Biggest changeLegal Services: The law firm of Mitchell Sandler LLC, of which the Company's director Andrea Mitchell is a partner, provided legal services to the Company, which totaled $ 1.3 million for the year ended December 31, 2024 . 107 Note 18 Income Taxes The components of income tax (benefit) expense for the years ended December 31, 2024, and 2023 were as follows (dollars in thousands): 2024 2023 Current: Federal $ 1,244 $ - State 1,237 120 Total current 2,481 120 Deferred: Federal - - State - - Total deferred - - Provision for (benefit from) income taxes $ 2,481 $ 120 A reconciliation between the Company’s federal statutory tax rate and its effective tax rate for the years ended December 31, 2024 and 2023 is as follows: 2024 2023 Federal statutory tax rate 21.0 % 21.0 % State taxes, net of federal benefit 5.8 % 23.3 % Non-deductible excess compensation 5.3 % - 2.4 % Warrant liability 0.6 % 0.1 % Earnout liability 0.3 % 0.0 % Stock-based compensation - 6.5 % - 9.1 % Other 1.2 % - 1.0 % Research and development tax credit - federal - 8.2 % 5.6 % Return to provision - 0.6 % 3.9 % Change in valuation allowance - 14.9 % - 41.6 % Effective tax rate 4.0 % - 0.2 % 108 The major components of the Company’s deferred tax assets and liabilities as of December 31, 2024 and 2023, consists of the following (dollars in thousands): 2024 2023 Deferred tax assets: Net operating loss carryforward $ 13,653 $ 32,616 Allowance for credit losses 6,530 5,839 Research and development tax credit 10,477 9,453 Accrued expenses 2,857 1,777 Accrued compensation 1,267 891 Lease liability 159 242 Stock-based compensation 1,102 926 Excess interest expense carryforward - 3,304 Section 174 research and development expenditures 21,721 11,664 Other 1,881 1,863 Total deferred tax assets 59,647 68,575 Deferred tax liabilities: Prepaid expenses ( 756 ) ( 529 ) Other ( 233 ) ( 529 ) Total deferred tax liabilities ( 989 ) ( 1,058 ) Total net deferred tax assets before valuation allowance 58,658 67,517 Less: valuation allowance ( 58,658 ) ( 67,517 ) Total net deferred taxes $ - $ - As of December 31, 2024 , the Company had $ 32.7 million of federal and $ 86.7 million of combined state net operating loss (“NOL”) carryforwards available to offset future taxable income.
Biggest changeIncome taxes paid (net of refunds) for the years ended December 31, 2025, 2024 and 2023 were as follows (in thousands): 2025 2024 2023 Federal $ 3,939 $ 2 $ - States (a) 1,642 ( 111 ) ( 586 ) Total $ 5,581 $ ( 109 ) $ ( 586 ) (a) Some jurisdictions met the 5% disaggregation threshold; however, the related amounts were immaterial 116 The major components of the Company’s deferred tax assets and liabilities as of December 31, 2025 and 2024, consists of the following (in thousands): 2025 2024 Deferred tax assets: Net operating loss carryforward $ 6,019 $ 13,653 Allowance for credit losses 9,328 6,530 Research and development tax credit 12,194 10,477 Accrued expenses 2,302 2,857 Accrued compensation 1,187 1,267 Lease liability 50 159 Stock-based compensation 1,455 1,102 Section 174 research and development expenditures - 21,721 Other 2,806 1,881 Total deferred tax assets 35,341 59,647 Deferred tax liabilities: Prepaid expenses ( 892 ) ( 756 ) Section 174 research and development expenditures ( 61 ) - Other ( 203 ) ( 233 ) Total deferred tax liabilities ( 1,156 ) ( 989 ) Total net deferred tax assets before valuation allowance 34,185 58,658 Less: valuation allowance - ( 58,658 ) Total net deferred taxes $ 34,185 $ - As of December 31, 2025 , the Company had no federal net operating loss carryforwards and $ 70.7 million of combined state net operating loss (“NOL”) carryforwards available to offset future taxable income.
No other terms of the repriced stock options were modified, and the repriced stock options will continue to vest according to their original vesting schedules and will retain their original expiration dates.
No other terms of the repriced stock options were modified, and the repriced stock options will continue to vest according to their original vesting schedules and will retain their original expiration dates.
Dave, Inc. and Jason Wilk (filed December 30, 2024 in the United States District Court for the Central District of California) In January 2023, the Company received a Civil Investigative Demand from the Federal Trade Commission (the “FTC”) staff seeking information in connection with the sale, offering, advertising, marketing or other promotion of cash advance products and online financial services.
Dave, Inc. and Jason Wilk (filed December 30, 2024 in the United States District Court for the Central District of California) 105 In January 2023, the Company received a Civil Investigative Demand from the Federal Trade Commission (the “FTC”) staff seeking information in connection with the sale, offering, advertising, marketing or other promotion of cash advance products and online financial services.
The 50,000 performance-based RSUs were subject to vesting as of December 31, 2024 and will be 105 considered vested and subsequently issued based upon the achievement of the remaining service requirement as outlined in the award agreements. Performance-Based Restricted Stock Units: The Company grants performance-based RSUs to certain executives and employees as part of its long-term incentive plan.
The 50,000 performance-based RSUs were subject to vesting as of December 31, 2024 and will be considered vested and subsequently issued based upon the achievement of the remaining service requirement as outlined in the award agreements. Performance-Based Restricted Stock Units: The Company grants performance-based RSUs to certain executives and employees as part of its long-term incentive plan.
The determination of the reportable segment is based on the nature of the Company’s products and services, as well as the financial performance, on a consolidated entity-wide basis, that are regularly reviewed by the CODM to guide resource allocation and assess performance. The Company’s operations, all of which are located in the United States, collectively support this single-segment structure.
The determination of the reportable segment is based on the nature of the Company’s products and services, as well as the financial performance, on a consolidated entity-wide basis, that are regularly reviewed by the CODM to guide resource allocation and assess performance. 118 The Company’s operations, all of which are located in the United States, collectively support this single-segment structure.
Asset-Backed Securities The fair value of these asset-backed securities is estimated by independent pricing services who use computerized valuation formulas to calculate current values. These securities are generally categorized in Level 2 of the fair value hierarchy or in Level 3 when market-based transaction activity is unavailable and significant unobservable inputs are used.
Asset-Backed Securities 108 The fair value of these asset-backed securities is estimated by independent pricing services who use computerized valuation formulas to calculate current values. These securities are generally categorized in Level 2 of the fair value hierarchy or in Level 3 when market-based transaction activity is unavailable and significant unobservable inputs are used.
The Company continually fulfills its obligation to each Member over the subscription term. The series of distinct services represents a single 82 performance obligation that is satisfied over time. The Company recognizes revenue ratably as the Member receives and consumes the benefits of the platform throughout the monthly contract period.
The Company continually fulfills its obligation to each Member over the subscription term. The series of distinct services represents a single performance obligation that is satisfied over time. The Company recognizes revenue ratably as the Member receives and consumes the benefits of the platform throughout the monthly contract period.
Note 9 Convertible Note On March 21, 2022, the Company entered into a Convertible Note Purchase Agreement (“Note Purchase Agreement”) with FTX Ventures Ltd., (the “Purchaser”) owner of FTX US (“FTX”), providing for the purchase and sale of a convertible note in the initial principal amount of $ 100.0 million (the “Note”).
Note 9 Convertible Note On March 21, 2022, the Company entered into a Convertible Note Purchase Agreement (“Note Purchase Agreement”) with FTX Ventures Ltd., (the “Purchaser”) owner of FTX US (“FTX”), providing for the purchase and sale of a 102 convertible note in the initial principal amount of $ 100.0 million (the “Note”).
The fair value of the RSUs that vest based solely on a service condition is equal to the estimated fair value of the Company’s Class A common stock on the grant date. This compensation 86 cost is recognized on a straight-line basis over the requisite service period for the entire award.
The fair value of the RSUs that vest based solely on a service condition is equal to the estimated fair value of the Company’s Class A common stock on the grant date. This compensation cost is recognized on a straight-line basis over the requisite service period for the entire award.
No Member individually contributed to 10 % or more of the Company’s revenues for the years ended December 31, 2024 and 2023. For further information regarding the Company’s products, services, and the accounting policies applied to its reportable segment, refer to Note 2 Significant Accounting Policies.
No Member individually contributed to 10 % or more of the Company’s revenues for the years ended December 31, 2025, 2024 and 2023. For further information regarding the Company’s products, services, and the accounting policies applied to its reportable segment, refer to Note 2 Significant Accounting Policies.
The Note bore interest at a rate of 3.00 % 94 per year (compounded semiannually), payable semi-annually in arrears on June 30th and December 31st of each year. Interest may be paid in-kind or in cash, at the Company’s option.
The Note bore interest at a rate of 3.00 % per year (compounded semiannually), payable semi-annually in arrears on June 30th and December 31st of each year. Interest may be paid in-kind or in cash, at the Company’s option.
Performance-Based Restricted Stock Unit Awards: Performance-based RSUs are valued on the grant date and the compensation cost is recognized over the requisite service period if and when the Company concludes it is probable that the performance metrics will be satisfied.
Performance-Based Restricted Stock Unit Awards: 94 Performance-based RSUs are valued on the grant date and the compensation cost is recognized over the requisite service period if and when the Company concludes it is probable that the performance metrics will be satisfied.
ATM fees earned from the Member’s usage of out-of-network reduced by related ATM transaction costs during the years ended December 31, 2024 and 2023 , were $ 3.1 million and $ 2.6 million, respectively.
ATM fees earned from the Member’s usage of out-of-network, reduced by related ATM transaction costs during the years ended December 31, 2025, 2024, and 2023 , were $ 2.3 million, $ 3.1 million, and $ 2.6 million, respectively.
Under this method, deferred tax assets and liabilities are based on the differences between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
Under this method, deferred tax assets and liabilities are based on the differences between the consolidated financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
If any impairment indicators are present, the Company will perform a recoverability test by comparing the sum of the estimated undiscounted cash flows attributed to the asset group to their 84 carrying value.
If any impairment indicators are present, the Company will perform a recoverability test by comparing the sum of the estimated undiscounted cash flows attributed to the asset group to their carrying value.
If based on the results of the recoverability test, no impairment is indicated as the remaining undiscounted cash flows exceed the carrying value of the software asset group, the carrying value of the asset group as of the assessment date is deemed fully recoverable.
If 92 based on the results of the recoverability test, no impairment is indicated as the remaining undiscounted cash flows exceed the carrying value of the software asset group, the carrying value of the asset group as of the assessment date is deemed fully recoverable.
The RSUs will be expensed monthly over the derived service period unless vesting conditions for a particular tranche are met, at which point all remaining compensation charges will be expensed in the period in which the vesting conditions were met.
The RSUs will be expensed monthly over the derived service period unless vesting conditions for a particular tranche are met, at which point all remaining compensation charges will be expensed in the period in which the vesting 113 conditions were met.
The following table presents the key inputs and assumptions used to value the RSUs modified during the quarter ended June 30, 2024: Remaining term 3.7 years Risk-free interest rate 4.7 % Expected volatility 71.7 % During the quarter ended September 30, 2024, the Company's Board of Directors approved a modification to the price targets in the market conditions and the addition of alternative performance conditions for 50,000 unvested RSUs and during the quarter the Company achieved the performance conditions.
The following table presents the key inputs and assumptions used to value the RSUs modified during the quarter ended June 30, 2024: Remaining term 3.7 years Risk-free interest rate 4.7 % Expected volatility 71.7 % During the third quarter of 2024, the Company's Board of Directors approved a modification to the price targets in the market conditions and the addition of alternative performance conditions for 50,000 unvested RSUs and during the quarter the Company achieved the performance conditions.
The key performance measure used by the CODM to make key operating decisions is consolidated net income (loss), as reported in the Consolidated Statement of Operations.
The key performance measure used by the CODM to make key operating decisions is consolidated net income, as reported in the Consolidated Statement of Operations.
The underlying money market instruments are primarily comprised of certificates of deposit and financial company asset backed commercial paper. Investments Investments consist of corporate bonds and notes, asset backed securities, and government securities and are classified as “available-for-sale,” as the sale of such securities may be required prior to maturity to implement the Company’s strategies.
The underlying money market instruments are primarily comprised of certificates of deposit and financial company asset backed commercial paper. Investments Investments consist of corporate bonds and notes, asset backed securities, and government securities and are classified as “available-for-sale” as the sale of such securities may be required prior to maturity to implement the Company’s strategies.
The Company earns interchange fees from Members spend on Dave-branded debit cards, which are reduced by interchange-related costs payable to fulfillment partners. Interchange revenue is remitted by merchants and represents a percentage of the underlying transaction value processed through a payment network.
The Company earns interchange fees from Members' spend on Dave-branded debit cards, which are reduced by interchange-related costs payable to fulfillment partners. Interchange revenue is remitted by merchants and represents a percentage of the underlying transaction value processed through a payment network.
The Company filed a registration statement covering the shares of Class A Common Stock issuable upon exercise of the Public Warrants and the Private Warrants.
The Company has filed a registration statement covering the shares of Class A common stock issuable upon exercise of the Public Warrants and the Private Warrants.
The fair value measurements for the securities are based upon the quoted prices of similar items in active markets multiplied by the number of securities owned. Investments: The following describes the valuation techniques used by the Company to measure the fair value of investments held as of December 31, 2024 and December 31, 2023. U.S.
The fair value measurements for the securities are based upon the quoted prices of similar items in active markets multiplied by the number of securities owned. Investments: The following describes the valuation techniques used by the Company to measure the fair value of investments held as of December 31, 2025 and December 31, 2024. U.S.
The fair value of investments is determined by quoted prices in active markets with unrealized gains and losses (other than credit related impairment) reported as a separate component of other comprehensive income (loss). For securities with unrealized losses, any credit related portion of the loss is recognized in earnings.
The fair value of investments is determined by quoted prices in active markets with unrealized gains and losses, net of tax (other than credit related impairment) reported as a separate component of other comprehensive income (loss). For securities with unrealized losses, any credit related portion of the loss is recognized in earnings.
Other costs are expensed as incurred and included within other operating expenses in the consolidated statements of operations. Capitalized costs for the years ended December 31, 2024 and 2023 , were $ 7.3 million and $ 7.6 million, respectively.
Other costs are expensed as incurred and included within other operating expenses in the consolidated statements of operations. Capitalized costs for the years ended December 31, 2025, 2024, and 2023 , were $ 6.5 million, $ 7.3 million, and $ 7.6 million, respectively.
Based upon the way the CODM reviews financial information and makes operating decisions and considering that the CODM reviews financial information on a consolidated basis for purposes of allocating resources and evaluating financial performance, the operations of the Company constitutes a single operating segment and reportable segment.
Based upon the way the CODM reviews financial information and makes operating decisions and considering that the CODM reviews financial information on a consolidated basis for purposes of allocating resources and evaluating financial performance, the operations of the Company constitute a single operating segment and reportable segment.
In November 2023, the Company extended the sublease for five more years ending October 98 2028. Under the terms of the sublease, the current monthly rent is $ 0.006 million, subject to an annual escalation of 4 %. All leases were classified as operating and operating lease expenses are presented within Other operating expenses in the consolidated statements of operations.
In November 2023, the Company extended the sublease for five more years ending October 2028. Under the terms of the sublease, the current monthly rent is $ 0.007 million, subject to an annual escalation of 4 %. All leases were classified as operating and operating lease expenses are presented within Other operating expenses in the consolidated statements of operations.
The Company recognized $ 37.3 million and $ 26.7 million of stock-based compensation expense arising from stock options, restricted stock unit grants and performance-based restricted stock unit grants which is recorded as a component of compensation and benefits in the consolidated statements of operations for the years ended December 31, 2024 and 2023, respectively.
The Company recognized $ 29.9 million, $ 37.3 million and $ 26.7 million of stock-based compensation expense arising from stock options, restricted stock unit grants and performance-based restricted stock unit grants which is recorded as a component of compensation and benefits in the consolidated statements of operations for the years ended December 31, 2025, 2024 and 2023, respectively.
The Company recognized insignificant amounts of interest expense as a component of income tax expense during the years ended December 31, 2024 and 2023. The income tax related accrued interest amounts were also insignificant as of December 31, 2024 and 2023, respectively.
The Company recognized insignificant amounts of interest expense as a component of income tax expense during the years ended December 31, 2025 and 2024. The income tax related accrued interest amounts were also insignificant as of December 31, 2025 and 2024, respectively.
The following table presents selected financial information with respect to the Company’s single operating and reportable segment for the years ended December 31, 2024 and 2023: 110 Dave Inc.
The following table presents selected financial information with respect to the Company’s single operating and reportable segment for the years ended December 31, 2025, 2024 and 2023: Dave Inc.
Note 13 Leases In January 2019, the Company entered into a lease agreement with PCJW Properties LLC (“PCJW”) for office space located in Los Angeles, California. The lease term is seven years , beginning January 1, 2019 and ending December 31, 2025. Monthly rent is $ 0.02 million, subject to an annual escalation of 5 %.
Note 13 Leases In January 2019, the Company entered into a lease agreement with PCJW Properties LLC (“PCJW”) for office space located in Los Angeles, California. The lease term was seven years , beginning January 1, 2019 and ended December 31, 2025. Monthly rent was $ 0.02 million, subject to an annual escalation of 5 %.
This measure to assess overall financial performance, identify areas for operation improvement, resource allocation and the allocation of budget between the provision for credit losses, processing and servicing costs, advertising and marketing, compensation and benefits and other operating expenses. This measure helps to ensure alignment with the Company’s long-term financial objectives and supports consistent evaluation across all business activities.
This measure is used to assess overall financial performance, identify areas for operation improvement and resource allocation and allocate budget between the provision for credit losses, processing and servicing costs, advertising and marketing, compensation and benefits and other operating expenses. This measure helps to ensure alignment with the Company’s long-term financial objectives and supports consistent evaluation across all business activities.
Basic net income (loss) attributable to holders of Common Stock per share is calculated by dividing net income (loss) attributable to holders of Common Stock by the weighted-average number of shares outstanding.
Basic net income (loss) attributable to holders of Common Stock per share is calculated by dividing net income (loss) attributable to holders of Common Stock by the weighted-average number of shares outstanding, exclusive of Treasury shares.
Note 21 Subsequent Events Subsequent events are events or transactions that occur after the consolidated balance sheet date, but before the consolidated financial statements are available to be issued.
Note 22 Subsequent Events Subsequent events are events or transactions that occur after the consolidated balance sheet date, but before the consolidated financial statements are available to be issued.
Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model. Concentration of Risk Financial instruments, which potentially subject the Company to concentrations of credit risk, principally consist of cash and cash equivalents, restricted cash, ExtraCash receivables, and accounts receivable.
Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model. Concentration of Risk Financial instruments, which potentially subject the Company to concentrations of credit risk, principally consist of cash and cash equivalents, restricted cash, ExtraCash receivables, and accounts recei vable.
Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of Dave Inc. and subsidiaries (the "Company") as of December 31, 2024 and 2023, the related consolidated statements of operations, comprehensive income (loss), stockholders’ equity, and cash flows, for each of the two years in the period ended December 31, 2024, and the related notes (collectively referred to as the "financial statements").
Opinion on the Financial Statements We have audited the accompanying consolidated balance sheets of Dave Inc. and subsidiaries (the "Company") as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive income (loss), stockholders’ equity, and cash flows, for each of the three years in the period ended December 31, 2025, and the related notes (collectively referred to as the "financial statements").
A roll-forward of the Level 3 Founder Holder Earnout Shares liability is as follows (in thousands): Opening value at January 1, 2024 $ 31 Change in fair value during the period 965 Ending value at December 31, 2024 $ 996 The Company used a Monte Carlo Simulation Method to determine the fair value of the Founder Holder Earnout Shares liability.
A roll-forward of the Level 3 Founder Holder Earnout Shares liability is as follows (in thousands): Opening value at January 1, 2024 $ 31 Change in fair value during the period 965 Ending value at December 31, 2024 996 Change in fair value during the period 3,285 Ending value at December 31, 2025 $ 4,281 The Company used a Monte Carlo Simulation Method to determine the fair value of the Founder Holder Earnout Shares liability.
Transaction Based Revenue, Net: Transaction based revenue, net primarily consists of interchange and ATM revenues from the Company’s Checking Product, net of certain interchange and ATM-related fees, fees earned from funding and withdrawal-related transactions, volume support from a certain co-branded agreement, fees earned related to the Rewards Product for Members who make debit card spending transactions at participating merchants and deposit referrals and are recognized at the point in time the transactions occur, as the performance obligations are satisfied and the variable consideration is not constrained.
Transaction Based Revenue, Net: 90 Transaction based revenue, net primarily consists of interchange and ATM revenues from the Company’s Checking Products, net of certain interchange and ATM-related fees, fees earned from funding and withdrawal-related transactions of Member's funds, volume support from a certain co-branded agreement, dormant account fees, fees earned related to the Rewards Product for Members who make debit card spending transactions at participating merchants and deposit referrals and are recognized at the point in time the transactions occur, as the performance obligations are satisfied and the variable consideration is not constrained.
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2024, in conformity with accounting principles generally accepted in the United States of America.
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2025, in conformity with accounting principles generally accepted in the United States of America.
At December 31, 2024 , total estimated unrecognized stock-based compensation cost related to nonvested performance-based RSUs was approximately $ 4.9 million, which is expected to be recognized over a weighted-average period of 1.5 years. 106 Note 17 Related-Party Transactions Leasing Arrangements: For each of the years ended December 31, 2024 and 2023 , the Company paid $ 0.4 million under lease agreements with PCJW, which is controlled by the Company's founders (including the Company's CEO) for general office space in Los Angeles, California.
At December 31, 2025 , total estimated unrecognized stock-based compensation cost related to nonvested performance-based RSUs was approximately $ 11.6 million, which is expected to be recognized over a weighted-average period of 1.4 years. 114 Note 17 Related-Party Transactions Leasing Arrangements: For each of the years ended December 31, 2025, 2024, and 2023, the Company paid $ 0.4 million under lease agreements with PCJW, which is controlled by the Company's founders (including the Company's CEO) for general office space in Los Angeles, California.
The Company has estimated $ 2.0 million and $ 1.3 million of uncertain tax positions as of December 31, 2024 and 2023, respectively, related to state income taxes. and federal and state research and development tax credits.
The Company has estimated $ 3.3 million and $ 2.0 million of uncertain tax positions as of December 31, 2025 and 2024, respectively, related to state income taxes, and federal and state research and development tax credits.
Unrealized losses on the available-for-sale investment securities as of December 31, 2024 and December 31, 2023 are primarily the result of increases in interest rates as a significant portion of the investments were purchased prior to the 91 Federal reserve commenced interest rate increases in 2022.
Unrealized losses on the available-for-sale investment securities as of December 31, 2024 were primarily the result of increases in interest rates as a significant portion of the investments were purchased prior to the Federal reserve commenced interest rate increases in 2022.
A roll-forward of the Level 3 private warrant liability is as follows (in thousands): Opening value at January 1, 2024 $ 105 Change in fair value during the period 811 Ending value at December 31, 2024 $ 916 The Company used a Black-Scholes option pricing model to determine the fair value of the private warrant liability.
A roll-forward of the Level 3 private warrant liability is as follows (in thousands): Opening value at January 1, 2024 $ 105 Change in fair value during the period 811 Ending value at December 31, 2024 916 Change in fair value during the period 4,663 Ending value at December 31, 2025 $ 5,579 The Company used a Black-Scholes option pricing model to determine the fair value of the private warrant liability.
The Company is subject to examination by taxing authorities in the jurisdictions in which it files tax returns, including federal, California, and various other state jurisdictions. The federal statute of limitations remains open for the tax periods December 31, 2021 and thereafter.
The Company is subject to examination by taxing authorities in the jurisdictions in which it files tax returns, including federal, California, and various other state jurisdictions. The federal statute of limitations remains open for the tax years December 31, 2022 and thereafter.
Accrued interest of $ 0.09 million and $ 0.8 million is included in investments within the consolidated balance sheets for the years ended December 31, 2024 and December 31, 2023, respectively.
Accrued interest of $ 0 and $ 0.09 million is included in investments within the consolidated balance sheets for the years ended December 31, 2025 and 2024, respectively.
A roll-forward of the Level 1 public warrant liability is as follows (dollars in thousands): Opening value at January 1, 2024 $ 97 Change in fair value during the period 919 Ending value at December 31, 2024 $ 1,016 100 Private Warrants: As discussed further in Note 10, Warrant Liabilities, in January 2022, upon completion of the Business Combination, private warrants were automatically converted to warrants to purchase Common Stock of the Company.
A roll-forward of the Level 1 public warrant liability is as follows (in thousands): Opening value at January 1, 2024 $ 97 Change in fair value during the period 919 Ending value at December 31, 2024 1,016 Change in fair value during the period 5,201 Ending value at December 31, 2025 $ 6,217 Private Warrants: As discussed further in Note 10, Warrant Liabilities, in January 2022, upon completion of the Business Combination, private warrants were automatically converted to warrants to purchase Common Stock of the Company.
The following is a schedule of future minimum rental payments as of December 31, 2024, under Company’s sublease for the properties located in Los Angeles, California signed with PCJW (in thousands): Year Related-Party Commitment 2025 386 2026 79 2027 83 2028 72 Total minimum lease payments $ 620 Less: imputed interest ( 66 ) Total lease liabilities $ 554 The related-party components of the lease right-of-use assets, lease liabilities, short-term, and lease liabilities, long-term are presented as part of the right-of-use asset and lease liability on the consolidated balance sheets.
The following is a schedule of future minimum rental payments as of December 31, 2025, under Company’s sublease for the properties located in Los Angeles, California signed with PCJW (in thousands): Year Related-Party Commitment 2026 79 2027 83 2028 72 Total minimum lease payments $ 234 Less: imputed interest ( 30 ) Total lease liabilities $ 204 The related-party components of the lease right-of-use assets, lease liabilities, both short-term, and long-term, are presented as part of the right-of-use asset and lease liability on the consolidated balance sheets.
The unrecognized tax benefits of $ 0.8 million as of December 31, 2024, would, if recognized, affect the effective tax rate. Although it is possible that the amount of 109 unrecognized tax benefits with respect to the uncertain tax positions will increase or decrease in the next 12 months, the Company does not expect material changes.
The unrecognized tax benefits of $ 3.3 million as of December 31, 2025, would, if recognized, affect the effective tax rate. Although it is possible that the amount of unrecognized tax benefits with respect to the uncertain tax positions will increase or decrease in the next 12 months, the Company does not expect material changes.
The Public Warrants are exercisable, provided that the Company continues to have an effective registration statement under the Securities Act covering the shares of Class A Common Stock issuable upon exercise of the Public Warrants and a current prospectus relating to them is available (or the Company permits holders to exercise their Public Warrants on a cashless basis and such cashless exercise is exempt from registration under the Securities Act).
The Public Warrants are exercisable provided that the Company has an effective registration statement under the Securities Act covering the shares of Class A common stock issuable upon exercise and a current prospectus relating to such shares is available, or, alternatively, that the Company permits holders to exercise their Public Warrants on a cashless basis in a transaction exempt from registration under the Securities Act.
During the quarter ended March 31, 2023, th e Company granted 629,454 RSUs to certain employees in six tranches. Each of the six tranches contain service and market conditions. The market conditions relate to the achievement of 104 certain specified price targets.
During the first quarter of 2023, th e Company granted 629,454 RSUs to certain employees in six tranches. Each of the six tranches contain service and market conditions. The market conditions relate to the achievement of certain specified price targets.
As of December 31, 2024, the Company was not in compliance with a specific debt covenant under its existing Debt Facility. In particular, a breach existed relating to the Minimum Receivable Loan-to-Value ("LTV Ratio"), which exceeded the allowable limits set forth in the covenant.
As of June 30, 2025, the Company was not in compliance with a specific covenant under its existing Debt Facility. In particular, a breach existed relating to the Minimum Receivable Loan-to-Value ("LTV Ratio"), which exceeded the allowable limits set forth in the covenant.
The following table presents the assumptions used to value the private warrant liability for the year ended December 31, 2024: Exercise price $ 368 Expected volatility 66.9 % Risk-free interest rate 4.25 % Remaining term 2.01 years Dividend yield 0 % Earnout Shares Liability: As part of the recapitalization and business combination in January 2022, 49,563 shares of C lass A Common Stock held by founders of VPCC are subject to forfeiture if the vesting condition is not met over the five year term following the Closing Date (“Founder Holder Earnout Shares”).
The following table presents the assumptions used to value the private warrant liability for the year ended December 31, 2025: Exercise price $ 368 Expected volatility 73.34 % Risk-free interest rate 3.48 % Remaining term 1.01 years Dividend yield 0 % 109 Earnout Shares Liability: As part of the recapitalization and business combination in January 2022, 49,563 shares of C lass A Common Stock held by founders of VPCC are subject to forfeiture if the vesting condition is not met over the five year term following the Closing Date (“Founder Holder Earnout Shares”).
There can be no assurance that the Company will be successful in the litigation, and the Company may incur a loss in excess of the amount accrued. The defense or resolution of this matter could involve significant monetary costs and have a material impact on the Company’s business, financial results and operations.
There can be no assurance that the Company will be successful in these or other matters, and the Company may incur a 106 loss in excess of the amount accrued. The defense or resolution of these or other matters could involve significant monetary costs and have a material impact on the Company’s business, financial results and operations.
Redemption of Public Warrants when the price per share of Class A Common Stock equals or exceeds $ 576.00 : Once the Public Warrants become exercisable, the Company may redeem the outstanding Public Warrants for cash: in whole and not in part; at a price of $ 0.01 per warrant; upon a minimum of 30 days prior written notice of redemption; and if, and only if, the closing price of Class A Common Stock equals or exceeds $ 576.00 per share (as adjusted) for any 20 trading days within a 30 -trading day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to the warrant holders.
Once the Public Warrants become exercisable, the Company may redeem all (but not less than all) of the outstanding Public Warrants for cash at a price of $ 0.01 per warrant, upon at least 30 days’ prior written notice, if, and only if, the closing price of the Class A common stock equals or exceeds $ 576.00 per share (as adjusted) for any 20 trading days within a 30 ‑trading‑day period ending on the third trading day prior to the date on which the Company sends the notice of redemption to warrant holders.
No impairment charges were recognized related to long-lived assets for the years ended December 31, 2024 and 2023. Amortization expense related to change in useful life of a certain definite-lived intangible asset for the year ended December 31, 2024 was $ 0.8 million.
Amortization expense related to change in useful life of a certain definite-lived intangible asset for the year ended December 31, 2025, 2024, and 2023 was $ 0.6 million, $ 0.8 million and 0.3 million, respectively. No impairment charges were recognized related to long-lived assets for the yea rs ended December 31, 2025, 2024 and 2023 .
The following table sets forth the computation of the Company’s basic and diluted net income (loss) per share attributable to holders of common stock ( in thousands, except share data ): For the Year ended December 31, 2024 2023 Numerator Net income (loss) attributed to common stockholders—basic and diluted $ 57,873 $ ( 48,517 ) Denominator Weighted-average shares of common stock—basic 12,520,789 11,934,699 Dilutive effect of stock options 298,088 - Dilutive effect of RSU 1,003,705 - Weighted-average shares of common stock—diluted 13,822,582 11,934,699 Net income (loss) per share Basic $ 4.62 $ ( 4.07 ) Diluted $ 4.19 $ ( 4.07 ) The following potentially dilutive shares were excluded from the computation of diluted net income (loss) per share for the periods presented because including them would have been antidilutive: For the Year ended December 31, 2024 2023 Equity incentive awards 475,520 2,493,468 Convertible debt - 312,500 Total 475,520 2,805,968 The Company also excluded 11,444,235 public and private warrants and 49,563 earnout shares that were potentially dilutive from the computation of diluted net income (loss) for the years ended December 31, 2024 and 2023 , respectively, as including them would have been antidilutive.
The following table sets forth the computation of the Company’s basic and diluted net income (loss) per share attributable to holders of common stock ( in thousands, except share data ): For the Years Ended December 31, 2025 2024 2023 Numerator Net income (loss) attributed to common stockholders—basic and diluted $ 195,865 $ 57,873 $ ( 48,517 ) Denominator Weighted-average shares of common stock—basic 13,366,072 12,520,789 11,934,699 Dilutive effect of stock options 195,188 298,088 - Dilutive effect of RSU 919,443 1,003,705 - Weighted-average shares of common stock—diluted 14,480,703 13,822,582 11,934,699 Net income (loss) per share Basic $ 14.65 $ 4.62 $ ( 4.07 ) Diluted $ 13.53 $ 4.19 $ ( 4.07 ) The following potentially dilutive shares were excluded from the computation of diluted net income (loss) per share for the periods presented because including them would have been antidilutive: For the Years Ended December 31, 2025 2024 2023 Equity incentive awards 458,850 475,520 2,493,468 Convertible debt - - 312,500 Total 458,850 475,520 2,805,968 The Company also exclude d 11,444,235 public and private warrants and 49,563 earno ut shares that were potentially dilutive from the computation of diluted net income (loss) for the years ended December 31, 2025 and 2024, respectively, as including them would have been antidilutive.
For accounting purposes, the Company treats tips as an adjustment of yield to ExtraCash and are recognized over the average expected contractual term of its ExtraCash receivables. Subscriptions The Company accounts for subscriptions in accordance with ASC 606, Revenue from Contracts with Customers (“ASC 606”).
For accounting purposes, tips are treated as an adjustment of yield to ExtraCash and are recognized over the average expected contractual term of its ExtraCash receivables. The Company discontinued optional tips from its business model in February 2025. Subscriptions The Company accounts for subscriptions in accordance with ASC 606, Revenue from Contracts with Customers (“ASC 606”).
Additionally, a total of 160,453 performance-based RSUs were subject to vesting as of December 31, 2024 and will be considered vested and subsequently issued to participants based upon the achievement of the remaining service requirements as outlined in the award agreements.
A total of 291,512 performance-based RSUs were subject to vesting as of December 31, 2025 and will be considered vested and subsequently issued to participants based upon the achievement of the remaining service requirements as outlined in the award agreements.
A reconciliation of the Company’s gross unrecognized tax benefits as of December 31, 2024 and 2023 is as follows (dollars in thousands): 2024 2023 Balance at beginning of year $ 1,325 $ 849 Increases to prior positions 95 - Decreases to prior positions - - Increases for current year positions 606 476 Balance at end of year $ 2,026 $ 1,325 As of December 31, 2024, the Company had $ 2.0 million of gross unrecognized tax benefits related to state income taxes and federal and state research and development tax credits.
A reconciliation of the Company’s gross unrecognized tax benefits as of December 31, 2025 and 2024 is as follows (in thousands): 117 2025 2024 Balance at beginning of year $ 2,026 $ 1,325 Increases to prior positions 57 95 Decreases to prior positions - - Increases for current year positions 1,189 606 Balance at end of year $ 3,272 $ 2,026 As of December 31, 2025 , the Company had $ 3.3 million of gross unrecognized tax benefits related to state income taxes and federal and state research and development tax credits.
The Company’s accounting policy is to perform annual reviews of capitalized internally developed software projects to determine whether any impairment indicators are present as of December 31, or whenever a change in circumstances suggests an impairment indicator is present.
Internally developed software is amortized over its estimated useful life of 3 years. The Company’s accounting policy is to perform annual reviews of capitalized internally developed software projects to determine whether any impairment indicators are present as of December 31, or whenever a change in circumstances suggests an impairment indicator is present.
Processing fees are accounted for as non-refundable loan origination fees and are recognized as revenues over the average expected contractual term of its ExtraCash transactions. Costs incurred by the Company to originate ExtraCash are treated as direct loan origination costs. These direct loan origination costs are netted against ExtraCash-related income over the average expected contractual term of an ExtraCash.
For accounting purposes, these fees are considered non-refundable origination fees and are recognized as revenue over the average expected contractual term of the related ExtraCash transactions. Costs incurred by the Company to originate ExtraCash are treated as direct loan origination costs. These direct loan origination costs are netted against ExtraCash-related income over the average expected contractual term of an ExtraCash.
Note 6 Property and Equipment, Net Property and equipment, net consisted of the following (in thousands): December 31, 2024 December 31, 2023 Computer equipment $ 1,094 $ 1,133 Leasehold improvements 1,189 1,178 Furniture and fixtures 92 93 Total property and equipment 2,375 2,404 Less: accumulated depreciation ( 1,671 ) ( 1,286 ) Property and equipment, net $ 704 $ 1,118 Depreciation expense for the years ended December 31, 2024 and 2023 , was approximately $ 0.7 million and $ 0.6 million, respectively.
Note 6 Property and Equipment, Net Property and equipment, net consisted of the following (in thousands): December 31, 2025 December 31, 2024 Computer equipment $ 1,367 $ 1,094 Leasehold improvements 1,193 1,189 Furniture and fixtures 92 92 Total property and equipment 2,652 2,375 Less: accumulated depreciation ( 2,178 ) ( 1,671 ) Property and equipment, net $ 474 $ 704 Depreciation expense for the years ended December 31, 2025, 2024, and 2023 was approximately $ 0.5 million, $ 0.7 million and $ 0.6 million, respectively.
Direct origination costs recognized as a reduction of ExtraCash-related income during the years ended December 31, 2024 and 2023 , were $ 3.5 million and $ 3.3 million, respectively. Tips The Company encourages, but does not contractually require its Members who receive ExtraCash to leave a discretionary tip.
Direct origination costs recognized as a reduction of ExtraCash-related income during the years ended December 31, 2025, 2024, and 2023 , were $ 6.0 million, $ 3.5 million, and $ 3.3 million, respectively. Tips Prior to the second quarter of 2025, the Company encouraged, but did not contractually require, its Members who receive ExtraCash to leave a discretionary tip.
The Company’s leasing activities are as follows (in thousands): For the Year Ended December 31, 2024 2023 Operating lease cost $ 347 $ 331 Short-term lease cost - - Total lease cost $ 347 $ 331 For the Year Ended December 31, 2024 2023 Other information: Cash paid for operating leases $ 369 $ 351 Weighted-average remaining lease term - operating lease 2.32 2.98 Weighted-average discount rate - operating lease 10 % 10 % The future minimum lease payments as of December 31, 2024, were as follows (in thousands): Year Related-Party Commitment 2025 $ 386 2026 79 2027 83 2028 72 Total minimum lease payments $ 620 Less: imputed interest ( 66 ) Total lease liabilities $ 554 Note 14 Fair Value of Financial Instruments The following are the major categories of assets and liabilities measured at fair value on a recurring basis as of December 31, 2024 and 2023, using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3) (in thousands): December 31, 2024 Level 1 Level 2 Level 3 Total Assets Marketable securities $ 97 $ — $ — $ 97 Investments — 40,473 — 40,473 Total assets $ 97 $ 40,473 $ — $ 40,570 Liabilities Warrant liabilities - public warrants $ 1,016 $ — $ — $ 1,016 Warrant liabilities - private warrants — — 916 916 Earnout liabilities — — 996 996 Total liabilities $ 1,016 $ — $ 1,912 $ 2,928 The Company had no assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2024 and 2023. 99 The Company also has financial instruments not measured at fair value.
The Company’s leasing activities are as follows (in thousands): For the Year Ended, 2025 2024 Operating lease cost $ 348 $ 347 Short-term lease cost - - Total lease cost $ 348 $ 347 For the Year Ended, 2025 2024 Other information: Cash paid for operating leases $ 386 $ 369 Weighted-average remaining lease term - operating lease 2.84 2.32 Weighted-average discount rate - operating lease 10 % 10 % The future minimum lease payments as of December 31, 2025, were as follows (in thousands): Year Related-Party Commitment 2026 79 2027 83 2028 72 Total minimum lease payments $ 234 Less: imputed interest $ ( 30 ) Total lease liabilities $ 204 Note 14 Fair Value of Financial Instruments The following are the major categories of assets and liabilities measured at fair value on a recurring basis as of December 31, 2025 and 2024, using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3) (in thousands): 107 December 31, 2025 Level 1 Level 2 Level 3 Total Assets Investments $ — $ 40,788 $ — $ 40,788 Total assets $ — $ 40,788 $ — $ 40,788 Liabilities Warrant liabilities - public warrants $ 6,217 $ — $ — $ 6,217 Warrant liabilities - private warrants — — 5,579 5,579 Earnout liabilities — — 4,281 4,281 Total liabilities $ 6,217 $ — $ 9,860 $ 16,077 December 31, 2024 Level 1 Level 2 Level 3 Total Assets Marketable securities $ 97 $ — $ — $ 97 Investments — 40,473 — 40,473 Total assets $ 97 $ 40,473 $ — $ 40,570 Liabilities Warrant liabilities - public warrants $ 1,016 $ — $ — $ 1,016 Warrant liabilities - private warrants — — 916 916 Earnout liabilities — — 996 996 Total liabilities $ 1,016 $ — $ 1,912 $ 2,928 The Company had no assets and liabilities measured at fair value on a non-recurring basis as of December 31, 2025 and 2024.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB. We conducted our audits in accordance with the standards of the PCAOB.
If the Company calls the Public Warrants for redemption, management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis,” as described in the warrant agreement.
If the Company calls the Public Warrants for redemption, management may require all holders that wish to exercise to do so on a cashless basis, as described in the warrant agreement.
Consolidated Statements of Comprehensive Income (Loss ) (in thousands) For the Year Ended December 31, 2024 2023 Net income (loss) $ 57,873 $ ( 48,517 ) Other comprehensive gain (loss): Unrealized gain (loss) on available-for-sale securities ( 428 ) 2,324 Comprehensive income (loss) $ 57,445 $ ( 46,193 ) See accompanying notes to the consolidated financial statements. 76 Dave Inc.
Consolidated Statements of Comprehensive Income (Loss ) (in thousands) For the Years Ended December 31, 2025 2024 2023 Net income (loss) $ 195,865 $ 57,873 $ ( 48,517 ) Other comprehensive gain (loss): Unrealized gain (loss) on available-for-sale securities, net of tax 153 ( 428 ) 2,324 Comprehensive income (loss) $ 196,018 $ 57,445 $ ( 46,193 ) See accompanying notes to the consolidated financial statements. 84 Dave Inc.
The Company has evaluated cash (Level 1), restricted cash (Level 1), accounts payable (Level 2), accrued expenses (Level 2) and ExtraCash receivables (Level 3) and believes the carrying value approximates the fair value due to the short-term nature of these balances. The fair value of the debt facility (Level 2) approximates its carrying value.
The Company also has financial instruments not measured at fair value. The Company has evaluated cash (Level 1), restricted cash (Level 1), accounts payable (Level 2), accrued expenses (Level 2) and ExtraCash receivables (Level 3) and believes the carrying value approximates the fair value due to the short-term nature of these balances.
Marketable Securities: The Company evaluated the quoted market prices in active markets for its marketable securities and has classified its securities as Level 1. The Company’s investments in marketable securities are exposed to price fluctuations.
The fair value of the debt facility (Level 2) approximates its carrying value. Marketable Securities: The Company evaluated the quoted market prices in active markets for its marketable securities and has classified its securities as Level 1. The Company’s investments in marketable securities are exposed to price fluctuations.
Consolidated Statement of Stockhol ders’ Equity (in thousands, except share data) Common stock Class A Class V Additional paid-in capital Accumulated other comprehensive income (loss) Accumulated deficit Total stockholders’ equity Shares Amount Shares Amount Balance at January 1, 2023 10,284,657 $ 1 1,514,082 $ - $ 270,037 $ ( 1,675 ) $ ( 161,803 ) $ 106,560 Issuance of Class A common stock in connection with stock plans 349,516 - - - 34 - - 34 Payment for fractional shares after reverse stock split ( 12 ) ( 12 ) Stock-based compensation - - - - 26,674 - - 26,674 Unrealized gain on available-for-sale securities - - - - - 2,324 - 2,324 Net loss - - - - - - ( 48,517 ) ( 48,517 ) Balance at December 31, 2023 10,634,173 $ 1 1,514,082 $ - $ 296,733 $ 649 $ ( 210,320 ) $ 87,063 Issuance of Class A common stock in connection with stock plans 867,792 - - - 1,266 - - 1,266 Stock-based compensation - - - - 37,327 - - 37,327 Unrealized loss on available-for-sale securities - - - - - ( 428 ) - ( 428 ) Net income - - - - - - 57,873 57,873 Balance at December 31, 2024 11,501,965 1 1,514,082 - 335,326 - 221 ( 152,447 ) 183,101 See accompanying notes to the consolidated financial statements. 77 Dave Inc.
Consolidated Statement of Stockhol ders’ Equity (in thousands, except share data) Common stock Class A Class V Additional paid-in capital Treasury shares Accumulated other comprehensive (loss) income Retained earnings (accumulated deficit) Total stockholders’ equity Shares Amount Shares Amount Balance at January 1, 2023 10,284,657 $ 1 1,514,082 $ - $ 270,037 $ - $ - $ ( 1,675 ) $ ( 161,803 ) $ 106,560 Issuance of Class A common stock in connection with stock plans 349,516 - - - 34 - - - 34 Payment for fractional shares after reverse stock split - - - - ( 12 ) - - - ( 12 ) Stock-based compensation - - - - 26,674 - - - 26,674 Unrealized gain on available-for-sale securities - - - - - - 2,324 - 2,324 Net loss - - - - - - - ( 48,517 ) ( 48,517 ) Balance at January 1, 2024 10,634,173 $ 1 1,514,082 $ - $ 296,733 $ - $ - $ 649 $ ( 210,320 ) $ 87,063 Issuance of Class A common stock in connection with stock plans 867,792 - - - 1,266 - - - 1,266 Stock-based compensation - - - - 37,327 - - - 37,327 Unrealized loss on available-for-sale securities - - - - - - ( 428 ) - ( 428 ) Net income - - - - - - - 57,873 57,873 Balance at January 1, 2025 11,501,965 $ 1 1,514,082 $ - $ 335,326 $ - $ - $ 221 $ ( 152,447 ) $ 183,101 Issuance of Class A common stock in connection with stock plans 941,384 - - - 761 - - - 761 Shares withheld related to net share settlement ( 132,312 ) - - - ( 13,319 ) - - - ( 13,319 ) Repurchase of Class A common stock ( 274,490 ) - - - - ( 43,730 ) - - ( 43,730 ) Conversion of Class V common stock to Class A common stock 200,000 - ( 200,000 ) - - - - - - Stock-based compensation - - - - 29,896 - - - 29,896 Unrealized gain on available-for-sale securities - - - - - - 153 - 153 Net income - - - - - - - 195,865 195,865 Balance at December 31, 2025 12,236,547 $ 1 1,314,082 $ - $ 352,664 - $ ( 43,730 ) $ 374 $ 43,418 $ 352,727 See accompanying notes to the consolidated financial statements. 85 Dave Inc.
Consolidated Statemen ts of Cash Flows (in thousands) For the Year Ended December 31, 2024 2023 Operating activities Net income (loss) $ 57,873 $ ( 48,517 ) Adjustments to reconcile net income (loss) to net cash used in operating activities: Depreciation and amortization 7,681 5,544 Provision for credit losses 54,626 58,386 Changes in fair value of earnout liabilities 965 ( 22 ) Changes in fair value of public and private warrant liabilities 1,729 ( 260 ) Gain on extinguishment of convertible debt ( 33,442 ) - Stock-based compensation 37,327 26,674 Non-cash interest 251 3,114 Non-cash lease expense ( 21 ) ( 20 ) Changes in fair value of marketable securities and investments ( 16 ) 44 Changes in operating assets and liabilities: ExtraCash receivables, service based revenue ( 6,160 ) ( 4,082 ) Prepaid income taxes 148 683 Prepaid expenses and other current assets ( 8,157 ) 3,311 Accounts payable 1,282 ( 5,935 ) Accrued expenses 4,082 1,661 Legal settlement accrual 3,775 ( 6,120 ) Other current liabilities 267 ( 446 ) Other non-current liabilities 2,904 5 Other non-current assets 23 ( 266 ) Net cash provided by operating activities 125,137 33,754 Investing activities Payments for internally developed software costs ( 7,300 ) ( 7,895 ) Purchase of property and equipment ( 262 ) ( 688 ) Net originations and collections of ExtraCash receivables ( 111,477 ) ( 62,967 ) Purchase of investments ( 111,311 ) ( 120,016 ) Sale and maturity of investments 183,652 177,863 Purchase of marketable securities ( 59,274 ) ( 34,399 ) Sale of marketable securities 60,129 33,727 Net cash used in investing activities ( 45,843 ) ( 14,375 ) Financing activities Payment for fractional shares on reverse stock split - ( 12 ) Proceeds from issuance of common stock for stock option exercises 1,266 34 Payment of costs for extinguishment of convertible debt ( 1,261 ) - Repayment of borrowings on convertible debt, long-term ( 71,000 ) - Net cash (used in) provided by financing activities ( 70,995 ) 22 Net increase in cash and cash equivalents and restricted cash 8,299 19,401 Cash and cash equivalents and restricted cash, beginning of the period 43,078 23,677 Cash and cash equivalents and restricted cash, end of the period $ 51,377 $ 43,078 78 Supplemental disclosure of non-cash investing and financing activities: Property and equipment purchases in accounts payable and accrued liabilities $ - $ 2 Operating lease right of use assets recognized $ - $ 298 Operating lease liabilities recognized $ - $ 298 Supplemental disclosure of cash paid for: Income taxes $ ( 109 ) $ ( 586 ) Interest $ 7,652 $ 8,630 The following table provides a reconciliation of cash and cash equivalents, and restricted cash reported within the consolidated balance sheets with the same as shown in the consolidated statement of cash flows Cash and cash equivalents $ 49,718 $ 41,759 Restricted cash 1,659 1,319 Total cash, cash equivalents, and restricted cash, end of the period $ 51,377 $ 43,078 See accompanying notes to the consolidated financial statements. 79 Note 1 Organization and N ature of Business Company Overview Dave ("the Company") was launched in 2017 to provide a faster, more transparent, and lower-cost alternative to traditional financial institutions, particularly for those living paycheck to paycheck.
Consolidated Statemen ts of Cash Flows (in thousands) For the Years Ended December 31, 2025 2024 2023 Operating activities Net income (loss) $ 195,865 $ 57,873 $ ( 48,517 ) Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 7,131 7,681 5,544 Provision for credit losses 91,040 54,626 58,386 Changes in fair value of earnout liabilities 3,285 965 ( 22 ) Changes in fair value of public and private warrant liabilities 9,864 1,729 ( 260 ) Gain on extinguishment of convertible debt - ( 33,442 ) - Stock-based compensation 29,896 37,327 26,674 Deferred income taxes ( 34,185 ) - - Non-cash interest - 251 3,114 Non-cash lease expense ( 38 ) ( 21 ) ( 20 ) Changes in fair value of marketable securities and investments 76 ( 16 ) 44 Changes in operating assets and liabilities: ExtraCash receivables, service based revenue ( 16,657 ) ( 6,160 ) ( 4,082 ) Prepaid income taxes - 148 683 Prepaid expenses and other current assets ( 1,943 ) ( 8,157 ) 3,311 Accounts payable 1,591 1,282 ( 5,935 ) Accrued expenses ( 2,009 ) 4,082 1,661 Legal settlement accrual 733 3,775 ( 6,120 ) Other current liabilities 3,908 267 ( 446 ) Other non-current liabilities 1,443 2,904 5 Other non-current assets 23 23 ( 266 ) Net cash provided by operating activities 290,023 125,137 33,754 Investing activities Payments for internally developed software costs ( 6,457 ) ( 7,300 ) ( 7,895 ) Purchase of property and equipment ( 317 ) ( 262 ) ( 688 ) Net originations, purchases and collections of ExtraCash receivables ( 195,833 ) ( 111,477 ) ( 62,967 ) Purchase of investments ( 190,012 ) ( 111,311 ) ( 120,016 ) Sale and maturity of investments 189,774 183,652 177,863 Purchase of marketable securities ( 3 ) ( 59,274 ) ( 34,399 ) Sale of marketable securities 100 60,129 33,727 Net cash used in investing activities ( 202,748 ) ( 45,843 ) ( 14,375 ) Financing activities Repurchases of Class A common stock ( 43,730 ) - - Payment for fractional shares on reverse stock split - - ( 12 ) Proceeds from issuance of common stock for stock option exercises 761 1,266 34 Payment of taxes for shares withheld related to net share settlement ( 13,319 ) - - Payment of costs for extinguishment of convertible debt - ( 1,261 ) - Repayment of borrowings on convertible debt, long-term - ( 71,000 ) - Net cash (used in) provided by financing activities ( 56,288 ) ( 70,995 ) 22 Net increase in cash and cash equivalents and restricted cash 30,987 8,299 19,401 Cash and cash equivalents and restricted cash, beginning of the year 51,377 43,078 23,677 Cash and cash equivalents and restricted cash, end of the year $ 82,364 $ 51,377 $ 43,078 86 Supplemental disclosure of non-cash investing and financing activities: Property and equipment purchases in accounts payable and accrued liabilities $ - $ - $ 2 Operating lease right of use assets recognized $ - $ - $ 298 Operating lease liabilities recognized $ - $ - $ 298 Supplemental disclosure of cash paid (received) for: Income taxes $ 5,581 $ ( 109 ) $ ( 586 ) Interest $ 6,933 $ 7,652 $ 8,630 The following table provides a reconciliation of cash and cash equivalents, and restricted cash reported within the consolidated balance sheets with the same as shown in the consolidated statement of cash flows Cash and cash equivalents $ 80,523 $ 49,718 $ 41,759 Restricted cash 1,841 1,659 1,319 Total cash, cash equivalents, and restricted cash, end of the year $ 82,364 $ 51,377 $ 43,078 See accompanying notes to the consolidated financial statements. 87 Note 1 Organization and N ature of Business Organization Dave Inc.
When the Company determines that an ExtraCash receivable is not collectible, or after 120 days from origination has passed, the uncollectible amount is written-off as a reduction to both the allowance and the gross asset balance.
When the Company determines that an ExtraCash receivable is not collectible, or after 120 days from origination has passed, the uncollectible amount is written-off as a reduction to both the allowance and the gross asset balance. Subsequent recoveries are recorded when received and are recorded as a recovery of the allowance for expected credit losses.
The Public Warrants and the Private Warrants have an exercise price of $ 368.00 per share, subject to adjustments and will expire five years after the completion of the Business Combination or earlier upon redemption or liquidation.
The Public Warrants and Private Warrants have an exercise price of $ 368.00 per share, subject to customary adjustments, and will expire on January 5, 2027 ( five years after the completion of the Business Combination), or earlier upon redemption or liquidation in accordance with their terms.
The Company’s policy is to recognize interest expense and penalties accrued on any unrecognized tax benefits as a component of income tax expense within the statement of operations. The Company recognized $ 0.036 million and $ 0.005 million of interest expense and penalties as a component of income tax expense during the year ended December 31, 2024 and 2023, respectively.
The Company’s policy is to recognize interest expense and penalties accrued on any unrecognized tax benefits as a component of income tax expense within the consolidated statement of operations. The Company recognized insignificant amounts of interest expense as a component of income tax expense within the consolidated statement of operations during the years ended December 31, 2025, 2024, and 2023.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS Report of Independent Registered Public Accounting Firm (PCAOB Firm ID: 34 ) 72 Consolidated Balance Sheets as of December 31, 2024 and 2023 73 Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023 75 Consolidated Statements of Comprehensive Income (Loss) for the Years Ended December 31, 2024 and 2023 76 Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2024 and 2023 77 Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 202 3 78 Notes to Consolidated Financial Statements 80 71 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the shareholders and the Board of Directors of Dave Inc.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS Report of Independent Registered Public Accounting Firm (PCAOB Firm ID: 34 ) 78 Consolidated Balance Sheets as of December 31, 2025 and 2024 81 Consolidated Statements of Operations for the Years Ended December 31, 2025, 2024 and 2023 83 Consolidated Statements of Comprehensive Income (Loss) for the Years Ended December 31, 2025, 2024 and 2023 84 Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2025, 2024, and 2023 85 Consolidated Statements of Cash Flows for the Years Ended December 31, 2025, 2024 and 2023 86 Notes to Consolidated Financial Statements 88 77 REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM To the shareholders and the Board of Directors of Dave Inc.
Allowance for Credit Losses ExtraCash receivables from contracts with Members as of the balance sheet dates are recorded at their original origination amounts, inclusive of outstanding processing fees and tips, and reduced by an allowance for expected credit losses.
The Company does not provide modifications to ExtraCash and does not charge late fees. Allowance for Credit Losses ExtraCash receivables from contracts with Members as of the balance sheet dates are recorded at their original origination or purchased amounts, inclusive of outstanding processing fees, overdraft service fees and tips , and reduced by an allowance for expected credit losses.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud.
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
The third-party costs are included in the reacquisition price and the gain on extinguishment of $ 33.4 million was calculated as the difference between the net carrying amount of debt and the reacquisition price.
The third-party costs are included in the reacquisition price and the gain on extinguishment of $ 33.4 million was calculated as the difference between the net carrying amount of debt and the reacquisition price. As of December 31, 2025 and December 31, 2024, no amounts remained outstanding under the Note.
The Company’s critical accounting estimates and assumptions are evaluated on an ongoing basis including those related to the: (i) Allowance for credit losses; and (ii) Income taxes.
The Company’s critical accounting estimates and assumptions are evaluated on an ongoing basis including those related to the: (i) Allowance for credit losses; and (ii) Income taxes. Actual results may differ from these estimates under different assumptions or conditions.
The following table presents the assumptions used to value the Founder Holder Earnout Shares liability for the year ended December 31, 2024: Exercise price $ 400 -$ 480 Expected volatility 73.4 % Risk-free interest rate 4.3 % Remaining term 2.01 years Dividend yield 0 % There were no other assets or liabilities that were required to be measured at fair value on a recurring basis as of December 31, 2024 and December 31, 2023 . 101 Note 15 Stockholders’ Equity As of December 31, 2024 , no shares of preferred stock were outstanding, and the Company has no present plans to issue any shares of preferred stock.
The following table presents the assumptions used to value the Founder Holder Earnout Shares liability for the year ended December 31, 2025: Exercise price $ 400 -$ 480 Expected volatility 69.7 % Risk-free interest rate 3.50 % Remaining term 1.01 years Dividend yield 0 % There were no other assets or liabilities that were required to be measured at fair value on a recurring basis as of December 31, 2025 and December 31, 2024 .