OppFi Reports Record Third Quarter Net Income and Revenue, Raises Full-Year Earnings Outlook
OppFi (NYSE: OPFI) reported record-breaking third quarter results with net income increasing 106.4% year over year to $32.1 million. Total revenue rose 2.6% to $136.6 million, while adjusted net income grew 116.2% to $28.8 million. The company achieved basic and diluted EPS of $0.21, with adjusted EPS increasing 112.4% to $0.33. Net charge-off rate decreased 810 basis points to 34.3%, and average yield increased to 133.9%. Based on strong performance, OppFi raised its full-year 2024 adjusted EPS guidance to $0.85-$0.87 from $0.73-$0.75.
OppFi (NYSE: OPFI) ha riportato risultati da record nel terzo trimestre, con un aumento del reddito netto del 106,4% rispetto all'anno precedente, raggiungendo i 32,1 milioni di dollari. I ricavi totali sono aumentati del 2,6%, arrivando a 136,6 milioni di dollari, mentre il reddito netto rettificato è cresciuto del 116,2% a 28,8 milioni di dollari. L'azienda ha raggiunto un utile per azione base e diluito di 0,21 dollari, con un utile per azione rettificato aumentato del 112,4% a 0,33 dollari. Il tasso di svalutazione netto è diminuito di 810 punti base, arrivando al 34,3%, e il rendimento medio è aumentato al 133,9%. Sulla base di performance solide, OppFi ha alzato le previsioni per l'utile per azione rettificato per l'intero anno 2024 a un intervallo di 0,85-0,87 dollari, rispetto al precedente intervallo di 0,73-0,75 dollari.
OppFi (NYSE: OPFI) reportó resultados récord en el tercer trimestre, con un aumento del ingreso neto del 106,4% en comparación con el año anterior, alcanzando los 32,1 millones de dólares. Los ingresos totales aumentaron un 2,6% a 136,6 millones de dólares, mientras que el ingreso neto ajustado creció un 116,2% a 28,8 millones de dólares. La compañía logró un EPS básico y diluido de 0,21 dólares, con un EPS ajustado que aumentó un 112,4% a 0,33 dólares. La tasa de bajas netas disminuyó 810 puntos básicos al 34,3%, y el rendimiento promedio aumentó al 133,9%. Basándose en un rendimiento sólido, OppFi elevó su guía de EPS ajustado para todo el año 2024 a un rango de 0,85-0,87 dólares, desde el rango anterior de 0,73-0,75 dólares.
OppFi (NYSE: OPFI)는 3분기에 기록적인 실적을 발표했으며, 순이익이 전년 대비 106.4% 증가한 3,210만 달러에 달했습니다. 총 수익은 2.6% 증가한 1억 3,660만 달러에 이르렀고, 조정된 순이익은 116.2% 증가한 2,880만 달러로 성장했습니다. 회사는 기본 및 희석 EPS가 0.21달러를 기록했으며, 조정 EPS는 112.4% 증가하여 0.33달러에 도달했습니다. 순 대손비율은 810베이시스 포인트 감소하여 34.3%에 이르렀고, 평균 수익률은 133.9%로 증가했습니다. OppFi는 강력한 실적을 기반으로 2024년 전체 연도 조정 EPS 가이던스를 0.73-0.75달러에서 0.85-0.87달러로 상향 조정했습니다.
OppFi (NYSE: OPFI) a annoncé des résultats record pour le troisième trimestre, avec un revenu net en hausse de 106,4 % d'une année sur l'autre, atteignant 32,1 millions de dollars. Les revenus totaux ont augmenté de 2,6 %, pour s'établir à 136,6 millions de dollars, tandis que le revenu net ajusté a augmenté de 116,2 % pour atteindre 28,8 millions de dollars. L'entreprise a atteint un BPA de base et dilué de 0,21 dollar, avec un BPA ajusté en hausse de 112,4 % à 0,33 dollar. Le taux de défaut net a diminué de 810 points de base, atteignant 34,3 %, et le rendement moyen a augmenté à 133,9 %. Sur la base de cette solide performance, OppFi a relevé ses prévisions de BPA ajusté pour l'ensemble de l'année 2024 à une fourchette de 0,85 à 0,87 dollar, contre une fourchette précédente de 0,73 à 0,75 dollar.
OppFi (NYSE: OPFI) berichtete über einen Rekord im dritten Quartal, wobei das Nettoergebnis im Vergleich zum Vorjahr um 106,4% auf 32,1 Millionen Dollar stieg. Der Gesamtumsatz erhöhte sich um 2,6% auf 136,6 Millionen Dollar, während das bereinigte Nettoergebnis um 116,2% auf 28,8 Millionen Dollar wuchs. Das Unternehmen erzielte einen Basis- und verwässerten EPS von 0,21 Dollar, wobei der bereinigte EPS um 112,4% auf 0,33 Dollar anstieg. Die Nettoschuldenrate sank um 810 Basispunkte auf 34,3%, und die durchschnittliche Rendite stieg auf 133,9%. Aufgrund der starken Leistung erhöhte OppFi die Prognose für das gesamte Jahr 2024 für den bereinigten EPS auf einen Bereich von 0,85-0,87 Dollar, verglichen mit der vorherigen Prognose von 0,73-0,75 Dollar.
- Record quarterly net income of $32.1 million, up 106.4% YoY
- Record quarterly revenue of $136.6 million, up 2.6% YoY
- Adjusted net income increased 116.2% YoY to $28.8 million
- Net charge-off rate improved by 810 basis points to 34.3%
- Average yield increased by 540 basis points to 133.9%
- Raised full-year 2024 earnings guidance
- Auto-approval rate improved to 77% from 73% YoY
- Modest revenue growth of only 2.6% YoY
Insights
OppFi's Q3 results demonstrate exceptional performance with
The raised FY2024 guidance, increased for the third time this year to
Net income increased
Adjusted net income1 increased
Basic and diluted EPS of
Adjusted EPS1 increased
Net charge-off rate as a percentage of total revenue decreased 810 basis points year over year to
Average yield, annualized increased by 540 basis points year over year to
Total revenue increased
Adjusted EPS1 guidance for full-year 2024 increased to
“We’re proud to report our third quarter 2024 results, in which we achieved the highest total revenue and net income for any quarter in Company history,” said Todd Schwartz, Chief Executive Officer and Executive Chairman of OppFi. “The record net income was a result of credit initiatives that continue to drive strong loss, payment, and recovery performance, marketing cost efficiency, and prudent expense discipline across the organization.”
“We have continued to demonstrate our commitment to returning value to stockholders by repurchasing an additional
(1) Non-GAAP Financial Measures: Adjusted Net Income and Adjusted EPS are financial measures that have not been prepared in accordance with GAAP. See “Reconciliation of Non-GAAP Financial Measures” below for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures. |
Financial Summary
The following tables present a summary of OppFi’s results for the three and nine months ended September 30, 2024 and 2023 (in thousands, except per share data). Certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes. Percentages presented are calculated from the underlying whole-dollar amounts.
|
|
Three Months Ended September 30, |
|
Change |
|||||
(unaudited) |
|
|
2024 |
|
|
2023 |
|
% |
|
Total revenue |
|
$ |
136,593 |
|
$ |
133,165 |
|
2.6 |
% |
Net income |
|
$ |
32,057 |
|
$ |
15,532 |
|
106.4 |
% |
Adjusted net income(1,2) |
|
$ |
28,808 |
|
$ |
13,325 |
|
116.2 |
% |
Basic EPS |
|
$ |
0.21 |
|
$ |
0.13 |
|
62.8 |
% |
Diluted EPS(3) |
|
$ |
0.21 |
|
$ |
0.13 |
|
63.6 |
% |
Adjusted EPS(1,2,3) |
|
$ |
0.33 |
|
$ |
0.16 |
|
112.4 |
% |
|
|
|
|
|
|
|
|||
(1) Non-GAAP Financial Measures: Adjusted Net Income and Adjusted EPS are financial measures that have not been prepared in accordance with GAAP. See “Reconciliation of Non-GAAP Financial Measures” below for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures. |
|||||||||
(2) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company has updated its presentation and calculation of Adjusted EBT, and the corresponding presentations and calculations of Adjusted Net Income and Adjusted EPS, to no longer add back debt issuance cost amortization. |
|||||||||
(3) Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, restricted stock units, performance stock units, and stock options in any periods in which their inclusion would have an antidilutive effect. |
|
|
Nine Months Ended September 30, |
|
Change |
|||||
(unaudited) |
|
|
2024 |
|
|
2023 |
|
% |
|
Total revenue |
|
$ |
390,240 |
|
$ |
376,025 |
|
3.8 |
% |
Net income |
|
$ |
69,864 |
|
$ |
37,538 |
|
86.1 |
% |
Adjusted net income(1,2) |
|
$ |
62,370 |
|
$ |
33,048 |
|
88.7 |
% |
Basic EPS |
|
$ |
0.65 |
|
$ |
0.29 |
|
126.4 |
% |
Diluted EPS(3) |
|
$ |
0.65 |
|
$ |
0.29 |
|
125.2 |
% |
Adjusted EPS(1,2,3) |
|
$ |
0.72 |
|
$ |
0.39 |
|
85.4 |
% |
|
|
|
|
|
|
|
|||
(1) Non-GAAP Financial Measures: Adjusted Net Income and Adjusted EPS are financial measures that have not been prepared in accordance with GAAP. See “Reconciliation of Non-GAAP Financial Measures” below for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures. |
|||||||||
(2) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company has updated its presentation and calculation of Adjusted EBT, and the corresponding presentations and calculations of Adjusted Net Income and Adjusted EPS, to no longer add back debt issuance cost amortization. |
|||||||||
(3) Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, restricted stock units, performance stock units, and stock options in any periods in which their inclusion would have an antidilutive effect. |
Key Performance Metrics
The following table represents key quarterly metrics (in thousands, except percentage metrics). The key performance metrics presented are for the OppLoans product only and exclude the SalaryTap and OppFi Card products.
|
|
As of and for the Three Months Ended, |
||||||||||
|
|
September 30, |
|
June 30, |
|
September 30, |
||||||
(unaudited) |
|
|
2024 |
|
|
|
2024 |
|
|
|
2023 |
|
Total net originations(a) |
|
$ |
218,801 |
|
|
$ |
205,549 |
|
|
$ |
195,671 |
|
Total retained net originations(a) |
|
$ |
198,441 |
|
|
$ |
189,344 |
|
|
$ |
190,727 |
|
Ending receivables(b) |
|
$ |
413,714 |
|
|
$ |
387,086 |
|
|
$ |
415,933 |
|
% of Originations by bank partners |
|
|
100 |
% |
|
|
100 |
% |
|
|
98 |
% |
Net charge-offs as % of total revenue(c) |
|
|
34 |
% |
|
|
33 |
% |
|
|
42 |
% |
Net charge-offs as % of average receivables, annualized(c) |
|
|
46 |
% |
|
|
44 |
% |
|
|
55 |
% |
Average yield, annualized(d) |
|
|
134 |
% |
|
|
135 |
% |
|
|
129 |
% |
Auto-approval rate(e) |
|
|
77 |
% |
|
|
76 |
% |
|
|
73 |
% |
|
||||||||||||
(a) Total net originations are defined as gross originations net of transferred balance on refinanced loans, while total retained net originations are defined as the portion of total net originations with respect to which the Company ultimately purchased a receivable from bank partners or originated directly. |
||||||||||||
(b) Ending receivables are defined as the unpaid principal balances of loans at the end of the reporting period. |
||||||||||||
(c) Net charge-offs as a percentage of total revenue and net charge-offs as a percentage of average receivables represent total charge-offs from the period less recoveries as a percentage of total revenue and as a percentage of average receivables. Net charge-offs as a percentage of average receivables is presented as an annualized metric. Finance receivables are charged off at the earlier of the time when accounts reach 90 days past due on a recency basis, when OppFi receives notification of a customer bankruptcy or is otherwise deemed uncollectible. |
||||||||||||
(d) Average yield is defined as total revenue from the period as a percent of average receivables and is presented as an annualized metric. |
||||||||||||
(e) Auto-approval rate is calculated by taking the number of approved loans that are not decisioned by a loan processor or underwriter (auto-approval) divided by the total number of loans approved. |
Share Repurchase Program Update
As of September 30, 2024,
Full Year 2024 Guidance Update
-
Affirm total revenue
-
to$510 million $530 million
-
-
Raise adjusted net income
-
to$74 million , from previous range of$76 million to$63 million ; and$65 million
-
-
Increase adjusted earnings per share
-
to$0.85 from previous range of$0.87 to$0.73 , based on approximate weighted average diluted share count of 86.5 million$0.75
-
Conference Call
Management will host a conference call today at 9:00 a.m. ET to discuss OppFi’s financial results and business outlook. The webcast of the conference call will be made available on the Investor Relations page of the Company's website.
The conference call can also be accessed with the following dial-in information:
- Domestic: (800) 274-8461
- International: (203) 518-9814
- Conference ID: OPPFI
An archived version of the webcast will be available on OppFi's website.
About OppFi
OppFi (NYSE: OPFI) is a tech-enabled, mission-driven specialty finance platform that broadens the reach of community banks to extend credit access to everyday Americans. Through a transparent and responsible lending platform, which includes financial inclusion and an excellent customer experience, the Company supports consumers, who are turned away by mainstream options, to build better financial health. OppLoans by OppFi maintains a 4.5/5.0 star rating on Trustpilot with more than 4,400 reviews, making the Company one of the top consumer-rated financial platforms online. OppFi also holds a
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. OppFi’s actual results may differ from its expectations, estimates and projections and consequently, you should not rely on these forward-looking statements as predictions of future events. Words such as “expect,” “estimate,” “project,” “budget,” “forecast,” “anticipate,” “intend,” “plan,” “may,” “will,” “could,” “should,” “believes,” “predicts,” “potential,” “possible,” “continue,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements include, without limitation, OppFi’s expectations with respect to its full year 2024 guidance, the future performance of OppFi’s platform, and expectations for OppFi’s growth and future financial performance. These forward-looking statements are based on OppFi’s current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events. These forward-looking statements involve significant risks and uncertainties that could cause the actual results to differ materially from the expected results. Most of these factors are outside OppFi’s control and are difficult to predict. Factors that may cause such differences include, but are not limited to: the impact of general economic conditions, including economic slowdowns, inflation, interest rate changes, recessions, and tightening of credit markets on OppFi’s business; the impact of challenging macroeconomic and marketplace conditions; the impact of stimulus or other government programs; whether OppFi will be successful in obtaining declaratory relief against the Commissioner of the Department of Financial Protection and Innovation for the
Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures that are unaudited and do not conform to GAAP, such as Adjusted EBT, Adjusted Net Income, and Adjusted EPS. Adjusted EBT is defined as Net Income, adjusted for (1) income tax expense; (2) change in fair value of warrant liabilities; (3) other addbacks and one-time expenses, net; and (4) other income. Adjusted Net Income is defined as Adjusted EBT as defined above, adjusted for taxes assuming a tax rate of
Third Quarter Results of Operations
Consolidated Statements of Operations
The following tables present consolidated results of operations for the three and nine months ended September 30, 2024 and 2023 (in thousands, except share and per share data). Certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes. Percentages presented are calculated from the underlying whole-dollar amounts.
Comparison of the three months ended September 30, 2024 and 2023
|
|
Three Months Ended September 30, |
|
Change |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Interest and loan related income |
|
$ |
135,535 |
|
|
$ |
132,090 |
|
|
$ |
3,445 |
|
|
2.6 |
% |
Other revenue |
|
|
1,058 |
|
|
|
1,075 |
|
|
|
(17 |
) |
|
(1.6 |
) |
Total revenue |
|
|
136,593 |
|
|
|
133,165 |
|
|
|
3,428 |
|
|
2.6 |
|
Change in fair value of finance receivables |
|
|
(45,425 |
) |
|
|
(57,302 |
) |
|
|
11,877 |
|
|
(20.7 |
) |
Provision for credit losses on finance receivables |
|
|
(3 |
) |
|
|
(195 |
) |
|
|
192 |
|
|
(98.4 |
) |
Net revenue |
|
|
91,165 |
|
|
|
75,668 |
|
|
|
15,497 |
|
|
20.5 |
|
Expenses: |
|
|
|
|
|
|
|
|
|||||||
Sales and marketing |
|
|
11,256 |
|
|
|
12,814 |
|
|
|
(1,558 |
) |
|
(12.2 |
) |
Customer operations(a) |
|
|
12,202 |
|
|
|
11,996 |
|
|
|
206 |
|
|
1.7 |
|
Technology, products, and analytics |
|
|
8,437 |
|
|
|
9,732 |
|
|
|
(1,295 |
) |
|
(13.3 |
) |
General, administrative, and other(a) |
|
|
12,893 |
|
|
|
13,468 |
|
|
|
(575 |
) |
|
(4.3 |
) |
Total expenses before interest expense |
|
|
44,788 |
|
|
|
48,010 |
|
|
|
(3,222 |
) |
|
(6.7 |
) |
Interest expense |
|
|
11,285 |
|
|
|
12,077 |
|
|
|
(792 |
) |
|
(6.6 |
) |
Total expenses |
|
|
56,073 |
|
|
|
60,087 |
|
|
|
(4,014 |
) |
|
(6.7 |
) |
Income from operations |
|
|
35,092 |
|
|
|
15,581 |
|
|
|
19,511 |
|
|
125.2 |
|
Change in fair value of warrant liabilities |
|
|
(1,445 |
) |
|
|
334 |
|
|
|
(1,779 |
) |
|
(532.2 |
) |
Income from equity method investment |
|
|
627 |
|
|
|
— |
|
|
|
627 |
|
|
— |
|
Other income |
|
|
80 |
|
|
|
80 |
|
|
|
— |
|
|
— |
|
Income before income taxes |
|
|
34,354 |
|
|
|
15,995 |
|
|
|
18,359 |
|
|
114.8 |
|
Income tax expense |
|
|
2,297 |
|
|
|
463 |
|
|
|
1,834 |
|
|
396.4 |
|
Net income |
|
|
32,057 |
|
|
|
15,532 |
|
|
|
16,525 |
|
|
106.4 |
|
Less: net income attributable to noncontrolling interest |
|
|
27,793 |
|
|
|
13,363 |
|
|
|
14,430 |
|
|
108.0 |
|
Net income attributable to OppFi Inc. |
|
$ |
4,264 |
|
|
$ |
2,169 |
|
|
$ |
2,095 |
|
|
96.6 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share attributable to OppFi Inc.: |
|
|
|
|
|
|
|
|
|||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.21 |
|
|
$ |
0.13 |
|
|
|
|
|
|||
Diluted |
|
$ |
0.21 |
|
|
$ |
0.13 |
|
|
|
|
|
|||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
20,248,004 |
|
|
|
16,772,275 |
|
|
|
|
|
|||
Diluted |
|
|
20,248,004 |
|
|
|
17,057,778 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(a) Beginning with the quarter ended March 31, 2024, for all periods presented, the company reclassified certain expenses that were previously included in general, administrative, and other expenses to customer operations expenses. |
Comparison of the nine months ended September 30, 2024 and 2023 |
|||||||||||||||
|
|
Nine Months Ended September 30, |
|
Change |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Interest and loan related income |
|
$ |
386,890 |
|
|
$ |
373,615 |
|
|
$ |
13,275 |
|
|
3.6 |
% |
Other revenue |
|
|
3,350 |
|
|
|
2,410 |
|
|
|
940 |
|
|
39.0 |
|
Total revenue |
|
|
390,240 |
|
|
|
376,025 |
|
|
|
14,215 |
|
|
3.8 |
|
Change in fair value of finance receivables |
|
|
(149,546 |
) |
|
|
(164,463 |
) |
|
|
14,917 |
|
|
(9.1 |
) |
Provision for credit losses on finance receivables |
|
|
(34 |
) |
|
|
(4,131 |
) |
|
|
4,097 |
|
|
(99.2 |
) |
Net revenue |
|
|
240,660 |
|
|
|
207,431 |
|
|
|
33,229 |
|
|
16.0 |
|
Expenses: |
|
|
|
|
|
|
|
|
|||||||
Sales and marketing |
|
|
30,258 |
|
|
|
34,975 |
|
|
|
(4,717 |
) |
|
(13.5 |
) |
Customer operations(a) |
|
|
35,173 |
|
|
|
34,770 |
|
|
|
403 |
|
|
1.2 |
|
Technology, products, and analytics |
|
|
27,364 |
|
|
|
29,465 |
|
|
|
(2,101 |
) |
|
(7.1 |
) |
General, administrative, and other(a) |
|
|
44,323 |
|
|
|
35,897 |
|
|
|
8,426 |
|
|
23.5 |
|
Total expenses before interest expense |
|
|
137,118 |
|
|
|
135,107 |
|
|
|
2,011 |
|
|
1.5 |
|
Interest expense |
|
|
33,679 |
|
|
|
34,679 |
|
|
|
(1,000 |
) |
|
(2.9 |
) |
Total expenses |
|
|
170,797 |
|
|
|
169,786 |
|
|
|
1,011 |
|
|
0.6 |
|
Income from operations |
|
|
69,863 |
|
|
|
37,645 |
|
|
|
32,218 |
|
|
85.6 |
|
Change in fair value of warrant liabilities |
|
|
2,750 |
|
|
|
838 |
|
|
|
1,912 |
|
|
228.2 |
|
Income from equity method investment |
|
|
627 |
|
|
|
— |
|
|
|
627 |
|
|
— |
|
Other income |
|
|
239 |
|
|
|
352 |
|
|
|
(113 |
) |
|
(32.1 |
) |
Income before income taxes |
|
|
73,479 |
|
|
|
38,835 |
|
|
|
34,644 |
|
|
89.2 |
|
Income tax expense |
|
|
3,615 |
|
|
|
1,297 |
|
|
|
2,318 |
|
|
178.7 |
|
Net income |
|
|
69,864 |
|
|
|
37,538 |
|
|
|
32,326 |
|
|
86.1 |
|
Less: net income attributable to noncontrolling interest |
|
|
56,997 |
|
|
|
32,976 |
|
|
|
24,021 |
|
|
72.8 |
|
Net income attributable to OppFi Inc. |
|
$ |
12,867 |
|
|
$ |
4,562 |
|
|
$ |
8,305 |
|
|
182.0 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share attributable to OppFi Inc.: |
|
|
|
|
|
|
|
|
|||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.65 |
|
|
$ |
0.29 |
|
|
|
|
|
|||
Diluted |
|
$ |
0.65 |
|
|
$ |
0.29 |
|
|
|
|
|
|||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
19,711,752 |
|
|
|
15,820,262 |
|
|
|
|
|
|||
Diluted |
|
|
20,460,396 |
|
|
|
16,046,831 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(a) Beginning with the quarter ended March 31, 2024, for all periods presented, the company reclassified certain expenses that were previously included in general, administrative, and other expenses to customer operations expenses. |
Condensed Consolidated Balance Sheets
Comparison as of September 30, 2024 and December 31, 2023 (in thousands): |
||||||
|
|
(unaudited) |
|
|
||
|
|
September 30, |
|
December 31, |
||
|
|
|
2024 |
|
|
2023 |
Assets |
|
|
|
|
||
Cash and restricted cash |
|
$ |
74,233 |
|
$ |
73,943 |
Finance receivables at fair value |
|
|
461,457 |
|
|
463,320 |
Finance receivables at amortized cost, net |
|
|
8 |
|
|
110 |
Equity method investment |
|
|
19,429 |
|
|
— |
Other assets |
|
|
64,139 |
|
|
64,170 |
Total assets |
|
$ |
619,266 |
|
$ |
601,543 |
Liabilities and stockholders’ equity |
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
30,420 |
|
$ |
26,448 |
Other liabilities |
|
|
38,876 |
|
|
40,086 |
Total debt |
|
|
325,550 |
|
|
334,116 |
Warrant liabilities |
|
|
4,114 |
|
|
6,864 |
Total liabilities |
|
|
398,960 |
|
|
407,514 |
Total stockholders’ equity |
|
|
220,306 |
|
|
194,029 |
Total liabilities and stockholders’ equity |
|
$ |
619,266 |
|
$ |
601,543 |
Total cash and restricted cash increased by
Accounts payable and accrued expenses increased by
Financial Capacity and Capital Resources
As of September 30, 2024, OppFi had
Reconciliation of Non-GAAP Financial Measures
The following tables present reconciliations of non-GAAP financial measures for the three and nine months ended September 30, 2024 and 2023 (in thousands, except share and per share data). Certain columns and rows may not sum due to the use of rounded numbers for disclosure purposes. Percentages presented are calculated from the underlying whole-dollar amounts.
Adjusted EBT and Adjusted Net Income
Comparison of the three months ended September 30, 2024 and 2023
|
|
Three Months Ended September 30, |
|
Variance |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Net income |
|
$ |
32,057 |
|
|
$ |
15,532 |
|
|
$ |
16,525 |
|
|
106.4 |
% |
Income tax expense |
|
|
2,297 |
|
|
|
463 |
|
|
|
1,834 |
|
|
396.4 |
|
Other income |
|
|
(80 |
) |
|
|
(80 |
) |
|
|
— |
|
|
— |
|
Change in fair value of warrant liabilities |
|
|
1,445 |
|
|
|
(334 |
) |
|
|
1,779 |
|
|
532.2 |
|
Other addbacks and one-time expenses, net(a) |
|
|
1,967 |
|
|
|
1,991 |
|
|
|
(24 |
) |
|
(1.2 |
) |
Adjusted EBT(b) |
|
|
37,686 |
|
|
|
17,572 |
|
|
|
20,114 |
|
|
114.5 |
|
Less: pro forma taxes(c) |
|
|
8,878 |
|
|
|
4,247 |
|
|
|
4,631 |
|
|
109.0 |
|
Adjusted net income(b) |
|
$ |
28,808 |
|
|
$ |
13,325 |
|
|
$ |
15,483 |
|
|
116.2 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Adjusted earnings per share(b) |
|
$ |
0.33 |
|
|
$ |
0.16 |
|
|
|
|
|
|||
Weighted average diluted shares outstanding |
|
|
86,806,628 |
|
|
|
85,288,105 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(a) For the three months ended September 30, 2024, other addbacks and one-time expenses, net, of |
|||||||||||||||
(b) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company has updated its presentation and calculation of Adjusted EBT, and the corresponding presentations and calculations of Adjusted Net Income and Adjusted EPS, to no longer add back debt issuance cost amortization. |
|||||||||||||||
(c) Assumes a tax rate of |
Comparison of the nine months ended September 30, 2024 and 2023 |
|||||||||||||||
|
|
Nine Months Ended September 30, |
|
Variance |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Net income |
|
$ |
69,864 |
|
|
$ |
37,538 |
|
|
$ |
32,326 |
|
|
86.1 |
% |
Income tax expense |
|
|
3,615 |
|
|
|
1,297 |
|
|
|
2,318 |
|
|
178.7 |
|
Other income |
|
|
(239 |
) |
|
|
(352 |
) |
|
|
113 |
|
|
(32.1 |
) |
Change in fair value of warrant liabilities |
|
|
(2,750 |
) |
|
|
(838 |
) |
|
|
(1,912 |
) |
|
228.2 |
|
Other addbacks and one-time expenses, net(a) |
|
|
11,103 |
|
|
|
5,934 |
|
|
|
5,169 |
|
|
87.1 |
|
Adjusted EBT(b) |
|
|
81,593 |
|
|
|
43,579 |
|
|
|
38,014 |
|
|
87.2 |
|
Less: pro forma taxes(c) |
|
|
19,223 |
|
|
|
10,531 |
|
|
|
8,692 |
|
|
82.5 |
|
Adjusted net income(b) |
|
$ |
62,370 |
|
|
$ |
33,048 |
|
|
$ |
29,322 |
|
|
88.7 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Adjusted earnings per share(b) |
|
$ |
0.72 |
|
|
$ |
0.39 |
|
|
|
|
|
|||
Weighted average diluted shares outstanding |
|
|
86,368,930 |
|
|
|
84,826,413 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(a) For the nine months ended September 30, 2024, other addbacks and one-time expenses, net, of |
|||||||||||||||
(b) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company has updated its presentation and calculation of Adjusted EBT, and the corresponding presentations and calculations of Adjusted Net Income and Adjusted EPS, to no longer add back debt issuance cost amortization. |
|||||||||||||||
(c) Assumes a tax rate of |
Adjusted Earnings Per Share
Comparison of the three months ended September 30, 2024 and 2023 |
||||
|
Three Months Ended September 30, |
|||
(unaudited) |
2024 |
|
2023 |
|
Weighted average Class A common stock outstanding |
20,248,004 |
|
16,772,275 |
|
Weighted average Class V voting stock outstanding |
65,664,358 |
|
93,730,327 |
|
Elimination of earnouts at period end |
— |
|
(25,500,000 |
) |
Dilutive impact of restricted stock units |
811,941 |
|
235,514 |
|
Dilutive impact of performance stock units |
73,564 |
|
49,989 |
|
Dilutive impact of stock options |
8,761 |
|
— |
|
Weighted average diluted shares outstanding |
86,806,628 |
|
85,288,105 |
|
|
Three Months Ended |
|
Three Months Ended |
||||||||||
(in thousands, except share and per share data) |
September 30, 2024 |
|
September 30, 2023 |
||||||||||
(unaudited) |
$ |
|
Per Share |
|
$ |
|
Per Share |
||||||
Weighted average diluted shares outstanding |
|
|
|
86,806,628 |
|
|
|
|
85,288,105 |
||||
Net income |
$ |
32,057 |
|
|
$ |
0.37 |
|
$ |
15,532 |
|
|
$ |
0.18 |
Income tax expense |
|
2,297 |
|
|
|
0.03 |
|
|
463 |
|
|
|
0.01 |
Other income |
|
(80 |
) |
|
|
— |
|
|
(80 |
) |
|
|
— |
Change in fair value of warrant liabilities |
|
1,445 |
|
|
|
0.02 |
|
|
(334 |
) |
|
|
— |
Other addbacks and one-time expenses, net |
|
1,967 |
|
|
|
0.02 |
|
|
1,991 |
|
|
|
0.02 |
Adjusted EBT(a) |
|
37,686 |
|
|
|
0.43 |
|
|
17,572 |
|
|
|
0.21 |
Less: pro forma taxes |
|
8,878 |
|
|
|
0.10 |
|
|
4,247 |
|
|
|
0.05 |
Adjusted net income(a) |
|
28,808 |
|
|
|
0.33 |
|
|
13,325 |
|
|
|
0.16 |
|
|
|
|
|
|
|
|
||||||
(a) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company has updated its presentation and calculation of Adjusted EBT, and corresponding presentations and calculations of Adjusted Net Income and Adjusted EPS, to no longer add back debt issuance cost amortization. |
Comparison of the nine months ended September 30, 2024 and 2023 |
||||
|
Nine Months Ended September 30, |
|||
(unaudited) |
2024 |
|
2023 |
|
Weighted average Class A common stock outstanding |
19,711,752 |
|
15,820,262 |
|
Weighted average Class V voting stock outstanding |
65,908,534 |
|
94,279,582 |
|
Elimination of earnouts at period end |
— |
|
(25,500,000 |
) |
Dilutive impact of restricted stock units |
672,399 |
|
198,698 |
|
Dilutive impact of performance stock units |
73,325 |
|
27,871 |
|
Dilutive impact of stock options |
2,920 |
|
— |
|
Weighted average diluted shares outstanding |
86,368,930 |
|
84,826,413 |
|
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||
(in thousands, except share and per share data) |
September 30, 2024 |
|
September 30, 2023 |
||||||||||||
(unaudited) |
$ |
|
Per Share |
|
$ |
|
Per Share |
||||||||
Weighted average diluted shares outstanding |
|
|
|
86,368,930 |
|
|
|
|
|
84,826,413 |
|
||||
Net income |
$ |
69,864 |
|
|
$ |
0.81 |
|
|
$ |
37,538 |
|
|
$ |
0.44 |
|
Income tax expense |
|
3,615 |
|
|
|
0.04 |
|
|
|
1,297 |
|
|
|
0.02 |
|
Other income |
|
(239 |
) |
|
|
— |
|
|
|
(352 |
) |
|
|
— |
|
Change in fair value of warrant liabilities |
|
(2,750 |
) |
|
|
(0.03 |
) |
|
|
(838 |
) |
|
|
(0.01 |
) |
Other addbacks and one-time expenses, net |
|
11,103 |
|
|
|
0.13 |
|
|
|
5,934 |
|
|
|
0.07 |
|
Adjusted EBT(a) |
|
81,593 |
|
|
|
0.94 |
|
|
|
43,579 |
|
|
|
0.51 |
|
Less: pro forma taxes |
|
19,223 |
|
|
|
0.22 |
|
|
|
10,531 |
|
|
|
0.12 |
|
Adjusted net income(a) |
|
62,370 |
|
|
|
0.72 |
|
|
|
33,048 |
|
|
|
0.39 |
|
|
|
|
|
|
|
|
|
||||||||
(a) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company has updated its presentation and calculation of Adjusted EBT, and corresponding presentations and calculations of Adjusted Net Income and Adjusted EPS, to no longer add back debt issuance cost amortization. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241107458477/en/
Investor Relations:
investors@oppfi.com
Media Relations:
media@oppfi.com
Source: OppFi
FAQ
What was OppFi's (OPFI) net income in Q3 2024?
What is OppFi's (OPFI) updated earnings guidance for 2024?
How much revenue did OppFi (OPFI) generate in Q3 2024?