Biggest changeYear Ended December 31, Variance (in thousands, except share and per share data) Unaudited 2022 2021 % Net income $ 3,340 $ 89,795 (96.3) % (Benefit) provision for income taxes (277) 311 (189.1) Debt issuance cost amortization 2,372 2,310 2.7 Other addbacks and one-time expenses, net(a) 1,127 (8,452) (113.3) Adjusted EBT 6,562 83,964 (92.2) Less: pro forma taxes(b) (1,586) (18,145) (91.3) Adjusted net income 4,976 65,819 (92.4) Pro forma taxes(b) 1,586 18,145 (91.3) Depreciation and amortization 13,581 10,282 32.1 Interest expense 32,789 21,946 49.4 Business (non-income) taxes 934 665 40.5 Adjusted EBITDA $ 53,866 $ 116,857 (53.9) % Adjusted EPS $ 0.06 $ 0.78 Weighted average diluted shares outstanding 84,256,084 84,474,039 (a) For the year ended December 31, 2022, other addbacks and one-time expenses of $1.1 million included a $(9.4) million addback due to the change in fair value of the warrant liabilities, $0.1 million in income related to the sublease of Company office space, $0.1 million in expenses related to one-time legal costs, $2.0 million in expenses related to severance, $1.0 million in expenses related to retention, $3.6 million in expenses related to the impairment of OppFi Card finance receivables as a result of their reclassification as held for sale, $0.5 million in expenses related to the impairment of the operating lease right of use asset, and $3.4 million in stock-based compensation.
Biggest changeWe believe these adjustments provide investors with a comparative view of expenses that the Company expects to incur on an ongoing basis. 77 Table of Contents (in thousands, except share and per share data) Year Ended December 31, Variance (unaudited) 2023 2022 % Net income $ 39,479 $ 3,340 1082.0 % Income tax expense (benefit) 2,331 (277) 941.5 Debt issuance cost amortization 2,428 2,372 2.4 Other addbacks and one-time expenses, net(a) 12,790 1,180 983.9 Sublease income (318) (53) 500.0 Adjusted EBT 56,710 6,562 764.2 Less: pro forma taxes(b) (13,361) (1,586) 742.4 Adjusted net income 43,349 4,976 771.2 Pro forma taxes(b) 13,361 1,586 742.4 Depreciation and amortization 12,735 13,581 (6.2) Interest expense 44,322 32,789 35.2 Business (non-income) taxes 917 934 (1.8) Adjusted EBITDA $ 114,684 $ 53,866 112.9 % Adjusted earnings per share $ 0.51 $ 0.06 Weighted average diluted shares outstanding 85,051,304 84,256,084 (a) For the year ended December 31, 2023, other addbacks and one-time expenses, net of $12.8 million included a $5.0 million expense related to the change in fair value of the warrant liabilities, $4.1 million in expenses related to provision for credit losses on the OppFi Card finance receivables, $4.1 million in expenses related to stock-based compensation, $1.5 million in expenses related to corporate development, $0.9 million in expenses related to severance and retention, $0.3 million in expenses related to legal fees, a $(3.0) million addback related to the reclassification of OppFi Card finance receivables from assets held for sale to assets held for investment at amortized cost, and a $(0.1) million addback related to partial forgiveness of the secured borrowing payable.
In certain cases, our assessments, with respect to assumptions market participants would make, may be inherently difficult to determine, and the use of different assumptions could result in material changes to these fair value measurements. 86 Table of Contents Installment Finance Receivables : To derive the fair value, the Company generally utilizes discounted cash flow analyses that factor in estimated losses and prepayments over the estimated duration of the underlying assets.
In certain cases, our assessments, with respect to assumptions market participants would make, may be inherently difficult to determine, and the use of different assumptions could result in material changes to these fair value measurements. 83 Table of Contents Installment Finance Receivables : To derive the fair value, the Company generally utilizes discounted cash flow analyses that factor in estimated losses and prepayments over the estimated duration of the underlying assets.
The following describes the primary inputs to the discounted cash flow analyses that require significant judgement: • Discount rate: The discount rate utilized in the discounted cash flow analyses reflects our estimate of the rate of return that a market participant would require when investing in financial instruments with similar risk and return characteristics. • Servicing cost: The servicing cost percentage that is applied to portfolio’s expected cash flows reflects our estimate of the amount we would incur to service the underlying assets over the assets’ remaining lives.
The following describes the primary inputs to the discounted cash flow analyses that require significant judgment: • Discount rate: The discount rate utilized in the discounted cash flow analyses reflects our estimate of the rate of return that a market participant would require when investing in financial instruments with similar risk and return characteristics. • Servicing cost: The servicing cost percentage that is applied to portfolio’s expected cash flows reflects our estimate of the amount we would incur to service the underlying assets over the assets’ remaining lives.
Adjusted Net Income is a non-GAAP measure defined as our Adjusted EBT less pro forma taxes for comparison purposes. We believe that Adjusted EBT and Adjusted Net Income are important measures because they allows management, investors, and our board of directors to evaluate and compare our operating results from period-to-period by making the adjustments described below.
Adjusted Net Income is a non-GAAP measure defined as our Adjusted EBT less pro forma taxes for comparison purposes. We believe that Adjusted EBT and Adjusted Net Income are important measures because they allow management, investors, and our board of directors to evaluate and compare our operating results from period-to-period by making the adjustments described below.
NON-GAAP FINANCIAL MEASURES Comparison of the years ended December 31, 2022 and 2021 We believe that the provision of non-GAAP financial measures in this report, including Adjusted EPS, Adjusted EBITDA, Adjusted EBT, and Adjusted Net Income can provide useful measures for period-to-period comparisons of our business and useful information to investors and others in understanding and evaluating our operating results.
NON-GAAP FINANCIAL MEASURES Comparison of the years ended December 31, 2023 and 2022 We believe that the provision of non-GAAP financial measures in this report, including Adjusted EPS, Adjusted EBITDA, Adjusted EBT, and Adjusted Net Income can provide useful measures for period-to-period comparisons of our business and useful information to investors and others in understanding and evaluating our operating results.
The income also includes OppFi Inc.’s percentage interest in the income attributable to non-controlling interest of $(0.7) million, for net income attributable to OppFi Inc. of $7.1 million.
The loss also includes OppFi Inc.’s percentage interest in the income attributable to non-controlling interest of $7.1 million, for net loss attributable to OppFi Inc. of $1.0 million.
However, non-GAAP financial measures are not calculated in accordance with GAAP measures, should not be considered an alternative to any measure of financial performance calculated and presented in accordance with GAAP, and may not be comparable to the non-GAAP financial measures of other companies. 80 Table of Contents Adjusted EBT, Adjusted Net Income, and Adjusted EBITDA Adjusted EBT is a non-GAAP measure defined as our GAAP net income adjusted to eliminate the effect of certain items as shown below, including provision for income taxes, debt issuance cost amortization, and other addbacks and one-time expenses.
However, non-GAAP financial measures are not calculated in accordance with GAAP measures, should not be considered an alternative to any measure of financial performance calculated and presented in accordance with GAAP, and may not be comparable to the non-GAAP financial measures of other companies. 76 Table of Contents Adjusted EBT, Adjusted Net Income, and Adjusted EBITDA Adjusted EBT is a non-GAAP measure defined as our GAAP net income (loss) adjusted to eliminate the effect of certain items as shown below, including provision for income taxes, debt issuance cost amortization, other addbacks and one-time expenses and sublease income.
Finance receivables are charged off at the earlier of the time when accounts reach 90 days past due on a recency basis, when we receive notification of a customer bankruptcy, or when finance receivables are otherwise deemed uncollectible.
Finance receivables are charged off at the earlier of the time 71 Table of Contents when accounts reach 90 days past due on a recency basis, when we receive notification of a customer bankruptcy, or when finance receivables are otherwise deemed uncollectible.
Management believes that the critical accounting policies and estimates listed below require OppFi to make difficult, subjective, or complex judgments about matters that are inherently uncertain: – Valuation of installment finance receivables accounted for under the fair value option; – Determination of the allowance for credit losses; and – Valuation of the public and private warrants.
Management believes that the critical accounting policies and estimates listed below require OppFi to make difficult, subjective, or complex judgments about matters that are inherently uncertain: – Valuation of installment finance receivables accounted for under the fair value option; and – Valuation of the public and private warrants.
Adjusted EBITDA excludes certain expenses that are required in accordance with GAAP because they are non-recurring items (such as transaction-related costs with respect to our business combination), non-cash expenditures (such as depreciation and amortization, changes in the fair value of warrant liabilities, and expenses related to stock compensation), or are not related to our underlying business performance (such as interest expense).
Adjusted EBITDA excludes certain expenses that are required in accordance with GAAP because they are non-recurring items (such as severance), non-cash expenditures (such as depreciation and amortization, changes in the fair value of warrant liabilities, and expenses related to stock compensation), or are not related to our underlying business performance (such as interest expense).
(1) Adjusted EPS and Adjusted Net Income are non-Generally Accepted Accounting Principles (“GAAP”) financial measures. For information regarding our uses and definitions of these measures and for reconciliations to the most directly comparable United States GAAP measures, see the section titled “ Non-GAAP Financial Measures” below.
(1) Adjusted EPS and Adjusted Net Income are not prepared in accordance with the United States Generally Accepted Accounting Principles (“GAAP”). For information regarding our uses and definitions of these measures and for reconciliations to the most directly comparable United States GAAP measures, see the section titled “ Non-GAAP Financial Measures” below.
(b) Assumes a tax rate of 24.17% for the year ended December 31, 2022 and a tax rate of 21.61% for the year ended December 31, 2021, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes, in order to allow for a comparison with other publicly traded companies. 81 Table of Contents Adjusted Earnings Per Share Adjusted EPS is defined as adjusted net income divided by weighted average diluted shares outstanding, which represent shares of both classes of common stock outstanding, excluding 25,500,000 shares related to earnout obligations and including the impact of restricted stock units, performance stock units, and the employee stock purchase plan.
(b) Assumes the entire Company is a C-Corp with a tax rate of 23.56% for the year ended December 31, 2023 and a tax rate of 24.17% for the year ended December 31, 2022, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes, in order to allow for a comparison with other publicly traded companies. 78 Table of Contents Adjusted Earnings Per Share Adjusted EPS is defined as adjusted net income divided by weighted average diluted shares outstanding, which represent shares of both classes of common stock outstanding, excluding 25,500,000 shares related to earnout obligations and including the impact of restricted stock units, performance stock units, and the employee stock purchase plan.
This warrant liability arose with respect to warrants issued in connection with the initial public offering of FGNA and is subject to re-measurement at each balance sheet date. Other Income Other income totaled $0.1 million for the year ended December 31, 2022 and $0.0 million for the year ended December 31, 2021.
These warrant liabilities arose with respect to warrants issued in connection with the initial public offering of FGNA and is subject to re-measurement at each balance sheet date. Other Income Other income totaled $0.4 million for the year ended December 31, 2023 and $0.1 million for the year ended December 31, 2022.
This model utilizes unobservable inputs, including expected volatility, risk-free interest rate, and expected term. These inputs may be influenced by several factors that can change significantly and are difficult to predict. These estimates are inherently risky and require significant judgment on the part of management.
This model utilizes observable inputs such as risk-free interest rate and common stock price and unobservable inputs, including expected volatility and dividend yield. These inputs may be influenced by several factors that can change significantly and are difficult to predict. These estimates are inherently risky and require significant judgment on the part of management.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION OVERVIEW OppFi is a mission-driven fintech platform that helps everyday Americans gain access to credit with digital specialty finance products. The Company’s platform powers banks to offer accessible lending products through its proprietary technology and top-rated customer experience.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION OVERVIEW OppFi is a tech-enabled, mission-driven specialty finance platform that broadens the reach of community banks to extend credit access to everyday Americans . The Company’s platform powers banks to offer accessible lending products through its proprietary technology and top-rated customer experience.
OppFi’s primary mission is to facilitate financial inclusion and credit access to the 60 million everyday Americans who lack access to traditional credit with digital specialty finance products and an unwavering commitment to its customers. 72 Table of Contents OppFi works with banks to facilitate short-term lending options for everyday Americans who lack access to mainstream financial products.
OppFi’s primary mission is to facilitate financial inclusion and credit access to the 63 million everyday Americans who are credit marginalized with digital specialty finance products and an unwavering commitment to its customers. OppFi works with banks to facilitate short-term credit options for everyday Americans who lack access to mainstream financial products.
The income also includes OppFi Inc.’s percentage interest in the income attributable to non-controlling interest of $2.7 million, for net income attributable to OppFi Inc. of $25.6 million.
The income also includes OppFi Inc.’s percentage interest in the loss attributable to non-controlling interest of $0.7 million, for net income attributable to OppFi Inc. of $7.1 million.
These liabilities are subjected to remeasurement at each balance sheet date and are recorded at fair value. We value Public Warrants at market price based on a quoted price in the marketplace. For Private Placement Warrants, Private Units Warrants and Underwriter Warrants, we estimate the fair value using a Monte Carlo simulation model.
These liabilities are subjected to remeasurement at each balance sheet date and are recorded at fair value. We value Public Warrants at market price based on the observable traded price in the marketplace. For Private Placement Warrants, Private Units Warrants and Underwriter Warrants, we estimate the fair value using a Black-Scholes-Merton option-pricing model.
The following table presents auto approval rate as of December 31, 2022 and 2021: Year Ended December 31, Change 2022 2021 % Auto-approval rate 67.8 % 60.0 % 13.0 % Auto-approval rate increased by 13.0% as of December 31, 2022 to 67.8%, from 60.0% as of December 31, 2021, driven by the continued application of algorithmic automation projects that streamline frictional steps of the origination process. 76 Table of Contents RESULTS OF OPERATIONS Comparison of the years ended December 31, 2022 and 2021 The following table presents our consolidated results of operations for the years ended December 31, 2022 and 2021 (in thousands, except number of shares and per share data).
The following table presents auto approval rate for the years ended December 31, 2023 and 2022: Year Ended December 31, Change 2023 2022 % Auto-approval rate 71.9 % 65.3 % 10.1 % Auto-approval rate increased by 10.1% for the year ended December 31, 2023 to 71.9% from 65.3% for the year ended December 31, 2022, driven by the continued application of algorithmic automation projects that streamline frictional steps of the origination process. 72 Table of Contents RESULTS OF OPERATIONS Comparison of the years ended December 31, 2023 and 2022 The following table presents our consolidated results of operations for the years ended December 31, 2023 and 2022 (in thousands, except number of shares and per share data).
For the year ended December 31, 2021, the underlying income or expense components that are attributable to OppFi Inc. include gain on change in fair value of warrant liabilities of $26.4 million and tax benefit of $0.2 million, partially offset by payroll and stock compensation expense of $2.5 million, general and administrative expense of $1.1 million, and board fees of $0.2 million, for total income attributable to OppFi Inc. of $22.8 million.
For the year ended December 31, 2023, the underlying income or expense components that are attributable to OppFi Inc. include the loss on change in fair value of warrant liabilities of $5.0 million, tax expense of $2.1 million, general and administrative expense of $0.6 million, and board fees of $0.4 million, for total loss attributable to OppFi Inc. of $8.1 million.
The following is a summary of OppFi’s borrowings as of December 31, 2022 and 2021 (in thousands): Borrowing December 31, December 31, Interest Rate as of Maturity Purpose Borrower(s) Capacity 2022 2021 December 31, 2022 Date Secured borrowing payable Opportunity Funding SPE II, LLC $ 756 $ 756 $ 22,443 15.00% — (1) Senior debt Revolving line of credit Opportunity Funding SPE III, LLC $ — $ — $ 119,000 LIBOR plus 6.00% January 2024 Revolving line of credit Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche A) 75,000 37,500 45,900 SOFR plus 7.36% April 2024 Revolving line of credit Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche B) 125,000 121,647 — SOFR plus 6.75% June 2026 Revolving line of credit Opportunity Funding SPE VI, LLC — — 30,600 LIBOR plus 7.25% April 2023 Revolving line of credit Opportunity Funding SPE IV, LLC; SalaryTap Funding SPE, LLC 7,500 — 7,500 SOFR plus 0.11% plus 3.85% February 2024 Revolving line of credit Opportunity Funding SPE IX, LLC 150,000 91,871 — SOFR plus 7.50% December 2026 Revolving line of credit Gray Rock SPV, LLC 75,000 44,716 — SOFR plus 7.25% April 2025 Total revolving lines of credit 432,500 295,734 203,000 Term loan, net OppFi-LLC 50,000 48,954 48,578 LIBOR plus 10.00% March 2025 Total senior debt $ 482,500 $ 344,688 $ 251,578 Note payable OppFi-LLC $ 1,616 $ 1,616 $ — 7.07% July 2023 (1) Maturity date extended indefinitely until borrowing capacity is depleted. 85 Table of Contents LIBOR Transition In July 2017, the FCA, which regulates LIBOR, announced its intention to stop compelling banks to submit rates for the calculation of LIBOR after 2021.
The following is a summary of OppFi’s borrowings as of December 31, 2023 and 2022 (in thousands): Borrowing December 31, December 31, Interest Rate as of Maturity Purpose Borrower(s) Capacity 2023 2022 December 31, 2023 Date Secured borrowing payable Opportunity Funding SPE II, LLC $ — $ — $ 756 15.00 % — Senior debt Revolving line of credit Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche A) $ — $ — $ 37,500 SOFR plus 7.36% April 2024 Revolving line of credit Opportunity Funding SPE V, LLC (Tranche B) $ 125,000 $ 103,400 $ 121,647 SOFR plus 6.75% June 2026 Revolving line of credit Opportunity Funding SPE V, LLC (Tranche C) $ 125,000 $ 37,500 $ — SOFR plus 7.50% July 2027 Revolving line of credit Opportunity Funding SPE IV, LLC; SalaryTap Funding SPE, LLC $ — $ — $ — SOFR plus 0.11% plus 3.85% February 2024 Revolving line of credit Opportunity Funding SPE IX, LLC $ 150,000 $ 93,871 $ 91,871 SOFR plus 7.50% December 2026 Revolving line of credit Gray Rock SPV, LLC $ 75,000 $ 48,442 $ 44,716 SOFR plus 7.25% April 2025 Total revolving lines of credit $ 475,000 $ 283,213 $ 295,734 Term loan, net OppFi-LLC $ 50,000 $ 49,454 $ 48,954 LIBOR plus 10.00% March 2025 Total senior debt $ 525,000 $ 332,667 $ 344,688 Notes payable Financed insurance premium OppFi-LLC $ — $ — $ 1,616 7.07 % July 2023 Financed insurance premium OppFi-LLC $ 1,449 $ 1,449 $ — 9.70 % June 2024 Total notes payable $ 1,449 $ 1,449 $ 1,616 82 Table of Contents LIBOR Transition In July 2017, the FCA, which regulates LIBOR, announced its intention to stop compelling banks to submit rates for the calculation of LIBOR after 2021.
This was an increase of $12.4 million when compared to net cash provided by financing activities of $48.8 million for the year ended December 31, 2021, primarily due to a decrease in member distributions and payment of capitalized transaction costs related to the Business Combination, partially offset by an increase in net payments of secured borrowing payable and decrease in net advances of senior debt. 84 Table of Contents Financing Arrangements Our corporate credit facilities consist of term loans and revolving loan facilities that we have drawn on to finance our operations and for other corporate purposes.
This was an increase of $88.8 million when compared to net cash provided by financing activities of $61.3 million for the year ended December 31, 2022, primarily due to an increase in member distributions and net payments of senior debt and notes payable, partially offset by a decrease in net payments of secured borrowings payable. 81 Table of Contents Financing Arrangements Our corporate credit facilities consist of term loans and revolving loan facilities that we have drawn on to finance our operations and for other corporate purposes.
For the year ended December 31, 2021, total provision consists of gross charge-offs incurred in the period, net of recoveries, plus the change in the allowance for credit losses for our SalaryTap and OppFi Card products.
Provision for credit losses on finance receivables consists of gross charge-offs incurred in the period, net of recoveries, plus the change in allowance for credit losses for our SalaryTap and OppFi Card products.
We also earn revenue from referral fees related primarily to our turn-up program, which represented 0.2 % of total revenue for the year ended December 31, 2022. 77 Table of Contents Total revenue increased by $102.3 million, or 29.2%, to $452.9 million for the year ended December 31, 2022 from $350.6 million for the year ended December 31, 2021.
We also earn revenue from referral fees related primarily to our turn-up program, which represented 0.3% of total revenue for the year ended December 31, 2023. 73 Table of Contents Total revenue increased by $56.1 million, or 12.4%, to $508.9 million for the year ended December 31, 2023 from $452.9 million for the year ended December 31, 2022.
The following table presents net charge-offs as a percentage of average receivables for the years ended December 31, 2022 and 2021: Year Ended December 31, Change 2022 2021 % Net charge-offs as % of average receivables 61.7 % 37.5 % 64.5 % Net charge-offs as a percentage of average receivables increased by 64.5% to 61.7% for the year ended December 31, 2022, from 37.5% for the year ended December 31, 2021.
The following table presents net charge-offs as a percentage of average receivables for the years ended December 31, 2023 and 2022: Year Ended December 31, Change 2023 2022 % Net charge-offs as % of average receivables 55.4 % 61.9 % (10.5) % Net charge-offs as a percentage of average receivables decreased by 10.5% to 55.4% for the year ended December 31, 2023 from 61.9% for the year ended December 31, 2022.
The 6.3% decrease was driv en by an increase in delinquent loans in the portfolio as a result of lower quality loans originated prior to credit adjustments implemented earlier in 2022 that were not accruing interest and an increase in enrollment in our hardship and assistance programs, which provide payment relief due to natural disasters, loss of income, increase in expenses, or other unpredictable events such as COVID-19.
The 6.1% increase was driv en by a decrease in delinquent loans in the portfolio that were not accruing interest and a decrease in enrollment in our hardship and assistance programs, which provide payment relief due to natural disasters, loss of income, increase in expenses, or other unpredictable events such as COVID-19, as well as a relative shift away from states with lower interest rates.
The fair value mark decreased primarily due to an increase in the loss rate as a result of an increase in delinquent loans in the portfolio, as well as an increase in the discount rate, partially offset by an increase in the weighted average interest rate of the portfolio.
The fair value mark decreased primarily due to an increase in the default rate, partially offset by an increase in the weighted average interest rate of the portfolio.
Change in fair value totaled $234.0 million for the year ended December 31, 2022, which was comprised of $232.3 million of net charge-offs and a fair market value adjustment of $1.7 million, up from $86.0 million for the year ended December 31, 2021, which was comprised of $103.4 million of net charge-offs partially offset by a fair market value adjustment of $17.4 million.
Change in fair value totaled $231.4 million for the year ended December 31, 2023, which was comprised of $220.9 million of net charge-offs and a fair market value adjustment of $10.5 million, down from $234.0 million for the year ended December 31, 2022, which was comprised of $232.3 million of net charge-offs and a fair market value adjustment of $1.7 million.
Other income includes the income related to the Company subleasing one floor of its office space. Income Before Income Taxes Income before income taxes is the sum of (loss) income from operations, the gain on forgiveness of PPP Loan, the change in fair value of warrant liability, and other income.
For the year ended December 31, 2022, other income includes the income related to the Company subleasing one floor of its office space. Income Before Income Taxes Income before income taxes is the sum of income (loss) from operations, the change in fair value of warrant liabilities, and other income.
The following table presents average yield for the years ended December 31, 2022 and 2021: Year Ended December 31, Change 2022 2021 % Average yield 118.9 % 126.9 % (6.3) % Average yield decreased to 118.9% for the year ended December 31, 2022, from 126.9% for the year ended December 31, 2021.
The following table presents average yield for the years ended December 31, 2023 and 2022: Year Ended December 31, Change 2023 2022 % Average yield 127.3 % 120.0 % 6.1 % Average yield increased to 127.3% for the year ended December 31, 2023 from 120.0% for the year ended December 31, 2022.
(Loss) Income from Operations (Loss) income from operations is the difference between net revenue and expenses. Total income from operations decreased by $63.6 million, or 111.1%, to $(6.3) million for the year ended December 31, 2022, from $57.3 million for the year ended December 31, 2021.
Income (Loss) from Operations Income (loss) from operations is the difference between net revenue and expenses. Total income from operations increased by $52.7 million to $46.4 million for the year ended December 31, 2023 from loss from operations of $6.3 million for the year ended December 31, 2022.
The following table presents our unrestricted cash and undrawn debt as of December 31, 2022 and 2021 (in thousands): December 31, 2022 December 31, 2021 Unrestricted cash $ 16,239 $ 25,064 Undrawn debt $ 136,800 $ 158,100 As of December 31, 2022, OppFi had $16.2 million in unrestricted cash, a decrease of $8.8 million from December 31, 2021.
The following table presents our unrestricted cash and undrawn debt as of December 31, 2023 and 2022 (in thousands): December 31, 2023 December 31, 2022 Unrestricted cash $ 31,791 $ 16,239 Undrawn debt $ 192,333 $ 136,800 As of December 31, 2023, OppFi had $31.8 million in unrestricted cash, an increase of $15.6 million from December 31, 2022.
Income Tax (Benefit) Expense OppFi Inc. recorded an income tax benefit of $0.3 million for the year ended December 31, 2022, an increase of $0.6 million from income tax expense of $0.3 million for the year ended December 31, 2021.
Income Tax Expense (Benefit) OppFi Inc. recorded an income tax expense of $2.3 million for the year ended December 31, 2023, an increase of $2.6 million from income tax benefit of $0.3 million for the year ended December 31, 2022. This increase was largely attributed to the change in fair value of warrant liabilities.
Net Revenue Net revenue is equal to total revenue less the change in fair value and total provision costs. Total net revenue decreased by $46.7 million, or 17.7%, to $217.0 million for the year ended December 31, 2022 from $263.7 million for the year ended December 31, 2021.
Net Revenue Net revenue is equal to total revenue less the change in fair value and total provision costs. Total net revenue increased by $56.2 million, or 25.9%, to $273.2 million for the year ended December 31, 2023 from $217.0 million for the year ended December 31, 2022. This increase was mainly due to the increase in total revenue.
The increase in expenses was primarily related to elevated interest expense as a result of increased debt draws to support higher receivables balances and a rising interest rate environment, higher direct marketing costs to drive higher new originations, higher payment processing fees as a result of higher volume, and further investment in technology infrastructure.
The increase in expenses was primarily related to elevated interest expense as a result of increased debt draws to support higher receivables balances and a rising interest rate environment and higher professional fees related to accounting, legal, and staffing matters.
Current liabilities decreased by $6.1 million as of December 31, 2022 compared to December 31, 2021, driven by the decrease in accrued expenses of $6.4 million.
Current liabilities decreased by $3.1 million as of December 31, 2023 compared to December 31, 2022 driven by a decrease in accounts payable of $1.9 million and a decrease in accrued expenses of $1.2 million.
The following table presents total net originations (defined as gross originations net of transferred balance on refinanced loans), percentage of net originations by bank partners, and percentage of net originations by new loans for the years ended December 31, 2022 and 2021 (in thousands): Year Ended December 31, Change 2022 2021 $ % Total net originations $ 758,208 $ 595,079 $ 163,129 27.4 % Percentage of net originations by bank partners 94.6 % 90.6 % N/A 4.4 % Percentage of net originations by new loans 51.5 % 46.2 % N/A 11.5 % Net originations increased to $758.2 million for the year ended December 31, 2022, from $595.1 million for the year ended December 31, 2021.
The following table presents total net originations (defined as gross originations net of transferred balance on refinanced loans), percentage of net originations by bank partners, and percentage of net originations by new loans for the years ended December 31, 2023 and 2022 (in thousands): 70 Table of Contents Year Ended December 31, Change 2023 2022 $ % Total net originations $ 747,839 $ 752,918 $ (5,079) (0.7) % Percentage of net originations by bank partners 97.7 % 94.6 % N/A 3.3 % Percentage of net originations by new loans 43.6 % 51.2 % N/A (14.8) % Net originations decreased to $747.8 million for the year ended December 31, 2023 from $752.9 million for the year ended December 31, 2022.
Other liabilities increased by $18.9 million as of December 31, 2022 compared to December 31, 2021, driven by the addition of an operating lease liability of $16.6 million and an increase in the tax receivable agreement liability of $2.4 million.
Other liabilities decreased by $2.1 million as of December 31, 2023 compared to December 31, 2022 driven by a decrease in the operating lease liability of $1.5 million and a decrease in the tax receivable agreement liability of $0.6 million.
At the Closing, FGNA changed its name to “OppFi Inc.” OppFi’s Class A common stock, par value $0.0001 per share (“Class A Common Stock”) and redeemable warrants exercisable for Class A Common Stock (“Public Warrants”) are listed on the New York Stock Exchange (“NYSE”) under the symbols “OPFI” and “OPFI WS,” respectively.
At the Closing, FGNA changed its name to “OppFi Inc.” OppFi’s Class A Common Stock and Public Warrants are listed on the NYSE under the symbols “OPFI” and “OPFI WS,” respectively.
Unless the context otherwise requires, all references in this section to “OppFi” or the “Company” refers to Opportunity Financial, LLC (“OppFi-LLC”) and its subsidiaries prior to the closing (the “Closing”) of the Business Combination, or to OppFi Inc. and its subsidiaries from and after the Business Combination.
Unless the context otherwise requires, all references in this section to “OppFi” or the “Company” refer OppFi-LLC and its subsidiaries prior to the Closing, or to OppFi Inc. and its subsidiaries from and after the Closing. See Item 1. “Business” for more information.
The following tables and related discussion set forth key financial and operating metrics for the Company’s operations as of and for the years ended December 31, 2022 and 2021. All key performance metrics include the three products on the OppFi platform and are not shown separately as contributions from SalaryTap and OppFi Card were de minimis.
The following tables and related discussion set forth key financial and operating metrics for the Company’s operations as of and for the years ended December 31, 2023 and 2022. The key performance metrics presented are for the OppLoans product only and exclude the SalaryTap and OppFi Card products.
Net income attributable to OppFi Inc. decreased by $18.5 million, or 72.2%, to $7.1 million for the year ended December 31, 2022, from $25.6 million for the year ended December 31, 2021. Net income attributable to OppFi Inc. represents the income solely attributable to stockholders of OppFi Inc.
Net loss attributable to OppFi Inc. was $1.0 million for the year ended December 31, 2023, down from net income attributable to OppFi Inc. of $7.1 million for the year ended December 31, 2022. Net (loss) income attributable to OppFi Inc. represents the income solely attributable to stockholders of OppFi Inc.
Additionally, credit adjustments decelerated origination growth in the second half of the year and therefore impacted the denominator of the net charge-off rate. Auto-Approval Rate Auto-approval rate is calculated by taking the number of approved loans that are not decisioned by a loan advocate or underwriter (auto-approval) divided by the total number of loans approved.
Auto-Approval Rate Auto-approval rate is calculated by taking the number of approved loans that are not decisioned by a loan advocate or underwriter (auto-approval) divided by the total number of loans approved.
As of December 31, 2022, OppFi had an additional $136.8 million of unused debt capacity under its financing facilities for future availability, representing a 28% overall undrawn capacity, a decrease from $158.1 million as of December 31, 2021. The reduction in undrawn debt was primarily due to funding of receivables growth.
As of December 31, 2023, OppFi had an additional $192.3 million of unused debt capacity under its financing facilities for future availability, representing a 37% overall undrawn capacity, an increase from $136.8 million as of December 31, 2022.
This was an increase of $117.8 million when compared to net cash used in investing activities of $199.5 million for the year ended December 31, 2021, due to higher finance receivables originated and acquired, partially offset by higher finance receivables repaid and recovered.
Investing Activities Net cash used in investing activities was $244.3 million for the year ended December 31, 2023. This was a decrease of $73.0 million when compared to net cash used in investing activities of $317.2 million for the year ended December 31, 2022, mainly due to lower finance receivables originated and acquired and higher finance receivables repaid and recovered.
Financing Activities Net cash provided by financing activities was $61.3 million for the year ended December 31, 2022.
Financing Activities Net cash used in financing activities was $27.6 million for the year ended December 31, 2023.
The following table presents ending receivables as of December 31, 2022 and 2021 (in thousands): Change 2022 2021 $ % Ending receivables $ 402,910 $ 337,529 $ 65,381 19.4 % Ending receivables increased to $402.9 million as of December 31, 2022 from $337.5 million as of December 31, 2021.
The following table presents ending receivables as of December 31, 2023 and 2022 (in thousands): As of December 31, Change 2023 2022 $ % Ending receivables $ 416,463 $ 402,180 $ 14,283 3.6 % Ending receivables increased to $416.5 million as of December 31, 2023 from $402.2 million as of December 31, 2022.
Income before income tax decreased by $87.0 million, or 96.6%, to $3.1 million for the year ended December 31, 2022, from $90.1 million for the year ended December 31, 2021.
Income before income tax increased by $38.7 million to $41.8 million for the year ended December 31, 2023 from $3.1 million for the year ended December 31, 2022.
The increase was due to higher receivables balances throughout the year, which was driven by both higher beginning balances and origination growth. Change in Fair Value and Total Provision Commencing on January 1, 2021, we elected the fair value option on the OppLoan installment product.
The increase was due to higher average receivables balances throughout the year as well as stronger payment activity driving a higher yield on the balances. Change in Fair Value and Provision for Credit Losses on Finance Receivables Commencing on January 1, 2021, we elected the fair value option on the OppLoans installment product.
Total Net Originations We measure originations to assess the growth trajectory and overall size of our loan portfolio. There is a direct correlation between origination growth and revenue growth. We include both bank partner originations as well as those originated by us directly. Loans are considered to be originated when the contract is signed between us and the prospective borrower.
We include both bank partner originations as well as those originated by us directly. OppFi ended its direct lending program during 2023 and exclusively utilizes a bank partner model, as of December 31, 2023. Loans are considered to be originated when the contract is signed between us and the prospective borrower.
Future cash flows are discounted using a rate of return that we believe a market participant would require based on the risk characteristics of the loans.
Future cash flows are discounted using a rate of return that we believe a market participant would require based on the risk characteristics of the loans. We did not elect the fair value option on our SalaryTap and OppFi Card finance receivables, which are carried at amortized cost, net of allowance for credit losses.
Net Income Net income decreased by $86.5 million, or 96.3%, to $3.3 million for the year ended December 31, 2022, from $89.8 million for the year ended December 31, 2021. Net Income Attributable to OppFi Inc.
Net Income Net income increased by $36.1 million to $39.5 million for the year ended December 31, 2023, from $3.3 million for the year ended December 31, 2022 for all of the reasons stated above. Net (Loss) Income Attributable to OppFi Inc.
Year Ended December 31, (unaudited) 2022 2021 Weighted average Class A Common Stock outstanding 13,913,626 13,218,119 Weighted average Class V Voting Stock outstanding 95,724,487 96,746,990 Elimination of earnouts at period end (25,500,000) (25,500,000) Dilutive impact of restricted stock units 105,928 8,930 Dilutive impact of performance stock units 9,492 — Dilutive impact of employee stock purchase plan 2,551 — Weighted average diluted shares outstanding 84,256,084 84,474,039 Year Ended December 31, (unaudited) 2022 2021 Adjusted net income (in thousands) $ 4,976 $ 65,819 Weighted average diluted shares outstanding 84,256,084 84,474,039 Adjusted EPS $ 0.06 $ 0.78 82 Table of Contents LIQUIDITY AND CAPITAL RESOURCES To date, the funds received from operating income and our ability to obtain lending commitments have provided the liquidity necessary for us to fund our operations.
Year Ended December 31, (unaudited) 2023 2022 Weighted average Class A common stock outstanding 16,391,199 13,913,626 Weighted average Class V voting stock outstanding 93,857,926 95,724,487 Elimination of earnouts at period end (25,500,000) (25,500,000) Dilutive impact of restricted stock units 261,595 105,928 Dilutive impact of performance stock units 40,584 9,492 Dilutive impact of employee stock purchase plan — 2,551 Weighted average diluted shares outstanding 85,051,304 84,256,084 (in thousands, except share and per share data) Year Ended December 31, 2023 Year Ended December 31, 2022 (unaudited) $ Per Share $ Per Share Weighted average diluted shares outstanding 85,051,304 84,256,084 Net income $ 39,479 $ 0.46 $ 3,340 $ 0.04 Income tax expense (benefit) 2,331 0.03 (277) — Debt issuance cost amortization 2,428 0.03 2,372 0.03 Other addbacks and one-time expenses, net 12,790 0.15 1,180 0.01 Sublease income (318) — (53) — Adjusted EBT 56,710 0.67 6,562 0.08 Less: pro forma taxes (13,361) (0.16) (1,586) (0.02) Adjusted net income 43,349 $ 0.51 4,976 $ 0.06 79 Table of Contents LIQUIDITY AND CAPITAL RESOURCES To date, the funds received from operating income and our ability to obtain lending commitments have provided the liquidity necessary for us to fund our operations.
This was an increase of $76.0 million when compared to net cash provided by operating activities of $167.3 million for the year ended December 31, 2021.
This was an increase of $52.8 million when compared to net cash provided by operating activities of $243.3 million for the year ended December 31, 2022. Cash provided by operating activities increased mainly due to higher net income and less gain from the change in fair value of warrant liabilities compared to the prior year.
There are no assurances regarding the timing or conclusion of a potential sale of OppFi Card finance receivables. 73 Table of Contents HIGHLIGHTS Our financial results as of and for the year ended December 31, 2022 are summarized below: • Basic and diluted earnings per share (“EPS”) of $0.51 and $0.05 for the year ended December 31, 2022, respectively; • Adjusted EPS (1) of $0.06 for the year ended December 31, 2022; • Net originations increased 27% to $758.2 million from $595.1 million for the years ended December 31, 2022 and 2021, respectively; • Ending receivables increased 19% to $402.9 million from $337.5 million as of December 31, 2022 and 2021, respectively; • Total revenue increased 29% to $452.9 million from $350.6 million for the years ended December 31, 2022 and 2021, respectively; • Net income decreased 96% to $3.3 million from $89.8 million for the years ended December 31, 2022 and 2021 respectively; and • Adjusted net income (1) decreased 92% to $5.0 million from $65.8 million for the years ended December 31, 2022 and 2021, respectively.
HIGHLIGHTS Our financial results as of and for the year ended December 31, 2023 are summarized below: • Basic and diluted loss per share of $0.06 and $0.06 for the year ended December 31, 2023, respectively; • Adjusted earnings per share (“Adjusted EPS”) (1) of $0.51 for the year ended December 31, 2023; • Ending receivables increased 4% to $416.5 million from $402.2 million as of December 31, 2023 and 2022, respectively; • Total revenue increased 12% to $508.9 million from $452.9 million for the years ended December 31, 2023 and 2022, respectively; • Net income of $39.5 million for the year ended December 31, 2023, an increase of $36.1 million from $3.3 million for the year ended December 31, 2022; and • Adjusted net income (“Adjusted Net Income”) (1) of $43.3 million for the year ended December 31, 2023, an increase of $38.4 million from $5.0 million for the year ended December 31, 2022.
Year Ended December 31, Change 2022 2021 $ % Interest and loan related income $ 451,448 $ 349,029 $ 102,419 29.3 % Other revenue 1,411 1,539 (128) (8.3) Total revenue 452,859 350,568 102,291 29.2 Change in fair value of finance receivables (233,959) (85,960) (147,999) 172.2 Provision for credit losses on finance receivables (1,940) (929) (1,011) 108.8 Net revenue 216,960 263,679 (46,719) (17.7) Expenses: Sales and marketing 54,407 52,622 1,785 3.4 Customer operations 42,314 40,260 2,054 5.1 Technology, products, and analytics 33,439 27,442 5,997 21.9 General, administrative, and other 57,980 61,842 (3,862) (6.2) Total expenses before interest expense 188,140 182,166 5,974 3.3 Interest expense 35,162 24,256 10,906 45.0 Total expenses 223,302 206,422 16,880 8.2 (Loss) income from operations (6,342) 57,257 (63,599) (111.1) Change in fair value of warrant liability 9,352 26,405 (17,053) (64.6) Gain on forgiveness of PPP loan — 6,444 (6,444) (100.0) Other income 53 — 53 — Income before income taxes 3,063 90,106 (87,043) (96.6) Income tax (benefit) expense (277) 311 (588) (189.1) Net income 3,340 89,795 (86,455) (96.3) Less: net (loss) income attributable to noncontrolling interest (3,758) 64,241 (67,999) (105.8) Net income attributable to OppFi Inc. $ 7,098 $ 25,554 $ (18,456) (72.2) % Earnings per share attributable to OppFi Inc.: Earnings per common share: Basic $ 0.51 $ 1.93 Diluted $ 0.05 $ 0.48 Weighted average common shares outstanding: Basic 13,913,626 13,218,119 Diluted 84,256,084 84,474,039 Total Revenue Total revenue consists mainly of revenue earned from interest on receivables from outstanding loans based only on the interest method.
Year Ended December 31, Change 2023 2022 $ % Interest and loan related income $ 505,430 $ 451,448 $ 53,982 12.0 % Other revenue 3,519 1,411 2,108 149.4 Total revenue 508,949 452,859 56,090 12.4 Change in fair value of finance receivables (231,419) (233,959) 2,540 (1.1) Provision for credit losses on finance receivables (4,348) (1,940) (2,408) 124.1 Net revenue 273,182 216,960 56,222 25.9 Expenses: Sales and marketing 46,222 54,407 (8,185) (15.0) Customer operations 41,559 42,314 (755) (1.8) Technology, products, and analytics 39,161 33,439 5,722 17.1 General, administrative, and other 53,135 57,980 (4,845) (8.4) Total expenses before interest expense 180,077 188,140 (8,063) (4.3) Interest expense 46,750 35,162 11,588 33.0 Total expenses 226,827 223,302 3,525 1.6 Income (loss) from operations 46,355 (6,342) 52,697 830.9 Change in fair value of warrant liabilities (4,976) 9,352 (14,328) (153.2) Other income 431 53 378 713.2 Income before income taxes 41,810 3,063 38,747 1265.0 Income tax expense (benefit) 2,331 (277) 2,608 941.5 Net income 39,479 3,340 36,139 1082.0 Less: net income (loss) attributable to noncontrolling interest 40,484 (3,758) 44,242 1177.3 Net (loss) income attributable to OppFi Inc. $ (1,005) $ 7,098 $ (8,103) (114.2) % (Loss) earnings per share attributable to OppFi Inc.: (Loss) earnings per common share: Basic $ (0.06) $ 0.51 Diluted $ (0.06) $ 0.05 Weighted average common shares outstanding: Basic 16,391,199 13,913,626 Diluted 16,391,199 84,256,084 Total Revenue Total revenue consists mainly of revenue earned from interest on receivables from outstanding loans based on the interest method.
This decrease was due to lower net revenue and higher expenses for the year ended December 31, 2022 as a result of the reasons discussed above. 78 Table of Contents Gain on Forgiveness of PPP Loan Gain on forgiveness of PPP Loan for the year ended December 31, 2021 included the gain from an unsecured loan of $6.4 million in connection with the U.S.
This increase was due to higher net revenue outweighing higher total expenses for the year ended December 31, 2023 as a result of the reasons discussed above. 74 Table of Contents Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities totaled $(5.0) million for the year ended December 31, 2023 and $9.4 million for the year ended December 31, 2022.
The increase for the year ended December 31, 2022 is a result of the 75 Table of Contents cumulative effects of elevated inflation and the charge off of lower quality loans originated prior to credit adjustments implemented earlier in 2022.
The decrease for the year ended December 31, 2023 is a combination of the lower quality loans originated prior to credit adjustments midway through 2022 having charged off and higher quality loans being originated following the credit adjustments.
For the year ended December 31, 2021, other addbacks and one-time expenses of $(8.5) million included a $(26.4) million addback due to the change in fair value of the warrant liabilities, a $(6.4) million addback due to the gain on forgiveness of PPP Loan, $6.6 million in public company readiness costs prior to the Business Combination, $5.3 million in expenses related to one-time legal, accounting, and other costs related to the Business Combination, $4.2 million in expenses related to warrant valuation, $3.0 million in expenses related to severance, $0.6 million in management and board fees, $1.8 million in recruiting and salary expense, and $3.0 million in profit interest and stock compensation.
For the year ended December 31, 2022, other addbacks and one-time expenses, net of $1.2 million included a $(9.4) million addback related to the change in fair value of the warrant liabilities, a $3.6 million expense related to the impairment of OppFi Card finance receivables as a result of their reclassification as held for sale, $3.4 million in expenses related to stock-based compensation, $3.0 million in expenses related to severance and retention, a $0.5 million expense related to the impairment of the operating lease right of use asset, and $0.1 million in expenses related to legal fees.
Cash Flows The following table presents cash provided by (used in) operating, investing and financing activities during the years ended December 31, 2022 and 2021 (in thousands): Year Ended December 31, Change 2022 2021 $ % Net cash provided by operating activities $ 243,297 $ 167,346 $ 75,951 45.4 % Net cash used in investing activities (317,244) (199,470) (117,774) (59.0) Net cash provided by financing activities 61,255 48,829 12,426 (25.4) Net (decrease) increase in cash and restricted cash $ (12,692) $ 16,705 $ (29,397) (176.0) % Operating Activities Net cash provided by operating activities was $243.3 million for the year ended December 31, 2022.
Cash Flows The following table presents cash provided by (used in) operating, investing and financing activities during the years ended December 31, 2023 and 2022 (in thousands): Year Ended December 31, Change 2023 2022 $ % Net cash provided by operating activities $ 296,146 $ 243,297 $ 52,849 21.7 % Net cash used in investing activities (244,292) (317,244) 72,952 (23.0) Net cash (used in) provided by financing activities (27,581) 61,255 (88,836) (145.0) Net increase (decrease) in cash and restricted cash $ 24,273 $ (12,692) $ 36,965 291.2 % 80 Table of Contents Operating Activities Net cash provided by operating activities was $296.1 million for the year ended December 31, 2023.
OppFi’s financial technology platform focuses on helping these consumers build a better financial path. Customers on OppFi’s platform benefit from a highly automated, transparent, efficient, and fully digital experience. The banks that work with OppFi benefit from its turn-key, outsourced marketing, data science, and proprietary technology to digitally acquire, underwrite and service these consumers.
The banks that work with OppFi benefit from its turn-key, outsourced marketing, data science, and proprietary technology to digitally acquire, underwrite and service these consumers. 69 Table of Contents OppFi’s primary products are offered by its OppLoans platform. Customers on this platform are U.S. consumers, who are employed, have bank accounts, and generally earn median wages.
The 19.4% increase was primarily driven by growth in originations in 2022. Ending receivables as of December 31, 2022 do not include OppFi Card receivables due to their reclassification as held for sale. Average Yield Average yield represents interest income from the period as a percent of average receivables. Receivables are defined as the unpaid principal balances of loans.
The 3.6% increase was primarily driven by a higher receivables balance to begin the year in 2023 relative to 2022 as well as a healthier portfolio leading to less charge-offs year over year. Average Yield Average yield represents interest income from the period as a percent of average receivables. Receivables are defined as the unpaid principal balances of loans.
Total net originations by our bank partners increased to 94.6% for the year ended December 31, 2022, from 90.6% for the year ended December 31, 2021.
Despite greater application volume, the 0.7% decrease was driven by relatively tighter credit standards with the qualified rate (defined as qualified applications over total applications) dropping year over year. Total net originations by our bank partners increased to 97.7% for the year ended December 31, 2023 from 94.6% for the year ended December 31, 2022.
This decrease was due to the rise in gross charge-offs, which offset higher total revenues. Expenses Expenses include costs related to salaries and employee benefits, interest expense and amortized debt issuance costs, sales and marketing, customer operations, technology, products, and analytics, and other general and administrative expenses.
Expenses Expenses include costs related to salaries and employee benefits, interest expense and amortized debt issuance costs, sales and marketing, customer operations, technology, products, and analytics, and general, administrative, and other expenses. Expenses increased by $3.5 million, or 1.6%, to $226.8 million for the year ended December 31, 2023 from $223.3 million for the year ended December 31, 2022.
Despite the overall increase in expenses, expenses as a percent of total revenue decreased from 58.9% to 49.3% for the year ended December 31, 2022 compared to the year ended December 31, 2021 due to headcount reductions and vendor savings implemented in the first half of 2022.
The increase was partially offset by lower direct marketing costs resulting from lower total originations as well as a relative shift in originations towards lower-cost refinance loans. Despite the overall increase in expenses, expenses as a percent of total revenue decreased from 49.3% to 44.6% for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Total debt increased by $73.0 million as of December 31, 2022 compared to December 31, 2021, driven by an increase in utilization of revolving lines of credit of $93.1 million and new notes payable related to insurance premium financing of $1.6 million, which was partially offset by lower secured borrowing payables of $21.7 million.
Total debt decreased by $12.9 million as of December 31, 2023 compared to December 31, 2022 driven by a decrease in utilization of revolving lines of credit of $12.0 million, paydown of the secured borrowing payable of $0.8 million, and a decrease in notes payable of $0.2 million.
Including total financing commitments of $482.5 million, and cash on the balance sheet of $49.7 million, OppFi had approximately $532.2 million in funding capacity as of December 31, 2022.
The increase in undrawn debt was driven primarily by the increase in capacity of the revolving credit agreement with affiliates of Atalaya Capital Management in July 2023 . Including total financing commitments of $525.0 million, and cash on the balance sheet of $73.9 million, OppFi had approximately $598.9 million in funding capacity as of December 31, 2023.
Total equity increased by $1.3 million as of December 31, 2022 compared to December 31, 2021, driven by net income and stock-based compensation, partially offset by treasury stock as a result of repurchases made under the Company’s share repurchase program.
Warrant liabilities increased by $5.0 million due to the increase in the valuation of the warrants as of December 31, 2023 compared to December 31, 2022. Total stockholders’ equity increased by $34.9 million as of December 31, 2023 compared to December 31, 2022 driven by net income and stock-based compensation.
Total provision increased by $1.0 million, or 108.8%, to $1.9 million for the year ended December 31, 2022 from $0.9 million for the year ended December 31, 2021 due to the increase in gross charge-offs on the SalaryTap product from its launch.
Provision for credit losses on finance receivables increased by $2.4 million to $4.3 million for the year ended December 31, 2023, from $1.9 million for the year ended December 31, 2022. Provision for credit losses on finance receivables for the year ended December 31, 2023 increased due to higher charge-offs throughout the year, particularly due to the OppFi Card portfolio.
Finance receivables at fair value increased by $73.4 million as of December 31, 2022 compared to December 31, 2021 due to high demand and origination volume for the year ended December 31, 2022. Finance receivables at amortized cost decreased by $3.6 million primarily due to the reclassification of OppFi Card finance receivables as held for sale under other assets.
Finance receivables at amortized cost, net decreased by $0.5 million as of December 31, 2023 compared to December 31, 2022 due to the continued rundown of OppFi Card and SalaryTap finance receivables.
Prior to the consummation of the Business Combination on July 20, 2021, there was no income attributable to OppFi Inc. as OppFi-LLC was the only reportable entity. 79 Table of Contents Condensed Balance Sheets Comparison of the years ended December 31, 2022 and 2021 The following table presents our condensed balance sheet as of December 31, 2022 and 2021 (in thousands): Year Ended December 31, Change 2022 2021 $ % Assets Cash and restricted cash $ 49,670 $ 62,362 $ (12,692) (20.4) % Finance receivables at fair value 457,296 383,890 73,406 19.1 Finance receivables at amortized cost, net 643 4,220 (3,577) (84.8) Other assets 72,230 51,634 20,596 39.9 Total assets $ 579,839 $ 502,106 $ 77,733 15.5 % Liabilities and stockholders’ equity Current liabilities $ 29,558 $ 35,695 $ (6,137) (17.2) % Other liabilities 42,183 23,272 18,911 81.3 Total debt 347,060 274,021 73,039 26.7 Warrant liability 1,888 11,240 (9,352) (83.2) Total liabilities 420,689 344,228 76,461 22.2 Total stockholders’ equity 159,150 157,878 1,272 0.8 Total liabilities and stockholders’ equity $ 579,839 $ 502,106 $ 77,733 15.5 % Total cash and restricted cash decreased by $12.7 million as of December 31, 2022 compared to December 31, 2021, driven by an increase in originated loans relative to the timing of received payments.
For the year ended December 31, 2022, the Company’s outstanding shares of Class V Voting Stock were included in computing the diluted earnings per share as the inclusion of these shares had a dilutive effect under the if-converted method. 75 Table of Contents Condensed Balance Sheets Comparison of the years ended December 31, 2023 and 2022 The following table presents our condensed balance sheet as of December 31, 2023 and 2022 (in thousands): Year Ended December 31, Change 2023 2022 $ % Assets Cash and restricted cash $ 73,943 $ 49,670 $ 24,273 48.9 % Finance receivables at fair value 463,320 457,296 6,024 1.3 Finance receivables at amortized cost, net 110 643 (533) (82.9) Other assets 64,170 72,230 (8,060) (11.2) Total assets $ 601,543 $ 579,839 $ 21,704 3.7 % Liabilities and stockholders’ equity Current liabilities $ 26,448 $ 29,558 $ (3,110) (10.5) % Other liabilities 40,086 42,183 (2,097) (5.0) Total debt 334,116 347,060 (12,944) (3.7) Warrant liabilities 6,864 1,888 4,976 263.6 Total liabilities 407,514 420,689 (13,175) (3.1) Total stockholders’ equity 194,029 159,150 34,879 21.9 Total liabilities and stockholders’ equity $ 601,543 $ 579,839 $ 21,704 3.7 % Total cash and restricted cash increased by $24.3 million as of December 31, 2023 compared to December 31, 2022 driven by an increase in received payments relative to originations.
Each of our credit facilities provides for the replacement of LIBOR as discussed above in “Financing Arrangements.” We do not expect the replacement of LIBOR to have any effect on our liquidity or the financial terms of our credit facilities.
Each of our credit facilities, except for the senior secured multi-draw term loan, provided for the replacement of LIBOR as discussed above in “Financing Arrangements.” As of December 31, 2023, all of our LIBOR-based credit facilities, except for the senior secured multi-draw term loan, have been transitioned to the SOFR.
OppFi’s primary products are offered by its OppLoans lending platform. Customers on this platform are U.S. consumers, who are employed, have bank accounts, and generally earn median wages. The average installment loan facilitated by OppFi is approximately $1,500, payable in installments and with an average contractual term of 11 months.
The average installment loan facilitated by OppFi is approximately $1,500, payable in installments and with an average contractual term of 11 months. Neither SalaryTap nor OppFi Card contributed meaningfully to OppFi’s results during the year ended December 31, 2023. On the Closing Date, OppFi completed the Business Combination.