Biggest changeThe 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.
Biggest changeThe following is a summary of OppFi’s borrowings as of December 31, 2024 and 2023, including borrowing capacity as of December 31, 2024 (in thousands): Borrowing December 31, December 31, Interest Rate as of Maturity Purpose Borrower(s) Capacity 2024 2023 December 31, 2024 Date Senior debt, net Revolving line of credit Opportunity Funding SPE V, LLC (Tranche B) (1) 125,000 84,500 103,400 SOFR plus 6.75% June 2026 Revolving line of credit Opportunity Funding SPE V, LLC (Tranche C) (1) 125,000 62,500 37,500 SOFR plus 7.50% July 2027 Revolving line of credit Opportunity Funding SPE IX, LLC (Castlelake) 150,000 85,871 93,871 SOFR plus 7.50% December 2026 Revolving line of credit Gray Rock SPV LLC 75,000 55,957 48,442 SOFR plus 7.45% October 2026 Total revolving lines of credit 475,000 288,828 283,213 Term loan, net OppFi-LLC 50,000 29,930 49,454 SOFR plus 0.11% plus 10.00% September 2025 Total senior debt, net $ 525,000 $ 318,758 $ 332,667 Note payable Financed insurance premium OppFi-LLC $ — $ — $ 1,449 9.70% June 2024 (2) (1) On February 13, 2025, OppFi-LLC and Opportunity Funding SPE V, LLC entered into a Second Amended and Restated Revolving Credit Agreement (the “Second A&R Credit Agreement”), which amended that certain Amended and Restated Revolving Credit Agreement, originally entered into on July 19, 2023 (as amended, supplemented or otherwise modified prior to the Amendment Date, the “A&R Credit Agreement”), by and among OppFi-LLC, Opportunity Funding SPE V, LLC, OppWin, LLC, Midtown Madison Management LLC, as administrative and collateral agent and the lenders party thereto.
For the year ended December 31, 2023, other income includes the $0.3 million in income related to the Company subleasing one floor of its office space and $0.1 million from the gain on partial loan forgiveness of the secured borrowing payable.
For the year ended December 31, 2023, other income includes $0.3 million in income related to the Company subleasing one floor of its office space and $0.1 million from the gain on partial loan forgiveness of the secured borrowing payable.
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.
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, 2024 and 2023. The key performance metrics presented are for the OppLoans product only and exclude the SalaryTap and OppFi Card products.
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.
Adjusted Net Income is a non-GAAP financial 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 to evaluate and compare our operating results from period-to-period by making the adjustments described below.
Changes in these estimates, that are likely to occur from period to period, or the use of different estimates that the Company could have reasonably used in the current period, would have a material impact on the Company’s financial position, results of operations or liquidity.
Changes in this estimate, that are likely to occur from period to period, or the use of different estimates that the Company could have reasonably used in the current period, would have a material impact on the Company’s financial position, results of operations or liquidity.
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.
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.
In addition, we, through our SPEs, have entered into warehouse credit facilities to partially finance the origination of loans by us on our platform or the purchase of participation rights in loans originated by our bank partners through our platform, which credit facilities are secured by the loans or participation rights.
In addition, we, through our SPEs, have entered into warehouse credit facilities to partially finance the purchase of participation rights in loans originated by our bank partners through our platform, which credit facilities are secured by the loans or participation rights.
Maturities of our financing facilities are staggered over three years to help minimize refinance risk.
Maturities of our financing facilities are staggered over two years to help minimize refinance risk.
Our future capital requirements will depend on multiple factors, including our revenue growth, aggregate receivables balance, interest expense, working capital requirements, cash provided by and used in operating, investing and financing activities and capital expenditures.
The Company’s future capital requirements will depend on multiple factors, including its revenue growth, aggregate receivables balance, interest expense, working capital requirements, cash provided by and used in operating, investing and financing activities and capital expenditures.
To the extent our unrestricted cash balances, funds from operating income and funds from undrawn debt are insufficient to satisfy our liquidity needs in the future, we may need to raise additional capital through equity or debt financing and may not be able to do so on terms acceptable to it, if at all.
To the extent OppFi’s unrestricted cash balances, funds from operating income and funds from undrawn debt are insufficient to satisfy its liquidity needs in the future, the Company may need to raise additional capital through equity or debt financing and may not be able to do so on terms acceptable to the Company, if at all.
(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.
(1) Adjusted EPS and Adjusted Net Income, non-GAAP financial measures, were not prepared in accordance with U.S. generally accepted accounting principles (“GAAP”). For information regarding our uses and definitions of these financial measures and for reconciliations to the most directly comparable GAAP financial measures, see the section titled “Non-GAAP Financial Measures” below.
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.
NON-GAAP FINANCIAL MEASURES We believe that the provision of non-GAAP financial measures in this report, including Adjusted EBT, Adjusted Net Income, and Adjusted EPS 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 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).
The following table presents auto approval rate for the years ended December 31, 2024 and 2023: Year Ended December 31, Change 2024 2023 % Auto-approval rate 76.5 % 71.9 % 6.3 % Auto-approval rate increased by 6.3% for the year ended December 31, 2024 to 76.5% from 71.9% for the year ended December 31, 2023, driven by the continued application of algorithmic automation projects that streamline frictional steps of the origination process. 74 Table of Contents RESULTS OF OPERATIONS Comparison of the years ended December 31, 2024 and 2023 The following table presents our consolidated results of operations for the years ended December 31, 2024 and 2023 (in thousands, except share and per share data).
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).
Adjusted EBT and Adjusted Net Income exclude certain expenses that are required in accordance with GAAP because they are non-recurring items (such as severance), non-cash expenditures (such as changes in the fair value of warrant liabilities and expenses related to stock compensation), or are not related to our underlying business performance.
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.
OppFi’s primary mission is to facilitate financial inclusion and credit access to the 60 million everyday Americans who face credit insecurity with digital specialty finance products and an unwavering commitment to its customers. 70 Table of Contents OppFi works with banks to facilitate short-term credit options for everyday Americans who lack access to mainstream financial products.
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.
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 technolo gy and top-rated customer experience.
If we are unable to raise additional capital when needed, our results of operations and financial condition could be materially and adversely impacted.
If the Company is unable to raise additional capital when needed, its results of operations and financial condition could be materially and adversely impacted.
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.
Finance receivables at amortized cost, net, decreased by $0.1 million as of December 31, 2024 compared to December 31, 2023 due to the completed wind down of OppFi Card and SalaryTap finance receivables.
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.
The following table presents average yield for the years ended December 31, 2024 and 2023: Year Ended December 31, Change 2024 2023 % Average yield 131.4 % 127.3 % 3.3 % Average yield increased to 131.4% for the year ended December 31, 2024 from 127.3% for the year ended December 31, 2023.
Prepayments accelerate the timing of principal repayment and reduce interest payments. Prepayment rates in our discounted cash flow models are developed using historical results but may also incorporate discretionary adjustments based on our expectations of future performance. Warrants : OppFi holds public and private placement warrants that are recorded as a liability on the consolidated balance sheets.
Prepayments accelerate the timing of principal repayment and reduce interest payments. Prepayment rates in our discounted cash flow models are developed using historical results but may also incorporate discretionary adjustments based on our expectations of future performance.
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.
Other liabilities decreased by $0.3 million as of December 31, 2024 compared to December 31, 2023 driven by a decrease in the operating lease liability of $1.8 million, partially offset by an increase in the tax receivable agreement liability of $1.5 million.
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.
Net income attributable to OppFi Inc. was $7.3 million for the year ended December 31, 2024, up from a net loss of $1.0 million for the year ended December 31, 2023.
Financing Activities Net cash used in financing activities was $27.6 million for the year ended December 31, 2023.
Financing Activities Net cash used in financing activities was $66.0 million for the year ended December 31, 2024.
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 following table presents net charge-offs as a percentage of total revenue and as a percentage of average receivables for the years ended December 31, 2024 and 2023: Year Ended December 31, Change 2024 2023 % Net charge-offs as % of total revenue 39.1 % 43.5 % (10.1) % Net charge-offs as % of average receivables 51.4 % 55.4 % (7.2) % Net charge-offs as a percentage of total revenue decreased to 39.1% for the year ended December 31, 2024 from 43.5% for the year ended December 31, 2023.
Net Charge-Offs as a Percentage of Average Receivables Net charge-offs as a percentage of average receivables represents total charge-offs from the period less recoveries as a percent of average receivables. Receivables are defined as the unpaid principal balances of loans. Our charge-off policy is based on a review of delinquent finance receivables on a loan by loan basis.
Receivables are defined as the unpaid principal balances of loans. Our charge-off policy is based on a review of delinquent finance receivables on a loan-by-loan basis.
Key Performance Metrics We regularly review the following key metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections, and make strategic decisions, which may also be useful to an investor.
For further details, see Note 1 to the Consolidated Financial Statements, “Description of Business and Significant Accounting Policies.” KEY PERFORMANCE METRICS We regularly review the following key metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections, and make strategic decisions, which may also be useful to an investor.
We believe that presenting Adjusted EPS is useful to investors and others because, due to the Company’s Up-C structure, Basic EPS calculated on a GAAP basis excludes a large percentage of the Company’s outstanding shares of common stock, which are Class V Voting Stock, and Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, in any period in which the Company reports a loss as dilutive securities are considered to be antidilutive.
We believe that presenting Adjusted EPS is useful to investors and others because, due to the Company’s Up-C structure, Basic EPS calculated on a GAAP basis excludes a large percentage of the Company’s outstanding shares of common stock, which are Class V Voting Stock, and Diluted EPS calculated on a GAAP basis excludes dilutive securities, including Class V Voting Stock, restricted stock units, performance stock units, stock options, and the employee stock purchase plan, in any periods in which their inclusion would have an antidilutive effect.
Other assets decreased by $8.1 million as of December 31, 2023 compared to December 31, 2022 mainly due to a decrease in property, equipment, and software of $3.7 million, a decrease in the operating lease right of use asset of $1.4 million, and a decrease in the deferred tax asset of $1.0 million.
Other assets decreased by $4.2 million as of December 31, 2024 compared to December 31, 2023 mainly due to a decrease in the deferred tax asset of $4.4 million, a decrease in the operating lease right of use asset of $1.6 million, and a decrease in capitalized debt issuance costs of $1.1 million, partially offset by an increase in property, equipment, and software of $3.3 million.
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.
HIGHLIGHTS Our financial results as of and for the year ended December 31, 2024 are summarized below: • Basic and diluted earnings per share (“EPS”) of $0.36 for the year ended December 31, 2024; • Adjusted earnings per share (“Adjusted EPS”) (1) of $0.95 for the year ended December 31, 2024 an increase of $0.46 from $0.49 for the year ended December 31, 2023; • Net originations increased 7.2% to $801.5 million from $747.8 million for the years ended December 31, 2024 and 2023, respectively; • Ending receivables increased 2.1% to $425.2 million from $416.5 million as of December 31, 2024 and 2023, respectively; • Total revenue increased 3.3% to $526.0 million from $508.9 million for the years ended December 31, 2024 and 2023, respectively; • Net income of $83.8 million for the year ended December 31, 2024, an increase of $44.4 million from $39.5 million for the year ended December 31, 2023; and • Adjusted net income (“Adjusted Net Income”) (1) of $82.7 million for the year ended December 31, 2024, an increase of $41.2 million from $41.5 million for the year ended December 31, 2023.
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.
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, 2024. Total revenue increased by $17.0 million, or 3.3%, to $526.0 million for the year ended December 31, 2024 from $508.9 million for the year ended December 31, 2023.
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.
The following table presents our unrestricted cash and undrawn debt as of December 31, 2024 and 2023 (in thousands): December 31, 2024 2023 Unrestricted cash $ 61,344 $ 31,791 Undrawn debt $ 206,242 $ 192,333 As of December 31, 2024, OppFi had $61.3 million in unrestricted cash, an increase of $29.6 million from December 31, 2023.
As a result of the Company’s Up-C structure, the underlying income or expense components that are attributable to OppFi Inc. are generally expense items related to OppFi Inc.’s status as a public company, the income or expense for the change in fair value of warrant liabilities related to the Company’s warrants, and the Company’s approximate percentage interest in the non-controlling interest.
As a result of the Company’s Up-C structure, the underlying income or expense components are generally the economic interest in OppFi-LLC’s income or loss, expenses related to its status as a public company, and the change in fair value of warrant liabilities.
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.
This was a decrease of $0.9 million when compared to net cash used in investing activities of $244.3 million for the year ended December 31, 2023, mainly due to higher finance receivables repaid and recovered, partially offset by higher finance receivables originated and acquired, increased purchases of equipment and capitalized technology, and the cash consideration for the acquisition of the equity interest in Bitty.
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.
The following table presents ending receivables as of December 31, 2024 and 2023 (in thousands): As of December 31, Change 2024 2023 $ % Ending receivables $ 425,240 $ 416,463 $ 8,777 2.1 % Ending receivables increased to $425.2 million as of December 31, 2024 from $416.5 million as of December 31, 2023.
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.
Change in Fair Value of Warrant Liabilities The fair value of warrant liabilities increased by $8.2 million and $5.0 million for the years ended December 31, 2024 and 2023, respectively. These warrant liabilities arose with respect to warrants issued in connection with the initial public offering of FGNA and are subject to re-measurement at each balance sheet date.
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.
This was an increase of $38.4 million when compared to net cash used in financing activities of $27.6 million for the year ended December 31, 2023, primarily due to an increase in distributions to members of OppFi-LLC, net payments of senior debt, repurchases of common stock, and dividends paid on common stock. 83 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.
We believe that presenting Adjusted EPS is useful to investors and others because it presents the Company’s Adjusted Net Income on a per share basis based on the shares of the Company’s common stock that would be issued but for, and can be issued as a result of, the Company’s Up-C structure, excluding the forfeitable earnout shares from the Company’s Business Combination.
We believe that presenting Adjusted EPS is useful to investors and others because it presents the Company’s Adjusted Net Income on a per share basis based on the shares of the Company’s common stock that would be issued but for, and can be issued as a result of, the Company’s Up-C structure. 80 Table of Contents The following tables present reconciliations of non-GAAP financial measures for the years ended December 31, 2024 and 2023 (in thousands, except share and per share data).
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.
Change in fair value totaled $204.4 million for the year ended December 31, 2024, which was comprised of $240.4 million of gross charge-offs, offset by $34.7 million of recoveries and a positive fair value adjustment of $1.3 million, down from $231.4 million for the year ended December 31, 2023, which was comprised of $246.5 million of gross charge-offs and a negative fair value adjustment of $10.5 million, offset by $25.6 million of recoveries.
We believe that our unrestricted cash, undrawn debt and funds from operating income will be sufficient to meet our liquidity needs for at least the next 12 months from the date of this Annual Report.
OppFi believes that its unrestricted cash, undrawn debt and funds from operating income will be sufficient to meet its liquidity need s, including repayment of the current portion of its debt as it becomes due, for at least the next 12 months from the date of this Quarterly Report.
The vast majority of our originations ultimately disburse to a borrower, but disbursement timing lags that of originations. Originations may be useful to an investor because they help understand the growth trajectory of our revenues.
The vast majority of our originations ultimately disburse to a borrower, but disbursement timing lags that of originations.
Servicing costs are derived from an internal analysis of our cost structure considering the characteristics of our installment finance receivables and have been benchmarked against observable information on comparable assets in the marketplace. • Remaining life: Remaining life is the time weighted average of the remaining contractual loan term divided by the principal balance at the measurement date.
Servicing costs are derived from an internal analysis of our cost structure considering the characteristics of our installment finance receivables and have been benchmarked against observable information on comparable assets in the marketplace. • Default rate: The default rate reflects our estimate of principal payments that will not be repaid over the remaining life of an installment finance receivable.
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.
Income Tax Expense OppFi recorded an income tax expense of $4.2 million for the year ended December 31, 2024, an increase of $1.9 million from income tax expense of $2.3 million for the year ended December 31, 2023. This increase is largely attributed to OppFi Inc.’s increasing ownership in OppFi-LLC.
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.
The following table presents total net originations (defined as gross originations net of transferred balance on refinanced loans), total retained net originations (defined as the portion of total net originations as defined above with respect to which the Company ultimately purchased a receivable from bank partners or originated directly), percentage of net originations by bank partners, and percentage of net originations by new loans for the years ended December 31, 2024 and 2023 (in thousands): Year Ended December 31, Change 2024 2023 $ % Total net originations $ 801,514 $ 747,839 $ 53,675 7.2 % Total retained net originations $ 732,799 $ 723,369 $ 9,430 1.3 % Percentage of net originations by bank partners 100.0 % 97.7 % N/A 2.4 % Percentage of net originations by new loans 44.0 % 43.6 % N/A 0.8 % Total net originations increased to $801.5 million for the year ended December 31, 2024 from $747.8 million for the year ended December 31, 2023.
OppFi’s specialty finance platform focuses on helping these consumers rebuild their financial health. Customers on OppFi’s platform benefit from a highly automated, transparent, efficient, and fully digital experience.
OppFi’s specialty finance platform focuses on helping these consumers rebuild their financial health. 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 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.
The 2.1% increase was primarily driven by a higher receivables balance to begin the year in 2024 relative to 2023, growth in retained net originations year over year, and a healthier portfolio leading to fewer charge-offs year over year. Average Yield Average yield represents total revenue from the period as a percent of average receivables.
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.
This was an increase of $27.7 million when compared to net cash provided by operating activities of $296.1 million for the year ended December 31, 2023. Cash provided by operating activities increased mainly due to higher net income. Investing Activities Net cash used in investing activities was $243.4 million for the year ended December 31, 2024.
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.
Net Income Net income is the difference between income before income taxes and income tax expense. Net income increased by $44.4 million to $83.8 million for the year ended December 31, 2024 from $39.5 million for the year ended December 31, 2023 for the reasons stated above. Net Income (Loss) Attributable to OppFi Inc.
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.
As of December 31, 2024, OppFi had an additional $206.2 million of unused debt capacity under its financing facilities for future availability, representing a 39% overall undrawn capacity, an increase from $192.3 million as of December 31, 2023. The increase in undrawn debt was driven primarily by using excess cash to pay down debt on our term loan.
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.
For the year ended December 31, 2024, income from economic interest was $21.5 million, partially offset by loss from change in fair value of warrant liabilities of $8.2 million, income tax expense of $4.2 million, and general and administrative expenses of $1.8 million, for net income attributable to OppFi Inc. of $7.3 million.
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.
Net Revenue Net revenue is equal to total revenue less the change in fair value and provision for credit losses on finance receivables. Net revenue increased by $48.3 million, or 17.7%, to $321.5 million for the year ended December 31, 2024 from $273.2 million for the year ended December 31, 2023.
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.
Accounts payable and accrued expenses increased by $6.8 million as of December 31, 2024 compared to December 31, 2023 driven by an increase in accrued expenses of $10.4 million, partially offset by a decrease in accounts payable of $3.6 million.
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.
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.
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.
For the year ended December 31, 2024, other income includes $0.3 million in income related to the Company subleasing one floor of its office space.
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.
Total debt decreased by $15.4 million as of December 31, 2024 compared to December 31, 2023 driven by a decrease in the term loan of $19.5 million and notes payable of $1.4 million, partially offset by an increase in utilization of revolving lines of credit of $5.6 million.
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.
Income before income taxes increased by $46.2 million, or 110.6%, to $88.1 million for the year ended December 31, 2024 from $41.8 million for the year ended December 31, 2023 for the reasons stated above.
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.
Provision for credit losses on finance receivables decreased by $4.3 million to $42 thousand for the year ended December 31, 2024, from $4.3 million for the year ended December 31, 2023.
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.
For the year ended December 31, 2023, other addbacks and one-time expenses, net of $7.9 million included $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 compensation, $1.5 million in expenses related to corporate development, $0.9 million in expenses related to retention and severance, and $0.3 million in expenses related to legal matters, partially offset by a $3.0 million addback from the reclassification of OppFi Card finance receivables from assets held for sale to assets held for investment at amortized cost.
Diluted Earnings per Share For the year ended December 31, 2023, the Company’s outstanding shares of Class V Voting Stock were excluded in computing the diluted earnings per share as the inclusion of these shares would have had an antidilutive effect under the if-converted method.
For the year ended December 31, 2023, income from economic interest was $7.1 million, offset by loss from change in fair value of warrant liabilities of $5.0 million, income tax expense of $2.1 million, and general and administrative expenses of $1.0 million, for a net loss attributable to OppFi Inc. of $1.0 million. 77 Table of Contents Diluted Earnings per Share For the years ended December 31, 2024 and 2023, the Company’s outstanding shares of Class V Voting Stock were excluded in computing the diluted earnings per share as the inclusion of these shares would have had an antidilutive effect under the if-converted method.
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.
Warrant liabilities increased by $8.2 million due to the increase in the valuation of the warrants as of December 31, 2024 compared to December 31, 2023.
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.
CASH FLOWS The following table presents cash provided by (used in) operating, investing and financing activities during the years ended December 31, 2024 and 2023 (in thousands): Year Ended December 31, Change 2024 2023 $ % Net cash provided by operating activities $ 323,806 $ 296,146 $ 27,660 9.3 % Net cash used in investing activities (243,442) (244,292) 850 (0.3) Net cash used in financing activities (66,019) (27,581) (38,438) 139.4 Net increase in cash and restricted cash $ 14,345 $ 24,273 $ (9,928) (40.9) % 82 Table of Contents Operating Activities Net cash provided by operating activities was $323.8 million for the year ended December 31, 2024.
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.
Including total financing commitments of $525.0 million and cash and restricted cash on the balance sheet of $88.3 million, OppFi had approximately $613.3 million in funding capacity as of December 31, 2024.
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.
Income from operations increased by $48.2 million to $94.5 million for the year ended December 31, 2024 from income from operations of $46.4 million for the year ended December 31, 2023.
The 3.3% increase is due to our origination mix continuing to shift towards a servicing / facilitation model for bank partners from a direct origination model. Total net originations of new loans as percentage of total loans decreased to 43.6% for the year ended December 31, 2023 from 51.2% for the year ended December 31, 2022.
During the third quarter of 2023, the Company ceased directly originating loans and transitioned completely to a servicing / facilitation model for bank partners. Total net originations of new loans as percentage of total loans increased to 44.0% for the year ended December 31, 2024 from 43.6% for the year ended December 31, 2023.
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.
However, non-GAAP financial measures are not calculated in accordance with GAAP financial 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.
(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.
Adjusted Earnings Per Share Adjusted EPS is defined as adjusted net income divided by weighted average diluted shares outstanding, which represents shares of both classes of common stock outstanding, excluding 25,500,000 shares related to earnout units, and including the impact of dilutive securities, such as restricted stock units, performance stock units, stock options, and the employee stock purchase plan.
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.
The increase was due to higher average receivables balances throughout the period, a higher average statutory rate for the loans in the portfolio, and stronger payment activity driving a higher yield on the balances.
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 3.3% increase was driven by a decrease in delinquent loans in the portfolio that were not accruing interest throughout the period as well as an increase in the average statutory rate due to the introduction of pricing initiatives throughout 2024 and a relative shift away from states with lower interest rates.
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.
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 average installment loan facilitated by OppFi is approximately $1,750, payable in installments and with an average contractual term of 11 months.
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.
Year Ended December 31, Change 2024 2023 $ % Interest and loan related income $ 521,227 $ 505,430 $ 15,797 3.1 % Other revenue 4,736 3,519 1,217 34.6 Total revenue 525,963 508,949 17,014 3.3 Change in fair value of finance receivables (204,443) (231,419) 26,976 (11.7) Provision for credit losses on finance receivables (42) (4,348) 4,306 (99.0) Net revenue 321,478 273,182 48,296 17.7 Expenses: Sales and marketing 41,341 46,222 (4,881) (10.6) Customer operations (a) 47,023 46,362 661 1.4 Technology, products, and analytics 35,639 39,161 (3,522) (9.0) General, administrative, and other (a) 58,231 48,332 9,899 20.5 Total expenses before interest expense 182,234 180,077 2,157 1.2 Interest expense 44,708 46,750 (2,042) (4.4) Total expenses 226,942 226,827 115 0.1 Income from operations 94,536 46,355 48,181 103.9 Change in fair value of warrant liabilities (8,244) (4,976) (3,268) 65.7 Income from equity method investment 1,442 — 1,442 — Other income 318 431 (113) (26.2) Income before income taxes 88,052 41,810 46,242 110.6 Income tax expense 4,215 2,331 1,884 80.8 Net income 83,837 39,479 44,358 112.4 Less: net income attributable to noncontrolling interest 76,579 40,484 36,095 89.2 Net income (loss) attributable to OppFi Inc. $ 7,258 $ (1,005) $ 8,263 821.8 % Earnings (loss) per share attributable to OppFi Inc.: Earnings (loss) per common share: Basic $ 0.36 $ (0.06) Diluted $ 0.36 $ (0.06) Weighted average common shares outstanding: Basic 20,145,606 16,391,199 Diluted 20,145,606 16,391,199 (a) Beginning with the quarter ended March 31, 2024, for all periods presented, the Company reclassified certain expenses that were previously included in general, administrative, and other expenses to customer operations expenses. 75 Table of Contents Total Revenue Total revenue consists mainly of revenue earned from interest on receivables from outstanding loans based on the interest method.
To derive the fair value, we generally utilize discounted cash flow analyses that factor in estimated losses and prepayments over the estimated duration of the underlying assets. Loss and prepayment assumptions are determined using historical loss data and include appropriate consideration of recent trends and anticipated future performance.
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. To derive the fair value, we generally utilize discounted cash flow analyses that factor in estimated losses and prepayments over the estimated duration of the underlying assets.
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.
This increase was driven primarily by higher total revenue and lower change in fair value and provision for credit losses on finance receivables, slightly offset by higher expenses for the year ended December 31, 2024 as a result of the reasons stated above.
Finance receivables at fair value increased by $6.0 million as of December 31, 2023 compared to December 31, 2022 due to strength in issuance volume and decrease in charge-offs throughout the second half of the year.
Finance receivables at fair value increased by $10.4 million as of December 31, 2024 compared to December 31, 2023 mainly driven by growth in retained net originations and a healthier portfolio leading to fewer charge-offs year over year.
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.
Comparison of the years ended December 31, 2024 and 2023 Year Ended December 31, (unaudited) 2024 2023 Weighted average Class A common stock outstanding 20,145,606 16,391,199 Weighted average Class V voting stock outstanding 65,619,358 93,857,926 Elimination of earnouts at period end — (25,500,000) Dilutive impact of restricted stock units 789,783 261,595 Dilutive impact of performance stock units 72,802 40,584 Dilutive impact of stock options 24,679 — Dilutive impact of employee stock purchase plan 199 — Weighted average diluted shares outstanding 86,652,427 85,051,304 (in thousands, except share and per share data) Year Ended December 31, 2024 Year Ended December 31, 2023 (unaudited) $ Per Share $ Per Share Weighted average diluted shares outstanding 86,652,427 85,051,304 Net income $ 83,837 $ 0.97 $ 39,479 $ 0.46 Income tax expense 4,215 0.05 2,331 0.03 Other income (318) — (431) (0.01) Change in fair value of warrant liabilities 8,244 0.10 4,976 0.06 Other addbacks and one-time expenses, net (a) 12,024 0.14 7,928 0.09 Adjusted EBT (b) 108,002 1.25 54,283 0.64 Less: pro forma taxes (c) 25,337 0.29 12,789 0.15 Adjusted net income (b) $ 82,665 $ 0.95 $ 41,494 $ 0.49 (a) For the year ended December 31, 2024, other addbacks and one-time expenses, net of $12.0 million included $5.3 million in expenses related to stock compensation, $3.0 million in expenses related to OppFi Card’s exit activities, $1.8 million in expenses related to legal matters, $1.3 million in expenses related to severance, and $0.7 million in expenses related to corporate development.
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.
The decrease in net charge-offs as a percentage of average receivables for the year ended December 31, 2024 is a result of both lower gross charge-offs and higher recoveries driving lower levels of net charge-offs compared to the year ended December 31, 2023. 73 Table of Contents Auto-Approval Rate Auto-approval rate is calculated by taking the number of approved loans that are not decisioned by a loan processor or underwriter (auto-approval) divided by the total number of loans approved.
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.
Loss and prepayment assumptions are determined using historical loss data and include appropriate consideration of recent trends and anticipated future performance. 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.
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.
This increase was due to both the increase in total revenue and the decrease in change in fair value and provision for credit losses on finance receivables. 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 and administrative expenses.
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.
Despite the slight increase in expenses for the year ended December 31, 2024, expenses as a percent of total revenue decreased from 44.6% to 43.1% for the year ended December 31, 2024 compared to the year ended December 31, 2023. 76 Table of Contents Income from Operations Income from operations is the difference between net revenue and expenses.
See Note 18, Subsequent Events, in the notes to the consolidated financial statements included in this Annual Report on Form 10-K for further discussion regarding the Company’s revolving credit agreement with UMB Bank, N.A.
For a detailed discussion on financing arrangements refer to Note 6 to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K.
Adjusted EBITDA is a non-GAAP measure defined as our Adjusted Net Income adjusted for the items as shown below, including pro forma and business (non-income) taxes, depreciation and amortization, and interest expense.
Adjusted EBT is a non-GAAP financial measure defined as our GAAP net income adjusted to eliminate the effect of certain items as shown below, including income tax expense, other income, change in fair value of warrant liabilities, and other addbacks and one-time expenses.
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.
(2) Maturity date as of 12/31/2023 and for the subsequent period until the borrowing was paid in full in June 2024. 84 Table of Contents CRITICAL ACCOUNTING ESTIMATES 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.