Free Trial

Pagaya Technologies (PGYWW) Financials

Pagaya Technologies logo
$0.47 +0.00 (+0.21%)
Closing price 08/8/2025 03:05 PM Eastern
Extended Trading
$0.46 -0.01 (-1.27%)
As of 08/8/2025 06:57 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Pagaya Technologies

Annual Income Statements for Pagaya Technologies

This table shows Pagaya Technologies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
4.91 -134 -315 -128 -401
Consolidated Net Income / (Loss)
20 -70 -293 -197 -446
Net Income / (Loss) Continuing Operations
20 -70 -293 -197 -446
Total Pre-Tax Income
21 -62 -276 -181 -421
Total Operating Income
21 -5.81 -252 -24 67
Total Gross Profit
50 242 298 303 435
Total Revenue
99 475 749 812 1,032
Operating Revenue
99 475 749 812 1,032
Total Cost of Revenue
49 232 451 509 598
Operating Cost of Revenue
49 232 451 509 598
Total Operating Expenses
29 248 549 328 368
Selling, General & Admin Expense
11 132 294 203 241
Marketing Expense
5.67 50 104 50 50
Research & Development Expense
12 66 151 74 77
Total Other Income / (Expense), net
-0.06 -56 -25 -157 -488
Other Income / (Expense), net
-0.06 -56 -25 -157 -488
Income Tax Expense
1.28 7.88 16 16 25
Net Income / (Loss) Attributable to Noncontrolling Interest
15 41 22 -68 -44
Basic Earnings per Share
$0.03 ($8.25) ($8.22) ($2.14) ($5.66)
Weighted Average Basic Shares Outstanding
191.15M 16.28M 38.25M 60.04M 70.88M
Diluted Earnings per Share
$0.02 ($8.25) ($8.22) ($2.14) ($5.66)
Weighted Average Diluted Shares Outstanding
206.92M 16.28M 38.25M 60.04M 70.88M
Weighted Average Basic & Diluted Shares Outstanding
- - 683.31M 67.98M 80.30M

Quarterly Income Statements for Pagaya Technologies

This table shows Pagaya Technologies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-61 -31 -22 -14 -21 -75 -67 -238 7.40
Consolidated Net Income / (Loss)
-99 -32 -46 -20 -32 -83 -74 -257 2.49
Net Income / (Loss) Continuing Operations
-99 -32 -46 -20 -32 -83 -74 -257 2.49
Total Pre-Tax Income
-92 -27 -47 -15 -27 -68 -86 -241 -0.05
Total Operating Income
-25 -10 0.16 11 7.69 5.03 22 32 48
Total Gross Profit
62 75 83 84 100 105 108 121 123
Total Revenue
187 196 212 218 245 250 257 279 290
Operating Revenue
187 196 212 218 245 250 257 279 290
Total Cost of Revenue
125 121 129 134 145 146 149 158 167
Operating Cost of Revenue
125 121 129 134 145 146 149 158 167
Total Operating Expenses
87 85 83 73 93 100 86 89 75
Selling, General & Admin Expense
51 53 53 46 63 64 58 55 46
Marketing Expense
14 15 11 9.58 10 13 11 15 9.59
Research & Development Expense
21 18 18 18 19 22 17 19 19
Total Other Income / (Expense), net
-67 -17 -47 -26 -34 -73 -108 -272 -48
Other Income / (Expense), net
-67 -17 -47 -26 -34 -73 -108 -272 -48
Income Tax Expense
6.67 5.01 -1.16 5.06 5.00 15 -12 17 -2.54
Net Income / (Loss) Attributable to Noncontrolling Interest
-38 -0.84 -24 -5.62 -10 -7.89 -6.76 -19 -4.91
Basic Earnings per Share
($1.03) ($0.53) ($0.36) ($0.24) ($0.33) ($1.04) ($0.93) ($3.36) $0.10
Weighted Average Basic Shares Outstanding
59.26M 59.61M 60.71M 60.04M 64.50M 71.77M 72.73M 70.88M 75.77M
Diluted Earnings per Share
($1.03) ($0.53) ($0.36) ($0.24) ($0.33) ($1.04) ($0.93) ($3.36) $0.10
Weighted Average Diluted Shares Outstanding
59.26M 59.61M 60.71M 60.04M 64.50M 71.77M 72.73M 70.88M 77.04M
Weighted Average Basic & Diluted Shares Outstanding
- - - 67.98M 75.90M 76.82M 78.66M 80.30M 80.71M

Annual Cash Flow Statements for Pagaya Technologies

This table details how cash moves in and out of Pagaya Technologies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
1.00 199 133 -115 3.98
Net Cash From Operating Activities
4.26 50 -40 9.58 67
Net Cash From Continuing Operating Activities
4.26 50 -40 9.58 67
Net Income / (Loss) Continuing Operations
20 -70 -293 -197 -446
Consolidated Net Income / (Loss)
20 -70 -293 -197 -446
Depreciation Expense
0.29 0.82 6.29 19 29
Amortization Expense
- - 0.00 0.00 3.74
Non-Cash Adjustments To Reconcile Net Income
-0.18 121 288 208 478
Changes in Operating Assets and Liabilities, net
-16 -2.86 -42 -21 2.09
Net Cash From Investing Activities
-123 -141 -265 -413 -499
Net Cash From Continuing Investing Activities
-123 -141 -265 -413 -499
Purchase of Property, Plant & Equipment
-1.10 -6.62 -22 -20 -18
Acquisitions
0.00 -23 -5.75 0.00 -15
Purchase of Investments
-103 -202 -356 -566 -694
Divestitures
0.35 8.93 0.45 1.61 0.03
Sale and/or Maturity of Investments
29 29 113 172 228
Other Investing Activities, net
-48 53 5.02 0.00 0.00
Net Cash From Financing Activities
120 290 438 289 437
Net Cash From Continuing Financing Activities
120 290 438 289 437
Repayment of Debt
0.00 0.00 -65 -261 -541
Payment of Dividends
-20 -82 -78 -44 -9.82
Issuance of Debt
0.00 38 182 468 819
Issuance of Preferred Equity
65 173 0.00 74 0.00
Issuance of Common Equity
75 172 107 52 169
Other Financing Activities, net
0.00 0.75 292 -0.65 0.00
Effect of Exchange Rate Changes
- - 0.00 -0.52 -0.59
Cash Interest Paid
0.00 0.00 4.34 18 80
Cash Income Taxes Paid
0.32 2.61 6.94 9.17 4.91

Quarterly Cash Flow Statements for Pagaya Technologies

This table details how cash moves in and out of Pagaya Technologies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Change in Cash & Equivalents
-20 15 -47 -62 88 -42 -87 45 3.12
Net Cash From Operating Activities
-24 -1.84 16 19 18 15 -1.50 32 34
Net Cash From Continuing Operating Activities
-24 -1.84 16 19 18 15 -1.50 32 34
Net Income / (Loss) Continuing Operations
-99 -32 -46 -20 -32 -83 -74 -257 2.49
Consolidated Net Income / (Loss)
-99 -32 -46 -20 -32 -83 -74 -257 2.49
Depreciation Expense
3.52 4.47 5.18 5.97 6.32 7.04 7.12 8.28 7.72
Amortization Expense
- - - - 0.48 - - 1.67 2.40
Non-Cash Adjustments To Reconcile Net Income
85 33 60 30 36 75 94 268 46
Changes in Operating Assets and Liabilities, net
-14 -7.24 -2.64 2.64 6.81 16 -31 11 -24
Net Cash From Investing Activities
-100 -91 -125 -97 -228 -120 -111 -36 -27
Net Cash From Continuing Investing Activities
-100 -91 -125 -97 -228 -120 -111 -36 -27
Purchase of Property, Plant & Equipment
-5.53 -4.97 -5.06 -4.63 -5.15 -4.38 -4.24 -3.98 -3.78
Purchase of Investments
-122 -152 -163 -130 -262 -147 -130 -155 -82
Divestitures
1.61 - - - 0.00 - 0.03 - 0.16
Sale and/or Maturity of Investments
26 65 43 38 39 31 23 138 59
Net Cash From Financing Activities
103 110 63 12 299 64 25 49 -3.78
Net Cash From Continuing Financing Activities
103 110 63 12 299 64 25 49 -3.78
Repayment of Debt
-77 -63 -67 -54 -183 -44 -42 -272 -51
Payment of Dividends
-12 -17 -10 -4.45 -2.52 -2.80 -2.57 -1.93 -4.44
Issuance of Debt
182 110 132 44 386 110 63 260 49
Issuance of Common Equity
10 5.17 10 27 98 0.02 9.69 61 2.86
Effect of Exchange Rate Changes
0.00 -2.69 -1.51 3.69 -0.82 -0.90 0.54 0.59 -0.65

Annual Balance Sheets for Pagaya Technologies

This table presents Pagaya Technologies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2021 2022 2023 2024
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
590 1,045 1,208 1,291
Total Current Assets
247 420 303 351
Cash & Equivalents
191 310 186 188
Restricted Cash
7.00 23 17 19
Short-Term Investments
5.14 1.01 2.49 22
Accounts Receivable
32 59 80 98
Prepaid Expenses
6.26 27 18 25
Plant, Property, & Equipment, net
7.65 32 42 38
Total Noncurrent Assets
336 594 863 902
Long-Term Investments
292 489 741 778
Noncurrent Note & Lease Receivables
19 39 34 29
Goodwill
- 0.00 11 23
Intangible Assets
- 0.00 2.55 13
Other Noncurrent Operating Assets
19 66 75 58
Total Liabilities & Shareholders' Equity
590 1,045 1,208 1,291
Total Liabilities
106 280 468 775
Total Current Liabilities
29 128 75 195
Short-Term Debt
0.00 62 38 127
Accounts Payable
12 1.74 1.29 6.99
Accrued Expenses
17 49 29 45
Current Deferred & Payable Income Tax Liabilities
0.00 6.42 0.46 9.86
Other Current Liabilities
0.00 8.53 6.93 6.45
Total Noncurrent Liabilities
77 152 393 580
Long-Term Debt
38 93 324 517
Noncurrent Deferred & Payable Income Tax Liabilities
0.00 0.57 22 31
Other Noncurrent Operating Liabilities
27 50 47 32
Redeemable Noncontrolling Interest
307 0.00 74 74
Total Equity & Noncontrolling Interests
177 765 666 442
Total Preferred & Common Equity
1.29 554 560 326
Total Common Equity
1.29 554 560 326
Common Stock
113 968 1,102 1,282
Retained Earnings
-112 -414 -543 -944
Accumulated Other Comprehensive Income / (Loss)
0.00 -0.71 0.44 -11
Noncontrolling Interest
176 212 106 115

Quarterly Balance Sheets for Pagaya Technologies

This table presents Pagaya Technologies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025
Total Assets
1,483 1,453 1,371 1,278
Total Current Assets
399 361 298 356
Cash & Equivalents
274 234 147 187
Restricted Cash
17 17 18 18
Short-Term Investments
1.30 1.66 11 20
Accounts Receivable
87 93 98 108
Prepaid Expenses
19 15 24 23
Plant, Property, & Equipment, net
43 41 39 36
Total Noncurrent Assets
1,041 1,051 1,033 887
Long-Term Investments
920 936 938 762
Noncurrent Note & Lease Receivables
35 33 31 28
Goodwill
11 11 11 23
Intangible Assets
1.91 1.28 0.64 12
Other Noncurrent Operating Assets
73 70 53 61
Total Liabilities & Shareholders' Equity
1,483 1,453 1,371 1,278
Total Liabilities
683 763 754 763
Total Current Liabilities
169 241 254 199
Short-Term Debt
121 189 208 136
Accounts Payable
3.14 7.30 5.84 10
Accrued Expenses
37 36 33 34
Current Deferred & Payable Income Tax Liabilities
2.07 2.46 2.37 13
Other Current Liabilities
6.66 6.43 5.49 6.57
Total Noncurrent Liabilities
514 522 499 565
Long-Term Debt
445 444 446 508
Noncurrent Deferred & Payable Income Tax Liabilities
0.11 0.11 0.19 26
Other Noncurrent Operating Liabilities
43 41 31 31
Redeemable Noncontrolling Interest
74 74 74 74
Total Equity & Noncontrolling Interests
726 616 543 441
Total Preferred & Common Equity
627 526 462 335
Total Common Equity
627 526 462 335
Common Stock
1,215 1,236 1,259 1,299
Retained Earnings
-564 -639 -706 -936
Accumulated Other Comprehensive Income / (Loss)
-24 -71 -90 -27
Noncontrolling Interest
99 90 80 105

Annual Metrics And Ratios for Pagaya Technologies

This table displays calculated financial ratios and metrics derived from Pagaya Technologies' official financial filings.

Metric 2020 2021 2022 2023 2024
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - -
Revenue Growth
0.00% 379.33% 57.81% 8.43% 27.12%
EBITDA Growth
0.00% -383.10% -343.97% 40.00% -139.83%
EBIT Growth
0.00% -390.82% -348.31% 34.45% -132.45%
NOPAT Growth
0.00% -120.36% -4,229.57% 90.30% 373.93%
Net Income Growth
0.00% -448.98% -321.12% 32.80% -126.54%
EPS Growth
0.00% -448.98% -321.12% 32.80% -164.49%
Operating Cash Flow Growth
0.00% 1,070.10% -180.30% 123.94% 594.58%
Free Cash Flow Firm Growth
0.00% 0.00% -695.89% 69.87% 147.03%
Invested Capital Growth
0.00% 0.00% 262.94% 58.59% 7.60%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 6.32%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 0.00% -129.79%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 0.00% -115.34%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 46.09%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 0.00% -113.65%
EPS Q/Q Growth
0.00% 0.00% 0.00% 0.00% -131.02%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 0.00% 0.00% 24.56%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 6.32%
Profitability Metrics
- - - - -
Gross Margin
50.42% 51.05% 39.77% 37.33% 42.10%
EBITDA Margin
21.70% -12.82% -36.06% -19.95% -37.65%
Operating Margin
21.47% -1.22% -33.58% -3.00% 6.48%
EBIT Margin
21.41% -12.99% -36.90% -22.31% -40.80%
Profit (Net Income) Margin
20.12% -14.65% -39.09% -24.23% -43.18%
Tax Burden Percent
93.98% 112.77% 105.93% 108.59% 105.84%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
6.02% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -30.16% -282.11% -13.50% 29.05%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -1.55% -261.36% 15.19% 134.55%
Return on Net Nonoperating Assets (RNNOA)
0.00% 1.46% 235.26% -12.64% -100.03%
Return on Equity (ROE)
0.00% -28.70% -46.85% -26.14% -70.98%
Cash Return on Invested Capital (CROIC)
0.00% -230.16% -395.70% -58.82% 21.73%
Operating Return on Assets (OROA)
0.00% -10.44% -33.80% -16.08% -33.70%
Return on Assets (ROA)
0.00% -11.78% -35.81% -17.46% -35.66%
Return on Common Equity (ROCE)
0.00% -0.08% -20.80% -19.33% -50.09%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -52.89% -35.15% -136.51%
Net Operating Profit after Tax (NOPAT)
20 -4.07 -176 -17 47
NOPAT Margin
20.17% -0.86% -23.51% -2.10% 4.53%
Net Nonoperating Expense Percent (NNEP)
0.00% -28.62% -20.75% -28.69% -105.50%
Return On Investment Capital (ROIC_SIMPLE)
- - -19.14% -1.66% 4.31%
Cost of Revenue to Revenue
49.58% 48.95% 60.23% 62.67% 57.90%
SG&A Expenses to Revenue
10.78% 27.86% 39.28% 25.04% 23.33%
R&D to Revenue
12.46% 13.95% 20.15% 9.16% 7.42%
Operating Expenses to Revenue
28.96% 52.27% 73.35% 40.33% 35.63%
Earnings before Interest and Taxes (EBIT)
21 -62 -276 -181 -421
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
21 -61 -270 -162 -389
Valuation Ratios
- - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 1.68 2.24
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 1.73 2.51
Price to Revenue (P/Rev)
0.00 0.00 0.00 1.16 0.71
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 3.47 3.42
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.66 0.55
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 12.21
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 56.22 8.59
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 16.32
Leverage & Solvency
- - - - -
Debt to Equity
0.00 0.08 0.20 0.49 1.25
Long-Term Debt to Equity
0.00 0.08 0.12 0.44 1.00
Financial Leverage
0.00 -0.94 -0.90 -0.83 -0.74
Leverage Ratio
0.00 1.22 1.31 1.50 1.99
Compound Leverage Factor
0.00 1.22 1.31 1.50 1.99
Debt to Total Capital
0.00% 7.26% 16.81% 32.83% 55.52%
Short-Term Debt to Total Capital
0.00% 0.00% 6.72% 3.42% 10.94%
Long-Term Debt to Total Capital
0.00% 7.26% 10.09% 29.41% 44.58%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 92.50% 23.03% 16.36% 16.33%
Common Equity to Total Capital
0.00% 0.25% 60.16% 50.80% 28.16%
Debt to EBITDA
0.00 -0.62 -0.57 -2.23 -1.66
Net Debt to EBITDA
0.00 7.52 2.47 3.61 0.90
Long-Term Debt to EBITDA
0.00 -0.62 -0.34 -2.00 -1.33
Debt to NOPAT
0.00 -9.32 -0.88 -21.18 13.76
Net Debt to NOPAT
0.00 112.49 3.79 34.24 -7.46
Long-Term Debt to NOPAT
0.00 -9.32 -0.53 -18.97 11.05
Altman Z-Score
0.00 0.00 0.00 0.98 -0.59
Noncontrolling Interest Sharing Ratio
0.00% 99.73% 55.61% 26.05% 29.43%
Liquidity Ratios
- - - - -
Current Ratio
0.00 8.60 3.28 4.05 1.80
Quick Ratio
0.00 7.96 2.89 3.58 1.58
Cash Flow Metrics
- - - - -
Free Cash Flow to Firm (FCFF)
0.00 -31 -247 -74 35
Operating Cash Flow to CapEx
388.06% 751.98% -178.52% 47.44% 375.04%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - -
Asset Turnover
0.00 0.80 0.92 0.72 0.83
Accounts Receivable Turnover
0.00 14.68 16.36 11.71 10.77
Inventory Turnover
0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 62.05 38.10 22.18 25.96
Accounts Payable Turnover
0.00 20.06 67.74 336.49 144.40
Days Sales Outstanding (DSO)
0.00 24.87 22.31 31.18 33.90
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 18.19 5.39 1.08 2.53
Cash Conversion Cycle (CCC)
0.00 6.67 16.92 30.10 31.37
Capital & Investment Metrics
- - - - -
Invested Capital
0.00 27 98 155 167
Invested Capital Turnover
0.00 35.21 12.00 6.42 6.41
Increase / (Decrease) in Invested Capital
0.00 27 71 57 12
Enterprise Value (EV)
0.00 0.00 0.00 538 571
Market Capitalization
0.00 0.00 0.00 943 731
Book Value per Share
$0.00 $0.08 $14.47 $0.82 $4.15
Tangible Book Value per Share
$0.00 $0.08 $14.47 $0.80 $3.69
Total Capital
0.00 522 920 1,102 1,160
Total Debt
0.00 38 155 362 644
Total Long-Term Debt
0.00 38 93 324 517
Net Debt
0.00 -457 -668 -585 -349
Capital Expenditures (CapEx)
1.10 6.62 22 20 18
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 15 20 60 69
Debt-free Net Working Capital (DFNWC)
0.00 218 354 266 283
Net Working Capital (NWC)
0.00 218 292 228 156
Net Nonoperating Expense (NNE)
0.05 65 117 180 492
Net Nonoperating Obligations (NNO)
0.00 -457 -668 -585 -349
Total Depreciation and Amortization (D&A)
0.29 0.82 6.29 19 32
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 3.15% 2.71% 7.43% 6.64%
Debt-free Net Working Capital to Revenue
0.00% 45.91% 47.22% 32.78% 27.40%
Net Working Capital to Revenue
0.00% 45.91% 38.96% 28.14% 15.11%
Earnings Adjustments
- - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($8.28) $0.00 ($5.66)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 38.25M 0.00 70.88M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($8.28) $0.00 ($5.66)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 38.25M 0.00 70.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 56.94M 0.00 80.30M
Normalized Net Operating Profit after Tax (NOPAT)
20 -4.07 -176 -17 47
Normalized NOPAT Margin
20.17% -0.86% -23.51% -2.10% 4.53%
Pre Tax Income Margin
21.41% -12.99% -36.90% -22.31% -40.80%
Debt Service Ratios
- - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - -
Dividend Payout Ratio
99.73% -117.30% -26.56% -22.25% -2.20%
Augmented Payout Ratio
99.73% -134.51% -26.56% -22.25% -2.20%

Quarterly Metrics And Ratios for Pagaya Technologies

This table displays calculated financial ratios and metrics derived from Pagaya Technologies' official financial filings.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 31.42% 27.98% 21.48% 28.14% 18.23%
EBITDA Growth
0.00% 0.00% 0.00% 0.00% 77.54% -169.69% -87.59% -2,457.84% 150.69%
EBIT Growth
0.00% 0.00% 0.00% 0.00% 71.01% -151.23% -82.08% -1,505.64% 99.82%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% 130.79% 149.10% 13,717.28% 197.96% 520.09%
Net Income Growth
0.00% 0.00% 0.00% 0.00% 67.90% -157.25% -61.58% -1,183.26% 107.87%
EPS Growth
0.00% 0.00% 0.00% 0.00% 67.96% -96.23% -158.33% -1,300.00% 130.30%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 174.81% 941.90% -109.32% 69.21% 94.40%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 110.52%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 7.60% 11.53%
Revenue Q/Q Growth
0.00% 4.81% 8.25% 2.97% 12.49% 2.07% 2.75% 8.61% 3.79%
EBITDA Q/Q Growth
0.00% 74.37% -84.96% 78.50% -120.38% -200.49% -28.65% -193.22% 104.37%
EBIT Q/Q Growth
0.00% 70.49% -73.58% 68.19% -77.95% -155.70% -25.80% -180.50% 99.98%
NOPAT Q/Q Growth
0.00% 59.01% 101.58% 6,475.31% -27.81% -34.63% 345.28% 41.79% 50.24%
Net Income Q/Q Growth
0.00% 67.41% -42.94% 56.38% -58.02% -161.13% 10.22% -246.39% 100.97%
EPS Q/Q Growth
0.00% 67.41% -42.94% 56.38% -37.50% -215.15% 10.58% -261.29% 102.98%
Operating Cash Flow Q/Q Growth
0.00% 92.23% 977.23% 17.40% -6.54% -24.32% -109.71% 2,231.85% 7.37%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 12.46% -8.72% 107.37% 49.88%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% -0.80% -13.24% 17.59% 6.32% 2.82%
Profitability Metrics
- - - - - - - - -
Gross Margin
32.99% 38.34% 39.18% 38.32% 40.93% 41.84% 42.09% 43.38% 42.38%
EBITDA Margin
-47.39% -11.59% -19.80% -4.13% -8.10% -24.42% -30.57% -82.53% 3.47%
Operating Margin
-13.38% -5.23% 0.08% 4.89% 3.14% 2.01% 8.70% 11.36% 16.44%
EBIT Margin
-49.27% -13.87% -22.24% -6.87% -10.87% -27.23% -33.34% -86.09% -0.02%
Profit (Net Income) Margin
-52.84% -16.43% -21.69% -9.19% -12.91% -33.03% -28.86% -92.03% 0.86%
Tax Burden Percent
107.25% 118.45% 97.54% 133.75% 118.77% 121.29% 86.56% 106.89% -5,191.67%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 17.89% 24.83% 19.48% 75.31% 50.96% 76.14%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 22.60% 36.29% 50.47% 114.40% 110.80% 82.38%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% -17.86% -29.31% -40.70% -85.28% -82.37% -61.99%
Return on Equity (ROE)
0.00% 0.00% 0.00% 0.04% -4.48% -21.22% -9.97% -31.42% 14.15%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -47.95% 0.00% 0.00% 0.00% 21.73% 35.03%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% -4.95% -6.38% -17.34% -23.61% -71.11% -0.01%
Return on Assets (ROA)
0.00% 0.00% 0.00% -6.62% -7.58% -21.03% -20.44% -76.01% 0.67%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% 0.03% -3.51% -16.18% -7.47% -22.17% 10.36%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% -20.70% -34.28% -45.12% 0.00% -122.67%
Net Operating Profit after Tax (NOPAT)
-17 -7.17 0.11 7.46 5.38 3.52 16 22 33
NOPAT Margin
-9.37% -3.66% 0.05% 3.42% 2.19% 1.41% 6.09% 7.95% 11.51%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -4.70% -11.47% -30.99% -39.09% -59.84% -6.24%
Return On Investment Capital (ROIC_SIMPLE)
- - - 0.73% 0.42% - - 2.05% 3.08%
Cost of Revenue to Revenue
67.01% 61.66% 60.82% 61.68% 59.07% 58.16% 57.91% 56.62% 57.62%
SG&A Expenses to Revenue
27.39% 27.10% 25.23% 21.00% 25.71% 25.74% 22.47% 19.86% 15.93%
R&D to Revenue
11.32% 9.03% 8.52% 8.05% 7.90% 8.76% 6.47% 6.66% 6.71%
Operating Expenses to Revenue
46.38% 43.57% 39.10% 33.44% 37.80% 39.83% 33.39% 32.02% 25.94%
Earnings before Interest and Taxes (EBIT)
-92 -27 -47 -15 -27 -68 -86 -241 -0.05
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-88 -23 -42 -9.02 -20 -61 -79 -231 10
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 1.68 0.09 1.84 1.76 2.24 2.51
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 1.73 0.09 1.89 1.80 2.51 2.80
Price to Revenue (P/Rev)
0.00 0.00 0.00 1.16 0.07 1.05 0.84 0.71 0.78
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 3.47 0.00 4.31 3.23 3.42 3.95
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.66 0.00 0.62 0.52 0.55 0.63
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 34.97 15.82 12.21 9.06
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 56.22 0.00 8.11 9.49 8.59 8.14
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.32 11.88
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.49 0.71 0.92 1.06 1.25 1.25
Long-Term Debt to Equity
0.00 0.00 0.00 0.44 0.56 0.64 0.72 1.00 0.99
Financial Leverage
0.00 0.00 0.00 -0.79 -0.81 -0.81 -0.75 -0.74 -0.75
Leverage Ratio
0.00 0.00 0.00 1.50 1.85 2.11 2.22 1.99 2.10
Compound Leverage Factor
0.00 0.00 0.00 1.50 1.85 2.11 2.22 1.99 2.10
Debt to Total Capital
0.00% 0.00% 0.00% 32.83% 41.44% 47.84% 51.45% 55.52% 55.55%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 3.42% 8.84% 14.29% 16.38% 10.94% 11.72%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 29.41% 32.60% 33.56% 35.07% 44.58% 43.83%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 16.36% 12.69% 12.39% 12.17% 16.33% 15.50%
Common Equity to Total Capital
0.00% 0.00% 0.00% 50.80% 45.88% 39.77% 36.38% 28.16% 28.96%
Debt to EBITDA
0.00 0.00 0.00 -2.23 -6.03 -4.78 -3.87 -1.66 -1.79
Net Debt to EBITDA
0.00 0.00 0.00 3.61 6.88 4.20 2.72 0.90 0.96
Long-Term Debt to EBITDA
0.00 0.00 0.00 -2.00 -4.74 -3.35 -2.64 -1.33 -1.42
Debt to NOPAT
0.00 0.00 0.00 -21.18 97.85 38.42 20.42 13.76 8.61
Net Debt to NOPAT
0.00 0.00 0.00 34.24 -111.68 -33.77 -14.36 -7.46 -4.59
Long-Term Debt to NOPAT
0.00 0.00 0.00 -18.97 76.98 26.95 13.92 11.05 6.79
Altman Z-Score
0.00 0.00 0.00 1.44 0.23 0.73 0.47 -0.13 0.63
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 26.05% 21.66% 23.75% 25.07% 29.43% 26.83%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 0.00 0.00 4.05 2.36 1.50 1.17 1.80 1.79
Quick Ratio
0.00 0.00 0.00 3.58 2.14 1.36 1.01 1.58 1.58
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 0.00 -149 -130 -141 10 16
Operating Cash Flow to CapEx
-428.39% -37.02% 319.06% 408.91% 344.20% 353.68% -35.51% 806.41% 911.73%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.72 0.59 0.64 0.71 0.83 0.78
Accounts Receivable Turnover
0.00 0.00 0.00 11.71 9.97 9.90 9.88 10.77 11.05
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 22.18 20.36 22.78 24.67 25.96 27.30
Accounts Payable Turnover
0.00 0.00 0.00 336.49 168.61 75.83 98.36 144.40 94.33
Days Sales Outstanding (DSO)
0.00 0.00 0.00 31.18 36.63 36.86 36.95 33.90 33.03
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 1.08 2.16 4.81 3.71 2.53 3.87
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 30.10 34.46 32.05 33.24 31.37 29.16
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 0.00 0.00 155 154 134 157 167 172
Invested Capital Turnover
0.00 0.00 0.00 5.23 11.31 13.86 12.36 6.41 6.61
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 154 134 157 12 18
Enterprise Value (EV)
0.00 0.00 0.00 538 -416 576 507 571 678
Market Capitalization
0.00 957 1,080 943 57 968 812 731 842
Book Value per Share
$0.00 $0.00 $0.00 $0.82 $9.22 $6.93 $6.02 $4.15 $4.18
Tangible Book Value per Share
$0.00 $0.00 $0.00 $0.80 $9.03 $6.77 $5.87 $3.69 $3.75
Total Capital
0.00 0.00 0.00 1,102 1,366 1,323 1,271 1,160 1,159
Total Debt
0.00 0.00 0.00 362 566 633 654 644 644
Total Long-Term Debt
0.00 0.00 0.00 324 445 444 446 517 508
Net Debt
0.00 0.00 0.00 -585 -646 -556 -460 -349 -343
Capital Expenditures (CapEx)
5.53 4.97 5.06 4.63 5.15 4.38 4.24 3.98 3.78
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 60 58 56 76 69 68
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 266 351 309 252 283 293
Net Working Capital (NWC)
0.00 0.00 0.00 228 230 120 44 156 157
Net Nonoperating Expense (NNE)
81 25 46 27 37 86 90 279 31
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -585 -646 -556 -460 -349 -343
Total Depreciation and Amortization (D&A)
3.52 4.47 5.18 5.97 6.79 7.04 7.12 9.95 10
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 7.43% 6.64% 6.07% 7.85% 6.64% 6.32%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 32.78% 40.26% 33.38% 25.98% 27.40% 27.18%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 28.14% 26.38% 12.96% 4.53% 15.11% 14.57%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($2.88) ($0.33) ($1.04) ($0.93) ($3.36) $0.10
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 5.00M 64.50M 71.77M 72.73M 70.88M 75.77M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($2.88) ($0.33) ($1.04) ($0.93) ($3.36) $0.10
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 5.00M 64.50M 71.77M 72.73M 70.88M 77.04M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 ($2.88) $0.00 $0.00 $0.00 ($3.36) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 5.67M 75.90M 76.82M 78.66M 80.30M 80.71M
Normalized Net Operating Profit after Tax (NOPAT)
-17 -7.17 0.11 7.46 5.38 3.52 16 22 33
Normalized NOPAT Margin
-9.37% -3.66% 0.05% 3.42% 2.19% 1.41% 6.09% 7.95% 11.51%
Pre Tax Income Margin
-49.27% -13.87% -22.24% -6.87% -10.87% -27.23% -33.34% -86.09% -0.02%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% -22.25% -26.27% -11.19% -5.91% -2.20% -2.85%
Augmented Payout Ratio
0.00% 0.00% 0.00% -22.25% -26.27% -11.19% -6.49% -2.20% -2.85%

Key Financial Trends

Pagaya Technologies’ Revenue and Profitability Trends

Pagaya Technologies (NASDAQ: PGY) has shown a steady increase in its operating revenue over the last four years. For example, operating revenue rose from $186.6 million in Q1 2023 to approximately $290 million by Q1 2025. This consistent revenue growth indicates expanding business operations and customer adoption.

Gross profit margins have largely improved as well, with total gross profit increasing from about $61.6 million in Q1 2023 to nearly $123 million in Q1 2025. However, the company has struggled to achieve operating profit consistently, as operating expenses collectively remain substantial. Operating income fluctuated from a loss in early 2023 to a smaller positive amount in recent quarters (e.g., $47.7 million in Q1 2025), showing a trend toward operational efficiency improvements.

Cash Flow Insights

Despite net losses reported in many quarters, Pagaya’s cash flow from operating activities turned positive recently, such as $34.4 million in Q1 2025 and $32.1 million in Q4 2024. This improvement suggests better cash conversion from business activities, a positive sign for liquidity.

Investing activities consistently show significant cash outflows mainly driven by large purchases of investments and property, plant & equipment. These investments indicate the company's strategic focus on growth, but they also result in negative free cash flows in most periods.

Financing activities have primarily included debt issuance and repayment along with equity issuance. Debt levels have remained high but somewhat stable, with ongoing repayments balancing new debt issuance over time.

Balance Sheet Overview

Pagaya's total assets have remained high, supported by substantial long-term investments (around $762 million as of Q1 2025) and increasing cash & equivalents (close to $187 million in Q1 2025). Total liabilities also remain elevated, particularly long-term debt (~$508 million in Q1 2025), which maintains considerable financial leverage.

Key Points for Investors

  • Consistent revenue growth from $186.6M in Q1 2023 to $290M in Q1 2025, signaling strong top-line momentum.
  • Improving gross profit, nearly doubling over two years, indicating good cost control at the gross margin level.
  • Positive operating income emerging recently, such as $47.7M in Q1 2025, pointing to potential profitability improvements.
  • Operating cash flow turning positive in recent quarters, improving liquidity and operational cash efficiency.
  • Substantial ongoing investments in property, plant & equipment, and marketable securities, which may drive future growth but also cause cash outflows.
  • Debt issuance and repayment activities close to balanced, keeping net debt relatively stable but still sizable.
  • High long-term debt levels (~$508M in Q1 2025) maintain financial leverage; interest expenses could affect future profitability.
  • Net income remains largely negative or close to breakeven with some quarters of loss, underscoring the company's early-stage or growth investment status.
  • Diluted earnings per share mostly negative over the analyzed period, indicating persistent net losses affecting shareholders’ value.
  • Total equity has been decreasing from $725.9M in Q1 2023 to $440.8M in Q1 2025, partly due to accumulated losses and increasing liabilities.

Summary

Pagaya Technologies is demonstrating robust revenue growth and improving operational metrics, including recent positive operating income and cash flows. Nonetheless, the company has yet to consistently generate net profits and carries significant debt, characteristic of a growth-focused tech firm investing in its future. Investors should weigh the potential of expanding business fundamentals against ongoing losses and leverage risks when considering Pagaya's stock.

08/11/25 03:48 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Pagaya Technologies' Financials

When does Pagaya Technologies' fiscal year end?

According to the most recent income statement we have on file, Pagaya Technologies' financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Pagaya Technologies' net income changed over the last 4 years?

Pagaya Technologies' net income appears to be on an upward trend, with a most recent value of -$445.70 million in 2024, falling from $19.92 million in 2020. The previous period was -$196.74 million in 2023.

What is Pagaya Technologies' operating income?
Pagaya Technologies' total operating income in 2024 was $66.84 million, based on the following breakdown:
  • Total Gross Profit: $434.60 million
  • Total Operating Expenses: $367.76 million
How has Pagaya Technologies' revenue changed over the last 4 years?

Over the last 4 years, Pagaya Technologies' total revenue changed from $99.01 million in 2020 to $1.03 billion in 2024, a change of 942.6%.

How much debt does Pagaya Technologies have?

Pagaya Technologies' total liabilities were at $775.28 million at the end of 2024, a 65.5% increase from 2023, and a 632.4% increase since 2021.

How much cash does Pagaya Technologies have?

In the past 3 years, Pagaya Technologies' cash and equivalents has ranged from $186.48 million in 2023 to $309.79 million in 2022, and is currently $187.92 million as of their latest financial filing in 2024.

How has Pagaya Technologies' book value per share changed over the last 4 years?

Over the last 4 years, Pagaya Technologies' book value per share changed from 0.00 in 2020 to 4.15 in 2024, a change of 415.1%.



This page (NASDAQ:PGYWW) was last updated on 8/11/2025 by MarketBeat.com Staff
From Our Partners