CHICAGO--(BUSINESS WIRE)--OppFi Inc. (NYSE: OPFI; OPFI WS) (“OppFi” or the “Company”), a tech-enabled, mission-driven specialty finance platform that broadens the reach of community banks to extend credit access to everyday Americans, today reported financial results for the third quarter ended September 30, 2023.
“Throughout this year we have continued to make impactful adjustments to credit models with our bank partners that have resulted in improved credit performance and accelerated earnings growth,” said Todd Schwartz, Chief Executive Officer and Executive Chairman of OppFi. “These results demonstrate our ability to balance growth and risk, while maintaining expense discipline. These core competencies combined with our strong balance sheet and excess funding capacity give us confidence in our ability to continue these positive trends next year, as we explore additional ways to create shareholder value.”
“We are raising full-year adjusted net income and adjusted earnings per share guidance for the third time this year, based on third quarter results and greater confidence in current business trends,” concluded Schwartz.
Financial Summary
The following tables present a summary of OppFi’s results for the three and nine months ended September 30, 2023 and 2022.
(in thousands, except per share data) Unaudited |
|
Three Months Ended September 30, |
|
Change |
||||||
|
|
2023 |
|
2022 |
|
% |
||||
Total revenue |
|
$ |
133,165 |
|
$ |
124,244 |
|
|
7.2 |
% |
Net income (loss) |
|
$ |
15,532 |
|
$ |
(661 |
) |
|
2449.8 |
% |
Adjusted net income(1) |
|
$ |
13,776 |
|
$ |
768 |
|
|
1693.8 |
% |
Adjusted EBITDA(1) |
|
$ |
33,011 |
|
$ |
13,215 |
|
|
149.8 |
% |
Basic EPS |
|
$ |
0.13 |
|
$ |
(0.04 |
) |
|
425.0 |
% |
Diluted EPS |
|
$ |
0.13 |
|
$ |
(0.04 |
) |
|
425.0 |
% |
Adjusted EPS(1) |
|
$ |
0.16 |
|
$ |
0.01 |
|
|
1668.4 |
% |
(in thousands, except per share data) Unaudited |
|
Nine Months Ended September 30, |
|
Change |
|||||
|
|
2023 |
|
2022 |
|
% |
|||
Total revenue |
|
$ |
376,025 |
|
$ |
332,829 |
|
13.0 |
% |
Net income |
|
$ |
37,538 |
|
$ |
8,539 |
|
339.6 |
% |
Adjusted net income(1) |
|
$ |
34,466 |
|
$ |
7,793 |
|
342.3 |
% |
Adjusted EBITDA(1) |
|
$ |
88,871 |
|
$ |
43,943 |
|
102.2 |
% |
Basic EPS |
|
$ |
0.29 |
|
$ |
0.29 |
|
— |
% |
Diluted EPS |
|
$ |
0.29 |
|
$ |
0.09 |
|
222.2 |
% |
Adjusted EPS(1) |
|
$ |
0.41 |
|
$ |
0.09 |
|
339.4 |
% |
(1) Non-GAAP Financial Measures: Adjusted net income, Adjusted EBITDA 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.
Third Quarter Key Performance Metrics
The following tables represent key quarterly metrics. Beginning with the quarter ended June 30, 2023, for all periods presented, the Company updated its key performance metrics to reflect the Company’s decision to wind down its SalaryTap and OppFi Card businesses. The key performance metrics presented are for the OppLoans product only and exclude the SalaryTap and OppFi Card products. Prior period metrics currently presented may differ slightly than previously reported due to the exclusion of SalaryTap and OppFi Card.
(in thousands) Unaudited |
|
As of and for the Three Months Ended, |
||||||||||
|
|
September 30,
|
|
June 30, 2023 |
|
September 30,
|
||||||
Total Net Originations(a) |
|
$ |
195,671 |
|
|
$ |
200,640 |
|
|
$ |
181,821 |
|
Ending Receivables(b) |
|
$ |
415,933 |
|
|
$ |
397,754 |
|
|
$ |
402,571 |
|
% of Originations by Bank Partners |
|
|
98 |
% |
|
|
97 |
% |
|
|
94 |
% |
Net Charge-Offs as % of Total Revenue(c) |
|
|
42 |
% |
|
|
36 |
% |
|
|
55 |
% |
Net Charge-Offs as % of Average Receivables(c) |
|
|
55 |
% |
|
|
47 |
% |
|
|
66 |
% |
Auto-Approval Rate(d) |
|
|
72 |
% |
|
|
72 |
% |
|
|
68 |
% |
a. |
Total net originations include both originations by bank partners on the OppFi platform, as well as direct originations by OppFi. |
b. |
Receivables are defined as the unpaid principal balances of loans at the end of the reporting period. |
c. |
Annualized net charge-offs as a percentage of total revenue and annualized net charge-offs as a percentage of average receivables (defined as the unpaid principal of loans) represents total charge offs from the period less recoveries as a percent of total revenue and average receivables, respectively. 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. |
Auto-Approval Rate is calculated by taking the number of approved loans that are not decisioned by a loan advocate or underwriter (auto-approval) divided by the total number of loans approved. |
Full Year 2023 Guidance Update
-
Affirm total revenue
- $500 million to $520 million, resulting in approximately 10% to 15% growth year over year;
-
Raise adjusted net income
- $40 million to $42 million, from previous range of $29 million to $35 million; and
-
Increase adjusted earnings per share
- $0.47 to $0.49 based on approximate weighted average diluted share count of 85.5 million, from previous range of $0.34 to $0.41, based on approximate weighted average diluted share count of 85.0 million.
Conference Call
Management will host a conference call today at 4:30 p.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: (877) 300-8521
- International: (412) 317-6026
An archived version of the webcast will be available on OppFi's website.
About OppFi
OppFi (NYSE: OPFI; OPFI WS) is a tech-enabled, mission-driven specialty finance platform that broadens the reach of community banks to extend credit access to everyday Americans. Through transparency, responsible lending, 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 4,000 reviews, making the Company one of the top consumer-rated financial platforms online. For more information, please visit oppfi.com.
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 2023 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, including lingering effects of COVID-19 on OppFi’s business; 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 State of California; whether OppFi will be subject to AB 539; whether OppFi’s bank partners will continue to lend in California and whether OppFi’s financing sources will continue to finance the purchase of participation rights in loans originated by OppFi’s bank partners in California; the impact that events involving financial institutions or the financial services industry generally, such as actual concerns or events involving liquidity, defaults, or non-performance, may have on OppFi’s business; risks related to the material weakness in OppFi’s internal controls over financial reporting; the risk that the business combination disrupts current plans and operations; the ability to recognize the anticipated benefits of the business combination, which may be affected by, among other things, competition, the ability of OppFi to grow and manage growth profitably and retain its key employees; risks related to new products; concentration risk; costs related to the business combination; changes in applicable laws or regulations; the possibility that OppFi may be adversely affected by other economic, business, and/or competitive factors; risks related to management transitions; risks related to the restatement of OppFi’s financial statements and any accounting deficiencies or weaknesses related thereto; and other risks and uncertainties indicated from time to time in OppFi’s filings with the United States Securities and Exchange Commission, in particular, contained in the section or sections captioned “Risk Factors.” OppFi cautions that the foregoing list of factors is not exclusive, and readers should not place undue reliance upon any forward-looking statements, which speak only as of the date made. OppFi does not undertake or accept any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
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, Adjusted EBITDA and Adjusted EPS. Adjusted EBT is defined as Net Income, plus (1) provision for income taxes; (2) amortization of debt issuance costs; (3) other addbacks and one-time expenses; and (4) sublease income. Adjusted Net Income is defined as Adjusted EBT as defined above, adjusted for taxes assuming a tax rate of 24.17% for the three months ended September 30, 2023, a tax rate of 24.14% for the three months ended September 30, 2022, a tax rate of 24.17% for the nine months ended September 30, 2023, and a tax rate of 24.09% for the nine months ended September 30, 2022, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes, in order to allow for a comparison with other publicly traded companies. Adjusted EBITDA is defined as Adjusted Net Income as defined above, excluding (1) pro forma and business (non-income) taxes; (2) depreciation and amortization; and (3) interest expense. Adjusted EPS is defined as Adjusted Net Income as defined above, divided by weighted average diluted shares outstanding, which represent shares of both classes of common stock outstanding, excluding 25,500,000 shares related to earnout obligations and including the impact of unvested restricted stock units, unvested performance stock units, and the employee stock purchase plan. These non-GAAP financial measures have not been prepared in accordance with accounting principles generally accepted in the United States and may be different from non-GAAP financial measures used by other companies. OppFi believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends. These non-GAAP measures with comparable names should not be considered in isolation from, or as an alternative to, financial measures determined in accordance with GAAP. See “Reconciliation of Non-GAAP Financial Measures” below for reconciliations for OppFi's non-GAAP financial measures to the most directly comparable GAAP financial measures. A reconciliation of projected full year 2023 Adjusted Net Income and projected full year 2023 Adjusted EPS to the most directly comparable GAAP financial measures is not included in this press release because, without unreasonable efforts, the Company is unable to predict with reasonable certainty the amount or timing of non-GAAP adjustments that are used to calculate these measures.
Third Quarter Results of Operations
Consolidated Statements of Operations
Comparison of the three months ended September 30, 2023 and 2022
The following table presents consolidated results of operations for the three months ended September 30, 2023 and 2022 (in thousands, except number of shares and per share data, unaudited).
|
|
Three Months Ended
|
|
Change |
|||||||||||
|
|
2023 |
|
2022 |
|
$ |
|
% |
|||||||
Interest and loan related income |
|
$ |
132,090 |
|
|
$ |
123,605 |
|
|
$ |
8,485 |
|
|
6.9 |
% |
Other revenue |
|
|
1,075 |
|
|
|
639 |
|
|
|
436 |
|
|
68.2 |
% |
Total revenue |
|
|
133,165 |
|
|
|
124,244 |
|
|
|
8,921 |
|
|
7.2 |
% |
Change in fair value of finance receivables |
|
|
(57,302 |
) |
|
|
(70,601 |
) |
|
|
13,299 |
|
|
(18.8 |
)% |
Provision for credit losses on finance receivables |
|
|
(195 |
) |
|
|
(1,017 |
) |
|
|
822 |
|
|
(80.8 |
)% |
Net revenue |
|
|
75,668 |
|
|
|
52,626 |
|
|
|
23,042 |
|
|
43.8 |
% |
Expenses: |
|
|
|
|
|
|
|
|
|||||||
Sales and marketing |
|
|
12,814 |
|
|
|
11,674 |
|
|
|
1,140 |
|
|
9.8 |
% |
Customer operations |
|
|
10,543 |
|
|
|
10,591 |
|
|
|
(48 |
) |
|
(0.5 |
)% |
Technology, products, and analytics |
|
|
9,732 |
|
|
|
8,325 |
|
|
|
1,407 |
|
|
16.9 |
% |
General, administrative, and other |
|
|
14,921 |
|
|
|
13,910 |
|
|
|
1,011 |
|
|
7.3 |
% |
Total expenses before interest expense |
|
|
48,010 |
|
|
|
44,500 |
|
|
|
3,510 |
|
|
7.9 |
% |
Interest expense |
|
|
12,077 |
|
|
|
9,095 |
|
|
|
2,982 |
|
|
32.8 |
% |
Total expenses |
|
|
60,087 |
|
|
|
53,595 |
|
|
|
6,492 |
|
|
12.1 |
% |
Income (loss) from operations |
|
|
15,581 |
|
|
|
(969 |
) |
|
|
16,550 |
|
|
1707.9 |
% |
Change in fair value of warrant liability |
|
|
334 |
|
|
|
1,323 |
|
|
|
(989 |
) |
|
(74.8 |
)% |
Other income |
|
|
80 |
|
|
|
— |
|
|
|
80 |
|
|
— |
% |
Income before income taxes |
|
|
15,995 |
|
|
|
354 |
|
|
|
15,641 |
|
|
4418.4 |
% |
Income tax expense |
|
|
463 |
|
|
|
1,015 |
|
|
|
(552 |
) |
|
(54.4 |
)% |
Net income (loss) |
|
|
15,532 |
|
|
|
(661 |
) |
|
|
16,193 |
|
|
2449.8 |
% |
Less: net income (loss) attributable to noncontrolling interest |
|
|
13,363 |
|
|
|
(90 |
) |
|
|
13,453 |
|
|
14947.8 |
% |
Net income (loss) attributable to OppFi Inc. |
|
$ |
2,169 |
|
|
$ |
(571 |
) |
|
$ |
2,740 |
|
|
479.9 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings (loss) per share attributable to OppFi Inc.: |
|
|
|
|
|
|
|
|
|||||||
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.13 |
|
|
$ |
(0.04 |
) |
|
|
|
|
|||
Diluted |
|
$ |
0.13 |
|
|
$ |
(0.04 |
) |
|
|
|
|
|||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
16,772,275 |
|
|
|
13,972,971 |
|
|
|
|
|
|||
Diluted |
|
|
17,057,778 |
|
|
|
13,972,971 |
|
|
|
|
|
|||
Comparison of the nine months ended September 30, 2023 and 2022
The following table presents consolidated results of operations for the nine months ended September 30, 2023 and 2022 (in thousands, except number of shares and per share data, unaudited).
|
|
Nine Months Ended
|
|
Change |
|||||||||||
|
|
2023 |
|
2022 |
|
$ |
|
% |
|||||||
Interest and loan related income |
|
$ |
373,615 |
|
|
$ |
331,814 |
|
|
$ |
41,801 |
|
|
12.6 |
% |
Other revenue |
|
|
2,410 |
|
|
|
1,015 |
|
|
|
1,395 |
|
|
137.4 |
% |
Total revenue |
|
|
376,025 |
|
|
|
332,829 |
|
|
|
43,196 |
|
|
13.0 |
% |
Change in fair value of finance receivables |
|
|
(164,463 |
) |
|
|
(162,280 |
) |
|
|
(2,183 |
) |
|
1.3 |
% |
Provision for credit losses on finance receivables |
|
|
(4,131 |
) |
|
|
(2,043 |
) |
|
|
(2,088 |
) |
|
102.2 |
% |
Net revenue |
|
|
207,431 |
|
|
|
168,506 |
|
|
|
38,925 |
|
|
23.1 |
% |
Expenses: |
|
|
|
|
|
|
|
|
|||||||
Sales and marketing |
|
|
34,975 |
|
|
|
43,067 |
|
|
|
(8,092 |
) |
|
(18.8 |
)% |
Customer operations |
|
|
31,249 |
|
|
|
31,933 |
|
|
|
(684 |
) |
|
(2.1 |
)% |
Technology, products, and analytics |
|
|
29,465 |
|
|
|
24,848 |
|
|
|
4,617 |
|
|
18.6 |
% |
General, administrative, and other |
|
|
39,418 |
|
|
|
40,965 |
|
|
|
(1,547 |
) |
|
(3.8 |
)% |
Total expenses before interest expense |
|
|
135,107 |
|
|
|
140,813 |
|
|
|
(5,706 |
) |
|
(4.1 |
)% |
Interest expense |
|
|
34,679 |
|
|
|
24,421 |
|
|
|
10,258 |
|
|
42.0 |
% |
Total expenses |
|
|
169,786 |
|
|
|
165,234 |
|
|
|
4,552 |
|
|
2.8 |
% |
Income from operations |
|
|
37,645 |
|
|
|
3,272 |
|
|
|
34,373 |
|
|
1050.5 |
% |
Change in fair value of warrant liability |
|
|
838 |
|
|
|
7,024 |
|
|
|
(6,186 |
) |
|
(88.1 |
)% |
Other income |
|
|
352 |
|
|
|
— |
|
|
|
352 |
|
|
— |
% |
Income before income taxes |
|
|
38,835 |
|
|
|
10,296 |
|
|
|
28,539 |
|
|
277.2 |
% |
Provision for income taxes |
|
|
1,297 |
|
|
|
1,757 |
|
|
|
(460 |
) |
|
(26.2 |
)% |
Net income |
|
|
37,538 |
|
|
|
8,539 |
|
|
|
28,999 |
|
|
339.6 |
% |
Less: net income attributable to noncontrolling interest |
|
|
32,976 |
|
|
|
4,576 |
|
|
|
28,400 |
|
|
620.6 |
% |
Net income attributable to OppFi Inc. |
|
$ |
4,562 |
|
|
$ |
3,963 |
|
|
$ |
599 |
|
|
15.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share attributable to OppFi Inc.: |
|
|
|
|
|
|
|
|
|||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.29 |
|
|
$ |
0.29 |
|
|
|
|
|
|||
Diluted |
|
$ |
0.29 |
|
|
$ |
0.09 |
|
|
|
|
|
|||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
15,820,262 |
|
|
|
13,694,733 |
|
|
|
|
|
|||
Diluted |
|
|
16,046,831 |
|
|
|
84,277,277 |
|
|
|
|
|
|||
Condensed Consolidated Balance Sheets
Comparison as of September 30, 2023 and December 31, 2022
|
|
Unaudited |
|
|
||
(in thousands) |
|
September 30, 2023 |
|
December 31, 2022 |
||
Assets |
|
|
|
|
||
Cash and restricted cash |
|
$ |
66,027 |
|
$ |
49,670 |
Finance receivables at fair value |
|
|
466,465 |
|
|
457,296 |
Finance receivables at amortized cost, net |
|
|
209 |
|
|
643 |
Other assets |
|
|
67,891 |
|
|
72,230 |
Total assets |
|
$ |
600,592 |
|
$ |
579,839 |
Liabilities and stockholders’ equity |
|
|
|
|
||
Current liabilities |
|
$ |
25,472 |
|
$ |
29,558 |
Other liabilities |
|
|
39,892 |
|
|
42,183 |
Total debt |
|
|
344,345 |
|
|
347,060 |
Warrant liabilities |
|
|
1,050 |
|
|
1,888 |
Total liabilities |
|
|
410,759 |
|
|
420,689 |
Total stockholders’ equity |
|
|
189,833 |
|
|
159,150 |
Total liabilities and stockholders' equity |
|
$ |
600,592 |
|
$ |
579,839 |
Total cash and restricted cash increased by $16.4 million as of September 30, 2023, compared to December 31, 2022, driven by an increase in received payments relative to originated loans. Finance receivables at fair value increased by $9.2 million as of September 30, 2023, compared to December 31, 2022, driven by recent strength in issuance volume and charge-offs. Finance receivables at amortized cost, net decreased by $0.4 million as of September 30, 2023 compared to December 31, 2022, due to the continued rundown of OppFi Card and SalaryTap finance receivables and increase in the allowance for credit losses. Other assets decreased by $4.3 million as of September 30, 2023 compared to December 31, 2022, mainly driven by a decrease in property, equipment, and software of $2.9 million.
Current liabilities decreased by $4.1 million as of September 30, 2023, compared to December 31, 2022, mainly driven by a decrease in accounts payable of $2.8 million and accrued expenses of $1.3 million. Other liabilities decreased by $2.3 million as of September 30, 2023, compared to December 31, 2022, due to a decrease in the operating lease liability of $1.1 million and the tax receivable agreement liability of $1.3 million. Total debt decreased by $2.7 million as of September 30, 2023, compared to December 31, 2022, primarily driven by a decrease in utilization of revolving lines of credit of $2.5 million. Total equity increased by $30.7 million as of September 30, 2023, compared to December 31, 2022, driven by net income and stock-based compensation.
Financial Capacity and Capital Resources
As of September 30, 2023, OppFi had $31.1 million in unrestricted cash, an increase of $14.9 million from December 31, 2022. As of September 30, 2023, OppFi had an additional $180.7 million of unused debt capacity under its financing facilities for future availability, representing a 34% overall undrawn capacity, an increase from $136.8 million as of December 31, 2022. The increase in undrawn debt was driven primarily by the increase in capacity of the revolving credit agreement with affiliates of Atalaya Capital Management in July 2023. Including total financing commitments of $525.0 million, and cash on the balance sheet of $66.0 million, OppFi had approximately $591.0 million in funding capacity as of September 30, 2023.
Reconciliation of Non-GAAP Financial Measures
Comparison of the three and nine months ended September 30, 2023 and 2022
(in thousands, except share and per share data) |
|
Three Months Ended September 30, |
|
Variance |
|||||||
(Unaudited) |
|
2023 |
|
2022 |
|
% |
|||||
Net income (loss) |
|
$ |
15,532 |
|
|
$ |
(661 |
) |
|
2449.8 |
% |
Provision for income taxes |
|
|
463 |
|
|
|
1,015 |
|
|
(54.4 |
)% |
Debt issuance cost amortization |
|
|
594 |
|
|
|
582 |
|
|
2.1 |
% |
Other addbacks and one-time expenses, net(a) |
|
|
1,658 |
|
|
|
76 |
|
|
2081.6 |
% |
Sublease income |
|
|
(80 |
) |
|
|
— |
|
|
— |
% |
Adjusted EBT |
|
|
18,167 |
|
|
|
1,012 |
|
|
1695.2 |
% |
Less: pro forma taxes(b) |
|
|
(4,391 |
) |
|
|
(244 |
) |
|
1699.6 |
% |
Adjusted net income |
|
|
13,776 |
|
|
|
768 |
|
|
1693.8 |
% |
Pro forma taxes(b) |
|
|
4,391 |
|
|
|
244 |
|
|
1699.6 |
% |
Depreciation and amortization |
|
|
3,119 |
|
|
|
3,452 |
|
|
(9.6 |
)% |
Interest expense |
|
|
11,483 |
|
|
|
8,513 |
|
|
34.9 |
% |
Business (non-income) taxes |
|
|
242 |
|
|
|
238 |
|
|
1.7 |
% |
Adjusted EBITDA |
|
$ |
33,011 |
|
|
$ |
13,215 |
|
|
149.8 |
% |
|
|
|
|
|
|
|
|||||
Adjusted EPS |
|
$ |
0.16 |
|
|
$ |
0.01 |
|
|
|
|
Weighted average diluted shares outstanding |
|
|
85,288,105 |
|
|
|
84,080,808 |
|
|
|
|
|
|
|
|
|
|
|
|||||
(a) For the three months ended September 30, 2023, other addbacks and one-time expenses, net of $1.7 million included a $(0.3) million addback due to the change in fair value of the warrant liabilities, $0.1 million in retention and severance expenses, $1.1 million in expenses related to stock compensation, a $0.2 million expense related to provision for credit losses on the OppFi Card finance receivables, and $0.6 million in professional fees related to corporate development. For the three months ended September 30, 2022, other addbacks and one-time expenses, net of $0.1 million included a $(1.3) million addback due to the change in fair value of the warrant liabilities, $0.6 million in recruiting, retention and severance expenses, and $0.8 million in expenses related to stock compensation. |
|||||||||||
(b) Assumes a tax rate of 24.17% for the three months ended September 30, 2023 and 24.14% for the three months ended September 30, 2022, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
|||||||||||
(in thousands, except share and per share data) |
|
Nine Months Ended September 30, |
|
Variance |
|||||||
(Unaudited) |
|
2023 |
|
2022 |
|
% |
|||||
Net income |
|
$ |
37,538 |
|
|
$ |
8,539 |
|
|
339.6 |
% |
Provision for income taxes |
|
|
1,297 |
|
|
|
1,757 |
|
|
(26.2 |
)% |
Debt issuance cost amortization |
|
|
1,872 |
|
|
|
1,626 |
|
|
15.1 |
% |
Other addbacks and one-time expenses, net(a) |
|
|
4,981 |
|
|
|
(1,656 |
) |
|
400.8 |
% |
Sublease income |
|
|
(239 |
) |
|
|
— |
|
|
— |
% |
Adjusted EBT |
|
|
45,449 |
|
|
|
10,266 |
|
|
342.7 |
% |
Less: pro forma taxes(b) |
|
|
(10,983 |
) |
|
|
(2,473 |
) |
|
344.1 |
% |
Adjusted net income |
|
|
34,466 |
|
|
|
7,793 |
|
|
342.3 |
% |
Pro forma taxes(b) |
|
|
10,983 |
|
|
|
2,473 |
|
|
344.1 |
% |
Depreciation and amortization |
|
|
9,827 |
|
|
|
10,056 |
|
|
(2.3 |
)% |
Interest expense |
|
|
32,807 |
|
|
|
22,795 |
|
|
43.9 |
% |
Business (non-income) taxes |
|
|
788 |
|
|
|
826 |
|
|
(4.6 |
)% |
Adjusted EBITDA |
|
$ |
88,871 |
|
|
$ |
43,943 |
|
|
102.2 |
% |
|
|
|
|
|
|
|
|||||
Adjusted EPS |
|
$ |
0.41 |
|
|
$ |
0.09 |
|
|
|
|
Weighted average diluted shares outstanding |
|
|
84,826,413 |
|
|
|
84,277,277 |
|
|
|
|
|
|
|
|
|
|
|
|||||
(a) For the nine months ended September 30, 2023, other addbacks and one-time expenses, net of $5.0 million included a $(0.8) million addback due to the change in fair value of the warrant liabilities, a $(0.1) million addback due to partial forgiveness of the secured borrowing payable, a $(3.0) million addback from the reclassification of OppFi Card finance receivables from assets held for sale to assets held for investment at amortized cost, a $4.0 million expense related to provision for credit losses on the OppFi Card finance receivables, $0.9 million in retention and severance expenses, $3.1 million in expenses related to stock compensation, and $1.0 million in professional fees related to corporate development. For the nine months ended September 30, 2022, other addbacks and one-time expenses, net of $(1.7) million included a $(7.0) million addback due to the change in fair value of the warrant liabilities, $2.9 million in recruiting, retention, and severance expenses, $2.4 million in expenses related to stock compensation, and $0.1 million in one-time legal expenses. |
|||||||||||
(b) Assumes a tax rate of 24.17% for the nine months ended September 30, 2023 and a 24.09% tax rate for the nine months ended September 30, 2022, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
|||||||||||
Adjusted Earnings Per Share
|
Three Months Ended September 30, |
||||
(Unaudited) |
2023 |
|
2022 |
||
Weighted average Class A common stock outstanding |
16,772,275 |
|
|
13,972,971 |
|
Weighted average Class V voting stock outstanding |
93,730,327 |
|
|
95,397,996 |
|
Elimination of earnouts at period end |
(25,500,000 |
) |
|
(25,500,000 |
) |
Dilutive impact of restricted stock units |
235,514 |
|
|
192,127 |
|
Dilutive impact of performance stock units |
49,989 |
|
|
17,714 |
|
Weighted average diluted shares outstanding |
85,288,105 |
|
|
84,080,808 |
|
(in thousands, except share and per share data) |
Three Months Ended
|
|
Three Months Ended
|
||||||||||||
(Unaudited) |
$ |
|
Per Share |
|
$ |
|
Per Share |
||||||||
Weighted average diluted shares outstanding |
|
|
|
85,288,105 |
|
|
|
|
|
84,080,808 |
|
||||
Net income (loss) |
$ |
15,532 |
|
|
$ |
0.18 |
|
|
$ |
(661 |
) |
|
$ |
(0.01 |
) |
Provision for income taxes |
|
463 |
|
|
|
0.01 |
|
|
|
1,015 |
|
|
|
0.01 |
|
Debt amortization |
|
594 |
|
|
|
0.01 |
|
|
|
582 |
|
|
|
0.01 |
|
Other addbacks and one-time expenses |
|
1,658 |
|
|
|
0.02 |
|
|
|
76 |
|
|
|
— |
|
Sublease income |
|
(80 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted EBT |
|
18,167 |
|
|
|
0.21 |
|
|
|
1,012 |
|
|
|
0.01 |
|
Less: pro forma taxes |
|
(4,391 |
) |
|
|
(0.05 |
) |
|
|
(244 |
) |
|
|
— |
|
Adjusted net income |
|
13,776 |
|
|
|
0.16 |
|
|
|
768 |
|
|
|
0.01 |
|
|
Nine Months Ended September 30, |
||||
(Unaudited) |
2023 |
|
2022 |
||
Weighted average Class A common stock outstanding |
15,820,262 |
|
|
13,694,733 |
|
Weighted average Class V voting stock outstanding |
94,279,582 |
|
|
95,946,836 |
|
Elimination of earnouts at period end |
(25,500,000 |
) |
|
(25,500,000 |
) |
Dilutive impact of restricted stock units |
198,698 |
|
|
123,722 |
|
Dilutive impact of performance stock units |
27,871 |
|
|
11,986 |
|
Weighted average diluted shares outstanding |
84,826,413 |
|
|
84,277,277 |
|
(in thousands, except share and per share data) |
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||
(Unaudited) |
$ |
|
Per Share |
|
$ |
|
Per Share |
||||||||
Weighted average diluted shares outstanding |
|
|
|
84,826,413 |
|
|
|
|
|
84,277,277 |
|
||||
Net income |
$ |
37,538 |
|
|
$ |
0.44 |
|
|
$ |
8,539 |
|
|
$ |
0.10 |
|
Provision for income taxes |
|
1,297 |
|
|
|
0.02 |
|
|
|
1,757 |
|
|
|
0.02 |
|
Debt amortization |
|
1,872 |
|
|
|
0.02 |
|
|
|
1,626 |
|
|
|
0.02 |
|
Other addbacks and one-time expenses |
|
4,981 |
|
|
|
0.06 |
|
|
|
(1,656 |
) |
|
|
(0.02 |
) |
Sublease income |
|
(239 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted EBT |
|
45,449 |
|
|
|
0.54 |
|
|
|
10,266 |
|
|
|
0.12 |
|
Less: pro forma taxes |
|
(10,983 |
) |
|
|
(0.13 |
) |
|
|
(2,473 |
) |
|
|
(0.03 |
) |
Adjusted net income |
|
34,466 |
|
|
|
0.41 |
|
|
|
7,793 |
|
|
|
0.09 |
|