CHICAGO--(BUSINESS WIRE)--OppFi Inc. (NYSE: OPFI) (“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 second quarter ended June 30, 2024.
“Our second quarter 2024 results substantially exceeded our expectations and enabled us to raise full-year earnings guidance by more than 20%,” said Todd Schwartz, Chief Executive Officer and Executive Chairman of OppFi. “We achieved our highest total revenue and earnings for a second quarter. The strong profitability was a result of operational and credit initiatives that drove strong loss, payment and recovery performance, as well as improved operating achievement on key metrics and net profit margin.”
"We’re also pleased to have issued our first special dividend of $0.12 per share, repurchased $2.5 million of Class A common stock, and paid down $10 million of senior debt, demonstrating the strength of our balance sheet,” continued Schwartz. “With the investment in Bitty and other strategic growth initiatives, we believe OppFi has the ingredients needed to build a leading credit access and financial services platform positioned for long term growth. We're building a suite of best-in-class digital financial service products for everyday Americans to address the significant supply and demand imbalance in credit access. We look forward to continuing to drive stockholder value with growth, free cash flow generation and our solid balance sheet.”
Financial Summary
The following tables present a summary of OppFi’s results for the three and six months ended June 30, 2024 and 2023 (in thousands, except per share data).
|
|
Three Months Ended June 30, |
|
Change |
|||||
(unaudited) |
|
2024 |
|
2023 |
|
% |
|||
Total revenue |
|
$ |
126,304 |
|
$ |
122,486 |
|
3.1 |
% |
Net income |
|
$ |
27,676 |
|
$ |
18,076 |
|
53.1 |
% |
Adjusted net income(1,2) |
|
$ |
24,781 |
|
$ |
15,865 |
|
56.2 |
% |
Basic EPS |
|
$ |
0.16 |
|
$ |
0.14 |
|
11.3 |
% |
Diluted EPS(3) |
|
$ |
0.16 |
|
$ |
0.14 |
|
11.3 |
% |
Adjusted EPS(1,2,3) |
|
$ |
0.29 |
|
$ |
0.19 |
|
53.5 |
% |
|
|
|
|
|
|
|
|||
(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, and performance stock units, in any periods in which their inclusion would have an antidilutive effect. |
|||||||||
|
Six Months Ended June 30, |
|
Change |
||||||
(unaudited) |
|
2024 |
|
2023 |
|
% |
|||
Total revenue |
|
$ |
253,647 |
|
$ |
242,860 |
|
4.4 |
% |
Net income |
|
$ |
37,807 |
|
$ |
22,006 |
|
71.8 |
% |
Adjusted net income(1,2) |
|
$ |
33,562 |
|
$ |
19,720 |
|
70.2 |
% |
Basic EPS |
|
$ |
0.44 |
|
$ |
0.16 |
|
176.6 |
% |
Diluted EPS(3) |
|
$ |
0.36 |
|
$ |
0.16 |
|
124.4 |
% |
Adjusted EPS(1,2,3) |
|
$ |
0.39 |
|
$ |
0.23 |
|
67.1 |
% |
|
|
|
|
|
|
|
|||
(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, and performance stock units, in any periods in which their inclusion would have an antidilutive effect. |
|||||||||
Second Quarter Key Performance Metrics
The following table represents key quarterly metrics (in thousands).
|
|
As of and for the Three Months Ended, |
||||||||||
|
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(unaudited) |
|
2024 |
|
2024 |
|
2023 |
||||||
Total net originations(a) |
|
$ |
205,549 |
|
|
$ |
163,496 |
|
|
$ |
200,640 |
|
Total retained net originations(a) |
|
$ |
189,344 |
|
|
$ |
152,511 |
|
|
$ |
195,347 |
|
Ending receivables(b) |
|
$ |
387,086 |
|
|
$ |
371,386 |
|
|
$ |
397,754 |
|
% of Originations by bank partners |
|
|
100 |
% |
|
|
100 |
% |
|
|
97 |
% |
Net charge-offs as % of total revenue(c) |
|
|
33 |
% |
|
|
48 |
% |
|
|
36 |
% |
Net charge-offs as % of average receivables, annualized(c) |
|
|
44 |
% |
|
|
62 |
% |
|
|
47 |
% |
Average yield, annualized(d) |
|
|
135 |
% |
|
|
130 |
% |
|
|
129 |
% |
Auto-approval rate(e) |
|
|
76 |
% |
|
|
73 |
% |
|
|
72 |
% |
|
||||||||||||
(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) 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
During the second quarter, OppFi repurchased 769,715 shares of Class A common stock, which were held as treasury stock as of June 30, 2024, for an aggregate purchase price of $2.5 million at an average purchase price per share of $3.27. The Company has continued to repurchase shares in the third quarter.
Full Year 2024 Guidance Update
-
Affirm total revenue
- $510 million to $530 million
-
Raise adjusted net income
- $63 million to $65 million from previous range of $50 million to $54 million; and
-
Increase adjusted earnings per share
- $0.73 to $0.75 from previous range of $0.58 to $0.62, based on approximate weighted average diluted share count of 86.5 million
Third Quarter 2024 Guidance
-
Adjusted net income
- $17 million to $19 million
-
Adjusted earnings per share
- $0.20 to $0.22, based on approximate weighted average diluted share count of 86.5 million
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) 225-9448
- International: (203) 518-9708
- 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 35% equity interest in Bitty Advance, a credit access company that offers revenue-based financing and other working capital solutions to small businesses. 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 third quarter and 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 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; OppFi’s ability to scale and grow the Bitty business; 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 ability of OppFi to grow and manage growth profitably and retain its key employees; risks related to new products; risks related to evaluating and potentially consummating acquisitions; concentration risk; risks related to OppFi’s ability to comply with various covenants in its corporate and warehouse credit facilities; 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, 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 23.56% for the three months ended June 30, 2024, a tax rate of 24.17% for the three months ended June 30, 2023, a tax rate of 23.56% for the six months ended June 30, 2024, and a tax rate of 24.16% for the six months ended June 30, 2023, 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 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. Adjusted EPS is useful to investors and others because, due to OppFi’s Up-C structure, Basic EPS calculated on a GAAP basis excludes a large percentage of OppFi’s outstanding shares of common stock, which are Class V Voting Stock, and Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, restricted stock units, and performance stock units, in any periods in which their inclusion would have an antidilutive effect. 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 third quarter and full year 2024 Adjusted Net Income and projected third quarter and full year 2024 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.
Second Quarter Results of Operations
Consolidated Statements of Operations
Comparison of the three months ended June 30, 2024 and 2023
The following table presents consolidated results of operations for the three months ended June 30, 2024 and 2023 (in thousands, except number of shares and per share data).
|
|
Three Months Ended June 30, |
|
Change |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Interest and loan related income |
|
$ |
125,076 |
|
|
$ |
121,583 |
|
|
$ |
3,493 |
|
|
2.9 |
% |
Other revenue |
|
|
1,228 |
|
|
|
903 |
|
|
|
325 |
|
|
36.0 |
|
Total revenue |
|
|
126,304 |
|
|
|
122,486 |
|
|
|
3,818 |
|
|
3.1 |
|
Change in fair value of finance receivables |
|
|
(40,019 |
) |
|
|
(44,043 |
) |
|
|
4,024 |
|
|
(9.1 |
) |
Provision for credit losses on finance receivables |
|
|
(4 |
) |
|
|
(3,866 |
) |
|
|
3,862 |
|
|
(99.9 |
) |
Net revenue |
|
|
86,281 |
|
|
|
74,577 |
|
|
|
11,704 |
|
|
15.7 |
|
Expenses: |
|
|
|
|
|
|
|
|
|||||||
Sales and marketing |
|
|
10,824 |
|
|
|
12,314 |
|
|
|
(1,490 |
) |
|
(12.1 |
) |
Customer operations(a) |
|
|
11,608 |
|
|
|
11,740 |
|
|
|
(132 |
) |
|
(1.1 |
) |
Technology, products, and analytics |
|
|
9,148 |
|
|
|
9,779 |
|
|
|
(631 |
) |
|
(6.5 |
) |
General, administrative, and other(a) |
|
|
14,250 |
|
|
|
11,179 |
|
|
|
3,071 |
|
|
27.5 |
|
Total expenses before interest expense |
|
|
45,830 |
|
|
|
45,012 |
|
|
|
818 |
|
|
1.8 |
|
Interest expense |
|
|
10,964 |
|
|
|
11,231 |
|
|
|
(267 |
) |
|
(2.4 |
) |
Total expenses |
|
|
56,794 |
|
|
|
56,243 |
|
|
|
551 |
|
|
1.0 |
|
Income from operations |
|
|
29,487 |
|
|
|
18,334 |
|
|
|
11,153 |
|
|
60.8 |
|
Change in fair value of warrant liabilities |
|
|
(976 |
) |
|
|
351 |
|
|
|
(1,327 |
) |
|
(378.6 |
) |
Other income |
|
|
79 |
|
|
|
79 |
|
|
|
— |
|
|
— |
|
Income before income taxes |
|
|
28,590 |
|
|
|
18,764 |
|
|
|
9,826 |
|
|
52.4 |
|
Income tax expense |
|
|
914 |
|
|
|
688 |
|
|
|
226 |
|
|
32.8 |
|
Net income |
|
|
27,676 |
|
|
|
18,076 |
|
|
|
9,600 |
|
|
53.1 |
|
Less: net income attributable to noncontrolling interest |
|
|
24,610 |
|
|
|
15,934 |
|
|
|
8,676 |
|
|
54.4 |
|
Net income attributable to OppFi Inc. |
|
$ |
3,066 |
|
|
$ |
2,142 |
|
|
$ |
924 |
|
|
43.1 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share attributable to OppFi Inc.: |
|
|
|
|
|
|
|
|
|||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.16 |
|
|
$ |
0.14 |
|
|
|
|
|
|||
Diluted |
|
$ |
0.16 |
|
|
$ |
0.14 |
|
|
|
|
|
|||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
19,675,934 |
|
|
|
15,632,120 |
|
|
|
|
|
|||
Diluted |
|
|
19,675,934 |
|
|
|
15,873,753 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(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 six months ended June 30, 2024 and 2023
The following table presents consolidated results of operations for the six months ended June 30, 2024 and 2023 (in thousands, except number of shares and per share data).
|
|
Six Months Ended June 30, |
|
Change |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Interest and loan related income |
|
$ |
251,355 |
|
|
$ |
241,525 |
|
|
$ |
9,830 |
|
|
4.1 |
% |
Other revenue |
|
|
2,292 |
|
|
|
1,335 |
|
|
|
957 |
|
|
71.7 |
|
Total revenue |
|
|
253,647 |
|
|
|
242,860 |
|
|
|
10,787 |
|
|
4.4 |
|
Change in fair value of finance receivables |
|
|
(104,121 |
) |
|
|
(107,161 |
) |
|
|
3,040 |
|
|
(2.8 |
) |
Provision for credit losses on finance receivables |
|
|
(31 |
) |
|
|
(3,936 |
) |
|
|
3,905 |
|
|
(99.2 |
) |
Net revenue |
|
|
149,495 |
|
|
|
131,763 |
|
|
|
17,732 |
|
|
13.5 |
|
Expenses: |
|
|
|
|
|
|
|
|
|||||||
Sales and marketing |
|
|
19,002 |
|
|
|
22,161 |
|
|
|
(3,159 |
) |
|
(14.3 |
) |
Customer operations(a) |
|
|
22,971 |
|
|
|
22,774 |
|
|
|
197 |
|
|
0.9 |
|
Technology, products, and analytics |
|
|
18,927 |
|
|
|
19,733 |
|
|
|
(806 |
) |
|
(4.1 |
) |
General, administrative, and other(a) |
|
|
31,430 |
|
|
|
22,429 |
|
|
|
9,001 |
|
|
40.1 |
|
Total expenses before interest expense |
|
|
92,330 |
|
|
|
87,097 |
|
|
|
5,233 |
|
|
6.0 |
|
Interest expense |
|
|
22,394 |
|
|
|
22,602 |
|
|
|
(208 |
) |
|
(0.9 |
) |
Total expenses |
|
|
114,724 |
|
|
|
109,699 |
|
|
|
5,025 |
|
|
4.6 |
|
Income from operations |
|
|
34,771 |
|
|
|
22,064 |
|
|
|
12,707 |
|
|
57.6 |
|
Change in fair value of warrant liabilities |
|
|
4,195 |
|
|
|
504 |
|
|
|
3,691 |
|
|
732.6 |
|
Other income |
|
|
159 |
|
|
|
272 |
|
|
|
(113 |
) |
|
(41.5 |
) |
Income before income taxes |
|
|
39,125 |
|
|
|
22,840 |
|
|
|
16,285 |
|
|
71.3 |
|
Income tax expense |
|
|
1,318 |
|
|
|
834 |
|
|
|
484 |
|
|
58.0 |
|
Net income |
|
|
37,807 |
|
|
|
22,006 |
|
|
|
15,801 |
|
|
71.8 |
|
Less: net income attributable to noncontrolling interest |
|
|
29,204 |
|
|
|
19,613 |
|
|
|
9,591 |
|
|
48.9 |
|
Net income attributable to OppFi Inc. |
|
$ |
8,603 |
|
|
$ |
2,393 |
|
|
$ |
6,210 |
|
|
259.5 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Earnings per share attributable to OppFi Inc.: |
|
|
|
|
|
|
|
|
|||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
$ |
0.44 |
|
|
$ |
0.16 |
|
|
|
|
|
|||
Diluted |
|
$ |
0.36 |
|
|
$ |
0.16 |
|
|
|
|
|
|||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|||||||
Basic |
|
|
19,440,680 |
|
|
|
15,336,366 |
|
|
|
|
|
|||
Diluted |
|
|
86,148,477 |
|
|
|
15,533,467 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(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 June 30, 2024 and December 31, 2023 (in thousands):
|
|
(unaudited) |
|
|
||
|
|
June 30, |
|
December 31, |
||
|
|
2024 |
|
2023 |
||
Assets |
|
|
|
|
||
Cash and restricted cash |
|
$ |
80,837 |
|
$ |
73,943 |
Finance receivables at fair value |
|
|
430,482 |
|
|
463,320 |
Finance receivables at amortized cost, net |
|
|
19 |
|
|
110 |
Other assets |
|
|
61,755 |
|
|
64,170 |
Total assets |
|
$ |
573,093 |
|
$ |
601,543 |
Liabilities and stockholders’ equity |
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
28,001 |
|
$ |
26,448 |
Other liabilities |
|
|
38,960 |
|
|
40,086 |
Total debt |
|
|
301,774 |
|
|
334,116 |
Warrant liabilities |
|
|
2,669 |
|
|
6,864 |
Total liabilities |
|
|
371,404 |
|
|
407,514 |
Total stockholders’ equity |
|
|
201,689 |
|
|
194,029 |
Total liabilities and stockholders’ equity |
|
$ |
573,093 |
|
$ |
601,543 |
Total cash and restricted cash increased by $6.9 million as of June 30, 2024 compared to December 31, 2023 driven by an increase in received payments relative to originations. Finance receivables at fair value decreased by $32.8 million as of June 30, 2024 compared to December 31, 2023 from lower origination volume due to seasonality. Finance receivables at amortized cost, net decreased by $0.1 million as of June 30, 2024 compared to December 31, 2023 due to the continued rundown of SalaryTap finance receivables. Other assets decreased by $2.4 million as of June 30, 2024 compared to December 31, 2023 mainly due to a decrease in the operating lease right of use asset of $0.8 million, a decrease in the deferred tax asset of $0.7 million, and a decrease in property, equipment, and software of $0.5 million.
Accounts payable and accrued expenses increased by $1.6 million as of June 30, 2024 compared to December 31, 2023 driven by an increase in accrued expenses of $3.6 million, partially offset by a decrease in accounts payable of $2.0 million. Other liabilities decreased by $1.1 million as of June 30, 2024 compared to December 31, 2023 driven by a decrease in the operating lease liability of $0.9 million and the tax receivable agreement liability of $0.2 million. Total debt decreased by $32.3 million as of June 30, 2024 compared to December 31, 2023 driven by a decrease in utilization of revolving lines of credit of $30.9 million and a decrease in notes payable of $1.4 million. Warrant liabilities decreased by $4.2 million due to the decrease in the valuation of the warrants as of June 30, 2024 compared to December 31, 2023. Total stockholders’ equity increased by $7.7 million as of June 30, 2024 compared to December 31, 2023 driven by net income and stock-based compensation, partially offset by purchases of treasury stock and dividend issuance.
Financial Capacity and Capital Resources
As of June 30, 2024, OppFi had $46.6 million in unrestricted cash, an increase of $14.8 million from December 31, 2023. As of June 30, 2024, OppFi had an additional $223.2 million of unused debt capacity under its financing facilities for future availability, representing a 43% overall undrawn capacity, an increase from $192.3 million as of December 31, 2023. The increase in undrawn debt was driven primarily by using excess cash to pay down debt on our revolving credit lines and term loan. Including total financing commitments of $525.0 million and cash on the balance sheet of $80.8 million, OppFi had approximately $605.8 million in funding capacity as of June 30, 2024.
Reconciliation of Non-GAAP Financial Measures
Comparison of the three and six months ended June 30, 2024 and 2023 (in thousands, except share and per share data):
|
|
Three Months Ended June 30, |
|
Variance |
||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
||
Net income |
|
$ |
27,676 |
|
|
$ |
18,076 |
|
|
$ |
9,600 |
|
53.1 |
% |
Income tax expense |
|
|
914 |
|
|
|
688 |
|
|
|
226 |
|
32.8 |
|
Other income |
|
|
(79 |
) |
|
|
(79 |
) |
|
|
— |
|
— |
|
Change in fair value of warrant liabilities |
|
|
976 |
|
|
|
(351 |
) |
|
|
1,327 |
|
378.6 |
|
Other addbacks and one-time expenses, net(a) |
|
|
2,932 |
|
|
|
2,588 |
|
|
|
344 |
|
13.3 |
|
Adjusted EBT(b) |
|
|
32,419 |
|
|
|
20,922 |
|
|
|
11,497 |
|
55.0 |
|
Less: pro forma taxes(c) |
|
|
7,638 |
|
|
|
5,057 |
|
|
|
2,581 |
|
51.0 |
|
Adjusted net income(b) |
|
$ |
24,781 |
|
|
$ |
15,865 |
|
|
$ |
8,916 |
|
56.2 |
% |
|
|
|
|
|
|
|
|
|
||||||
Adjusted earnings per share(b) |
|
$ |
0.29 |
|
|
$ |
0.19 |
|
|
|
|
|
||
Weighted average diluted shares outstanding |
|
|
86,268,511 |
|
|
|
84,750,663 |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
(a) For the three months ended June 30, 2024, other addbacks and one-time expenses, net of $2.9 million included $2.1 million in stock compensation expenses, $0.5 million in expenses related to legal matters, $0.3 million in severance expenses, and $0.1 million in expenses related to corporate development. For the three months ended June 30, 2023, other addbacks and one-time expenses, net of $2.6 million included a $(3.1) million addback from the reclassification of OppFi Card finance receivables from assets held for sale to assets held for investment at amortized cost, a $3.8 million expense related to provision for credit losses on the OppFi Card finance receivables, $0.8 million in stock compensation expenses, $0.6 million in severance expenses, $0.4 million in expenses related to corporate development, and $0.1 million in retention expenses. |
||||||||||||||
(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 23.56% for the three months ended June 30, 2024 and 24.17% for the three months ended June 30, 2023, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
||||||||||||||
|
|
Six Months Ended June 30, |
|
Variance |
|||||||||||
(unaudited) |
|
|
2024 |
|
|
|
2023 |
|
|
$ |
|
% |
|||
Net income |
|
$ |
37,807 |
|
|
$ |
22,006 |
|
|
$ |
15,801 |
|
|
71.8 |
% |
Income tax expense |
|
|
1,318 |
|
|
|
834 |
|
|
|
484 |
|
|
58.0 |
|
Other income |
|
|
(159 |
) |
|
|
(272 |
) |
|
|
113 |
|
|
(41.5 |
) |
Change in fair value of warrant liabilities |
|
|
(4,195 |
) |
|
|
(504 |
) |
|
|
(3,691 |
) |
|
732.6 |
|
Other addbacks and one-time expenses, net(a) |
|
|
9,136 |
|
|
|
3,940 |
|
|
|
5,196 |
|
|
131.9 |
|
Adjusted EBT(b) |
|
|
43,907 |
|
|
|
26,004 |
|
|
|
17,903 |
|
|
68.8 |
|
Less: pro forma taxes(c) |
|
|
10,345 |
|
|
|
6,284 |
|
|
|
4,061 |
|
|
64.6 |
|
Adjusted net income(b) |
|
$ |
33,562 |
|
|
$ |
19,720 |
|
|
$ |
13,842 |
|
|
70.2 |
% |
|
|
|
|
|
|
|
|
|
|||||||
Adjusted earnings per share(b) |
|
$ |
0.39 |
|
|
$ |
0.23 |
|
|
|
|
|
|||
Weighted average diluted shares outstanding |
|
|
86,148,477 |
|
|
|
84,592,228 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
(a) For the six months ended June 30, 2024, other addbacks and one-time expenses, net of $9.1 million included $3.1 million in stock compensation expenses, a $2.9 million expense related to OppFi Card’s exit activities, $1.2 million in expenses related to legal matters, $1.1 million in severance expenses, and $0.8 million in expenses related to corporate development. For the six months ended June 30, 2023, other addbacks and one-time expenses, net of $3.9 million included 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 $3.8 million expense related to provision for credit losses on the OppFi Card finance receivables, $2.0 million in stock compensation expenses, $0.6 million in severance expenses, $0.4 million in expenses related to corporate development, and $0.1 million in retention expenses. |
|||||||||||||||
(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 23.56% for the six months ended June 30, 2024 and a 24.16% tax rate for the six months ended June 30, 2023, 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 June 30, |
||||
(unaudited) |
2024 |
|
2023 |
||
Weighted average Class A common stock outstanding |
19,675,934 |
|
|
15,632,120 |
|
Weighted average Class V voting stock outstanding |
91,380,789 |
|
|
94,376,910 |
|
Elimination of earnouts at period end |
(25,500,000 |
) |
|
(25,500,000 |
) |
Dilutive impact of restricted stock units |
642,306 |
|
|
238,008 |
|
Dilutive impact of performance stock units |
69,482 |
|
|
3,625 |
|
Weighted average diluted shares outstanding |
86,268,511 |
|
|
84,750,663 |
|
|
Three Months Ended |
|
Three Months Ended |
||||||||||
(in thousands, except share and per share data) |
June 30, 2024 |
|
June 30, 2023 |
||||||||||
(unaudited) |
$ |
|
Per Share |
|
$ |
|
Per Share |
||||||
Weighted average diluted shares outstanding |
|
|
|
86,268,511 |
|
|
|
|
84,750,663 |
||||
Net income |
$ |
27,676 |
|
|
$ |
0.32 |
|
$ |
18,076 |
|
|
$ |
0.21 |
Income tax expense |
|
914 |
|
|
|
0.01 |
|
|
688 |
|
|
|
0.01 |
Other income |
|
(79 |
) |
|
|
— |
|
|
(79 |
) |
|
|
— |
Change in fair value of warrant liabilities |
|
976 |
|
|
|
0.01 |
|
|
(351 |
) |
|
|
— |
Other addbacks and one-time expenses, net |
|
2,932 |
|
|
|
0.03 |
|
|
2,588 |
|
|
|
0.03 |
Adjusted EBT(a) |
|
32,419 |
|
|
|
0.38 |
|
|
20,922 |
|
|
|
0.25 |
Less: pro forma taxes |
|
7,638 |
|
|
|
0.09 |
|
|
5,057 |
|
|
|
0.06 |
Adjusted net income(a) |
|
24,781 |
|
|
|
0.29 |
|
|
15,865 |
|
|
|
0.19 |
|
|
|
|
|
|
|
|
||||||
(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. |
|||||||||||||
|
Six Months Ended June 30, |
||||
(unaudited) |
2024 |
|
2023 |
||
Weighted average Class A common stock outstanding |
19,440,680 |
|
|
15,336,366 |
|
Weighted average Class V voting stock outstanding |
91,531,964 |
|
|
94,558,761 |
|
Elimination of earnouts at period end |
(25,500,000 |
) |
|
(25,500,000 |
) |
Dilutive impact of restricted stock units |
602,628 |
|
|
180,290 |
|
Dilutive impact of performance stock units |
73,205 |
|
|
16,811 |
|
Weighted average diluted shares outstanding |
86,148,477 |
|
|
84,592,228 |
|
|
Six Months Ended |
|
Six Months Ended |
||||||||||||
(in thousands, except share and per share data) |
June 30, 2024 |
|
June 30, 2023 |
||||||||||||
(unaudited) |
$ |
|
Per Share |
|
$ |
|
Per Share |
||||||||
Weighted average diluted shares outstanding |
|
|
|
86,148,477 |
|
|
|
|
|
84,592,228 |
|
||||
Net income |
$ |
37,807 |
|
|
$ |
0.44 |
|
|
$ |
22,006 |
|
|
$ |
0.26 |
|
Income tax expense |
|
1,318 |
|
|
|
0.02 |
|
|
|
834 |
|
|
|
0.01 |
|
Other income |
|
(159 |
) |
|
|
— |
|
|
|
(272 |
) |
|
|
— |
|
Change in fair value of warrant liabilities |
|
(4,195 |
) |
|
|
(0.05 |
) |
|
|
(504 |
) |
|
|
(0.01 |
) |
Other addbacks and one-time expenses, net |
|
9,136 |
|
|
|
0.11 |
|
|
|
3,940 |
|
|
|
0.05 |
|
Adjusted EBT(a) |
|
43,907 |
|
|
|
0.51 |
|
|
|
26,004 |
|
|
|
0.31 |
|
Less: pro forma taxes |
|
10,345 |
|
|
|
0.12 |
|
|
|
6,284 |
|
|
|
0.07 |
|
Adjusted net income(a) |
|
33,562 |
|
|
|
0.39 |
|
|
|
19,720 |
|
|
|
0.23 |
|
|
|
|
|
|
|
|
|
||||||||
(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. |
|||||||||||||||