Biggest changeThe following tables provide a reconciliation of PPNR to the nearest GAAP measure: For the year ended December 31, 2024 2023 2022 GAAP Net income $ 51,330 $ 38,939 $ 289,685 Less: Provision for credit losses (178,267) (243,565) (267,326) Less: Income tax (expense) benefit (13,736) (15,678) 136,648 Pre-provision net revenue $ 243,333 $ 298,182 $ 420,363 69 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) For the year ended December 31, 2024 2023 2022 Non-interest income $ 252,970 $ 302,781 $ 712,391 Net interest income 534,041 561,838 474,825 Total net revenue 787,011 864,619 1,187,216 Non-interest expense (543,678) (566,437) (766,853) Pre-provision net revenue 243,333 298,182 420,363 Provision for credit losses (178,267) (243,565) (267,326) Income before income tax (expense) benefit 65,066 54,617 153,037 Income tax (expense) benefit (13,736) (15,678) 136,648 GAAP Net income $ 51,330 $ 38,939 $ 289,685 The following table provides a reconciliation of TBV Per Common Share to the nearest GAAP measure: As of December 31, 2024 2023 2022 GAAP common equity $ 1,341,731 $ 1,251,822 $ 1,164,294 Less: Goodwill (75,717) (75,717) (75,717) Less: Customer relationship intangible assets (8,586) (12,135) (16,334) Tangible common equity $ 1,257,428 $ 1,163,970 $ 1,072,243 Book value per common share GAAP common equity $ 1,341,731 $ 1,251,822 $ 1,164,294 Common shares issued and outstanding 113,383,917 110,410,602 106,546,995 Book value per common share $ 11.83 $ 11.34 $ 10.93 Tangible book value per common share Tangible common equity $ 1,257,428 $ 1,163,970 $ 1,072,243 Common shares issued and outstanding 113,383,917 110,410,602 106,546,995 Tangible book value per common share $ 11.09 $ 10.54 $ 10.06 The following table provides a reconciliation of ROTCE to the nearest GAAP measure: As of and For The Year Ended December 31, 2024 2023 2022 Average GAAP common equity $ 1,291,938 $ 1,204,050 $ 1,019,280 Less: Average goodwill (75,717) (75,717) (75,717) Less: Average customer relationship intangible assets (10,324) (14,198) (18,721) Average tangible common equity $ 1,205,897 $ 1,114,135 $ 924,842 Return on average equity GAAP net income $ 51,330 $ 38,939 $ 289,685 Average GAAP common equity 1,291,938 1,204,050 1,019,280 Return on average equity 4.0 % 3.2 % 28.4 % Return on tangible common equity GAAP net income $ 51,330 $ 38,939 $ 289,685 Average tangible common equity 1,205,897 1,114,135 924,842 Return on tangible common equity 4.3 % 3.5 % 31.3 % 70 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table provides a reconciliation of Net Income Excluding Income Tax Benefit and Diluted EPS Excluding Income Tax Benefit to the nearest GAAP measures: As of and For The Year Ended December 31, 2024 2023 2022 GAAP Net income $ 51,330 $ 38,939 $ 289,685 Income tax benefit from release of tax valuation allowance — — 143,495 Net income excluding income tax benefit $ 51,330 $ 38,939 $ 146,190 GAAP Diluted EPS – common stockholders $ 0.45 $ 0.36 $ 2.79 (A) Income tax benefit from release of tax valuation allowance N/A N/A $ 143,495 (B) Weighted-average common shares – Diluted N/A N/A 104,001,288 (A/B) Diluted EPS impact of income tax benefit N/A N/A $ 1.38 Diluted EPS excluding income tax benefit $ 0.45 $ 0.36 $ 1.41 N/A – Not applicable Supervision and Regulatory Environment We are subject to periodic exams, investigations, inquiries or requests, enforcement actions and other proceedings from federal and state regulatory and/or law enforcement agencies, including the federal banking regulators that directly regulate the Company and/or LC Bank.
Biggest changeThe following tables provide a reconciliation of PPNR to the nearest GAAP measure: For the year ended December 31, 2025 2024 2023 GAAP Net income $ 135,677 $ 51,330 $ 38,939 Less: Provision for credit losses (191,320) (178,267) (243,565) Less: Income tax expense (41,269) (13,736) (15,678) Pre-provision net revenue $ 368,266 $ 243,333 $ 298,182 For the year ended December 31, 2025 2024 2023 Non-interest income $ 373,176 $ 252,970 $ 302,781 Net interest income 625,672 534,041 561,838 Total net revenue 998,848 787,011 864,619 Non-interest expense (630,582) (543,678) (566,437) Pre-provision net revenue 368,266 243,333 298,182 Provision for credit losses (191,320) (178,267) (243,565) Income before income tax expense 176,946 65,066 54,617 Income tax expense (41,269) (13,736) (15,678) GAAP Net income $ 135,677 $ 51,330 $ 38,939 73 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table provides a reconciliation of TBV Per Common Share to the nearest GAAP measure: As of December 31, 2025 2024 2023 GAAP common equity $ 1,500,428 $ 1,341,731 $ 1,251,822 Less: Goodwill (75,717) (75,717) (75,717) Less: Customer relationship intangible assets (5,685) (8,586) (12,135) Tangible common equity $ 1,419,026 $ 1,257,428 $ 1,163,970 Book value per common share GAAP common equity $ 1,500,428 $ 1,341,731 $ 1,251,822 Common shares issued and outstanding 115,368,987 113,383,917 110,410,602 Book value per common share $ 13.01 $ 11.83 $ 11.34 Tangible book value per common share Tangible common equity $ 1,419,026 $ 1,257,428 $ 1,163,970 Common shares issued and outstanding 115,368,987 113,383,917 110,410,602 Tangible book value per common share $ 12.30 $ 11.09 $ 10.54 The following table provides a reconciliation of ROTCE to the nearest GAAP measure: As of and for the year ended December 31, 2025 2024 2023 Average GAAP common equity $ 1,407,528 $ 1,291,938 $ 1,204,050 Less: Average goodwill (75,717) (75,717) (75,717) Less: Average customer relationship intangible assets (7,099) (10,324) (14,198) Average tangible common equity $ 1,324,712 $ 1,205,897 $ 1,114,135 Return on average equity GAAP net income $ 135,677 $ 51,330 $ 38,939 Average GAAP common equity 1,407,528 1,291,938 1,204,050 Return on average equity 9.6 % 4.0 % 3.2 % Return on tangible common equity GAAP net income $ 135,677 $ 51,330 $ 38,939 Average tangible common equity 1,324,712 1,205,897 1,114,135 Return on tangible common equity 10.2 % 4.3 % 3.5 % 74 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Supervision and Regulatory Environment We are subject to supervision, regulation, examination, enforcement and other proceedings by multiple federal banking regulatory bodies.
Loans and Leases Held for Investment at Amortized Cost, Net of Allowance for Loan and Lease Losses .” 65 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Non-interest Expense Non-interest expense primarily consists of (i) compensation and benefits , which include salaries and wages, benefits and stock-based compensation expense, (ii) marketing, which includes costs attributable to borrower and deposit customer acquisition efforts and building general brand awareness, (iii) equipment and software, (iv) depreciation and amortization, (v) professional services, which primarily consist of consulting fees and (vi) occupancy, which includes rent expense and all other costs related to occupying our office spaces.
Loans and Leases Held for Investment at Amortized Cost, Net of Allowance for Loan and Lease Losses .” 68 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Non-Interest Expense Non-interest expense primarily consists of (i) compensation and benefits , which include salaries and wages, benefits and stock-based compensation expense, (ii) marketing, which includes costs attributable to borrower and deposit customer acquisition efforts and building general brand awareness, (iii) equipment and software, (iv) depreciation and amortization, (v) professional services, which primarily consist of consulting fees, and (vi) occupancy, which includes rent expense and all other costs related to occupying our office spaces.
Factors Impacting Liquidity The Company’s liquidity could be adversely impacted by deteriorating financial and market conditions, the inability or unwillingness of a creditor to provide funding, an idiosyncratic event (e.g., a major loss, causing a perceived or actual deterioration in its financial condition), an adverse systemic event (e.g., default or bankruptcy of a significant capital markets participant), or others.
Factors Impacting Liquidity Our liquidity could be adversely impacted by deteriorating financial and market conditions, the inability or unwillingness of a creditor to provide funding, an idiosyncratic event (e.g., a major loss, causing a perceived or actual deterioration in our financial condition), an adverse systemic event (e.g., default or bankruptcy of a significant capital markets participant), or others.
The following table presents the change in projected net interest income for the next twelve months due to a hypothetical instantaneous parallel change in interest rates relative to current rates: December 31, 2024 December 31, 2023 Instantaneous Change in Interest Rates: + 200 basis points (7.1) % (4.8) % + 100 basis points (3.5) % (2.2) % - 100 basis points 1.1 % — % - 200 basis points 1.6 % (0.4) % As illustrated in the table above, net interest income is projected to decrease over the next twelve months during hypothetical rising interest rate environments primarily as a result of higher rates paid on interest-bearing deposits, partially offset by higher rates earned on new loans, security purchases, and cash and cash equivalents as well as by the impact of our hedging activity.
The following table presents the change in projected net interest income for the next twelve months due to a hypothetical instantaneous parallel change in interest rates relative to current rates: December 31, 2025 December 31, 2024 Instantaneous Change in Interest Rates: + 200 basis points (7.8) % (7.1) % + 100 basis points (3.8) % (3.5) % - 100 basis points 3.2 % 1.1 % - 200 basis points 5.9 % 1.6 % As illustrated in the table above, net interest income is projected to decrease over the next twelve months during hypothetical rising interest rate environments primarily as a result of higher rates paid on interest-bearing deposits, partially offset by higher rates earned on new loans, security purchases, and cash and cash equivalents, offset by the impact of our hedging activity.
The following tables present the unpaid principal balance of the volume of marketplace loans sold, which is a key driver of our gain on sales revenue, during each of the periods set forth below: Year Ended December 31, 2024 2023 2022 2024 vs. 2023 Change (%) 2023 vs. 2022 Change (%) Marketplace loans sold (1) $ 4,716,173 $ 4,749,411 $ 9,034,583 (1) % (47) % (1) Includes unsecured personal loans and auto loans only.
The following tables present the unpaid principal balance of the volume of marketplace loans sold, which is a key driver of our gain on sales revenue, during each of the periods set forth below: Year Ended December 31, 2025 2024 2023 2025 vs. 2024 Change (%) 2024 vs. 2023 Change (%) Marketplace loans sold (1) $ 5,377,856 $ 4,716,173 $ 4,749,411 14 % (1) % (1) Includes unsecured personal loans and auto loans only.
The following table presents the components of the allowance for loan and lease losses: Year Ended December 31, 2024 2023 2022 Gross allowance for loan and lease losses (1) $ 285,686 $ 355,773 $ 340,369 Recovery asset value (2) (48,952) (45,386) (12,517) Allowance for loan and lease losses $ 236,734 $ 310,387 $ 327,852 (1) Represents the allowance for future estimated net charge-offs on existing portfolio balances.
The following table presents the components of the ALLL: Year Ended December 31, 2025 2024 2023 Gross allowance for loan and lease losses (1) $ 312,667 $ 285,686 $ 355,773 Recovery asset value (2) (36,924) (48,952) (45,386) Allowance for loan and lease losses $ 275,743 $ 236,734 $ 310,387 (1) Represents the allowance for future estimated net charge-offs on existing portfolio balances.
The following table presents loan origination volume during each of the periods set forth below: Year Ended December 31, 2024 2023 2022 2024 vs. 2023 Change (%) 2023 vs. 2022 Change (%) Marketplace loans $ 5,482,339 $ 5,252,668 $ 9,389,445 4 % (44) % Loan originations held for investment 1,735,409 2,184,095 3,731,057 (21) % (41) % Total loan originations (1) $ 7,217,748 $ 7,436,763 $ 13,120,502 (3) % (43) % (1) Includes unsecured personal loans and auto loans only.
The following table presents loan origination volume during each of the periods set forth below: Year Ended December 31, 2025 2024 2023 2025 vs. 2024 Change (%) 2024 vs. 2023 Change (%) Marketplace loans $ 7,134,117 $ 5,482,339 $ 5,252,668 30 % 4 % Loan originations held for investment 2,454,743 1,735,409 2,184,095 41 % (21) % Total loan originations (1) $ 9,588,860 $ 7,217,748 $ 7,436,763 33 % (3) % (1) Includes unsecured personal loans and auto loans only.
The table below illustrates the composition of the provision for credit losses for each period presented, as well as the loan originations held for investment in each period, which is a key driver for credit loss expense: Year Ended December 31, 2024 2023 2022 Credit loss expense for loans and leases held for investment $ 175,430 $ 243,570 $ 266,679 Credit loss expense for securities available for sale 3,527 — — Credit loss expense (benefit) for unfunded lending commitments (690) (5) 647 Total provision for credit losses $ 178,267 $ 243,565 $ 267,326 Loan originations held for investment $ 1,735,409 $ 2,184,095 $ 3,731,057 The provision for credit losses was $178.3 million and $243.6 million for the years ended December 31, 2024 and 2023, respectively, a decrease of 27%.
The table below illustrates the composition of the provision for credit losses for each period presented, as well as the loan originations HFI in each period, which is a key driver for credit loss expense: Year Ended December 31, 2025 2024 2023 Credit loss expense for loans and leases held for investment $ 190,928 $ 175,430 $ 243,570 Credit loss expense for securities available for sale 566 3,527 — Credit loss benefit for unfunded lending commitments (174) (690) (5) Total provision for credit losses $ 191,320 $ 178,267 $243,565 Loan originations held for investment $ 2,454,743 $ 1,735,409 $2,184,095 The provision for credit losses was $191.3 million and $178.3 million for the years ended December 31, 2025 and 2024, respectively, an increase of 7%.
Further, as a national bank, LC Bank is subject to ongoing and comprehensive supervision, regulation, examination and enforcement by the Office of the Comptroller of the Currency (OCC).
Specifically, as a bank holding company, the Company is subject to ongoing and comprehensive supervision, regulation, examination and enforcement by the Board of Governors of the Federal Reserve System (FRB). Further, as a national bank, LC Bank is subject to ongoing and comprehensive supervision, regulation, examination and enforcement by the Office of the Comptroller of the Currency (OCC).
(5) Assets under management (AUM) reflects loans serviced on our platform, which includes outstanding balances of unsecured personal loans, auto refinance loans and education and patient finance loans serviced for others and retained by the Company. 55 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) As of December 31, 2024 2023 Balance Sheet Data: Securities available for sale $ 3,452,648 $ 1,620,262 Loans held for sale at fair value $ 636,352 $ 407,773 Loans and leases held for investment at amortized cost $ 4,125,818 $ 4,850,302 Gross allowance for loan and lease losses (1) $ (285,686) $ (355,773) Recovery asset value (2) $ 48,952 $ 45,386 Allowance for loan and lease losses $ (236,734) $ (310,387) Loans and leases held for investment at amortized cost, net $ 3,889,084 $ 4,539,915 Loans held for investment at fair value (3)(4) $ 1,027,798 $ 272,678 Total loans and leases held for investment (3)(4) $ 4,916,882 $ 4,812,593 Total assets $ 10,630,509 $ 8,827,463 Total deposits $ 9,068,237 $ 7,333,486 Total liabilities $ 9,288,778 $ 7,575,641 Total equity $ 1,341,731 $ 1,251,822 Allowance Ratios (5) : ALLL to total loans and leases held for investment at amortized cost 5.7 % 6.4 % ALLL to commercial loans and leases held for investment at amortized cost 3.9 % 1.8 % ALLL to consumer loans and leases held for investment at amortized cost 6.1 % 7.2 % Gross ALLL to consumer loans and leases held for investment at amortized cost 7.5 % 8.3 % Net charge-offs $ 249,083 $ 261,035 Net charge-off ratio (6) 5.8 % 4.9 % (1) Represents the allowance for future estimated net charge-offs on existing portfolio balances.
(4) Assets under management (AUM) reflects loans serviced on our platform, which includes outstanding balances of unsecured personal loans and auto refinance loans serviced for others and retained by the Company as of the end of the periods presented. 58 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) As of December 31, 2025 2024 Balance Sheet Data: Securities available for sale $ 3,706,709 $ 3,452,648 Loans held for sale at fair value $ 1,762,396 $ 636,352 Loans and leases held for investment at amortized cost $ 4,272,812 $ 4,125,818 Gross allowance for loan and lease losses (1) $ (312,667) $ (285,686) Recovery asset value (2) $ 36,924 $ 48,952 Allowance for loan and lease losses $ (275,743) $ (236,734) Loans and leases held for investment at amortized cost, net $ 3,997,069 $ 3,889,084 Loans held for investment at fair value $ 473,314 $ 1,027,798 Total loans and leases held for investment $ 4,470,383 $ 4,916,882 Total assets $ 11,567,816 $ 10,630,509 Total deposits $ 9,833,870 $ 9,068,237 Total liabilities $ 10,067,388 $ 9,288,778 Total equity $ 1,500,428 $ 1,341,731 Allowance Ratios (3) : ALLL to total loans and leases held for investment at amortized cost 6.5 % 5.7 % ALLL to commercial loans and leases held for investment at amortized cost 2.5 % 3.9 % ALLL to consumer loans and leases held for investment at amortized cost 7.2 % 6.1 % Gross ALLL to consumer loans and leases held for investment at amortized cost 8.2 % 7.5 % Net charge-offs $ 151,919 $ 249,083 Net charge-off ratio (4) 3.6 % 5.8 % (1) Represents the allowance for future estimated net charge-offs on existing portfolio balances.
The following table presents the actual capital amounts and ratios of the Company and LC Bank as well as the regulatory minimum and “well-capitalized” requirements (dollars in millions): December 31, 2024 December 31, 2023 Required Minimum (1) Well-Capitalized Minimum Amount Ratio Amount Ratio LendingClub Corporation: CET1 capital (2) $ 1,188.6 17.3 % $ 1,090.2 17.9 % 7.0 % N/A Tier 1 capital $ 1,188.6 17.3 % $ 1,090.2 17.9 % 8.5 % 6.0 % Total capital $ 1,276.5 18.5 % $ 1,169.2 19.2 % 10.5 % 10.0 % Tier 1 leverage $ 1,188.6 11.0 % $ 1,090.2 12.9 % 4.0 % N/A Risk-weighted assets $ 6,887.1 N/A $ 6,104.5 N/A N/A N/A Quarterly adjusted average assets $ 10,814.0 N/A $ 8,476.1 N/A N/A N/A LendingClub Bank: CET1 capital (2) $ 1,101.4 16.1 % $ 949.4 15.8 % 7.0 % 6.5 % Tier 1 capital $ 1,101.4 16.1 % $ 949.4 15.8 % 8.5 % 8.0 % Total capital $ 1,188.5 17.4 % $ 1,027.4 17.1 % 10.5 % 10.0 % Tier 1 leverage $ 1,101.4 10.3 % $ 949.4 11.4 % 4.0 % 5.0 % Risk-weighted assets $ 6,823.1 N/A $ 6,022.2 N/A N/A N/A Quarterly adjusted average assets $ 10,696.7 N/A $ 8,337.4 N/A N/A N/A N/A – Not applicable (1) Required minimums presented for risk-based capital ratios include the required capital conservation buffer of 2.5%. 72 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) (2) CET1 capital consists of common stockholders’ equity as defined under U.S.
The following table presents the actual capital amounts and ratios of the Company and LC Bank as well as LC Bank’s regulatory capital minimum and “well-capitalized” requirements (dollars in millions): December 31, 2025 December 31, 2024 Required Minimum (1) Well-Capitalized Minimum Amount Ratio Amount Ratio LendingClub Corporation: CET1 capital (2) $ 1,342.6 17.4 % $ 1,188.6 17.3 % 7.0 % N/A Tier 1 capital $ 1,342.6 17.4 % $ 1,188.6 17.3 % 8.5 % 6.0 % Total capital $ 1,441.0 18.7 % $ 1,276.5 18.5 % 10.5 % 10.0 % Tier 1 leverage $ 1,342.6 12.0 % $ 1,188.6 11.0 % 4.0 % N/A Risk-weighted assets $ 7,696.1 N/A $ 6,887.1 N/A N/A N/A Quarterly adjusted average assets $ 11,174.0 N/A $ 10,814.0 N/A N/A N/A LendingClub Bank: CET1 capital (2) $ 1,183.9 15.5 % $ 1,101.4 16.1 % 7.0 % 6.5 % Tier 1 capital $ 1,183.9 15.5 % $ 1,101.4 16.1 % 8.5 % 8.0 % Total capital $ 1,281.8 16.8 % $ 1,188.5 17.4 % 10.5 % 10.0 % Tier 1 leverage $ 1,183.9 10.7 % $ 1,101.4 10.3 % 4.0 % 5.0 % Risk-weighted assets $ 7,652.0 N/A $ 6,823.1 N/A N/A N/A Quarterly adjusted average assets $ 11,090.4 N/A $ 10,696.7 N/A N/A N/A N/A – Not applicable (1) Required minimums presented for risk-based capital ratios include the required capital conservation buffer of 2.5%.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in the Annual Report on Form 10-K for the year ended December 31, 2023. 56 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table sets forth the Income Statement data for each of the periods presented: Year Ended December 31, 2024 2023 2022 2024 vs. 2023 Change (%) 2023 vs. 2022 Change (%) Non-interest income: Marketplace revenue $ 242,791 $ 291,484 $ 683,626 (17) % (57) % Other non-interest income 10,179 11,297 28,765 (10) % (61) % Total non-interest income 252,970 302,781 712,391 (16) % (57) % Interest income: Interest on loans held for sale 92,442 35,655 26,183 159 % 36 % Interest and fees on loans and leases held for investment 494,214 616,735 465,450 (20) % 33 % Interest on loans held for investment at fair value (1) 77,034 74,088 31,012 4 % 139 % Interest on securities available for sale 187,961 40,235 16,116 367 % 150 % Other interest income 56,307 65,917 18,579 (15) % 255 % Total interest income 907,958 832,630 557,340 9 % 49 % Interest expense: Interest on deposits 369,219 265,556 60,451 39 % 339 % Other interest expense (1) 4,698 5,236 22,064 (10) % (76) % Total interest expense 373,917 270,792 82,515 38 % 228 % Net interest income 534,041 561,838 474,825 (5) % 18 % Total net revenue 787,011 864,619 1,187,216 (9) % (27) % Provision for credit losses 178,267 243,565 267,326 (27) % (9) % Non-interest expense: Compensation and benefits 232,158 261,948 339,397 (11) % (23) % Marketing 100,402 93,840 197,747 7 % (53) % Equipment and software 51,194 53,485 49,198 (4) % 9 % Depreciation and amortization 58,834 47,195 43,831 25 % 8 % Professional services 32,045 35,173 50,516 (9) % (30) % Occupancy 15,798 17,532 21,977 (10) % (20) % Other non-interest expense 53,247 57,264 64,187 (7) % (11) % Total non-interest expense 543,678 566,437 766,853 (4) % (26) % Income before income tax (expense) benefit 65,066 54,617 153,037 19 % (64) % Income tax (expense) benefit (13,736) (15,678) 136,648 (12) % (111) % Net income $ 51,330 $ 38,939 $ 289,685 32 % (87) % (1) Prior period amounts have been reclassified to conform to the current period presentation. 57 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Marketplace Revenue Marketplace revenue consists of the following: Year Ended December 31, 2024 2023 Change ($) Change (%) Origination fees $ 283,420 $ 279,146 $ 4,274 2 % Servicing fees 64,933 98,613 (33,680) (34) % Gain on sales of loans 49,097 47,839 1,258 3 % Net fair value adjustments (154,659) (134,114) (20,545) (15) % Total marketplace revenue $ 242,791 $ 291,484 $ (48,693) (17) % Year Ended December 31, 2023 2022 Change ($) Change (%) Origination fees $ 279,146 $ 499,179 $ (220,033) (44) % Servicing fees 98,613 80,609 18,004 22 % Gain on sales of loans 47,839 95,335 (47,496) (50) % Net fair value adjustments (134,114) 8,503 (142,617) N/M Total marketplace revenue $ 291,484 $ 683,626 $ (392,142) (57) % We elected to account for HFS loans under the fair value option.
Management’s Discussion and Analysis of Financial Condition and Results of Operations ” in the Annual Report on Form 10-K for the year ended December 31, 2024. 59 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) The following table sets forth the Income Statement data for each of the periods presented: Year Ended December 31, 2025 2024 2023 2025 vs. 2024 Change (%) 2024 vs. 2023 Change (%) Non-interest income: Marketplace revenue $ 355,944 $ 242,791 $ 291,484 47 % (17) % Other non-interest income 17,232 10,179 11,297 69 % (10) % Total non-interest income 373,176 252,970 302,781 48 % (16) % Interest income: Interest on loans held for sale 142,937 92,442 35,655 55 % 159 % Interest and fees on loans and leases held for investment 490,071 494,214 616,735 (1) % (20) % Interest on loans held for investment at fair value 72,782 77,034 74,088 (6) % 4 % Interest on securities available for sale 223,820 187,961 40,235 19 % 367 % Other interest income 31,933 56,307 65,917 (43) % (15) % Total interest income 961,543 907,958 832,630 6 % 9 % Interest expense: Interest on deposits 335,724 369,219 265,556 (9) % 39 % Other interest expense 147 4,698 5,236 (97) % (10) % Total interest expense 335,871 373,917 270,792 (10) % 38 % Net interest income 625,672 534,041 561,838 17 % (5) % Total net revenue 998,848 787,011 864,619 27 % (9) % Provision for credit losses 191,320 178,267 243,565 7 % (27) % Non-interest expense: Compensation and benefits 241,846 232,158 261,948 4 % (11) % Marketing 149,211 100,402 93,840 49 % 7 % Equipment and software 57,014 51,194 53,485 11 % (4) % Depreciation and amortization 62,889 58,834 47,195 7 % 25 % Professional services 42,339 32,045 35,173 32 % (9) % Occupancy 19,834 15,798 17,532 26 % (10) % Other non-interest expense 57,449 53,247 57,264 8 % (7) % Total non-interest expense 630,582 543,678 566,437 16 % (4) % Income before income tax expense 176,946 65,066 54,617 172 % 19 % Income tax expense (41,269) (13,736) (15,678) 200 % (12) % Net income $ 135,677 $ 51,330 $ 38,939 164 % 32 % 60 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Marketplace Revenue Marketplace revenue consists of the following: Year Ended December 31, 2025 2024 Change ($) Change (%) Origination fees $ 372,815 $ 283,420 $ 89,395 32 % Servicing fees 58,988 64,933 (5,945) (9) % Gain on sales of loans 59,087 49,097 9,990 20 % Net fair value adjustments (134,946) (154,659) 19,713 13 % Total marketplace revenue $ 355,944 $ 242,791 $ 113,153 47 % Year Ended December 31, 2024 2023 Change ($) Change (%) Origination fees $ 283,420 $ 279,146 $ 4,274 2 % Servicing fees 64,933 98,613 (33,680) (34) % Gain on sales of loans 49,097 47,839 1,258 3 % Net fair value adjustments (154,659) (134,114) (20,545) 15 % Total marketplace revenue $ 242,791 $ 291,484 $ (48,693) (17) % We elected to account for HFS loans under the fair value option.
Uninsured time deposits as of December 31, 2024, by remaining time to maturity, were as follows: 3 months or less $ 39,180 Over 3 months through 6 months 84,511 Over 6 months through 12 months 105,535 Over 12 months 46,783 Total uninsured time deposits (1) $ 276,009 (1) Consist of certificates of deposit accounts that are in excess of the FDIC insurance limit of $250 thousand per account holder.
Uninsured time deposits as of December 31, 2025 , by remaining time to maturity, were as follows: 3 months or less $ 27,444 Over 3 months through 6 months 44,284 Over 6 months through 12 months 42,460 Over 12 months 2,385 Total uninsured time deposits (1) $ 116,573 (1) Consist of certificates of deposit accounts that are in excess of the FDIC insurance limit of $250 thousand per account holder.
Year Ended December 31, 2024 2023 2022 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Interest-earning assets (1) Cash, cash equivalents, restricted cash and other $ 1,081,644 $ 56,307 5.21 % $ 1,293,047 $ 65,917 5.10 % $ 987,833 $ 18,579 1.88 % Securities available for sale at fair value 2,707,049 187,961 6.94 % 652,047 40,235 6.17 % 370,277 16,116 4.35 % Loans held for sale at fair value 719,898 92,442 12.84 % 252,519 35,655 14.12 % 162,760 26,183 16.09 % Loans and leases held for investment at amortized cost: Unsecured personal loans 3,220,969 431,782 13.41 % 4,143,482 549,256 13.26 % 2,967,410 410,222 13.82 % Commercial and other consumer loans (2) 1,073,445 62,432 5.82 % 1,151,201 67,479 5.86 % 1,109,505 55,228 4.98 % Loans and leases held for investment at amortized cost 4,294,414 494,214 11.51 % 5,294,683 616,735 11.65 % 4,076,915 465,450 11.42 % Loans held for investment at fair value (2) 693,557 77,034 11.11 % 567,504 74,088 13.06 % 219,104 31,012 14.15 % Total loans and leases held for investment (2) 4,987,971 571,248 11.45 % 5,862,187 690,823 11.78 % 4,296,019 496,462 11.56 % Total interest-earning assets 9,496,562 907,958 9.56 % 8,059,800 832,630 10.33 % 5,816,889 557,340 9.58 % Cash and due from banks and restricted cash 51,732 70,653 72,764 Allowance for loan and lease losses (247,458) (345,434) (234,532) Other noninterest-earning assets 621,324 676,335 547,388 Total assets $ 9,922,160 $ 8,461,354 $ 6,202,509 Interest-bearing liabilities Interest-bearing deposits: Checking and money market accounts $ 1,012,164 $ 35,143 3.47 % $ 1,344,431 $ 34,462 2.56 % $ 2,205,691 $ 16,464 0.75 % Savings accounts and certificates of deposit 6,923,221 334,076 4.83 % 5,345,734 231,094 4.32 % 2,123,037 43,987 2.07 % Interest-bearing deposits 7,935,385 369,219 4.65 % 6,690,165 265,556 3.97 % 4,328,728 60,451 1.40 % Other interest-bearing liabilities (2) 143,189 4,698 3.28 % 69,120 5,236 7.58 % 316,193 22,064 6.98 % Total interest-bearing liabilities 8,078,574 373,917 4.63 % 6,759,285 270,792 4.01 % 4,644,921 82,515 1.78 % Noninterest-bearing deposits 323,378 236,618 264,099 Other liabilities 228,270 261,401 274,209 Total liabilities $ 8,630,222 $ 7,257,304 $ 5,183,229 Total equity $ 1,291,938 $ 1,204,050 $ 1,019,280 Total liabilities and equity $ 9,922,160 $ 8,461,354 $ 6,202,509 61 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Year Ended December 31, 2024 2023 2022 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Interest rate spread 4.93 % 6.32 % 7.80 % Net interest income and net interest margin $ 534,041 5.62 % $ 561,838 6.97 % $ 474,825 8.16 % (1) Nonaccrual loans and any related income are included in their respective loan categories.
Year Ended December 31, 2025 2024 2023 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Interest-earning assets (1) Cash, cash equivalents, restricted cash and other $ 770,044 $ 31,933 4.15 % $ 1,081,644 $ 56,307 5.21 % $ 1,293,047 $ 65,917 5.10 % Securities available for sale at fair value 3,518,310 223,820 6.36 % 2,707,049 187,961 6.94 % 652,047 40,235 6.17 % Loans held for sale at fair value 1,131,157 142,937 12.64 % 719,898 92,442 12.84 % 252,519 35,655 14.12 % Loans and leases held for investment at amortized cost: Unsecured personal loans 3,199,345 429,419 13.42 % 3,220,969 431,782 13.41 % 4,143,482 549,256 13.26 % Commercial and other consumer loans 1,035,486 60,652 5.86 % 1,073,445 62,432 5.82 % 1,151,201 67,479 5.86 % Loans and leases held for investment at amortized cost 4,234,831 490,071 11.57 % 4,294,414 494,214 11.51 % 5,294,683 616,735 11.65 % Loans held for investment at fair value 661,349 72,782 11.01 % 693,557 77,034 11.11 % 567,504 74,088 13.06 % Total loans and leases held for investment 4,896,180 562,853 11.50 % 4,987,971 571,248 11.45 % 5,862,187 690,823 11.78 % Total interest-earning assets 10,315,691 961,543 9.32 % 9,496,562 907,958 9.56 % 8,059,800 832,630 10.33 % Cash and due from banks and restricted cash 32,696 51,732 70,653 Allowance for loan and lease losses (255,779) (247,458) (345,434) Other non-interest earning assets 627,791 621,324 676,335 Total assets $ 10,720,399 $ 9,922,160 $ 8,461,354 Interest-bearing liabilities Interest-bearing deposits: Savings and money market accounts (2) $ 6,250,152 $ 237,557 3.80 % $ 5,022,106 $ 234,046 4.66 % $ 4,438,916 $ 186,305 4.20 % Certificates of deposit (2) 2,105,408 92,701 4.40 % 2,044,776 104,850 5.13 % 1,051,378 48,988 4.66 % Checking accounts (2) 414,754 5,466 1.32 % 868,503 30,323 3.49 % 1,199,871 30,263 2.52 % Interest-bearing deposits 8,770,314 335,724 3.83 % 7,935,385 369,219 4.65 % 6,690,165 265,556 3.97 % Other interest-bearing liabilities 3,205 147 4.57 % 143,189 4,698 3.28 % 69,120 5,236 7.58 % Total interest-bearing liabilities 8,773,519 335,871 3.83 % 8,078,574 373,917 4.63 % 6,759,285 270,792 4.01 % Noninterest-bearing deposits 301,510 323,378 236,618 Other liabilities 237,842 228,270 261,401 Total liabilities $ 9,312,871 $ 8,630,222 $ 7,257,304 Total equity $ 1,407,528 $ 1,291,938 $ 1,204,050 64 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Year Ended December 31, 2025 2024 2023 Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Average Balance Interest Income/ Expense Average Yield/ Rate Total liabilities and equity $ 10,720,399 $ 9,922,160 $ 8,461,354 Interest rate spread 5.49 % 4.93 % 6.32 % Net interest income and net interest margin $ 625,672 6.07 % $ 534,041 5.62 % $ 561,838 6.97 % (1) Nonaccrual loans and any related income are included in their respective loan categories.
The following presents our select financial metrics for the periods presented: 54 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) As Of and For The Year Ended December 31, 2024 2023 2022 Non-interest income $ 252,970 $ 302,781 $ 712,391 Net interest income 534,041 561,838 474,825 Total net revenue 787,011 864,619 1,187,216 Non-interest expense 543,678 566,437 766,853 Pre-provision net revenue (1) 243,333 298,182 420,363 Provision for credit losses 178,267 243,565 267,326 Income before income tax (expense) benefit 65,066 54,617 153,037 Income tax (expense) benefit (13,736) (15,678) 136,648 Net income $ 51,330 $ 38,939 $ 289,685 Income tax benefit from release of tax valuation allowance — — 143,495 Net income excluding income tax benefit (1)(2) $ 51,330 $ 38,939 $ 146,190 Basic EPS – common stockholders $ 0.46 $ 0.36 $ 2.80 Diluted EPS – common stockholders $ 0.45 $ 0.36 $ 2.79 Diluted EPS excluding income tax benefit (1)(2) $ 0.45 $ 0.36 $ 1.41 LendingClub Corporation Performance Metrics: Net interest margin 5.6 % 7.0 % 8.2 % Efficiency ratio (3) 69.1 % 65.5 % 64.6 % Return on average equity (ROE) 4.0 % 3.2 % 28.4 % Return on tangible common equity (ROTCE) (1) 4.3 % 3.5 % 31.3 % Return on average total assets (ROA) 0.5 % 0.5 % 4.7 % Marketing as a % of loan originations 1.4 % 1.3 % 1.5 % LendingClub Corporation Capital Metrics: Common equity tier 1 capital ratio 17.3 % 17.9 % 15.8 % Tier 1 leverage ratio 11.0 % 12.9 % 14.1 % Book value per common share $ 11.83 $ 11.34 $ 10.93 Tangible book value per common share (1) $ 11.09 $ 10.54 $ 10.06 Loan Originations (in millions) (4) : Marketplace loans $ 5,482 $ 5,253 $ 9,389 Loan originations held for investment 1,735 2,184 3,731 Total loan originations $ 7,218 $ 7,437 $ 13,121 Loan originations held for investment as a % of total loan originations 24 % 29 % 28 % Servicing Portfolio AUM (in millions) (5) : Total servicing portfolio $ 12,371 $ 14,122 $ 16,157 Loans serviced for others $ 7,207 $ 9,336 $ 10,819 (1) Represents a non-GAAP financial measure.
The following presents our select financial metrics for the periods presented: As of and for the year ended December 31, 2025 2024 2023 Non-interest income $ 373,176 $ 252,970 $ 302,781 Net interest income 625,672 534,041 561,838 Total net revenue 998,848 787,011 864,619 Non-interest expense 630,582 543,678 566,437 Pre-provision net revenue (1) 368,266 243,333 298,182 Provision for credit losses 191,320 178,267 243,565 Income before income tax expense 176,946 65,066 54,617 Income tax expense (41,269) (13,736) (15,678) Net income $ 135,677 $ 51,330 $ 38,939 Basic EPS $ 1.18 $ 0.46 $ 0.36 Diluted EPS $ 1.16 $ 0.45 $ 0.36 LendingClub Corporation Performance Metrics: Net interest margin 6.07 % 5.62 % 6.97 % Efficiency ratio (2) 63.1 % 69.1 % 65.5 % Return on average equity (ROE) 9.6 % 4.0 % 3.2 % Return on tangible common equity (ROTCE) (1) 10.2 % 4.3 % 3.5 % Return on average total assets (ROA) 1.3 % 0.5 % 0.5 % Marketing as a % of loan originations 1.56 % 1.39 % 1.26 % LendingClub Corporation Capital Metrics: Common equity tier 1 capital ratio 17.4 % 17.3 % 17.9 % Tier 1 leverage ratio 12.0 % 11.0 % 12.9 % Book value per common share $ 13.01 $ 11.83 $ 11.34 Tangible book value per common share (1) $ 12.30 $ 11.09 $ 10.54 Loan Originations (in millions) (3) : Marketplace loans $ 7,134 $ 5,482 $ 5,253 Loan originations held for investment 2,455 1,735 2,184 Total loan originations $ 9,589 $ 7,218 $ 7,437 Loan originations held for investment as a % of total loan originations 26 % 24 % 29 % Servicing Portfolio AUM (in millions) (4) : Total servicing portfolio $ 13,423 $ 12,371 $ 14,122 Loans serviced for others $ 7,601 $ 7,207 $ 9,336 (1) Represents a non-GAAP financial measure.
Year Ended December 31, 2024 2023 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 232,158 $ 261,948 $ (29,790) (11) % Marketing 100,402 93,840 6,562 7 % Equipment and software 51,194 53,485 (2,291) (4) % Depreciation and amortization 58,834 47,195 11,639 25 % Professional services 32,045 35,173 (3,128) (9) % Occupancy 15,798 17,532 (1,734) (10) % Other non-interest expense 53,247 57,264 (4,017) (7) % Total non-interest expense $ 543,678 $ 566,437 $ (22,759) (4) % Year Ended December 31, 2023 2022 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 261,948 $ 339,397 $ (77,449) (23) % Marketing 93,840 197,747 (103,907) (53) % Equipment and software 53,485 49,198 4,287 9 % Depreciation and amortization 47,195 43,831 3,364 8 % Professional services 35,173 50,516 (15,343) (30) % Occupancy 17,532 21,977 (4,445) (20) % Other non-interest expense 57,264 64,187 (6,923) (11) % Total non-interest expense $ 566,437 $ 766,853 $ (200,416) (26) % Compensation and benefits expense decreased $29.8 million, or 11%, for the year ended December 31, 2024 compared to the same period in 2023.
Year Ended December 31, 2025 2024 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 241,846 $ 232,158 $ 9,688 4 % Marketing 149,211 100,402 48,809 49 % Equipment and software 57,014 51,194 5,820 11 % Depreciation and amortization 62,889 58,834 4,055 7 % Professional services 42,339 32,045 10,294 32 % Occupancy 19,834 15,798 4,036 26 % Other non-interest expense 57,449 53,247 4,202 8 % Total non-interest expense $ 630,582 $ 543,678 $ 86,904 16 % Year Ended December 31, 2024 2023 Change ($) Change (%) Non-interest expense: Compensation and benefits $ 232,158 $ 261,948 $ (29,790) (11) % Marketing 100,402 93,840 6,562 7 % Equipment and software 51,194 53,485 (2,291) (4) % Depreciation and amortization 58,834 47,195 11,639 25 % Professional services 32,045 35,173 (3,128) (9) % Occupancy 15,798 17,532 (1,734) (10) % Other non-interest expense 53,247 57,264 (4,017) (7) % Total non-interest expense $ 543,678 $ 566,437 $ (22,759) (4) % Compensation and benefits expense increased $9.7 million, or 4%, for the year ended December 31, 2025 compared to the same period in 2024.
The primary uses of LC Bank liquidity include (i) the funding/acquisition of loans and securities purchases, (ii) withdrawals, maturities and the payment of interest on deposits, (iii) compensation and benefits expense, (iv) taxes, (v) capital expenditures, including internally developed software, leasehold improvements and computer equipment, and (vi) costs associated with the continued development and support of our digital marketplace bank. 73 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Deposits Deposits represent an important source of funding for LC Bank.
The primary uses of LC Bank liquidity include (i) the funding/acquisition of loans and securities purchases, (ii) withdrawals, maturities and the payment of interest on deposits, (iii) compensation and benefits expense, (iv) taxes, (v) capital expenditures, including the purchase of an office building in 2025, as well as the related building improvements, and internally developed software, and (vi) costs associated with the continued development and support of our digital marketplace bank.
Year Ended December 31, 2024 2023 2022 Total loans and leases held for investment $ 4,125,818 $ 4,850,302 $ 5,033,154 Allowance for loan and lease losses $ 236,734 $ 310,387 $ 327,852 Allowance ratio (1) 5.7 % 6.4 % 6.5 % Gross allowance for loan and lease losses $ 285,686 $ 355,773 $ 340,369 Gross allowance ratio (1) 6.9 % 7.3 % 6.8 % (1) Calculated as ALLL or gross ALLL, where applicable, to total loans and leases held for investment at amortized cost. 64 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Net Charge-Offs The following table presents information regarding average loan and lease balances, net charge-offs and the ratio of net charge-offs to average outstanding loans and leases HFI at amortized cost, net, during the period: Year Ended December 31, 2024 2023 2022 Average loans and leases held for investment at amortized cost $ 4,294,414 $ 5,294,683 $ 4,076,915 Net charge-offs 249,083 261,035 83,216 Net charge-off ratio 5.8 % 4.9 % 2.0 % Nonaccrual Loans and leases are generally placed on nonaccrual status when contractually past due 90 days or more, or earlier if management believes that the probability of collection does not warrant further accrual.
Year Ended December 31, 2025 2024 2023 Total loans and leases held for investment $ 4,272,812 $ 4,125,818 $ 4,850,302 Allowance for loan and lease losses $ 275,743 $ 236,734 $ 310,387 Allowance ratio (1) 6.5 % 5.7 % 6.4 % Gross allowance for loan and lease losses $ 312,667 $ 285,686 $ 355,773 Gross allowance ratio (1) 7.3 % 6.9 % 7.3 % (1) Calculated as ALLL or gross ALLL, where applicable, to total loans and leases held for investment at amortized cost. 67 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Net Charge-Offs The following table presents information regarding average loan and lease balances, net charge-offs and the ratio of net charge-offs to average outstanding loans and leases HFI at amortized cost, net, during the period.
In addition, as loans are held on the Balance Sheet, incremental fair value adjustments on the loans are recorded in “Net fair value 59 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) adjustments” within “Marketplace revenue,” whereas the associated interest income is recorded within “Net interest income.” Net fair value adjustments were $(154.7) million and $(134.1) million for the years ended December 31, 2024 and 2023, respectively, an increased loss of $20.5 million.
In addition, as loans are held on the Balance Sheet, incremental fair value adjustments on the loans are recorded in “Net fair value adjustments” within “Marketplace revenue,” whereas the associated interest income is recorded within “Net interest income.” Net fair value adjustments were $(134.9) million and $(154.7) million for the years ended December 31, 2025 and 2024, respectively, a decreased loss of $19.7 million.
Financial information for the segments is presented in the following table: LendingClub Bank LendingClub Corporation (Parent only) Total Reportable Segments Year ended 2024 2023 2022 2024 2023 2022 2024 2023 2022 Non-interest income: Marketplace revenue $ 176,921 $ 206,381 $ 610,536 $ 36,595 $ 41,817 $ 48,231 $ 213,516 $ 248,198 $ 658,767 Other non-interest income 53,643 74,684 85,208 9,038 9,503 15,628 62,681 84,187 100,836 Total non-interest income 230,564 281,065 695,744 45,633 51,320 63,859 276,197 332,385 759,603 Interest income: Interest income 902,741 818,206 526,471 5,217 14,424 30,869 907,958 832,630 557,340 Interest expense (373,219) (266,218) (60,954) (698) (4,574) (21,561) (373,917) (270,792) (82,515) Net interest income 529,522 551,988 465,517 4,519 9,850 9,308 534,041 561,838 474,825 Total net revenue 760,086 833,053 1,161,261 50,152 61,170 73,167 810,238 894,223 1,234,428 Provision for credit losses (178,267) (243,565) (267,326) — — — (178,267) (243,565) (267,326) Non-interest expense: Compensation and benefits (225,620) (255,428) (331,627) (6,538) (6,520) (7,770) (232,158) (261,948) (339,397) Marketing (100,400) (93,840) (197,559) (2) — (188) (100,402) (93,840) (197,747) Equipment and Software (51,068) (53,239) (49,004) (126) (246) (194) (51,194) (53,485) (49,198) Depreciation and Amortization (50,309) (30,216) (16,489) (8,525) (16,979) (27,342) (58,834) (47,195) (43,831) Professional Services (31,376) (33,963) (49,993) (669) (1,210) (523) (32,045) (35,173) (50,516) Occupancy (7,582) (7,980) (8,631) (8,216) (9,552) (13,346) (15,798) (17,532) (21,977) Other non-interest expense (54,963) (62,360) (71,001) (21,511) (24,508) (40,398) (76,474) (86,868) (111,399) Total non-interest expense (521,318) (537,026) (724,304) (45,587) (59,015) (89,761) (566,905) (596,041) (814,065) Income tax (expense) benefit (12,824) (17,881) (42,354) (912) 2,203 125,954 (13,736) (15,678) 83,600 Net income (1) $ 47,677 $ 34,581 $ 127,277 $ 3,653 $ 4,358 $ 109,360 $ 51,330 $ 38,939 $ 236,637 Capital expenditures $ 54,302 $ 59,509 $ 69,481 $ — $ — $ — $ 54,302 $ 59,509 $ 69,481 (1) Total net income from reportable segments reflects net income on a consolidated basis. 68 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Year Ended December 31, 2024 2023 2022 Total net revenue – reportable segments $ 810,238 $ 894,223 $ 1,234,428 Intercompany eliminations (23,227) (29,604) (47,212) Total net revenue – consolidated $ 787,011 $ 864,619 $ 1,187,216 An analysis of the Company’s results of operations and material drivers and trends of the financial results of the segments presented above are consistent with those provided on a consolidated basis in “ Results of Operations .” Non-GAAP Financial Measures To supplement our financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: Pre-Provision Net Revenue (PPNR), Tangible Book Value (TBV) Per Common Share, Return on Tangible Common Equity (ROTCE), Net Income Excluding Income Tax Benefit and Diluted EPS Excluding Income Tax Benefit.
This activity includes, but is not limited to, servicing fee revenue on purchased servicing assets, and interest income and interest expense related to transactions entered into prior to LC Bank’s formation. 71 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Financial information for the segments is presented in the following table: LendingClub Bank LendingClub Corporation (Parent only) Total Reportable Segments Year ended 2025 2024 2023 2025 2024 2023 2025 2024 2023 Non-interest income: Marketplace revenue $ 303,930 $ 176,921 $ 206,381 $ 29,613 $ 36,595 $ 41,817 $ 333,543 $ 213,516 $ 248,198 Other non-interest income 52,050 53,643 74,684 7,472 9,038 9,503 59,522 62,681 84,187 Total non-interest income 355,980 230,564 281,065 37,085 45,633 51,320 393,065 276,197 332,385 Interest income: Interest income 960,714 902,741 818,206 829 5,217 14,424 961,543 907,958 832,630 Interest expense (335,871) (373,219) (266,218) — (698) (4,574) (335,871) (373,917) (270,792) Net interest income 624,843 529,522 551,988 829 4,519 9,850 625,672 534,041 561,838 Total net revenue 980,823 760,086 833,053 37,914 50,152 61,170 1,018,737 810,238 894,223 Provision for credit losses (191,320) (178,267) (243,565) — — — (191,320) (178,267) (243,565) Non-interest expense: Compensation and benefits (235,289) (225,620) (255,428) (6,557) (6,538) (6,520) (241,846) (232,158) (261,948) Marketing (149,211) (100,400) (93,840) — (2) — (149,211) (100,402) (93,840) Equipment and software (56,963) (51,068) (53,239) (51) (126) (246) (57,014) (51,194) (53,485) Depreciation and amortization (58,277) (50,309) (30,216) (4,612) (8,525) (16,979) (62,889) (58,834) (47,195) Professional services (41,689) (31,376) (33,963) (650) (669) (1,210) (42,339) (32,045) (35,173) Occupancy (12,068) (7,582) (7,980) (7,766) (8,216) (9,552) (19,834) (15,798) (17,532) Other non-interest expense (62,854) (54,963) (62,360) (14,484) (21,511) (24,508) (77,338) (76,474) (86,868) Total non-interest expense (616,351) (521,318) (537,026) (34,120) (45,587) (59,015) (650,471) (566,905) (596,041) Income tax (expense) benefit (41,502) (12,824) (17,881) 233 (912) 2,203 (41,269) (13,736) (15,678) Net income (1) $ 131,650 $ 47,677 $ 34,581 $ 4,027 $ 3,653 $ 4,358 $ 135,677 $ 51,330 $ 38,939 Capital expenditures $ 143,566 $ 54,302 $ 59,509 $ — $ — $ — $ 143,566 $ 54,302 $ 59,509 (1) Total net income from reportable segments reflects net income on a consolidated basis.
Excluding this one loan, the CRE office loan portfolio balance was under $35 million as of December 31, 2024. 63 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Allowance for Credit Losses The activity in the allowance for credit losses (ACL) was as follows: Year Ended December 31, 2024 2023 2022 Allowance for loan and lease losses: Beginning of period $ 310,387 $ 327,852 $ 144,389 Credit loss expense for loans and leases held for investment 175,430 243,570 266,679 Charge-offs (303,593) (281,107) (87,473) Recoveries 54,510 20,072 4,257 End of period $ 236,734 $ 310,387 $ 327,852 Allowance for securities available for sale: Beginning of period $ — $ — $ — Credit loss expense for securities available for sale 3,527 — — End of period $ 3,527 $ — $ — Reserve for unfunded lending commitments: Beginning of period $ 1,873 $ 1,878 $ 1,231 Credit loss expense (benefit) for unfunded lending commitments (690) (5) 647 End of period (1) $ 1,183 $ 1,873 $ 1,878 (1) Relates to $105.0 million, $78.1 million and $138.0 million of unfunded commitments as of December 31, 2024, 2023 and 2022, respectively .
The increase was primarily driven by a higher volume of originated loans retained as HFI at amortized cost, partially offset by a shift in the mix of loans toward types with lower expected losses and the impact of an $8.0 million provision recognized in 2024 related to one legacy office loan within our CRE portfolio. 66 LENDINGCLUB CORPORATION Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular Amounts in Thousands, Except Share and Per Share Data and Ratios, or as Noted) Allowance for Credit Losses The activity in the allowance for credit losses (ACL) was as follows: Year Ended December 31, 2025 2024 2023 Allowance for loan and lease losses: Beginning of period $ 236,734 $ 310,387 $ 327,852 Credit loss expense for loans and leases held for investment 190,928 175,430 243,570 Charge-offs (1) (218,874) (303,593) (281,107) Recoveries 66,955 54,510 20,072 End of period $ 275,743 $ 236,734 $ 310,387 Allowance for securities available for sale: Beginning of period $ 3,527 $ — $ — Credit loss expense for securities available for sale 566 3,527 — End of period $ 4,093 $ 3,527 $ — Reserve for unfunded lending commitments: Beginning of period $ 1,183 $ 1,873 $ 1,878 Credit loss benefit for unfunded lending commitments (174) (690) (5) End of period (2) $ 1,009 $ 1,183 $ 1,873 (1) The first quarter of 2025 included an $8.0 million charge-off related to one office loan within our CRE portfolio, which was fully reserved for in prior periods.