Biggest changeThe $14.4 million or 8.3% increase in other interest expense was the result of the $5.7 million loss on debt extinguishment of the 2025 Senior Notes compared to a $1.7 million gain on debt extinguishment in the prior year, $5.4 million increase related to other secured financings as a result of the loan securitization completed in th e second quarter of 2024, $4.6 million increase primarily related to the amortized discount of $5.6 million on the outstanding 2027 Senior Notes and a higher interest rate on outstanding Senior Notes, and $1.4 million increase related to Term Notes, offset by $4.4 million decrease related to secured credit facilities. 58 Table of Contents Balance Sheet Highlights December 31, 2024 Compared to December 31, 2023 December 31, Change $ Change % (Dollars in thousands) 2024 2023 ASSETS Cash and cash equivalents $ 421,576 $ 660,707 $ (239,131) (36.2) % Restricted cash 105,645 85,149 20,496 24.1 Loans held for sale, at fair value 2,603,735 2,132,880 470,855 22.1 Loans held for investment, at fair value 116,627 — 116,627 N/A Derivative assets, at fair value 44,389 93,574 (49,185) (52.6) Servicing rights, at fair value 1,633,661 1,999,763 (366,102) (18.3) Trading securities, at fair value 87,466 92,901 (5,435) (5.9) Property and equipment, net 61,079 70,809 (9,730) (13.7) Operating lease right-of-use assets 20,432 29,433 (9,001) (30.6) Loans eligible for repurchase 995,398 711,371 284,027 39.9 Investments in joint ventures 18,113 20,363 (2,250) (11.0) Other assets 235,907 254,098 (18,191) (7.2) Total assets 6,344,028 6,151,048 192,980 3.1 LIABILITIES AND EQUITY Warehouse and other lines of credit 2,377,127 1,947,057 430,070 22.1 Accounts payable, accrued expenses and other liabilities 379,439 379,971 (532) (0.1) Derivative liabilities, at fair value 25,060 84,962 (59,902) (70.5) Liability for loans eligible for repurchase 995,398 711,371 284,027 39.9 Operating lease liability 33,190 49,192 (16,002) (32.5) Debt obligations, net 2,027,203 2,274,011 (246,808) (10.9) Total equity 506,611 704,484 (197,873) (28.1) Total liabilities and equity $ 6,344,028 $ 6,151,048 $ 192,980 3.1 Cash and Cash Equivalents.
Biggest changeThe $13.3 million or 7.1% decrease in other interest expense was the result of a $17.9 million decrease in interest expense related to a decrease in MSR facilities, partially offset by a $2.4 million increase related to the GMSR 2025-GT1, GMSR 2025-GT2, and FAMSR 2025-FT1 Term Notes issued during the year and a $2.3 million increase due to a full year of expense related to the MMCA 2024-SD1 loan securitization completed in th e second quarter of 2024. 57 T a b l e o f C o n t e n t s Balance Sheet Highlights December 31, 2025 Compared to December 31, 2024 December 31, Change $ Change % (Dollars in thousands) 2025 2024 ASSETS Cash and cash equivalents $ 337,232 $ 421,576 $ (84,344) (20.0) % Restricted cash 63,790 105,645 (41,855) (39.6) Loans held for sale, at fair value 3,165,542 2,603,735 561,807 21.6 Loans held for investment, at fair value 109,821 116,627 (6,806) (5.8) Derivative assets, at fair value 42,365 44,389 (2,024) (4.6) Servicing rights, at fair value 1,658,223 1,633,661 24,562 1.5 Trading securities, at fair value 85,640 87,466 (1,826) (2.1) Property and equipment, net 61,929 61,079 850 1.4 Operating lease right-of-use assets 23,877 20,432 3,445 16.9 Loans eligible for repurchase 1,074,386 995,398 78,988 7.9 Investments in joint ventures 18,251 18,113 138 0.8 Other assets 216,880 235,907 (19,027) (8.1) Total assets 6,857,936 6,344,028 513,908 8.1 LIABILITIES AND EQUITY Warehouse and other lines of credit 2,902,539 2,377,127 525,412 22.1 Accounts payable, accrued expenses and other liabilities 349,350 379,439 (30,089) (7.9) Derivative liabilities, at fair value 10,718 25,060 (14,342) (57.2) Liability for loans eligible for repurchase 1,074,386 995,398 78,988 7.9 Operating lease liability 34,630 33,190 1,440 4.3 Debt obligations, net 2,100,303 2,027,203 73,100 3.6 Total liabilities 6,471,926 5,837,417 634,509 10.9 Total equity 386,010 506,611 (120,601) (23.8) Total liabilities and equity $ 6,857,936 $ 6,344,028 $ 513,908 8.1 Cash and Cash Equivalents.
Revenues Net Interest (Expense) Income. Net interest (expense) income includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement.
Revenues Net Interest Income (Expense). Net interest income (expense) includes interest income earned on LHFS, offset by interest expense incurred on amounts borrowed under warehouse lines for loan financing as well as warehouse line commitment fees. These commitment fees are amortized on a straight-line basis over the duration of the warehouse line agreement.
Change in fair value of servicing rights, net includes (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights.
Change in Fair Value of Servicing Rights, Net . Change in fair value of servicing rights, net includes (i) fair value gains or losses net of Hedging Instrument gains or losses; (ii) fallout and decay, which includes principal amortization and prepayments; and (iii) realized gains or losses on the sales of servicing rights.
Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation.
Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation.
Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation.
Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation.
Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation.
Beginning in the second quarter of 2024, we began to include the gains (losses) from the sale of MSRs in valuation changes in servicing rights, net of hedging gains and losses to appropriately capture all valuation changes in MSRs up to and including the sales date. Prior periods have been revised to conform with this new presentation.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA (LBITDA) are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations.
Because of these limitations, Adjusted Total Revenue, Adjusted Net Loss, Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA are not intended as alternatives to total revenue, net income (loss), net income (loss) attributable to the Company, or Diluted Earnings (Loss) Per Share or as an indicator of our operating performance and should not be considered as measures of discretionary cash available to us to invest in the growth of our business or as measures of cash that will be available to us to meet our obligations.
Adjusted EBITDA (LBITDA) includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest expense on our non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA (LBITDA).
Adjusted EBITDA includes interest expense on funding facilities, which are recorded as a component of “net interest income (expense)”, as these expenses are a direct operating expense driven by loan origination volume. By contrast, interest expense on our non-funding debt is a function of our capital structure and is therefore excluded from Adjusted EBITDA.
(3) Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets. (4) Excludes other Non-Agency.
(3) Amount represents the fair value of servicing rights, net of servicing liabilities, which are included in accounts payable, accrued expenses, and other liabilities in the consolidated balance sheets. (4) Excludes Non-Agency products.
FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae has implemented a risk-based capital requirement effective December 31, 2024. As of December 31, 2024, we were in compliance with these financial requirements. Warehouse and Other Lines of Credit We primarily finance mortgage loans through borrowings under our warehouse and other lines of credit.
FHFA also requires an annual capital and liquidity plan effective March 31, 2024 and Ginnie Mae implemented a risk-based capital requirement effective December 31, 2024. As of December 31, 2025, we were in compliance with these financial requirements. Warehouse and Other Lines of Credit We primarily finance mortgage loans through borrowings under our warehouse and other lines of credit.
Financial Statements and Supplementary Data.” At December 31, 2024, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
Financial Statements and Supplementary Data.” At December 31, 2025, the most critical of these significant accounting policies were policies related to the fair value of loans held for sale, servicing rights, and derivative financial instruments. As of the date of this report, there have been no significant changes to the Company's critical accounting policies or estimates.
The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results to differ materially from management’s expectations.
The results of operations described below are not necessarily indicative of the results to be expected for any future periods. This discussion includes forward-looking information that involves risks and assumptions which could cause actual results or outcomes to differ materially from management’s expectations.
Off-Balance Sheet Arrangements As of December 31, 2024, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date.
Off-Balance Sheet Arrangements As of December 31, 2025, we were party to mortgage loan participation purchase and sale agreements, pursuant to which we have access to uncommitted facilities that provide liquidity for recently sold MBS up to the MBS settlement date.
When a loan is sold, the difference between proceeds received and the UPB is included in “Premium or discount from loan sales.” Additionally, “Discount points, rebates, and lender paid costs” are recognized at closing of the loan.
When a loan is sold, the difference between proceeds received and the UPB is included in “Premium from loan sales.” Additionally, “Discount points, rebates, and lender paid costs” are recognized at closing of the loan.
(4) Represents expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, including costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, professional fees including legal expenses, litigation settlement costs, and commission guarantees. (5) Represents lease impairment on corporate and retail locations. 66 Table of Contents
(4) Represents expenses directly related to the Cybersecurity Incident, net of insurance recoveries during fiscal 2024, including costs to investigate and remediate the Cybersecurity Incident, the costs of customer notifications and identity protection, professional fees including legal expenses, litigation settlement costs, and commission guarantees. (5) Represents lease impairment on corporate and retail locations.
Moreover, there may be reduced demand from investors to acquire our mortgage loans in the secondary market, further impacting our liquidity. Approximately 67% of the mortgage loans that we originated during the year ended December 31, 2024 were sold in the secondary mortgage market either directly to Fannie Mae and Freddie Mac or securitized into MBS guaranteed by Ginnie Mae.
Moreover, there may be reduced demand from investors to acquire our mortgage loans in the secondary market, further impacting our liquidity. Approximately 63% of the mortgage loans that we originated during the year ended December 31, 2025 were sold in the secondary mortgage market either directly to Fannie Mae and Freddie Mac or securitized into MBS guaranteed by Ginnie Mae.
In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speed and causes expected mortgage loan servicing revenues to decrease, which reduces the average life of our servicing portfolio and decreases the value of our servicing rights.
In a declining interest rate environment, borrowers tend to refinance their mortgage loans, which increases prepayment speeds and causes expected mortgage loan servicing revenues to decrease. This reduces the average life of our servicing portfolio and decreases the value of our servicing rights.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in 63 Table of Contents conditions and assumptions. Refer to “Item 7A.
When reading our consolidated financial statements, you should consider our selection of critical accounting policies, the judgment and other uncertainties affecting the application of such policies and the sensitivity of reported results to changes in conditions and assumptions. Refer to “Item 7A.
Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness.
Our ability to pay dividends depends on our receipt of cash dividends from our operating subsidiaries, which may further restrict our ability to pay dividends as a result of the laws of their jurisdiction of organization or agreements of our subsidiaries, including agreements governing our indebtedness. Future agreements may also limit our ability to pay dividends.
We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA 64 Table of Contents (LBITDA) along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S.
We compensate for these limitations by using Adjusted Total Revenue, Adjusted Net Loss, Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA along with other comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. See below for a reconciliation of these non-GAAP measures to their most comparable U.S. GAAP measures.
These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Income (Loss), Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA (LBITDA).
These non-GAAP measures include our Adjusted Total Revenue, Adjusted Net Loss Adjusted Diluted Weighted Average Shares Outstanding, and Adjusted EBITDA.
Some of these limitations are: • They do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments; • Adjusted EBITDA (LBITDA) does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt; • Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Income (Loss), and Adjusted EBITDA (LBITDA) do not reflect any cash requirement for such replacements or improvements; and • They are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
Some of these limitations are: • They do not reflect every cash expenditure, future requirements for capital expenditures or contractual commitments; 63 T a b l e o f C o n t e n t s • Adjusted EBITDA does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payment on our debt; • Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or require improvements in the future, and Adjusted Total Revenue, Adjusted Net Loss, and Adjusted EBITDA do not reflect any cash requirement for such replacements or improvements; and • They are not adjusted for all non-cash income or expense items that are reflected in our statements of cash flows.
The increase between periods was due to the increase in Ginnie Mae serviced loans that were 90 days or more delinquent at December 31, 2024, and was also attributable to the increase in our Ginnie Mae servicing portfolio. Servicing Rights, at Fair Value.
The increase between periods was due to the increase in loans that were 90 days or more delinquent at December 31, 2025, and was also attributable to the increase in our servicing portfolio. Servicing Rights, at Fair Value.
We do not recognize these transfers as sales for accounting purposes. During the year ended December 31, 2024, our loans remained on warehouse lines for an average of 19 days. Our warehouse facilities are generally short-term borrowings with maturities of one year and our securitization facility has a two year term.
We do not recognize these transfers as sales for accounting purposes. During the year ended December 31, 2025, our loans remained on warehouse lines for an average of 19 days. Our warehouse facilities are generally short-term borrowings with maturities of one year and our securitization facilities have two and three year terms.
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse and other lines of credit; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
Our primary sources of liquidity have been as follows: (i) funds obtained from our warehouse and other lines of credit; (ii) proceeds from debt obligations; (iii) proceeds received from the sale and securitization of loans; (iv) proceeds from the sale 59 T a b l e o f C o n t e n t s of servicing rights; (v) loan fees from the origination of loans; (vi) servicing fees; (vii) title and escrow fees from settlement services; (viii) real estate referral fees; and (ix) interest income from LHFS.
Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to operate our business and obtain the financing necessary to achieve that purpose.
As of December 31, 2025, we were in full compliance with all financial covenants. Although these financial covenants limit the amount of indebtedness that we may incur and affect our liquidity through minimum cash reserve requirements, we believe that these covenants currently provide us with sufficient flexibility to operate our business and obtain the financing necessary to achieve that purpose.
Our warehouse line providers require us to make a capital investment, or “haircut,” upon financing the loan, which is generally based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds.
When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral. Our warehouse line providers require us to make a capital investment, or “haircut,” upon financing the loan, which is generally based on product types and the market value of the loans. The haircuts are normally recovered from sales proceeds.
As of December 31, 2024, unrestricted cash and cash equivalents were $421.6 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.2 billion.
As of December 31, 2025, unrestricted cash and cash equivalents were $337.2 million and committed and uncommitted available capacity under our warehouse and other lines of credit was $1.3 billion.
Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period.
Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP, which requires us to make judgments, estimates and assumptions that affect: (i) the reported amounts of our assets and liabilities; (ii) the disclosure of our contingent 62 T a b l e o f C o n t e n t s assets and liabilities at the end of each reporting period; and (iii) the reported amounts of revenues and expenses during each reporting period.
Other secured financings as of December 31, 2024 consisted of securitization debt of $97.8 million, net of $7.8 million in discount and $1.2 million in deferred financing costs and related to the securitization of a pool of residential mortgage loans held by a VIE.
Other secured financings as of December 31, 2025 consisted of securitization debt of $88.0 million, net of $5.1 million in discount and $0.8 million in deferred financing costs and related to the securitization of a pool of residential mortgage loans held by a VIE.
Gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by loan origination volume during period. 54 Table of Contents Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume.
Pull through weighted gain on sale margin represents the total of (i) gain on origination and sale of loans, net, and (ii) origination income, net, divided by the pull through weighted rate lock volume.
A comparative discussion of results for 2023 compared to 2022 is provided in the "Results of Operations" section within the Company’s Annual Report of loanDepot, Inc. on Form 10-K for the year ended December 31, 2023.
A comparative discussion of results for 2024 compared to 2023 is provided in the “Results of Operations” section within the Company’s Annual Report on Form 10-K for the year ended December 31, 2024.
Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands) (Unaudited): Year Ended December 31, 2024 2023 2022 Total net revenue $ 1,060,235 $ 974,022 $ 1,255,796 Valuation changes in servicing rights, net of hedging gains and losses (1) 44,675 33,226 (51,418) Adjusted total revenue $ 1,104,910 $ 1,007,248 $ 1,204,378 (1) Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights.
Reconciliation of Total Revenue to Adjusted Total Revenue (Dollars in thousands) (Unaudited): Year Ended December 31, 2025 2024 2023 Total net revenue $ 1,189,741 $ 1,060,235 $ 974,022 Valuation changes in servicing rights, net of hedging gains and losses (1) 22,045 44,675 33,226 Adjusted total revenue $ 1,211,786 $ 1,104,910 $ 1,007,248 (1) Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights.
Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services. Residential Real Estate Market The residential real estate market and associated mortgage loan origination volumes are influenced by economic factors such as interest rates, housing prices, and unemployment rates.
Our primary sources of revenue are derived from the origination of conventional and government mortgage loans, servicing conventional and government mortgage loans, and providing ancillary services. 51 T a b l e o f C o n t e n t s Residential Real Estate Market The residential real estate market and associated mortgage loan origination volumes are influenced by economic factors such as interest rates, housing prices, and unemployment rates.
As of December 31, 2024, we had a total of $15.6 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $4.8 million was the minimum requirement. Debt Obligations 61 Table of Contents MSR facilities and Term Notes provide financing for our servicing portfolio investments.
As of December 31, 2025, we had a total of $9.9 million in restricted cash posted as collateral with our warehouse and securitization facilities, of which $3.3 million was the minimum requirement. Debt Obligations MSR facilities and Term Notes provide financing for our servicing portfolio investments.
The increase in total net revenues was partially offset by a $50.8 million increase in total expenses, including personnel, direct origination, servicing, and other interest expense. Total originations were $24.5 billion for the year ended December 31, 2024, compared to $22.7 billion for the year ended December 31, 2023, representing an increase of $1.8 billion or 8.0%.
The increase in total net revenues was partially offset by a $7.2 million increase in total expenses, including increases in personnel, marketing and advertising expense, and servicing expense. Total originations were $26.5 billion for the year ended December 31, 2025, compared to $24.5 billion for the year ended December 31, 2024, representing an increase of $2.0 billion or 8.1%.
The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2024, the outstanding balance on our servicing advance facilities was $72.5 million secured by servicing advance receivables totaling $76.5 million.
The size of servicing advance balances is influenced by delinquency rates and prepayment speeds. As of December 31, 2025, the outstanding balance on our servicing advance facilities was $77.6 million secured by servicing advance receivables totaling $99.4 million.
Reconciliation of Net Loss to Adjusted Net Loss (Dollars in thousands) (Unaudited): Year Ended December 31, 2024 2023 2022 Net loss attributable to loanDepot, Inc. $ (98,331) $ (110,142) $ (273,020) Net loss from the pro forma conversion of Class C common stock to Class A common stock (1) (103,820) (125,370) (337,365) Net loss (202,151) (235,512) (610,385) Adjustments to the benefit for income taxes (2) 26,131 32,872 92,337 Tax-effected net loss from the pro forma conversion of Class C common shares to Class A common stock (176,020) (202,640) (518,048) Valuation changes in servicing rights, net of hedging gains and losses (3) 44,675 33,226 (51,418) Stock-based compensation expense 24,919 21,993 20,583 Restructuring charges (4) 7,199 11,811 25,126 Cybersecurity incident (5) 24,628 — — Loss (gain) on extinguishment of debt 5,680 (1,690) (10,528) Loss on disposal of fixed assets 8 1,430 12,594 Goodwill impairment — — 40,736 Other impairment (6) 511 925 17,500 Tax effect of adjustments (7) (26,423) (16,696) (2,617) Adjusted net loss $ (94,823) $ (151,641) $ (466,072) (1) Reflects net loss to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
Reconciliation of Net Loss to Adjusted Net Loss (Dollars in thousands) (Unaudited): Year Ended December 31, 2025 2024 2023 Net loss attributable to loanDepot, Inc. $ (62,646) $ (98,331) $ (110,142) Net loss from the pro forma conversion of Class C common stock to Class A common stock (1) (44,884) (103,820) (125,370) Net loss (107,530) (202,151) (235,512) Adjustments to the benefit for income taxes (2) 11,598 26,131 32,872 Tax-effected net loss from the pro forma conversion of Class C common shares to Class A common stock (95,932) (176,020) (202,640) Valuation changes in servicing rights, net of hedging gains and losses (3) 22,045 44,675 33,226 Stock-based compensation expense 12,223 24,919 21,993 Restructuring charges (4) 5,049 7,199 11,811 Cybersecurity incident (5) 1,776 24,628 — Loss (gain) on extinguishment of debt — 5,680 (1,690) Loss on disposal of fixed assets 30 8 1,430 Other impairment (6) 5 511 925 Tax effect of adjustments (7) (10,837) (26,423) (16,696) Adjusted net loss $ (65,641) $ (94,823) $ (151,641) (1) Reflects net loss to Class A common stock and Class D common stock from the pro forma exchange of Class C common stock.
Refer to Note 5 - Servicing Rights, at Fair Value. (3) Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
Refer to Note 5 - Servicing Rights, at Fair Value. 65 T a b l e o f C o n t e n t s (3) Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
As of December 31, 2024 there were outstanding securities financing facilities of $82.5 million, secured by trading securities with a fair value of $87.5 million. Servicing advance facilities provide financing for our servicing agreements.
As of December 31, 2025 there were outstanding securities financing facilities of $79.2 million secured by trading securities with a fair value of $85.6 million. Servicing advance facilities provide financing for our servicing agreements.
Reconciliation of Net Loss to Adjusted EBITDA (LBITDA) (Dollars in thousands) (Unaudited): Year Ended December 31, 2024 2023 2022 Net loss $ (202,151) $ (235,512) $ (610,385) Interest expense — non-funding debt (1) 188,550 174,103 124,060 Income tax benefit (40,698) (42,796) (79,592) Depreciation and amortization 36,108 41,261 42,195 Valuation changes in servicing rights, net of hedging gains and losses (2) 44,675 33,226 (51,418) Stock compensation expense 24,919 21,993 20,583 Restructuring charges (3) 7,199 11,811 25,126 Cybersecurity incident (4) 24,628 — — Loss on disposal of fixed assets 8 1,430 12,594 Goodwill impairment — — 17,500 Other impairment (5) 511 925 40,736 Adjusted EBITDA (LBITDA) $ 83,749 $ 6,441 $ (458,601) (1) Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs and debt discount, in the Company’s consolidated statement of operations.
Reconciliation of Net Loss to Adjusted EBITDA (Dollars in thousands) (Unaudited): Year Ended December 31, 2025 2024 2023 Net loss $ (107,530) $ (202,151) $ (235,512) Interest expense — non-funding debt (1) 175,213 188,550 174,103 Income tax benefit (13,001) (40,698) (42,796) Depreciation and amortization 26,221 36,108 41,261 Valuation changes in servicing rights, net of hedging gains and losses (2) 22,045 44,675 33,226 Stock compensation expense 12,223 24,919 21,993 Restructuring charges (3) 5,049 7,199 11,811 Cybersecurity incident (4) 1,776 24,628 — Loss on disposal of fixed assets 30 8 1,430 Other impairment (5) 5 511 925 Adjusted EBITDA $ 122,031 $ 83,749 $ 6,441 (1) Represents other interest expense, which includes gain on extinguishment of debt and amortization of debt issuance costs and debt discount, in the Company’s consolidated statement of operations.
Reconciliation of Diluted Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding (Unaudited) Year Ended December 31, 2024 2023 2022 Share Data: Diluted weighted average shares of Class A common stock and Class D common stock outstanding 185,641,675 174,906,063 156,030,350 Assumed pro forma conversion of Class C common stock to Class A common stock (1) 140,148,860 147,789,060 163,541,101 Adjusted diluted weighted average shares outstanding 325,790,535 322,695,123 319,571,451 (1) Reflects the assumed pro forma exchange and conversion of Class C common stock.
Reconciliation of Diluted Weighted Average Shares Outstanding to Adjusted Diluted Weighted Average Shares Outstanding (Unaudited) Year Ended December 31, 2025 2024 2023 Share Data: Diluted weighted average shares of Class A common stock and Class D common stock outstanding 211,021,121 185,641,675 174,906,063 Assumed pro forma conversion of Class C common stock to Class A common stock (1) 119,701,749 140,148,860 147,789,060 Adjusted diluted weighted average shares outstanding 330,722,870 325,790,535 322,695,123 (1) Reflects the assumed pro forma exchange and conversion of Class C common stock.
As of December 31, 2024, our Ginnie Mae MSR facility had an outstanding balance of $193.8 million in variable funding notes and $200.0 million in Term Notes, secured by Ginnie Mae MSRs totaling $625.7 million. Securities financing facilities provide financing for the retained interest securities associated with our securitizations.
As of December 31, 2025, our MSR facility secured by Ginnie Mae had an outstanding balance of $93.4 million in variable funding notes and $346.9 million in Term Notes, secured by Ginnie Mae MSRs totaling $661.5 million. Securities financing facilities provide financing for the retained interest securities associated with our securitizations.
The decrease is primarily attributable to an increase in total net revenues of $86.2 million due to a 42 basis point increase in pull-through weighted gain on sale margin and a 6.4% increase in pull-through weighted lock volume that resulted in a $117.6 million increase in gain on origination and sale of loans.
The decrease is primarily attributable to an increase in total net revenues of $129.5 million due to a 13.8% increase in pull-through weighted lock volume that resulted in a $100.3 million increase in gain on origination and sale of loans, and a 19 basis point increase in pull-through weighted gain on sale margin.
(5) Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee. 55 Table of Contents Results of Operations Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 The following table sets forth our consolidated financial statement data for 2024 compared to 2023 .
(5) Amounts represent the fair value of servicing rights, net, divided by the weighted average annualized servicing fee. 54 T a b l e o f C o n t e n t s Results of Operations Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 The following table sets forth our consolidated financial statement data for 2025 compared to 2024 .
Loans eligible for repurchase were $995.4 million as of December 31, 2024, as compared to $711.4 million as of December 31, 2023, representing an increase of $284.0 million or 39.9%.
Loans eligible for repurchase were $1.1 billion as of December 31, 2025, as compared to $995.4 million as of December 31, 2024, representing an increase of $79.0 million or 7.9%.
This was partially offset by stock-based compensation of $24.9 million. Liquidity and Capital Resources Liquidity Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business.
Liquidity and Capital Resources Liquidity Our liquidity reflects our ability to meet current and potential cash requirements. We forecast the need to have adequate liquid funds available to operate and grow our business.
This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year- 53 Table of Contents end.
This is somewhat offset by purchase loan originations sourced from our joint ventures which typically experience their highest level of activity during November and December as home builders focus on completing and selling homes prior to year-end. Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates.
Seller/Servicer Financial Requirements As a seller and servicer, we are subject to minimum net worth, liquidity, and other financial requirements. In 2022, both FHFA and Ginnie Mae revised these requirements.
Seller/Servicer Financial Requirements As a seller and servicer, we are subject to minimum net worth, liquidity, and other financial requirements.
Servicing Expense. The increase of $9.7 million or 35.0% in servicing expense reflects an increase in default and loss mitigation expense associated with an increase in delinquencies and average age of loans serviced, partially offset by a decrease in our servicing portfolio. Other Interest Expense.
Servicing Expense. The increase of $5.8 million or 15.4% in servicing expense reflects an increase in default and loss mitigation expense associated with an increase in delinquencies and average age of loans serviced and an increase in our servicing portfolio. Other Interest Expense.
Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow, and settlement services for mortgage loan transactions performed by LDSS, fair value gains or losses on trading securities, interest income on cash deposits and interest income and fair value gains or losses from loans held for investment. 57 Table of Contents The decrease of $2.6 million, or 3.6%, in other income between periods was attributable to a $5.4 million decrease in income from joint ventures, $3.5 million decrease in trading securities fair value gains, and a decrease in bank interest income of $2.4 million, partially offset by $5.5 million in income related to loans held for investment and a $3.2 million increase in title and escrow fees.
Other income includes our pro rata share of the net earnings from joint ventures and fee income from title, escrow, and settlement services for mortgage loan transactions performed by LDSS, fair value gains or losses on trading securities, interest income on cash deposits and interest income and fair value gains or losses from loans held for investment.
Refer to Note 5 - Servicing Rights, at Fair Value. 65 Table of Contents (4) Reflects employee severance expense and professional services associated with restructuring efforts subsequent to the announcement of Vision 2025 in July 2022.
Refer to Note 5 - Servicing Rights, at Fair Value. (4) Reflects employee severance expense and professional services associated with restructuring efforts.
Year Ended December 31, 2024 2023 2022 Statutory U.S. federal income tax rate 21.00 % 21.00 % 21.00 % State and local income taxes (net of federal benefit) 4.17 5.22 6.37 Effective income tax rate 25.17 % 26.22 % 27.37 % (3) Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs.
Adjustments to the benefit for income taxes reflect the income tax rates below, and the pro forma assumption that loanDepot, Inc. owns 100% of LD Holdings. 64 T a b l e o f C o n t e n t s Year Ended December 31, 2025 2024 2023 Statutory U.S. federal income tax rate 21.00 % 21.00 % 21.00 % State and local income taxes (net of federal benefit) 4.84 4.17 5.22 Effective income tax rate 25.84 % 25.17 % 26.22 % (3) Represents the change in the fair value of servicing rights due to changes in valuation inputs or assumptions, net of gains or losses from derivatives hedging servicing rights, and gains (losses) from the sale of MSRs.
However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment. Demand for real estate may result in ongoing support for purchase mortgages and home price appreciation creating borrower equity that could result in opportunities for cash-out refinancings or home equity lines of credit.
Demand for real estate may result in ongoing support for purchase mortgages and home price appreciation creating borrower equity that could result in opportunities for cash-out refinancings, home equity lines of credit, or closed end seconds.
We also sell loans to many private investors. As of December 31, 2024, we maintained revolving lines of credit with nine counterparties providing warehouse and other securitization facilities with a total borrowing capacity of $3.7 billion, of which $951.0 million was committed.
We also sell loans to other non-Agency investors. As of December 31, 2025, we maintained revolving lines of credit with eleven counterparties, including two loan funding facilities with GSEs, providing warehouse and other securitization facilities with a total borrowing capacity of $4.2 billion, of which $1.3 billion was committed.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan originations capital commitments for the next twelve months. 60 Table of Contents However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we are taking various steps to align our cost structure with current and expected mortgage origination volumes.
At this time, we currently believe that our cash on hand, as well as the sources of liquidity described above, will be sufficient to maintain our current operations and fund our loan originations capital commitments for the next twelve months.
Year Ended December 31, (Dollars in thousands) 2024 2023 2022 IRLCs $ 32,541,852 $ 32,155,455 $ 68,553,340 IRLCs (units) 110,528 105,143 211,647 Pull-through weighted lock volume $ 22,854,729 $ 21,475,262 $ 45,164,915 Pull-through weighted gain on sale margin 3.17 % 2.75 % 1.94 % Loan originations by purpose: Purchase $ 16,197,535 $ 16,474,927 $ 29,333,525 Refinance 8,298,965 6,196,804 24,444,931 Total loan originations $ 24,496,500 $ 22,671,731 $ 53,778,456 Gain on sale margin 2.96 % 2.60 % 1.63 % Loan originations (units) 84,328 76,847 161,496 Licensed loan officers 1,728 1,573 1,902 Loans sold: Servicing-retained $ 15,238,250 $ 15,222,156 $ 38,461,896 Servicing-released 8,771,900 7,918,029 20,855,416 Total loans sold (1) $ 24,010,150 $ 23,140,185 $ 59,317,312 Loans sold (units) 82,672 77,372 175,633 Servicing metrics Total servicing portfolio (unpaid principal balance) $ 115,971,984 $ 145,090,199 $ 141,170,931 Total servicing portfolio (units) 417,875 496,894 471,022 60+ days delinquent ($) (2) $ 1,826,105 $ 1,392,606 $ 1,421,722 60+ days delinquent (%) 1.57 % 0.96 % 1.01 % Servicing rights at fair value, net (3) $ 1,615,510 $ 1,985,718 $ 2,025,136 Weighted average servicing fee (4) 0.30 % 0.29 % 0.30 % Multiple (4)(5) 4.9x 5.0x 5.2x (1) Original principal balance (2) The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
We believe that the net additions to our portfolio and number of units are indicators of the growth of our mortgage loans serviced and our servicing income, but may be offset by sales of servicing rights. 53 T a b l e o f C o n t e n t s Year Ended December 31, (Dollars in thousands) 2025 2024 2023 IRLCs $ 35,660,447 $ 32,541,852 $ 32,155,455 IRLCs (units) 130,287 110,528 105,143 Pull-through weighted lock volume $ 26,014,540 $ 22,854,729 $ 21,475,262 Pull-through weighted gain on sale margin 3.36 % 3.17 % 2.75 % Loan originations by purpose: Purchase $ 15,201,308 $ 16,197,535 $ 16,474,927 Refinance 11,282,238 8,298,965 6,196,804 Total loan originations $ 26,483,546 $ 24,496,500 $ 22,671,731 Loan originations (units) 95,653 84,328 76,847 Gain on sale margin 3.30 % 2.96 % 2.60 % Licensed loan officers 1,599 1,728 1,573 Headcount 4,506 4,675 4,250 Loans sold: Servicing-retained $ 17,166,067 $ 15,238,250 $ 15,222,156 Servicing-released 9,132,804 8,771,900 7,918,029 Total loans sold (1) $ 26,298,871 $ 24,010,150 $ 23,140,185 Loans sold (units) 97,081 82,672 77,372 Servicing metrics Total servicing portfolio (unpaid principal balance) $ 119,096,243 $ 115,971,984 $ 145,090,199 Total servicing portfolio (units) 448,261 417,875 496,894 60+ days delinquent ($) (2) $ 1,909,082 $ 1,826,105 $ 1,392,606 60+ days delinquent (%) 1.60 % 1.57 % 0.96 % Servicing rights at fair value, net (3) $ 1,637,706 $ 1,615,510 $ 1,985,718 Weighted average servicing fee (4) 0.30 % 0.30 % 0.29 % Multiple (4)(5) 4.8x 4.9x 5.0x (1) Original principal balance (2) The UPB of loans that are 60 or more days past due as of the dates presented, according to the contractual due date, or are in foreclosure.
Recovery of loan losses also from improved credit performance and reduced repurchase exposure. Origination Income, Net . Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding.
Origination Income, Net . Origination income, net, reflects the fees that we earn, net of lender credits we pay, from originating loans. Origination income includes loan origination fees, processing fees, underwriting fees, and other fees collected from the borrower at the time of funding. Lender credits typically include rebates or concessions to borrowers for certain loan origination costs.
Expenses Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The $27.5 million or 4.8% increase in personnel expense included volume-related increases in commissions of $28.2 million. A decrease of $0.7 million to salaries & benefits primarily related to a decrease in severance expenses offset by an increase in salary expense related to headcount.
Expenses Personnel Expense. Personnel expense includes salaries, commissions, incentive compensation, benefits, and other employee costs. The increase of $41.0 million or 6.8% is primarily due to a $31.8 million volume-related increase in commissions and a $12.5 million increase in salaries and benefits due to an increase in average headcount. Marketing and Advertising Expense.
Restricted cash was $105.6 million as of December 31, 2024 compared to $85.1 million as of December 31, 2023 representing an increase of $20.5 million or 24.1%. The increase was primarily the result of increases in cash collateral associated with derivative activities. Loans Held for Sale, at Fair Value.
Restricted Cash. Restricted cash was $63.8 million as of December 31, 2025 compared to $105.6 million as of December 31, 2024 representing a decrease of $41.9 million or 39.6%. The decrease was primarily the result of decreases in cash collateral associated with derivative activities, warehouse lines, and debt obligations. Loans Held for Sale, at Fair Value.
The decrease of $11.1 million, or 2.3%, in servicing income between periods was the result of a decrease in servicing fee collections due to a decrease of $15.8 billion in the average UPB of our servicing portfolio as a result of bulk sales completed during the second quarter of 2024. Change in Fair Value of Servicing Rights, Net .
The decrease of $44.5 million or 9.2% in servicing income between periods was the result of a decrease in servicing fee collections and reduced ancillary income due to a decrease of $9.5 billion in the average UPB of our servicing portfolio as a result of bulk sales completed during the prior year.
The $366.1 million, or 18.3%, decrease comprised a $514.8 million reduction from the bulk sale of servicing rights associated with $31.9 billion in UPB and $163.0 million from principal amortization and prepayments, partially offset by $252.1 million of capitalized servicing rights from servicing-retained loan sales and $59.5 million increase in fair value. Warehouse and Other Lines of Credit.
The $24.6 million or 1.5% increase was comprised of $271.4 million of capitalized servicing rights from servicing-retained loan sales, partially offset by $175.9 million from principal amortization and prepayments, $37.4 million decrease in fair value, and $36.3 million reduction from sales of servicing rights associated with $389.1 million in UPB. Other Assets.
Equity . The decrease of $197.9 million, or 28.1%, was primarily attributed to a net loss of $202.2 million, an increase to additional paid in capital of $15.8 million, primarily related to the TRA liability and deferred taxes, and the repurchase of treasury shares at cost of $3.8 million to net settle and withhold tax on vested RSUs.
The decrease of $120.6 million, or 23.8%, was primarily attributed to a net loss of $107.5 million, a decrease in additional paid in capital of $20.0 million, primarily related to conversion-related adjustments to the TRA liability, the repurchase of treasury shares at cost of $9.3 million to net settle and withhold tax on vested RSUs and exercised options, and distributions for taxes on behalf of shareholders of $1.9 million, partially offset by stock-based compensation of $12.2 million and an increase of $5.9 million related to the issuance of common stock through the exercise of stock options.
Seasonality has less of an impact on mortgage loan refinancing volumes, which are primarily driven by fluctuations in mortgage loan interest rates. Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. As interest rates increase, rate and term refinancings become less attractive to consumers.
Increases in interest rates may affect affordability and the ability for potential home buyers to qualify for a mortgage loan. As interest rates increase, rate and term refinancings become less attractive to consumers. However, rising interest rates during periods of inflationary pressures can make real assets, including real estate, an attractive investment.
Our approach relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads. Marketing and advertising expenses remained relatively unchanged with a $0.2 million or 0.2% decrease which reflects cost savings affecting lead aggregators and a decrease in market refinance volume. Direct Origination Expense.
With elevated interest rates, we adapted our marketing strategy to target increased purchase and cash-out refinance volume. Our approach relies on selected online lead aggregators, alongside search engine optimization, pay-per-click advertising, banner advertising, and organic content generation to cultivate organic online leads. Marketing and advertising expenses increased $14.0 million or 10.6% which primarily reflects an increase in aggregate lead generation.
During the second quarter of 2024, we repurchased $478.0 million of 2025 Senior Notes in exchange for $340.6 million of 2027 Senior Notes and cash of $185.0 million which resulted in a $5.7 million loss on extinguishment of debt. Debt obligations are further discussed in Note 13- Debt Obligations of the Notes to Consolidated Financial Statements contained in Item 8.
During the year ended December 31, 2024, we repurchased $478.0 million of 2025 Senior Notes in exchange for $340.6 million of 2027 Senior Notes and cash of $185.0 million resulting in a loss on extinguishment of debt of $5.7 million. In November 2025, the remaining principal balance of $19.8 million on the 2025 Senior Notes was redeemed.
Gain on origination and sale of loans, net was comprised of the following components: Year Ended December 31, Change $ Change % (Dollars in thousands) 2024 2023 Premium (discount) from loan sales $ 66,489 $ (135,943) $ 202,432 148.9 % Fair value of servicing rights additions 252,076 277,387 (25,311) (9.1) Fair value (losses) gains on IRLC and LHFS (49,302) 89,290 (138,592) (155.2) Fair value gains (losses) from Hedging Instruments 35,778 (4,149) 39,927 962.3 Discount points, rebates and lender paid costs 330,689 306,115 24,574 8.0 Recovery (provision) for loan loss obligation for loans sold 6,348 (8,179) 14,527 177.6 Total gain on origination and sale of loans, net $ 642,078 $ 524,521 $ 117,557 22.4 Gain on origination and sale of loans, net includes several key components.
Gain on origination and sale of loans, net was comprised of the following components: Year Ended December 31, Change $ Change % (Dollars in thousands) 2025 2024 Premium from loan sales $ 137,808 $ 66,489 $ 71,319 107.3 % Fair value of servicing rights additions 271,439 252,076 19,363 7.7 Fair value gains (losses) on IRLC and LHFS 45,173 (49,302) 94,475 191.6 Fair value (losses) gains from Hedging Instruments (70,793) 35,778 (106,571) (297.9) Discount points, rebates and lender paid costs 367,493 330,689 36,804 11.1 (Provision) recovery for loan loss obligation for loans sold (8,734) 6,348 (15,082) (237.6) Total gain on origination and sale of loans, net $ 742,386 $ 642,078 $ 100,308 15.6 Gain on origination and sale of loans, net includes several key components.
We may recover previously recorded provision for loan loss obligations when previous loss estimates need to be lowered for changes in estimated frequency and severity. The $117.6 million or 22.4% increase in gain on origination and sale of loans, net was primarily driven by higher gain on sale margin and increased volumes.
We may recover previously recorded provision for loan loss obligations when previous loss estimates need to be lowered for changes in estimated frequency and severity.
Warehouse and other lines of credit are further discussed in Note 12- Warehouse and Other Lines of Credit of the Notes to Consolidated Financial Statements contained in Item 8. When we draw on our warehouse and securitization facilities we must pledge eligible loan collateral.
As of December 31, 2025, we had $2.9 billion in outstanding borrowings and $1.3 billion in additional availability under our facilities. Warehouse and other lines of credit are further discussed in Note 12- Warehouse and Other Lines of Credit of the Notes to Consolidated Financial Statements contained in Item 8.
As of December 31, 2024, MSR facilities secured by Fannie Mae and Freddie Mac MSRs had an outstanding balance of $568.5 million, secured by MSRs totaling $922.2 million.
As of December 31, 2025, our MSR facility secured by Freddie Mac had an outstanding balance of $312.4 million , secured by Freddie Mac MSRs totaling $482.1 million.
Consolidated VIEs are further discussed in Note 8 - Variable Interest Entities of the Notes to Consolidated Financial Statements contained in Item 8. Unsecured debt obligations as of December 31, 2024 consisted of Senior Notes totaling $812.1 million net of $9.0 million of deferred financing costs.
Consolidated VIEs are further discussed in Note 8 - Variable Interest Entities of the Notes to Consolidated Financial Statements contained in Item 8.
Year Ended December 31, Change $ Change % (Dollars in thousands) 2024 2023 REVENUES: Net interest (expense) income $ (843) $ 3,118 $ (3,961) (127.0) % Gain on origination and sale of loans, net 642,078 524,521 117,557 22.4 Origination income, net 82,290 65,209 17,081 26.2 Servicing fee income 481,699 492,811 (11,112) (2.3) Change in fair value of servicing rights, net (215,138) (184,417) (30,721) (16.7) Other income 70,149 72,780 (2,631) (3.6) Total net revenues 1,060,235 974,022 86,213 8.9 EXPENSES: Personnel expense 600,483 573,010 27,473 4.8 Marketing and advertising expense 132,671 132,880 (209) (0.2) Direct origination expense 84,234 67,141 17,093 25.5 General and administrative expense 204,231 212,732 (8,501) (4.0) Occupancy expense 19,434 23,516 (4,082) (17.4) Depreciation and amortization 36,108 41,261 (5,153) (12.5) Servicing expense 37,373 27,687 9,686 35.0 Other interest expense 188,550 174,103 14,447 8.3 Total expenses 1,303,084 1,252,330 50,754 4.1 Loss before income taxes (242,849) (278,308) 35,459 12.7 Income tax benefit (40,698) (42,796) 2,098 4.9 Net loss (202,151) (235,512) 33,361 14.2 Net loss attributable to noncontrolling interests (103,820) (125,370) 21,550 17.2 Net loss attributable to loanDepot, Inc. $ (98,331) $ (110,142) $ 11,811 10.7 Net loss of $202.2 million for 2024 reflects a decrease of $33.4 million compared to net loss of $235.5 million for 2023.
Year Ended December 31, Change $ Change % (Dollars in thousands) 2025 2024 REVENUES: Net interest income (expense) $ 10,275 $ (843) $ 11,118 NM Gain on origination and sale of loans, net 742,386 642,078 100,308 15.6 Origination income, net 131,719 82,290 49,429 60.1 Servicing fee income 437,202 481,699 (44,497) (9.2) Change in fair value of servicing rights, net (198,533) (215,138) 16,605 7.7 Other income 66,692 70,149 (3,457) (4.9) Total net revenues 1,189,741 1,060,235 129,506 12.2 EXPENSES: Personnel expense 641,518 600,483 41,035 6.8 Marketing and advertising expense 146,688 132,671 14,017 10.6 Direct origination expense 83,540 84,234 (694) (0.8) General and administrative expense 177,084 204,231 (27,147) (13.3) Occupancy expense 16,876 19,434 (2,558) (13.2) Depreciation and amortization 26,221 36,108 (9,887) (27.4) Servicing expense 43,132 37,373 5,759 15.4 Other interest expense 175,213 188,550 (13,337) (7.1) Total expenses 1,310,272 1,303,084 7,188 0.6 Loss before income taxes (120,531) (242,849) 122,318 50.4 Income tax benefit (13,001) (40,698) 27,697 68.1 Net loss (107,530) (202,151) 94,621 46.8 Net loss attributable to noncontrolling interests (44,884) (103,820) 58,936 56.8 Net loss attributable to loanDepot, Inc. $ (62,646) $ (98,331) $ 35,685 36.3 Net loss of $107.5 million for 2025 reflects a decrease of $94.6 million compared to a net loss of $202.2 million for 2024.
Dividends and Distributions As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
Debt obligations are further discussed in Note 13- Debt Obligations of the Notes to Consolidated Financial Statements contained in Item 8. 61 T a b l e o f C o n t e n t s Dividends and Distributions As part of our balance sheet and capital management strategies, we suspended our regular quarterly dividend effective March 31, 2022 and for the foreseeable future.
The decrease in net interest income was predominately driven by higher cost of funds on warehouse lines as interest rates on debt were higher 56 Table of Contents during the year ended December 31, 2024 and an increase of $215.8 million in the average balance of warehouse lines, partially offset by a higher yield on LHFS and $137.6 million increase in the average balance of LHFS.
The increase in net interest income was predominately driven by a $250.7 million increase in the average balance of LHFS and 55 T a b l e o f C o n t e n t s lower cost of funds on warehouse lines as short-term interest rates were lower for the year ended December 31, 2025, offset by an increase in loans financed on warehouse lines resulting in a $241.4 million increase in the average balance of warehouse lines and a lower yield on LHFS.
The $8.5 million or 4.0% decrease in general and administrative expense included a $19.6 million reduction in loss contingency expense, a $4.9 million decrease in office and equipment expenses related to software subscriptions, a $1.8 million decrease in lease impairment and loss on disposal and a $1.2 million decrease in repairs and maintenance related to the consolidation and reduction of office leases and associated expenses, offset by Cybersecurity related costs of $18.8 million.
The $27.1 million or 13.3% decrease in general and administrative expense included a $17.3 million decrease in costs related to the Cybersecurity Incident in the prior year and an $18.7 million decrease in professional and consulting fees primarily related to a decrease in legal fees and a $5.0 million insurance settlement for the reimbursement of legal fees, partially offset by a $5.6 million increase in loss contingency expense due to recoveries in the prior year and a $2.8 million increase in office and equipment expenses related to software subscriptions.
Debt Obligations, net. The decrease of $246.8 million, or 10.9%, included a decrease in MSR facilities of $218.4 million and a decrease in Senior Notes related to the debt exchange of $177.2 million, partially offset by an increase of $97.8 million in other secured financings due to the loan securitization and an increase of $44.6 million in servicing advance facilities.
The increase of $73.1 million, or 3.6%, is due to an increase of $344.9 million related to new issuances of Term Notes and an increase of $5.1 million in servicing advance facilities, partially offset by a $258.8 million decrease in MSR facilities, a $19.8 million repayment of the 2025 Senior Notes, and a net decrease of $7.1 million in other secured financings related to principal payments, and amortization of deferred financing costs and debt discount.
Our $3.7 billion of capacity as of December 31, 2024 was comprised of $3.4 billion with maturities staggered through November 2025 and a $300.0 million securitization facility that matures in September 2026. As of December 31, 2024, we had $2.4 billion in outstanding borrowings and $1.2 billion in additional availability under our facilities.
Our $4.2 billion of capacity as of December 31, 2025 was comprised of $3.9 60 T a b l e o f C o n t e n t s billion with staggered maturities within one year and a $300.0 million securitization facility that matures in April 2028.
Financial Covenants Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability. As of December 31, 2024, we were in full compliance with all financial covenants.
However, we will continue to review our liquidity needs in light of current and anticipated mortgage market conditions and we are taking various steps to align our cost structure with current and expected mortgage origination volumes. Financial Covenants Our lenders require us to comply with various financial covenants including tangible net worth, liquidity, leverage ratios and profitability.
The $470.9 million or 22.1% increase reflects $24.1 billion in loan originations and $666.3 million in repurchases, partially offset by $23.9 billion in loan sales, $218.7 million in principal payments and a $122.5 million transfer of loans to loan held for investment. Loans Held for Investment, at Fair Value.
The $561.8 million or 21.6% increase reflects $25.9 billion in loan 58 T a b l e o f C o n t e n t s originations, $963.4 million in repurchases, and $30.4 million in fair value gains, partially offset by $26.3 billion in loan sales and $64.0 million in principal payments. Loans Held for Investment, at Fair Value.
Loans held for investment, at fair value of $116.6 million are the residential mortgage loans securitized in the second quarter of 2024. The securitization transaction did not qualify for sale treatment and 59 Table of Contents was recorded as a secured borrowing. As a result, the loans held for investment and corresponding securitization debt remain on the consolidated balance sheets.
Loans held for investment, at fair value are the residential mortgage loans securitized in the second quarter of 2024 and recorded on the balance sheet as a secured borrowing. The decrease of $6.8 million or 5.8% reflect $11.3 million of principal payments, partially offset by $4.4 million of fair value gain. Loans Eligible for Repurchase.