Net income increased 74.4% year over year to $146.2 million, a new Company record
Adjusted net income1 increased 69.1% year over year to $139.8 million, a new Company record
Basic and diluted earnings per share ("EPS") increased $0.63 year over year to $0.99
Adjusted EPS1 increased $0.64 year over year to $1.59, a new Company record
CHICAGO, March 11, 2026 /PRNewswire/ -- OppFi Inc. (NYSE: OPFI) ("OppFi" or the "Company"), a tech-enabled digital finance platform that partners with banks to offer financial products and services to everyday Americans, today reported record financial results for the quarter and year ended December 31, 2025.
"Our record-breaking results in 2025 capped off an extraordinary year for the company, as OppFi achieved record total originations, revenue, net income, and adjusted net income. Additionally, OppFi finished 2025 with a record-end receivables balance, providing strong momentum going into 2026, to grow revenue and profitability as reflected in our guidance," said Todd Schwartz, Chief Executive Officer and Executive Chairman of OppFi.
(1) Non-GAAP Financial Measures: Adjusted Net Income and Adjusted EPS are non-GAAP financial measures. 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 months and years ended December 31, 2025 and 2024 (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 December 31, |
| Change |
(Unaudited) |
| 2025 |
| 2024 |
| % |
Total revenue(1) |
| $ 159,250 |
| $ 135,723 |
| 17.3 % |
Net income |
| $ 38,444 |
| $ 13,973 |
| 175.1 % |
Net income (loss) attributable to OppFi Inc. |
| $ 16,846 |
| $ (5,609) |
| 400.3 % |
Adjusted net income(2) |
| $ 25,815 |
| $ 20,295 |
| 27.2 % |
Basic EPS |
| $ 0.61 |
| $ (0.26) |
| 334.0 % |
Diluted EPS(3) |
| $ 0.38 |
| $ (0.26) |
| 245.3 % |
Adjusted EPS(2,3) |
| $ 0.30 |
| $ 0.23 |
| 27.7 % |
|
|
|
|
|
|
|
(1) Total revenue is calculated as the sum of interest on finance receivables and other revenue. |
(2) Adjusted Net Income and Adjusted EPS are non-GAAP financial measures. 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. |
(3) Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, restricted stock units, performance
stock units, stock options, and securities issued in the employee stock purchase plan in any periods in which their inclusion would have an
antidilutive effect. |
|
| Year Ended December 31, |
| Change |
(Unaudited) |
| 2025 |
| 2024 |
| % |
Total revenue(1) |
| $ 597,050 |
| $ 525,963 |
| 13.5 % |
Net income |
| $ 146,247 |
| $ 83,837 |
| 74.4 % |
Net income attributable to OppFi Inc. |
| $ 26,329 |
| $ 7,258 |
| 262.8 % |
Adjusted net income(2) |
| $ 139,759 |
| $ 82,665 |
| 69.1 % |
Basic EPS |
| $ 0.99 |
| $ 0.36 |
| 175.7 % |
Diluted EPS(3) |
| $ 0.99 |
| $ 0.36 |
| 175.7 % |
Adjusted EPS(2,3) |
| $ 1.59 |
| $ 0.95 |
| 66.6 % |
|
|
|
|
|
|
|
(1) Total revenue is calculated as the sum of interest on finance receivables and other revenue. |
(2) Adjusted Net Income and Adjusted EPS are non-GAAP financial measures. 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. |
(3) Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, restricted stock units, performance
stock units, stock options, and securities issued in the employee stock purchase plan in any periods in which their inclusion would have an
antidilutive effect. |
Key Performance Metrics
The following tables represent key performance metrics as of and for the three months and years ended December 31, 2025 and 2024 (in thousands, except percentage metrics).
|
| As of and for the Three Months Ended |
(Unaudited) |
| December 31, 2025 |
| December 31, 2024 |
Total net originations(a) |
| $ 230,120 |
| $ 213,668 |
Total retained net originations(a) |
| $ 201,219 |
| $ 192,503 |
Ending receivables(b) |
| $ 493,118 |
| $ 425,240 |
Net charge-offs as % of total revenue(c) |
| 45 % |
| 42 % |
Net charge-offs as % of average receivables, annualized(c) |
| 59 % |
| 54 % |
Average yield, annualized(d) |
| 130 % |
| 130 % |
Auto-approval rate(e) |
| 79 % |
| 79 % |
|
|
|
|
|
(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. |
(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. |
|
| As of and for the Years Ended |
(Unaudited) |
| December 31, 2025 |
| December 31, 2024 |
Total net originations(a) |
| $ 899,270 |
| $ 801,514 |
Total retained net originations(a) |
| $ 791,124 |
| $ 732,799 |
Ending receivables(b) |
| $ 493,118 |
| $ 425,240 |
Net charge-offs as % of total revenue(c) |
| 37 % |
| 39 % |
Net charge-offs as % of average receivables(c) |
| 49 % |
| 51 % |
Average yield(d) |
| 133 % |
| 131 % |
Auto-approval rate(e) |
| 79 % |
| 76 % |
|
|
|
|
|
(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. |
(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. 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. |
(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 year ended December 31, 2025, OppFi repurchased 1,541,949 shares of Class A Common Stock, which were held as treasury stock as of December 31, 2025, for an aggregate purchase price of $15.5 million at an average purchase price per share of $10.04. As of December 31, 2025, $20.9 million of the repurchase authorization under the 2024 Repurchase Program remained available.
Full-Year 2026 Guidance
- Total revenue of $650 million to $675 million, up 9% to 13% year over year
- Adjusted net income of $153 million to $160 million, up 9% to 14% year over year
- Adjusted EPS of $1.76 to $1.84, up 11% to 16% year over year, based on an approximate weighted average diluted share count of 87 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. An archived version of the webcast will be available on OppFi's website.
The conference call can also be accessed with the following dial-in information:
- Domestic: (800) 445-7795
- International: (785) 424-1699
- Conference ID: OPPFI
About OppFi
OppFi (NYSE: OPFI) is a tech-enabled digital finance platform that partners with banks to offer financial products and services to everyday Americans. Through this transparent and responsible platform, which emphasizes financial inclusion and exceptional customer experience, the Company assists consumers who are underserved by traditional financing options in building improved financial health. OppLoans by OppFi maintains a 4.4/5.0 star rating on Trustpilot based on over 5,400 reviews, positioning the Company among the top consumer-rated financial platforms online. OppFi also holds a 35% equity interest in Bitty Holdings, LLC ("Bitty"), a credit access company that provides revenue-based financing and other working capital solutions to small businesses. For additional information, please visit oppfi.com.
Contacts:
Investor Relations:
Mike Gallentine
Head of Investor Relations
mgallentine@opploans.com
Media Relations:
media@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 2026 guidance, the future performance of OppFi's platform and underwriting models, 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, the impact of tariffs, 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 any 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; risks related to potential litigation; changes in applicable laws or regulations, including, but not limited to, impacts from the One Big Beautiful Bill Act; the possibility that OppFi may be adversely affected by other economic, business, and/or competitive factors; 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 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 adjustments, net; and (4) other income. Adjusted Net Income is defined as Adjusted EBT as defined above, adjusted for taxes assuming a tax rate for each period presented that reflects 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 represents shares of both classes of common stock outstanding and includes the impact of dilutive securities, such as restricted stock units, performance stock units, and stock options. 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 2026 Adjusted Net Income and 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.
Consolidated Statements of Operations
The following tables present consolidated statements of operations for the three months and years ended December 31, 2025 and 2024 (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 December 31, 2025 and 2024 |
|
| Three Months Ended December 31, |
| Change |
(Unaudited) |
| 2025 |
| 2024 |
| $ |
| % |
Revenue: |
|
|
|
|
|
|
|
|
Interest on finance receivables |
| $ 157,801 |
| $ 134,337 |
| $ 23,464 |
| 17.5 % |
Other revenue |
| 1,449 |
| 1,386 |
| 63 |
| 4.5 |
|
| 159,250 |
| 135,723 |
| 23,527 |
| 17.3 |
Change in fair value of finance receivables |
| (73,681) |
| (54,897) |
| (18,784) |
| 34.2 |
Provision for credit losses on finance receivables |
| — |
| (8) |
| 8 |
| (100.0) |
Net revenue |
| 85,569 |
| 80,818 |
| 4,751 |
| 5.9 |
Expenses:(a) |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
| 14,650 |
| 14,447 |
| 203 |
| 1.4 |
Direct marketing costs |
| 14,198 |
| 13,318 |
| 880 |
| 6.6 |
Interest expense and amortized debt issuance costs |
| 9,402 |
| 11,029 |
| (1,627) |
| (14.8) |
Professional fees |
| 5,012 |
| 5,581 |
| (569) |
| (10.2) |
Technology costs |
| 2,959 |
| 3,110 |
| (151) |
| (4.9) |
Payment processing fees |
| 1,720 |
| 1,632 |
| 88 |
| 5.4 |
Occupancy |
| 1,028 |
| 1,041 |
| (13) |
| (1.2) |
Depreciation and amortization |
| 764 |
| 2,126 |
| (1,362) |
| (64.1) |
Exit costs, net |
| — |
| 37 |
| (37) |
| (100.0) |
General, administrative and other |
| 4,903 |
| 3,825 |
| 1,078 |
| 28.2 |
Total expenses |
| 54,636 |
| 56,145 |
| (1,509) |
| (2.7) |
Income from operations |
| 30,933 |
| 24,673 |
| 6,260 |
| 25.4 |
Other (expense) income: |
|
|
|
|
|
|
|
|
Change in fair value of warrant liabilities |
| 11,876 |
| (10,994) |
| 22,870 |
| 208.0 |
Income from equity method investment |
| 1,412 |
| 815 |
| 597 |
| 73.2 |
Other (expense) income, net |
| (4,414) |
| 79 |
| (4,493) |
| (5721.2) |
Income before income taxes |
| 39,807 |
| 14,573 |
| 25,234 |
| 173.2 |
Income tax expense |
| 1,363 |
| 600 |
| 763 |
| 127.2 |
Net income |
| 38,444 |
| 13,973 |
| 24,471 |
| 175.1 |
Less: net income attributable to noncontrolling interest |
| 21,599 |
| 19,582 |
| 2,017 |
| 10.3 |
Net income (loss) attributable to OppFi Inc: |
| $ 16,846 |
| $ (5,609) |
| $ 22,455 |
| 400.3 % |
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to OppFi Inc.: |
|
|
|
|
|
|
Earnings (loss) per common share: |
|
|
|
|
|
|
|
|
Basic |
| $ 0.61 |
| $ (0.26) |
|
|
|
|
Diluted |
| $ 0.38 |
| $ (0.26) |
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
| 27,517,762 |
| 20,248,004 |
|
|
|
|
Diluted |
| 87,141,594 |
| 20,248,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Beginning with the quarter ended September 30, 2025, for all periods presented, we aligned our expense classifications as presented in the Consolidated Statements of Operations. |
Comparison of the years ended December 31, 2025 and 2024 |
|
| Year Ended December 31, |
| Change |
|
| 2025 |
| 2024 |
| $ Change |
| % Change |
|
| (Unaudited) |
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
Interest on finance receivables |
| $ 591,769 |
| $ 521,227 |
| $ 70,542 |
| 13.5 % |
Other revenue |
| 5,281 |
| 4,736 |
| 545 |
| 11.5 |
|
| 597,050 |
| 525,963 |
| 71,087 |
| 13.5 |
Change in fair value of finance receivables |
| (215,868) |
| (204,443) |
| (11,425) |
| 5.6 |
Provision for credit losses on finance receivables |
| — |
| (42) |
| 42 |
| (100.0) |
Net revenue |
| 381,182 |
| 321,478 |
| 59,704 |
| 18.6 |
Expenses:(a) |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
| 60,695 |
| 60,475 |
| 220 |
| 0.4 |
Direct marketing costs |
| 50,890 |
| 49,208 |
| 1,682 |
| 3.4 |
Interest expense and amortized debt issuance costs |
| 39,367 |
| 44,708 |
| (5,341) |
| (11.9) |
Professional fees |
| 20,103 |
| 21,574 |
| (1,471) |
| (6.8) |
Technology costs |
| 12,433 |
| 12,171 |
| 262 |
| 2.2 |
Payment processing fees |
| 6,589 |
| 7,119 |
| (530) |
| (7.4) |
Depreciation and amortization |
| 5,159 |
| 9,621 |
| (4,462) |
| (46.4) |
Occupancy |
| 4,127 |
| 4,030 |
| 97 |
| 2.4 |
Exit costs, net |
| (1,449) |
| 2,983 |
| (4,432) |
| (148.6) |
General, administrative and other |
| 16,590 |
| 15,053 |
| 1,537 |
| 10.2 |
Total expenses |
| 214,504 |
| 226,942 |
| (12,438) |
| (5.5) |
Income from operations |
| 166,678 |
| 94,536 |
| 72,142 |
| 76.3 |
Other (expense) income: |
|
|
|
|
|
|
|
|
Change in fair value of warrant liabilities |
| (11,347) |
| (8,244) |
| (3,103) |
| 37.6 |
Income from equity method investment |
| 4,974 |
| 1,442 |
| 3,532 |
| 244.9 |
Other (expense) income, net |
| (4,173) |
| 318 |
| (4,491) |
| (1411.7) |
Income before income taxes |
| 156,132 |
| 88,052 |
| 68,080 |
| 77.3 |
Income tax expense |
| 9,885 |
| 4,215 |
| 5,670 |
| 134.5 |
Net income |
| 146,247 |
| 83,837 |
| 62,410 |
| 74.4 |
Less: net income attributable to noncontrolling interest |
| 119,918 |
| 76,579 |
| 43,339 |
| 56.6 |
Net income attributable to OppFi Inc. |
| $ 26,329 |
| $ 7,258 |
| $ 19,071 |
| 262.8 % |
|
|
|
|
|
|
|
|
|
Earnings per common share attributable to OppFi Inc.: |
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
Basic |
| $ 0.99 |
| $ 0.36 |
|
|
|
|
Diluted |
| $ 0.99 |
| $ 0.36 |
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
| 26,506,458 |
| 20,145,606 |
|
|
|
|
Diluted |
| 26,506,458 |
| 20,145,606 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Beginning with the quarter ended September 30, 2025, for all periods presented, we aligned our expense classifications as presented in the Consolidated Statements of Operations. |
Condensed Consolidated Balance Sheets
The following table presents consolidated balance sheets as of December 31, 2025 and 2024 (in thousands). 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.
|
| (Unaudited) |
|
|
|
|
|
|
|
| December 31, |
| December 31, |
| Change |
|
| 2025 |
| 2024 |
| $ |
| % |
Assets |
|
|
|
|
|
|
|
|
Cash and restricted cash |
| $ 93,263 |
| $ 88,288 |
| $ 4,975 |
| 5.6 % |
Finance receivables at fair value |
| 546,236 |
| 473,696 |
| 72,540 |
| 15.3 |
Equity method investment |
| 19,076 |
| 19,194 |
| (118) |
| (0.6) |
Other assets |
| 95,515 |
| 59,993 |
| 35,522 |
| 59.2 |
Total assets |
| $ 754,090 |
| $ 641,171 |
| $ 112,919 |
| 17.6 % |
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
| $ 46,171 |
| $ 33,290 |
| $ 12,881 |
| 38.7 % |
Other liabilities |
| 51,235 |
| 39,802 |
| 11,433 |
| 28.7 |
Total debt |
| 321,353 |
| 318,758 |
| 2,595 |
| 0.8 |
Warrant liabilities |
| 26,455 |
| 15,108 |
| 11,347 |
| 75.1 |
Total liabilities |
| 445,214 |
| 406,958 |
| 38,256 |
| 9.4 |
Total stockholders' equity |
| 308,876 |
| 234,213 |
| 74,663 |
| 31.9 |
Total liabilities and stockholders' equity |
| $ 754,090 |
| $ 641,171 |
| $ 112,919 |
| 17.6 % |
Condensed Consolidated Statement of Cash Flows
The following table presents the consolidated statement of cash flows for the years ended December 31, 2025 and 2024 (in thousands). 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.
|
| Year Ended December 31, |
| Change |
(Unaudited) |
| 2025 |
| 2024 |
| $ |
| % |
Net cash provided by operating activities |
| $ 401,305 |
| $ 323,806 |
| $ 77,499 |
| 23.9 % |
Net cash used in investing activities |
| $ (307,804) |
| $ (243,442) |
| $ (64,362) |
| 26.4 |
Net cash used in financing activities |
| $ (88,526) |
| $ (66,019) |
| $ (22,507) |
| 34.1 |
Net increase in cash and restricted cash |
| $ 4,975 |
| $ 14,345 |
| $ (9,370) |
| (65.3) % |
Financial Capacity and Capital Resources
As of December 31, 2025, OppFi had $49.5 million in unrestricted cash, a decrease of $11.9 million from December 31, 2024. As of December 31, 2025, OppFi had an additional $203.6 million of unused debt capacity under its financing facilities for future availability, representing a 39% overall undrawn capacity, a decrease from $206.2 million as of December 31, 2024. The decrease in undrawn debt was driven primarily by an increase in the utilization of revolving lines of credit to fund receivables growth. Including total financing commitments of $525.0 million and cash and restricted cash on the balance sheet of $93.3 million, OppFi had approximately $618.3 million in funding capacity as of December 31, 2025.
Reconciliation of Non-GAAP Financial Measures
The following tables present reconciliations of non-GAAP financial measures for the three months and years ended December 31, 2025 and 2024 (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 December 31, 2025 and 2024 |
|
| Three Months Ended December 31, |
| Change |
(Unaudited) |
| 2025 |
| 2024 |
| $ |
| % |
Net income |
| $ 38,444 |
| $ 13,973 |
| $ 24,471 |
| 175.1 % |
Income tax expense |
| 1,363 |
| 600 |
| 763 |
| 127.2 |
Other expense (income), net |
| 4,414 |
| (79) |
| 4,493 |
| 5720.9 |
Change in fair value of warrant liabilities |
| (11,876) |
| 10,994 |
| (22,870) |
| (208.0) |
Other adjustments, net(a) |
| 2,675 |
| 921 |
| 1,754 |
| 190.4 |
Adjusted EBT |
| 35,020 |
| 26,409 |
| 8,611 |
| 32.6 |
Less: pro forma taxes(b) |
| 9,205 |
| 6,114 |
| 3,091 |
| 50.6 |
Adjusted net income |
| 25,815 |
| 20,295 |
| 5,520 |
| 27.2 % |
|
|
|
|
|
|
|
|
|
Adjusted earnings per share |
| $ 0.30 |
| $ 0.23 |
|
|
|
|
Weighted average diluted shares outstanding |
| 87,141,594 |
| 87,504,493 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) For the three months ended December 31, 2025, other adjustments, net of $2.7 million included $1.7 million in expenses related to stock
compensation, $0.8 million in expenses related to the tax receivable agreement liability, $0.4 million in expenses related to legal matters, and
$0.2 million in expenses related to severance, partially offset by a $0.5 million addback related to corporate development. For the three months
ended December 31, 2024, other adjustments, net of $0.9 million included $1.1 million in expenses related to stock compensation, $0.1 million
in expenses related to severance, and $0.1 million in expenses related to corporate development, partially offset by a $0.4 million addback
related to legal matters. The sum of the individual components of other adjustments, net may not equal the total presented due to the use of
rounded numbers for disclosure purposes. |
(b) Assumes a tax rate of 26.28% for the three months ended December 31, 2025 and a tax rate of 23.15% for the three months ended December
31, 2024, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
Comparison of the years ended December 31, 2025 and 2024 |
|
| Year Ended December 31, |
| Change |
(Unaudited) |
| 2025 |
| 2024 |
| $ |
| % |
Net income |
| $ 146,247 |
| $ 83,837 |
| $ 62,410 |
| 74.4 % |
Income tax expense |
| 9,885 |
| 4,215 |
| 5,670 |
| 134.5 |
Other expense (income), net |
| 4,173 |
| (318) |
| 4,491 |
| 1411.7 |
Change in fair value of warrant liabilities |
| 11,347 |
| 8,244 |
| 3,103 |
| 37.6 |
Other adjustments, net(a) |
| 12,218 |
| 12,024 |
| 194 |
| 1.6 |
Adjusted EBT |
| 183,870 |
| 108,002 |
| 75,868 |
| 70.2 |
Less: pro forma taxes(b) |
| 44,111 |
| 25,337 |
| 18,774 |
| 74.1 |
Adjusted net income |
| 139,759 |
| 82,665 |
| 57,094 |
| 69.1 % |
|
|
|
|
|
|
|
|
|
Adjusted earnings per share |
| $ 1.59 |
| $ 0.95 |
|
|
|
|
Weighted average diluted shares outstanding |
| 87,947,364 |
| 86,652,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) For the year ended December 31, 2025, other adjustments, net of $12.2 million included $10.0 million in expenses related to stock
compensation, $1.2 million in expenses related to legal matters, $0.9 million in expenses related to severance, $0.8 million in expenses
related to the tax receivable agreement liability, $0.5 million in expenses related to corporate development, and $0.2 million in expenses
related to an adjustment to the Company's outstanding lease obligations, partially offset by a $1.4 million addback related to the partial
forgiveness of remaining expenses related to OppFi Card's exit activities. For the year ended December 31, 2024, other adjustments, net
of $12.0 million included $5.3 million in expenses related to stock compensation, $3.0 million in expenses related to OppFi Card's exit
activities, $1.8 million in expenses related to legal matters, $1.3 million in expenses related to severance, and $0.7 million in expenses
related to corporate development. The sum of the individual components of other adjustments, net may not equal the total presented due
to the use of rounded numbers for disclosure purposes. |
(b) Assumes a tax rate of 23.99% for the year ended December 31, 2025 and a tax rate of 23.46% for the year ended December 31, 2024,
reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
Adjusted Earnings Per Share Comparison of the three months ended December 31, 2025 and 2024 |
| Three Months Ended December 31, |
(Unaudited) | 2025 |
| 2024 |
Weighted average Class A common stock outstanding | 27,517,762 |
| 21,442,460 |
Weighted average Class V voting stock outstanding | 58,698,241 |
| 64,758,117 |
Dilutive impact of restricted stock units | 745,043 |
| 1,141,932 |
Dilutive impact of performance stock units | 22,052 |
| 71,234 |
Dilutive impact of stock options | 158,496 |
| 89,953 |
Dilutive impact of employee stock purchase plan | — |
| 797 |
Weighted average diluted shares outstanding | 87,141,594 |
| 87,504,493 |
| Three Months Ended December 31, |
(In thousands, except share and per share data) | 2025 |
| 2024 |
(Unaudited) | $ |
| Per Share |
| $ |
| Per Share |
Weighted average diluted shares outstanding |
|
| 87,141,594 |
|
|
| 87,504,493 |
Net income | $ 38,444 |
| $ 0.44 |
| $ 13,973 |
| $ 0.16 |
Income tax expense | 1,363 |
| 0.02 |
| 600 |
| 0.01 |
Other expense (income), net | 4,414 |
| 0.05 |
| (79) |
| — |
Change in fair value of warrant liabilities | (11,876) |
| (0.14) |
| 10,994 |
| 0.13 |
Other adjustments, net(a) | 2,675 |
| 0.03 |
| 921 |
| 0.01 |
Adjusted EBT | 35,020 |
| 0.40 |
| 26,409 |
| 0.30 |
Less: pro forma taxes(b) | 9,205 |
| 0.11 |
| 6,114 |
| 0.07 |
Adjusted net income | 25,815 |
| $ 0.30 |
| 20,295 |
| $ 0.23 |
|
|
|
|
|
|
|
|
(a) For the three months ended December 31, 2025, other adjustments, net of $2.7 million included $1.7 million in expenses related to stock
compensation, $0.8 million in expenses related to the tax receivable agreement liability, $0.4 million in expenses related to legal matters, and
$0.2 million in expenses related to severance, partially offset by a $0.5 million addback related to corporate development. For the three months
ended December 31, 2024, other adjustments, net of $0.9 million included $1.1 million in expenses related to stock compensation, $0.1 million
in expenses related to severance, and $0.1 million in expenses related to corporate development, partially offset by a $0.4 million addback
related to legal matters. The sum of the individual components of other adjustments, net may not equal the total presented due to the use of
rounded numbers for disclosure purposes. |
(b) Assumes a tax rate of 26.28% for the three months ended December 31, 2025 and a tax rate of 23.15% for the three months ended December
31, 2024, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
Comparison of the years ended December 31, 2025 and 2024 |
| Year Ended December 31, |
(Unaudited) | 2025 |
| 2024 |
Weighted average Class A common stock outstanding | 26,506,458 |
| 20,145,606 |
Weighted average Class V voting stock outstanding | 60,114,665 |
| 65,619,358 |
Dilutive impact of restricted stock units | 1,090,206 |
| 789,783 |
Dilutive impact of performance stock units | 39,440 |
| 72,802 |
Dilutive impact of stock options | 196,595 |
| 24,679 |
Dilutive impact of employee stock purchase plan | — |
| 199 |
Weighted average diluted shares outstanding | 87,947,364 |
| 86,652,427 |
| Year Ended December 31, |
(In thousands, except share and per share data) | 2025 |
| 2024 |
(Unaudited) | $ |
| Per Share |
| $ |
| Per Share |
Weighted average diluted shares outstanding |
|
| 87,947,364 |
|
|
| 86,652,427 |
Net income | $ 146,247 |
| $ 1.66 |
| $ 83,837 |
| $ 0.97 |
Income tax expense | 9,885 |
| 0.11 |
| 4,215 |
| 0.05 |
Other expense (income), net | 4,173 |
| 0.05 |
| (318) |
| — |
Change in fair value of warrant liabilities | 11,347 |
| 0.13 |
| 8,244 |
| 0.10 |
Other adjustments, net(a) | 12,218 |
| 0.14 |
| 12,024 |
| 0.14 |
Adjusted EBT | 183,870 |
| 2.09 |
| 108,002 |
| 1.25 |
Less: pro forma taxes(b) | 44,111 |
| 0.50 |
| 25,337 |
| 0.29 |
Adjusted net income | 139,759 |
| $ 1.59 |
| 82,665 |
| $ 0.95 |
|
|
|
|
|
|
|
|
(a) For the year ended December 31, 2025, other adjustments, net of $12.2 million included $10.0 million in expenses related to stock
compensation, $1.2 million in expenses related to legal matters, $0.9 million in expenses related to severance, $0.8 million in expenses
related to the tax receivable agreement liability, $0.5 million in expenses related to corporate development, and $0.2 million in expenses
related to an adjustment to the Company's outstanding lease obligations, partially offset by a $1.4 million addback related to the partial
forgiveness of remaining expenses related to OppFi Card's exit activities. For the year ended December 31, 2024, other adjustments, net
of $12.0 million included $5.3 million in expenses related to stock compensation, $3.0 million in expenses related to OppFi Card's exit
activities, $1.8 million in expenses related to legal matters, $1.3 million in expenses related to severance, and $0.7 million in expenses
related to corporate development. The sum of the individual components of other adjustments, net may not equal the total presented due
to the use of rounded numbers for disclosure purposes. |
(b) Assumes a tax rate of 23.99% for the year ended December 31, 2025 and a tax rate of 23.46% for the year ended December 31, 2024,
reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/oppfi-reports-record-annual-revenue-net-income-and-adjusted-net-income-302709951.html
SOURCE OppFi