time. We were also pleased with the reception in the market. Beyond the strong support from our existing lenders, we attracted a number of new bank and lender relationships as part of this transaction, pointing to confidence in the business from the debt community.
Turning now to our full year outlook on Slide 10. We are reaffirming 2026 guidance for revenue and adjusted EBITDA while updating adjusted EPS to account for the refinancing. including the incremental interest expense in the second half. I will also note that next year, on a cash basis, the incremental interest expense is largely offset by the removal of the lawsuit indemnification costs I spoke about earlier. As for cadence in the second half, we expect revenue growth to be supported by continued traction across our priority markets, growth from recent client wins and continued delivery on our product priorities. We expect Q4 to be our strongest quarter of the year, consistent with the seasonality of the business and key sporting events, coupled with the benefit of the targeted marketing investments we have made on the consumer side.
The business trends over the course of June and our early read on July's data support this outlook, including higher growth in iGaming from Merchant Solutions, continued strength in Latin America on the consumer side and double-digit growth in 3-month active users in July. Turning to SG&A. We expect roughly $25 million to $30 million of reduction in operating expenses in the second half compared to the first half. This reflects the elevated credit losses in Q1, the front-loaded marketing and IT investments as well as some additional operational efficiencies. Putting that together, our full year outlook is intact, and we're focused on strong execution in the second half to build momentum for 2027.
Now I'll turn the call back to Bruce for closing remarks.
Bruce Lowthers
Thank you, John. To wrap up on Slide 11, the message is straightforward. With the refinancing complete and the significant litigation matters resolved, we are entering the next phase of Paysafe's evolution from a stronger position. Sustainable growth and continued operating excellence remain essential. They generate the free cash flow that funds deleveraging, which should ultimately support a higher valuation multiple. A simple illustration, we believe every $200 million reduction in net debt, holding all else equal, equals to roughly $3 to $4 per share without multiple expansion. But for shareholders today, we believe the pace of deleverage is the primary value driver. Our capital allocation priority is therefore clear, generate strong free cash flow and direct the substantial majority of it to debt reduction while continuing to invest in the high-return initiatives that support growth and product vitality. With that, John and I are happy to take your questions.
Operator
[Operator Instructions] Our first question is from Matthew Inglis with RBC Capital Markets.
질의응답
Matthew Nakajima-Inglis
This is Matthew Inglis on for Dan Perlin at RBC. Can you just walk us through some of the factors that give you confidence in the second half adjusted EBITDA ramp? In the past, you've talked about a portion of that second half ramp coming from new products being rolled out in the back half of the year. So I'm just curious if that's still on track.
Bruce Lowthers
Yes, Matthew. I'll let John walk you through -- the walk for the back half of the year. But yes, we remain confident in our NPI, our vitality index is tracking as we expected, but I'll let John walk you through the mechanics.
John Crawford
Yes. I think of it as 2 components. The second component is cost. I'll do that second. On the revenue side, think of it as roughly 1/3, 1/3, 1/3 between scheduled launches and ramps. So products that are on launch schedules, customers that are signed and active and ramping. And then 1/3 of pipeline, which is new sales, new execution forward ramp and then 1/3 of current trends, which is the things we're seeing that we highlighted from July, continued strength in LatAm, continued robust consumer active growth and so forth that are ahead of what we expected. And then the other piece is on the cost side.
So, we had some substantial fraud losses in Q1 and front-loaded marketing and IT investments. Those combined to about $26 million, and that's roughly how we get to our $25 million to $30 million of SG&A-related improvement in the back half of the year. Q4 should be the largest beneficiary if you're thinking about the shape of that SG&A, where we'll be coming out of the year in Q4 at a run rate that's substantially below the full year SG&A number and probably below 2025's SG&A number on a run rate basis.
Matthew Nakajima-Inglis
And just as a follow-up, on the Digital Wallet side, how much of Digital Wallet growth is now actually coming from LatAm at this point? And as that LatAm portion of the Digital Wallet business increases, what does that mix do to the margin profile?
John Crawford
It's a meaningful piece, but LatAm is still -- remember, it's still relatively small. So even with LatAm growing north of 30%, you're talking about a P&L that's north of $100 million against a multi-hundred million dollar overall P&L. So it's impacting, but it's not the only source. The second comment is the gross profit profile in LatAm is very much in line with the -- I'd say, the overall segment margin. It's lower than the core wallet solutions and much more in line with kind of in between the 2. Some of it looks a little more like eCash, some of it looks, obviously, the PaysafeWallet solution as it ramps and gets to scale, ought to look and feel more like the core wallet businesses. But I'd say today, it's in between the eCash and core wallet business from a gross margin standpoint.
Operator
Our next question is from Jamie Friedman with Susquehanna International Group.
James Friedman
I appreciate the incremental disclosures and these slides are really helpful. Like this cash walk on Slide 8. But John, if you could just walk us through what the interest expense obligations look like going forward versus what they were previously. Am I reading this right that there's a $30 million to $35 million step-up in interest expense going forward? Or am I oversimplifying it?
John Crawford
You are reading it correctly. Thank you. And that number, probably obvious, but that number includes some amortization of upfront costs and that sort of thing. And so that's why we also, on Slide 9, tried to clarify the -- roughly the cash increase in interest costs. So in simplest math, if we did all of the term loans without a stub with a plus or minus a 200-basis point increase in spread, we would have been looking at about $30 million all in. We've got a stub that's going to continue to run here at the lower rates. And so that's how we get to the roughly $25 million of incremental.
James Friedman
And then your math, Bruce, is interesting on the equity -- the value that accrues to equity from the debt reduction. So do you have long-term objectives in terms of that 5.1 ratio -- net leverage ratio that you're targeting for year-end?
Bruce Lowthers
Thank you for asking that. So it was a question that came up often during the lender process. Our midterm goal is 3.5x net leverage.
James Friedman
And is there anything that's changed in that relative to -- I know the Analyst Day is a long time ago, but relative to -- I mean, is that up or down from any other previous message that you might have articulated? Or is this the same?
John Crawford
I think I would think of it as about the same. I think the difference, Jamie, is we're really focused on a few other things now than that. And I think that's the messaging we're trying to make clear. I think with Bruce's algorithm at the end of the call, we think -- and certainly at today's stock price, there's a lot of value we can drive without multiple expansion, just paying down debt and growing EBITDA by about the same amount that we're trying to grow EBITDA this year and without doing anything fancy. So that's -- I think that's why we're trying to get that messaging really clear externally as well as internally.
Operator
[Operator Instructions] Our next question is from Timothy Chiodo with UBS.
Timothy Chiodo
I was hoping we could take a little bit of a deeper dive into the 5% Merchant Solutions volume growth and break down some of the components broadly speaking. So the contribution coming from newer customer additions of the new cohort, particularly with some of the sales efforts, there would be a same-store sales component and then, of course, a churn component. And then for this quarter in particular, particularly at the latter part of the quarter, there was the iGaming bump from the World Cup. And I was hoping you could just quantify what that might have contributed to the 5% alongside those components.
Bruce Lowthers
Thank you, Tim. So we have a -- I don't know if we put a walk in the slides, but we have that general walk Tim that we've used before. So you saw on the SMB side, a slight improvement in attrition. You see a little bit of a slowdown in the existing customer same-store sales category. And then you're still seeing strong growth in the new sales and NPI initiatives. So really kind of in line generally with what we had forecasted previously and consistent with what our expectations have been in that space. So no real changes there.
I think in regard to the World Cup, World Cup was successful, exceeded what we had from an expectation perspective in Q2 and candidly into Q3. I think for us, that is just a small piece of our total revenue stream. When you look at sports betting as a whole, it's just a small component of what we do. So while it exceeded our expectations, I don't -- it doesn't drive a material impact in the quarter.
Timothy Chiodo
No problem. And just we didn't talk about Clover too much, but is there any just broader update you could give on your Clover trends or if there's anything changing there from either a pricing or competitive aspect or potentially any comments around Clover capital traction? Any kind of a broader update around the Clover portion of your business would be appreciated.
Bruce Lowthers
Yes. For us, Clover is still doing exceptionally well. It's a great product, does very well in the marketplace. We're not seeing any pricing pressure candidly. Our Clover revenue is really up double digits. So we feel very strongly about the continued success of Clover leaning into that. I think one of the questions that did come up in the lending process was just pressure around pricing of the point of sale. We don't see that. As Tim, you know, we buy in bulk. So that kind of offsets probably any current pricing narratives. But right now, we feel very good about Clover and what it's doing. We also see some nice lift from the value-added services. So especially the lending product has done exceptionally well. So I feel very good about Clover and our relationship with Fiserv.
Operator
[Operator Instructions] Our next question is from Leah Rosenstein with Susquehanna.
Unknown Analyst
So my question is, could you guys maybe quantify the licensing revenue I discussed and by that I mean, like what was that from? And do you expect these to recur?
Bruce Lowthers
Yes. So I think we've covered that. So in the past, we have started a variety of new product initiatives, which we categorize under a vitality index. Data is one of them. We have access to a tremendous amount of data, both on the merchant and consumer side. And we began about 18 months to almost 2 years now ago, building out a data foundation layer that allows us to monetize the data in a variety of ways. One, internally, we use it for algorithms on attrition and fraud, customer engagement. And so, we drive a lot of value out of the data infrastructure that we've built. And then about a year ago, we get to the point where we could start monetizing it as a product.
As I've said before, we anticipate this is going to be a revenue stream for us going forward. And over time, as we build this new product, we think it will be north of a $50 million kind of annual run rate product for us, is probably our initial thoughts on it, maybe a little bit more as we get into it and really start uncovering what the true values are around the consumer side of the data. Hopefully, that helps you.
Operator
[Operator Instructions] We have reached the end of the question-and-answer session. I would like to turn the floor back over to Bruce Lowthers for closing comments.
Bruce Lowthers
Thank you. Look, to summarize, we delivered second quarter results in line with expectations and first half growth of 7% continues to reflect solid progress across our priority markets and products. We've also taken important steps to strengthen the balance sheet. The refinancing of our term loans and revolving credit facility extends our maturity profile to 2030 and increases the financial flexibility while preliminary resolution of our major legacy litigation removes significant overhang. These actions leave us with a more resilient capital structure and clear strategic foundation. We remain focused on disciplined execution, continued deleveraging and durable growth opportunities as we look ahead.
I want to thank the team for their work with the refinancing and also with the litigation resolution. It's been a really busy second quarter to say the least, and truly appreciate everyone here at Paysafe and the work that they put in to get us to this point, closing out our SPAC era. So, thank you very much for joining the call today.
Operator
This concludes today's teleconference. You may disconnect your lines at this time. Thank you for your participation.











코멘트 (0)
$ 버튼을 클릭하고, 종목 코드를 입력한 후 주식, ETF 또는 기타 티커를 연결합니다.