Annual Income Statements for SoFi Technologies
This table shows SoFi Technologies' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for SoFi Technologies
This table shows SoFi Technologies' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-32 |
-34 |
-46 |
-267 |
47 |
87 |
17 |
61 |
332 |
71 |
97 |
Consolidated Net Income / (Loss) |
|
-40 |
-34 |
-48 |
-267 |
48 |
88 |
17 |
61 |
332 |
71 |
97 |
Net Income / (Loss) Continuing Operations |
|
-40 |
-34 |
-48 |
-267 |
48 |
88 |
17 |
61 |
332 |
71 |
97 |
Total Pre-Tax Income |
|
-39 |
-36 |
-49 |
-267 |
51 |
94 |
15 |
64 |
60 |
80 |
112 |
Total Revenue |
|
457 |
472 |
498 |
537 |
615 |
645 |
599 |
697 |
734 |
772 |
855 |
Net Interest Income / (Expense) |
|
209 |
236 |
291 |
345 |
390 |
403 |
413 |
431 |
470 |
499 |
518 |
Total Interest Income |
|
307 |
372 |
470 |
564 |
645 |
666 |
675 |
723 |
744 |
764 |
792 |
Loans and Leases Interest Income |
|
308 |
360 |
445 |
540 |
599 |
620 |
621 |
672 |
689 |
713 |
739 |
Other Interest Income |
|
7.11 |
11 |
25 |
24 |
46 |
46 |
54 |
51 |
55 |
51 |
54 |
Total Interest Expense |
|
99 |
136 |
179 |
219 |
256 |
263 |
262 |
292 |
274 |
265 |
275 |
Deposits Interest Expense |
|
151 |
73 |
107 |
209 |
363 |
211 |
249 |
279 |
320 |
254 |
263 |
Long-Term Debt Interest Expense |
|
-52 |
62 |
72 |
9.78 |
-108 |
52 |
13 |
13 |
-46 |
11 |
12 |
Other Interest Expense |
|
0.12 |
0.11 |
0.11 |
0.11 |
0.11 |
- |
0.11 |
0.11 |
0.11 |
0.12 |
0.18 |
Total Non-Interest Income |
|
248 |
236 |
207 |
192 |
226 |
242 |
186 |
266 |
264 |
273 |
337 |
Service Charges on Deposit Accounts |
|
81 |
73 |
82 |
82 |
87 |
86 |
147 |
91 |
88 |
86 |
162 |
Other Service Charges |
|
35 |
40 |
34 |
35 |
56 |
100 |
39 |
105 |
102 |
138 |
175 |
Provision for Credit Losses |
|
- |
- |
- |
- |
- |
7.18 |
12 |
- |
- |
5.68 |
10 |
Total Non-Interest Expense |
|
441 |
508 |
547 |
804 |
509 |
544 |
572 |
633 |
642 |
686 |
733 |
Marketing Expense |
|
287 |
292 |
310 |
312 |
317 |
298 |
317 |
355 |
378 |
394 |
417 |
Other Operating Expenses |
|
209 |
216 |
238 |
245 |
248 |
245 |
255 |
279 |
296 |
292 |
316 |
Income Tax Expense |
|
1.06 |
-1.64 |
-1.78 |
-0.24 |
3.25 |
6.18 |
-2.06 |
3.11 |
-273 |
8.67 |
15 |
Basic Earnings per Share |
|
($0.05) |
($0.05) |
($0.06) |
($0.29) |
$0.04 |
$0.08 |
$0.01 |
$0.06 |
$0.31 |
$0.06 |
$0.09 |
Weighted Average Basic Shares Outstanding |
|
900.89M |
929.27M |
936.57M |
951.18M |
945.02M |
982.62M |
1.06B |
1.07B |
1.05B |
1.10B |
1.11B |
Diluted Earnings per Share |
|
($0.05) |
($0.05) |
($0.06) |
($0.29) |
$0.04 |
$0.02 |
$0.01 |
$0.05 |
$0.31 |
$0.06 |
$0.08 |
Weighted Average Diluted Shares Outstanding |
|
900.89M |
929.27M |
936.57M |
951.18M |
945.02M |
1.04B |
1.07B |
1.10B |
1.10B |
1.19B |
1.18B |
Weighted Average Basic & Diluted Shares Outstanding |
|
934.55M |
940.90M |
950.11M |
958.74M |
976.74M |
1.06B |
1.07B |
1.09B |
1.10B |
1.11B |
1.20B |
Annual Cash Flow Statements for SoFi Technologies
This table details how cash moves in and out of SoFi Technologies' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
153 |
633 |
-555 |
1,078 |
1,769 |
-906 |
Net Cash From Operating Activities |
|
-55 |
-479 |
-1,350 |
-7,256 |
-7,227 |
-1,120 |
Net Cash From Continuing Operating Activities |
|
-55 |
-479 |
-1,350 |
-7,342 |
-7,227 |
-1,120 |
Net Income / (Loss) Continuing Operations |
|
-240 |
-224 |
-484 |
-320 |
-301 |
499 |
Consolidated Net Income / (Loss) |
|
-240 |
-224 |
-484 |
-320 |
-301 |
499 |
Provision For Loan Losses |
|
- |
0.00 |
7.57 |
- |
55 |
32 |
Depreciation Expense |
|
16 |
70 |
102 |
151 |
201 |
203 |
Amortization Expense |
|
33 |
28 |
18 |
18 |
20 |
13 |
Non-Cash Adjustments to Reconcile Net Income |
|
121 |
44 |
352 |
323 |
430 |
-254 |
Changes in Operating Assets and Liabilities, net |
|
14 |
-397 |
-1,345 |
-7,514 |
-7,633 |
-1,613 |
Net Cash From Investing Activities |
|
115 |
259 |
110 |
-106 |
-1,890 |
-4,821 |
Net Cash From Continuing Investing Activities |
|
115 |
259 |
110 |
-30 |
-1,870 |
-5,480 |
Purchase of Property, Leasehold Improvements and Equipment |
|
- |
0.00 |
0.00 |
11 |
9.78 |
9.35 |
Purchase of Investment Securities |
|
-41 |
-57 |
-321 |
-80 |
-2,413 |
-6,566 |
Sale and/or Maturity of Investments |
|
165 |
324 |
431 |
39 |
533 |
1,077 |
Other Investing Activities, net |
|
-9.05 |
-7.64 |
0.00 |
- |
0.00 |
0.00 |
Net Cash From Financing Activities |
|
93 |
854 |
685 |
8,439 |
10,886 |
5,035 |
Net Cash From Continuing Financing Activities |
|
93 |
854 |
685 |
8,439 |
10,886 |
5,035 |
Net Change in Deposits |
|
- |
0.00 |
0.00 |
7,153 |
11,232 |
6,954 |
Issuance of Debt |
|
12,400 |
547 |
1,192 |
1,858 |
521 |
-1,137 |
Repayment of Debt |
|
-12,832 |
4.91 |
-2,110 |
-525 |
-812 |
-361 |
Repurchase of Preferred Equity |
|
0.00 |
0.00 |
-283 |
0.00 |
0.00 |
-323 |
Payment of Dividends |
|
-24 |
-41 |
-40 |
-40 |
-40 |
-17 |
Other Financing Activities, Net |
|
-14 |
-27 |
1,927 |
-6.37 |
-14 |
-82 |
Effect of Exchange Rate Changes |
|
-0.01 |
-0.15 |
0.05 |
0.57 |
0.68 |
0.00 |
Cash Interest Paid |
|
225 |
129 |
95 |
151 |
720 |
1,118 |
Cash Income Taxes Paid |
|
0.01 |
0.53 |
1.76 |
2.57 |
14 |
27 |
Quarterly Cash Flow Statements for SoFi Technologies
This table details how cash moves in and out of SoFi Technologies' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Net Change in Cash & Equivalents |
|
585 |
1,131 |
524 |
-204 |
319 |
532 |
-1,416 |
238 |
-260 |
6.78 |
-1.53 |
Net Cash From Operating Activities |
|
-2,419 |
-2,213 |
-2,080 |
-2,687 |
-248 |
738 |
-484 |
-1,174 |
-200 |
22 |
-1,467 |
Net Cash From Continuing Operating Activities |
|
-2,505 |
-2,213 |
-2,080 |
-2,737 |
-198 |
738 |
-484 |
-1,174 |
-200 |
22 |
-1,467 |
Net Income / (Loss) Continuing Operations |
|
-40 |
-34 |
-48 |
-267 |
48 |
88 |
17 |
61 |
332 |
71 |
97 |
Consolidated Net Income / (Loss) |
|
-40 |
-34 |
-48 |
-267 |
48 |
88 |
17 |
61 |
332 |
71 |
97 |
Provision For Loan Losses |
|
- |
8.41 |
13 |
- |
- |
7.18 |
12 |
6.01 |
6.88 |
5.68 |
10 |
Depreciation Expense |
|
42 |
45 |
50 |
53 |
53 |
49 |
50 |
52 |
54 |
55 |
57 |
Amortization Expense |
|
6.19 |
4.85 |
5.71 |
4.49 |
5.06 |
4.23 |
3.98 |
2.61 |
2.66 |
2.44 |
2.92 |
Non-Cash Adjustments to Reconcile Net Income |
|
60 |
62 |
70 |
308 |
-10 |
-39 |
33 |
-29 |
-216 |
-13 |
405 |
Changes in Operating Assets and Liabilities, net |
|
-2,534 |
-2,299 |
-2,171 |
-2,814 |
-349 |
629 |
-600 |
-1,265 |
-380 |
-100 |
-2,039 |
Net Cash From Investing Activities |
|
-51 |
-40 |
-268 |
-169 |
-1,414 |
-1,261 |
-2,195 |
-84 |
-1,281 |
-1,440 |
-1,722 |
Net Cash From Continuing Investing Activities |
|
14 |
-35 |
-263 |
-168 |
-1,405 |
-1,257 |
-2,189 |
-79 |
-1,955 |
-1,437 |
-1,717 |
Purchase of Property, Leasehold Improvements and Equipment |
|
5.02 |
2.81 |
2.25 |
2.37 |
2.35 |
2.13 |
2.76 |
2.50 |
1.97 |
1.64 |
2.53 |
Purchase of Investment Securities |
|
166 |
-339 |
-313 |
-177 |
-1,584 |
-1,402 |
-2,545 |
-874 |
-1,745 |
-1,573 |
-2,067 |
Sale and/or Maturity of Investments |
|
-157 |
302 |
48 |
6.55 |
177 |
143 |
353 |
792 |
-212 |
134 |
347 |
Net Cash From Financing Activities |
|
3,055 |
3,384 |
2,871 |
2,651 |
1,980 |
1,055 |
1,263 |
1,495 |
1,221 |
1,426 |
3,188 |
Net Cash From Continuing Financing Activities |
|
3,055 |
3,384 |
2,871 |
2,651 |
1,980 |
1,055 |
1,263 |
1,495 |
1,221 |
1,426 |
3,188 |
Net Change in Deposits |
|
2,294 |
2,755 |
2,638 |
2,904 |
2,935 |
2,897 |
1,400 |
1,357 |
1,300 |
1,481 |
2,286 |
Issuance of Debt |
|
1,037 |
784 |
521 |
-62 |
-722 |
-1,582 |
334 |
186 |
-76 |
-31 |
899 |
Repayment of Debt |
|
-255 |
-152 |
-264 |
-188 |
-209 |
-176 |
-128 |
-43 |
-15 |
-18 |
-4.46 |
Other Financing Activities, Net |
|
-1.39 |
-2.25 |
-4.21 |
-3.18 |
-4.51 |
-84 |
-3.83 |
-4.75 |
11 |
-5.40 |
-3.70 |
Effect of Exchange Rate Changes |
|
0.34 |
-0.29 |
0.39 |
0.10 |
0.48 |
-0.18 |
-0.14 |
0.56 |
-0.25 |
-0.27 |
-0.56 |
Annual Balance Sheets for SoFi Technologies
This table presents SoFi Technologies' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
8,563 |
9,176 |
19,008 |
30,075 |
36,251 |
Cash and Due from Banks |
|
873 |
495 |
1,422 |
3,085 |
2,538 |
Restricted Cash |
|
451 |
274 |
424 |
531 |
171 |
Trading Account Securities |
|
108 |
589 |
397 |
702 |
1,896 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
- |
5,953 |
13,557 |
15,397 |
17,685 |
Premises and Equipment, Net |
|
81 |
112 |
170 |
217 |
288 |
Goodwill |
|
899 |
899 |
1,623 |
1,394 |
1,394 |
Intangible Assets |
|
355 |
285 |
442 |
364 |
298 |
Other Assets |
|
5,779 |
571 |
972 |
8,386 |
11,982 |
Total Liabilities & Shareholders' Equity |
|
8,563 |
9,176 |
19,008 |
30,075 |
36,251 |
Total Liabilities |
|
5,510 |
4,479 |
13,479 |
24,520 |
29,726 |
Non-Interest Bearing Deposits |
|
- |
0.00 |
77 |
52 |
117 |
Interest Bearing Deposits |
|
- |
0.00 |
7,266 |
18,569 |
25,861 |
Long-Term Debt |
|
4,799 |
3,948 |
5,486 |
5,233 |
3,093 |
Other Long-Term Liabilities |
|
711 |
531 |
651 |
666 |
655 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
-120 |
4,377 |
5,208 |
5,235 |
6,525 |
Total Preferred & Common Equity |
|
-120 |
4,377 |
5,208 |
5,235 |
6,525 |
Total Common Equity |
|
-120 |
4,377 |
5,208 |
5,235 |
6,525 |
Common Stock |
|
579 |
5,562 |
6,720 |
7,040 |
7,839 |
Retained Earnings |
|
-699 |
-1,183 |
-1,504 |
-1,804 |
-1,306 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.17 |
-1.47 |
-8.30 |
-1.21 |
-8.37 |
Quarterly Balance Sheets for SoFi Technologies
This table presents SoFi Technologies' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Total Assets |
|
15,835 |
22,453 |
25,561 |
27,977 |
31,306 |
32,642 |
34,380 |
37,749 |
41,112 |
Cash and Due from Banks |
|
935 |
2,488 |
3,016 |
2,814 |
3,693 |
2,335 |
2,355 |
2,086 |
2,123 |
Restricted Cash |
|
326 |
490 |
485 |
483 |
455 |
397 |
615 |
630 |
592 |
Trading Account Securities |
|
195 |
360 |
548 |
580 |
973 |
1,566 |
1,554 |
2,153 |
2,375 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Loans Held for Sale |
|
- |
15,858 |
18,214 |
20,994 |
15,116 |
15,894 |
17,325 |
18,226 |
20,063 |
Premises and Equipment, Net |
|
164 |
180 |
191 |
202 |
228 |
246 |
266 |
317 |
355 |
Goodwill |
|
1,623 |
1,623 |
1,641 |
1,394 |
1,394 |
1,394 |
1,394 |
1,394 |
1,394 |
Intangible Assets |
|
457 |
420 |
412 |
387 |
347 |
331 |
315 |
280 |
264 |
Other Assets |
|
12,134 |
1,034 |
1,043 |
1,124 |
9,099 |
10,479 |
10,557 |
12,664 |
13,948 |
Total Liabilities & Shareholders' Equity |
|
15,835 |
22,453 |
25,561 |
27,977 |
31,306 |
32,642 |
34,380 |
37,749 |
41,112 |
Total Liabilities |
|
10,334 |
16,899 |
19,983 |
22,603 |
25,160 |
26,740 |
28,259 |
31,071 |
34,252 |
Non-Interest Bearing Deposits |
|
90 |
72 |
68 |
65 |
54 |
51 |
56 |
120 |
130 |
Interest Bearing Deposits |
|
4,942 |
10,016 |
12,672 |
15,607 |
21,550 |
22,946 |
24,352 |
27,136 |
29,411 |
Long-Term Debt |
|
4,569 |
6,126 |
6,484 |
6,241 |
2,891 |
3,107 |
3,180 |
3,046 |
3,943 |
Other Long-Term Liabilities |
|
733 |
685 |
748 |
690 |
664 |
637 |
671 |
768 |
768 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,181 |
5,234 |
5,258 |
5,053 |
5,826 |
5,901 |
6,121 |
6,679 |
6,861 |
Total Preferred & Common Equity |
|
5,181 |
5,234 |
5,258 |
5,053 |
5,826 |
5,901 |
6,121 |
6,679 |
6,861 |
Total Common Equity |
|
5,181 |
5,234 |
5,258 |
5,053 |
5,826 |
5,901 |
6,121 |
6,679 |
6,861 |
Common Stock |
|
6,654 |
6,778 |
6,848 |
6,905 |
7,544 |
7,602 |
7,751 |
7,910 |
7,994 |
Retained Earnings |
|
-1,464 |
-1,538 |
-1,585 |
-1,852 |
-1,716 |
-1,699 |
-1,638 |
-1,234 |
-1,137 |
Accumulated Other Comprehensive Income / (Loss) |
|
-9.60 |
-6.34 |
-5.12 |
0.60 |
-2.09 |
-1.48 |
8.11 |
2.83 |
3.59 |
Annual Metrics And Ratios for SoFi Technologies
This table displays calculated financial ratios and metrics derived from SoFi Technologies' official financial filings.
Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
27.76% |
74.15% |
59.77% |
34.91% |
26.01% |
EBITDA Growth |
|
0.00% |
-20.97% |
-56.84% |
73.78% |
73.94% |
2,052.10% |
EBIT Growth |
|
0.00% |
-37.11% |
-46.47% |
45.05% |
6.87% |
207.65% |
NOPAT Growth |
|
0.00% |
-37.11% |
-46.47% |
33.76% |
5.51% |
336.55% |
Net Income Growth |
|
0.00% |
6.53% |
-115.99% |
33.79% |
6.14% |
265.81% |
EPS Growth |
|
0.00% |
-6.97% |
76.74% |
60.00% |
10.00% |
208.33% |
Operating Cash Flow Growth |
|
0.00% |
-775.77% |
-181.68% |
-437.38% |
0.40% |
84.51% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
86.02% |
-129.36% |
100.58% |
9,124.02% |
Invested Capital Growth |
|
0.00% |
0.00% |
10.10% |
27.40% |
-2.05% |
-8.33% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.20% |
8.08% |
4.64% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
60.11% |
80.31% |
-3.36% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
32.07% |
26.93% |
-5.18% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.11% |
23.03% |
132.91% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.14% |
22.62% |
132.91% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-150.63% |
20.00% |
225.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-1,141.59% |
-19.47% |
23.10% |
4.10% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
100.83% |
-44.73% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
9.38% |
-7.12% |
6.33% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-43.02% |
-40.74% |
-36.69% |
-6.02% |
-1.16% |
18.02% |
EBIT Margin |
|
-54.13% |
-58.09% |
-48.86% |
-16.80% |
-11.60% |
9.91% |
Profit (Net Income) Margin |
|
-54.15% |
-39.62% |
-49.14% |
-20.36% |
-14.17% |
18.64% |
Tax Burden Percent |
|
100.04% |
68.20% |
100.57% |
100.53% |
99.86% |
213.70% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
120.55% |
122.32% |
88.04% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-113.70% |
Return on Invested Capital (ROIC) |
|
0.00% |
-5.86% |
-4.08% |
-2.27% |
-1.93% |
4.82% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-5.61% |
-7.45% |
-4.33% |
-3.61% |
4.82% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-8.82% |
-8.40% |
-4.00% |
-3.49% |
3.43% |
Return on Equity (ROE) |
|
0.00% |
-14.67% |
-12.49% |
-6.27% |
-5.43% |
8.26% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-205.86% |
-13.70% |
-26.37% |
0.14% |
13.51% |
Operating Return on Assets (OROA) |
|
0.00% |
-3.84% |
-5.42% |
-1.88% |
-1.00% |
0.80% |
Return on Assets (ROA) |
|
0.00% |
-2.62% |
-5.46% |
-2.27% |
-1.23% |
1.50% |
Return on Common Equity (ROCE) |
|
0.00% |
0.58% |
-6.86% |
-5.87% |
-5.11% |
8.04% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
186.53% |
-11.06% |
-6.15% |
-5.75% |
7.64% |
Net Operating Profit after Tax (NOPAT) |
|
-168 |
-230 |
-337 |
-223 |
-211 |
499 |
NOPAT Margin |
|
-37.89% |
-40.66% |
-34.20% |
-14.18% |
-9.93% |
18.64% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.25% |
3.36% |
2.06% |
1.68% |
0.00% |
SG&A Expenses to Revenue |
|
93.45% |
84.48% |
71.38% |
65.02% |
57.98% |
50.40% |
Operating Expenses to Revenue |
|
154.13% |
158.09% |
148.86% |
116.80% |
111.60% |
90.09% |
Earnings before Interest and Taxes (EBIT) |
|
-240 |
-329 |
-481 |
-264 |
-246 |
265 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-190 |
-230 |
-361 |
-95 |
-25 |
482 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.91 |
0.82 |
1.82 |
2.56 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.99 |
1.36 |
2.74 |
3.46 |
Price to Revenue (P/Rev) |
|
1.58 |
2.21 |
12.95 |
2.72 |
4.49 |
6.25 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.51 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.01 |
1.88 |
0.75 |
1.06 |
1.73 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
13.97 |
16.51 |
5.24 |
5.41 |
6.41 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.59 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
64.72 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.40 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
757.83 |
12.28 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.57 |
0.84 |
0.99 |
0.94 |
0.49 |
Long-Term Debt to Equity |
|
0.00 |
1.57 |
0.84 |
0.99 |
0.94 |
0.49 |
Financial Leverage |
|
0.00 |
1.57 |
1.13 |
0.92 |
0.97 |
0.71 |
Leverage Ratio |
|
0.00 |
2.80 |
2.29 |
2.76 |
4.43 |
5.51 |
Compound Leverage Factor |
|
0.00 |
2.80 |
2.29 |
3.32 |
5.42 |
4.85 |
Debt to Total Capital |
|
0.00% |
61.11% |
45.66% |
49.81% |
48.51% |
32.72% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
61.11% |
45.66% |
49.81% |
48.51% |
32.72% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
40.42% |
3.71% |
2.91% |
2.97% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
-1.53% |
50.63% |
47.28% |
48.52% |
67.28% |
Debt to EBITDA |
|
0.00 |
-20.83 |
-10.93 |
-57.91 |
-211.94 |
6.58 |
Net Debt to EBITDA |
|
0.00 |
-15.09 |
-8.80 |
-38.42 |
-65.52 |
0.92 |
Long-Term Debt to EBITDA |
|
0.00 |
-20.83 |
-10.93 |
-57.91 |
-211.94 |
6.58 |
Debt to NOPAT |
|
0.00 |
-20.87 |
-11.72 |
-24.59 |
-24.83 |
6.36 |
Net Debt to NOPAT |
|
0.00 |
-15.11 |
-9.44 |
-16.31 |
-7.67 |
0.89 |
Long-Term Debt to NOPAT |
|
0.00 |
-20.87 |
-11.72 |
-24.59 |
-24.83 |
6.36 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
103.93% |
45.08% |
6.27% |
5.78% |
2.65% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8,082 |
-1,130 |
-2,592 |
15 |
1,397 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-43.55 |
-10.99 |
-13.69 |
0.02 |
1.28 |
Operating Cash Flow to Interest Expense |
|
-0.20 |
-2.58 |
-13.14 |
-38.34 |
-9.16 |
-1.03 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.20 |
-2.58 |
-13.14 |
-38.28 |
-9.14 |
-1.02 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.07 |
0.11 |
0.11 |
0.09 |
0.08 |
Fixed Asset Turnover |
|
0.00 |
6.94 |
10.19 |
11.16 |
10.97 |
10.60 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
7,852 |
8,646 |
11,014 |
10,788 |
9,890 |
Invested Capital Turnover |
|
0.00 |
0.14 |
0.12 |
0.16 |
0.19 |
0.26 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
7,852 |
793 |
2,369 |
-226 |
-898 |
Enterprise Value (EV) |
|
0.00 |
7,901 |
16,257 |
8,238 |
11,478 |
17,155 |
Market Capitalization |
|
700 |
1,252 |
12,757 |
4,278 |
9,539 |
16,711 |
Book Value per Share |
|
$0.00 |
($1.19) |
$5.42 |
$5.61 |
$5.46 |
$6.01 |
Tangible Book Value per Share |
|
$0.00 |
($13.66) |
$3.96 |
$3.39 |
$3.63 |
$4.45 |
Total Capital |
|
0.00 |
7,852 |
8,646 |
11,014 |
10,788 |
9,699 |
Total Debt |
|
0.00 |
4,799 |
3,948 |
5,486 |
5,233 |
3,174 |
Total Long-Term Debt |
|
0.00 |
4,799 |
3,948 |
5,486 |
5,233 |
3,174 |
Net Debt |
|
0.00 |
3,475 |
3,180 |
3,640 |
1,618 |
443 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
-11 |
-9.78 |
-9.35 |
Net Nonoperating Expense (NNE) |
|
72 |
-5.91 |
147 |
97 |
90 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
4,799 |
3,948 |
5,486 |
5,233 |
3,365 |
Total Depreciation and Amortization (D&A) |
|
49 |
98 |
120 |
170 |
222 |
217 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.00) |
($0.40) |
($0.36) |
$0.46 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
526.73M |
900.89M |
945.02M |
1.05B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.00) |
($0.40) |
($0.36) |
$0.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
526.73M |
900.89M |
945.02M |
1.10B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
828.59M |
934.55M |
976.74M |
1.10B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-168 |
-230 |
-337 |
-223 |
-38 |
163 |
Normalized NOPAT Margin |
|
-37.89% |
-40.66% |
-34.20% |
-14.18% |
-1.78% |
6.11% |
Pre Tax Income Margin |
|
-54.13% |
-58.09% |
-48.86% |
-20.26% |
-14.19% |
8.72% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.86 |
-1.77 |
-4.68 |
-1.40 |
-0.31 |
0.24 |
NOPAT to Interest Expense |
|
-0.60 |
-1.24 |
-3.28 |
-1.18 |
-0.27 |
0.46 |
EBIT Less CapEx to Interest Expense |
|
-0.86 |
-1.77 |
-4.68 |
-1.34 |
-0.30 |
0.25 |
NOPAT Less CapEx to Interest Expense |
|
-0.60 |
-1.24 |
-3.28 |
-1.12 |
-0.25 |
0.47 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-9.98% |
-18.09% |
-8.35% |
-12.62% |
-13.44% |
3.31% |
Augmented Payout Ratio |
|
-13.65% |
-18.11% |
-8.46% |
-12.62% |
-13.44% |
3.31% |
Quarterly Metrics And Ratios for SoFi Technologies
This table displays calculated financial ratios and metrics derived from SoFi Technologies' official financial filings.
Metric |
|
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
59.90% |
42.93% |
37.37% |
26.70% |
34.76% |
36.61% |
20.20% |
29.77% |
19.29% |
19.65% |
42.82% |
EBITDA Growth |
|
181.05% |
118.89% |
112.11% |
-594.88% |
157.51% |
941.50% |
959.28% |
156.34% |
-10.19% |
-10.81% |
149.30% |
EBIT Growth |
|
114.05% |
67.10% |
48.46% |
-258.53% |
589.74% |
361.31% |
131.10% |
123.92% |
-13.63% |
-21.33% |
631.37% |
NOPAT Growth |
|
64.42% |
67.10% |
48.46% |
-258.53% |
275.74% |
448.81% |
150.40% |
132.51% |
593.91% |
-19.23% |
458.85% |
Net Income Growth |
|
63.96% |
68.81% |
50.38% |
-259.37% |
219.76% |
355.78% |
136.60% |
122.78% |
593.91% |
-19.23% |
458.85% |
EPS Growth |
|
-104.39% |
64.29% |
50.00% |
-222.22% |
180.00% |
140.00% |
116.67% |
117.24% |
675.00% |
200.00% |
700.00% |
Operating Cash Flow Growth |
|
-95.65% |
-118.82% |
-119.98% |
6.73% |
89.75% |
133.36% |
76.71% |
56.32% |
19.29% |
-97.09% |
-202.85% |
Free Cash Flow Firm Growth |
|
0.00% |
87.29% |
-17.04% |
37.76% |
111.43% |
317.01% |
207.15% |
237.07% |
349.42% |
-122.57% |
-155.27% |
Invested Capital Growth |
|
27.40% |
11.80% |
30.68% |
15.35% |
-2.05% |
-22.63% |
-25.32% |
-19.92% |
-8.33% |
7.61% |
19.93% |
Revenue Q/Q Growth |
|
7.71% |
3.39% |
5.48% |
7.87% |
14.56% |
4.81% |
-7.19% |
16.46% |
5.31% |
5.13% |
10.78% |
EBITDA Q/Q Growth |
|
311.59% |
-77.92% |
-53.89% |
-3,325.60% |
178.41% |
-10.70% |
-53.10% |
71.55% |
25.01% |
-6.99% |
24.98% |
EBIT Q/Q Growth |
|
120.66% |
-334.41% |
-36.80% |
-441.12% |
139.75% |
-11.19% |
-83.72% |
316.26% |
43.51% |
-12.94% |
40.62% |
NOPAT Q/Q Growth |
|
47.69% |
7.42% |
-36.80% |
-441.12% |
125.64% |
83.76% |
-80.23% |
249.03% |
447.33% |
-78.61% |
36.77% |
Net Income Q/Q Growth |
|
46.09% |
13.96% |
-38.14% |
-460.86% |
117.97% |
83.76% |
-80.23% |
249.03% |
447.33% |
-78.61% |
36.77% |
EPS Q/Q Growth |
|
44.44% |
0.00% |
-20.00% |
-383.33% |
113.79% |
-50.00% |
-50.00% |
400.00% |
520.00% |
-80.65% |
33.33% |
Operating Cash Flow Q/Q Growth |
|
16.02% |
8.52% |
6.00% |
-29.16% |
90.77% |
397.75% |
-165.61% |
-142.29% |
82.95% |
110.75% |
-6,922.19% |
Free Cash Flow Firm Q/Q Growth |
|
13.90% |
47.48% |
-127.82% |
39.58% |
115.81% |
897.08% |
12.49% |
-22.71% |
-48.16% |
-150.07% |
-175.51% |
Invested Capital Q/Q Growth |
|
9.38% |
6.04% |
3.27% |
-3.71% |
-7.12% |
-16.23% |
-0.32% |
3.26% |
6.33% |
-1.67% |
11.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
14.00% |
2.99% |
1.31% |
-39.08% |
26.75% |
22.79% |
11.52% |
16.96% |
20.14% |
17.82% |
20.10% |
EBIT Margin |
|
3.37% |
-7.64% |
-9.91% |
-49.69% |
17.24% |
14.61% |
2.56% |
9.16% |
12.48% |
10.34% |
13.12% |
Profit (Net Income) Margin |
|
-8.76% |
-7.29% |
-9.55% |
-49.64% |
7.79% |
13.65% |
2.91% |
8.71% |
45.29% |
9.21% |
11.38% |
Tax Burden Percent |
|
102.71% |
95.46% |
96.39% |
99.91% |
93.66% |
93.44% |
113.46% |
95.13% |
554.82% |
89.14% |
86.69% |
Interest Burden Percent |
|
-253.20% |
100.00% |
100.00% |
100.00% |
48.22% |
100.00% |
100.00% |
100.00% |
65.39% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.34% |
6.56% |
-13.46% |
4.87% |
-454.82% |
10.86% |
13.31% |
Return on Invested Capital (ROIC) |
|
-0.96% |
-0.83% |
-1.21% |
-6.30% |
1.52% |
3.03% |
0.66% |
2.13% |
11.72% |
2.75% |
3.51% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.23% |
-1.00% |
-1.46% |
-7.78% |
1.52% |
3.03% |
0.66% |
2.13% |
11.72% |
2.75% |
3.51% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.13% |
-0.99% |
-1.35% |
-7.73% |
1.47% |
2.33% |
0.55% |
1.75% |
8.34% |
1.27% |
1.94% |
Return on Equity (ROE) |
|
-2.09% |
-1.82% |
-2.55% |
-14.03% |
2.98% |
5.36% |
1.21% |
3.88% |
20.06% |
4.03% |
5.45% |
Cash Return on Invested Capital (CROIC) |
|
-26.37% |
-12.70% |
-27.91% |
-16.78% |
0.14% |
24.36% |
28.29% |
24.17% |
13.51% |
-2.19% |
-12.45% |
Operating Return on Assets (OROA) |
|
0.38% |
-0.76% |
-0.96% |
-4.46% |
1.49% |
1.25% |
0.21% |
0.75% |
1.00% |
0.84% |
1.09% |
Return on Assets (ROA) |
|
-0.98% |
-0.72% |
-0.92% |
-4.45% |
0.67% |
1.17% |
0.24% |
0.71% |
3.64% |
0.75% |
0.94% |
Return on Common Equity (ROCE) |
|
-1.96% |
-1.71% |
-2.40% |
-13.20% |
2.81% |
5.06% |
1.18% |
3.77% |
19.52% |
3.93% |
5.45% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.67% |
-3.73% |
-7.69% |
0.00% |
-3.06% |
-1.92% |
3.50% |
0.00% |
7.21% |
8.19% |
Net Operating Profit after Tax (NOPAT) |
|
-27 |
-25 |
-35 |
-187 |
48 |
88 |
17 |
61 |
332 |
71 |
97 |
NOPAT Margin |
|
-5.97% |
-5.35% |
-6.93% |
-34.78% |
7.79% |
13.65% |
2.91% |
8.71% |
45.29% |
9.21% |
11.38% |
Net Nonoperating Expense Percent (NNEP) |
|
0.27% |
0.17% |
0.26% |
1.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
62.84% |
61.89% |
62.18% |
58.16% |
51.43% |
46.25% |
52.94% |
50.87% |
51.52% |
51.10% |
48.76% |
Operating Expenses to Revenue |
|
96.63% |
107.64% |
109.91% |
149.69% |
82.76% |
85.39% |
97.44% |
90.84% |
87.52% |
88.93% |
85.70% |
Earnings before Interest and Taxes (EBIT) |
|
15 |
-36 |
-49 |
-267 |
106 |
94 |
15 |
64 |
92 |
80 |
112 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
64 |
14 |
6.51 |
-210 |
165 |
147 |
69 |
118 |
148 |
138 |
172 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.82 |
1.08 |
1.49 |
1.50 |
1.82 |
1.20 |
1.18 |
1.37 |
2.56 |
1.91 |
2.93 |
Price to Tangible Book Value (P/TBV) |
|
1.36 |
1.78 |
2.45 |
2.32 |
2.74 |
1.71 |
1.67 |
1.90 |
3.46 |
2.55 |
3.87 |
Price to Revenue (P/Rev) |
|
2.72 |
3.31 |
4.24 |
3.87 |
4.49 |
3.05 |
2.92 |
3.28 |
6.25 |
4.55 |
6.58 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39.25 |
33.51 |
26.42 |
35.79 |
Dividend Yield |
|
0.00% |
0.00% |
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% |
2.55% |
2.98% |
3.78% |
2.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.75 |
0.78 |
0.92 |
0.93 |
1.06 |
0.67 |
0.82 |
0.92 |
1.73 |
1.35 |
1.98 |
Enterprise Value to Revenue (EV/Rev) |
|
5.24 |
5.33 |
6.02 |
5.53 |
5.41 |
2.64 |
3.07 |
3.36 |
6.41 |
4.67 |
6.98 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
205.22 |
0.00 |
0.00 |
56.04 |
43.16 |
17.22 |
35.59 |
27.77 |
39.28 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.73 |
64.72 |
52.52 |
67.64 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
40.11 |
34.40 |
27.16 |
38.03 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
757.83 |
2.40 |
2.47 |
3.40 |
12.28 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.99 |
1.10 |
1.16 |
1.16 |
0.94 |
0.47 |
0.53 |
0.52 |
0.49 |
0.46 |
0.57 |
Long-Term Debt to Equity |
|
0.99 |
1.10 |
1.16 |
1.16 |
0.94 |
0.47 |
0.53 |
0.52 |
0.49 |
0.46 |
0.57 |
Financial Leverage |
|
0.92 |
1.00 |
0.92 |
0.99 |
0.97 |
0.77 |
0.84 |
0.82 |
0.71 |
0.46 |
0.55 |
Leverage Ratio |
|
2.76 |
3.13 |
3.45 |
4.03 |
4.43 |
4.59 |
5.07 |
5.42 |
5.51 |
5.38 |
5.78 |
Compound Leverage Factor |
|
-6.98 |
3.13 |
3.45 |
4.03 |
2.14 |
4.59 |
5.07 |
5.42 |
3.61 |
5.38 |
5.78 |
Debt to Total Capital |
|
49.81% |
52.44% |
53.76% |
53.73% |
48.51% |
31.99% |
34.49% |
34.19% |
32.72% |
31.32% |
36.50% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
49.81% |
52.44% |
53.76% |
53.73% |
48.51% |
31.99% |
34.49% |
34.19% |
32.72% |
31.32% |
36.50% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.91% |
2.74% |
2.66% |
2.76% |
2.97% |
3.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
47.28% |
44.81% |
43.59% |
43.51% |
48.52% |
64.46% |
65.51% |
65.81% |
67.28% |
68.68% |
63.51% |
Debt to EBITDA |
|
-57.91 |
-1,033.84 |
119.34 |
-49.78 |
-211.94 |
26.72 |
18.21 |
6.38 |
6.58 |
6.47 |
7.25 |
Net Debt to EBITDA |
|
-38.42 |
-531.31 |
54.90 |
-23.48 |
-65.52 |
-11.61 |
2.20 |
0.42 |
0.92 |
0.70 |
2.26 |
Long-Term Debt to EBITDA |
|
-57.91 |
-1,033.84 |
119.34 |
-49.78 |
-211.94 |
26.72 |
18.21 |
6.38 |
6.58 |
6.47 |
7.25 |
Debt to NOPAT |
|
-24.59 |
-35.69 |
-46.60 |
-22.79 |
-24.83 |
-24.17 |
-41.79 |
14.85 |
6.36 |
6.32 |
7.02 |
Net Debt to NOPAT |
|
-16.31 |
-18.34 |
-21.44 |
-10.75 |
-7.67 |
10.51 |
-5.04 |
0.98 |
0.89 |
0.69 |
2.19 |
Long-Term Debt to NOPAT |
|
-24.59 |
-35.69 |
-46.60 |
-22.79 |
-24.83 |
-24.17 |
-41.79 |
14.85 |
6.36 |
6.32 |
7.02 |
Noncontrolling Interest Sharing Ratio |
|
6.27% |
5.78% |
5.78% |
5.89% |
5.78% |
5.48% |
2.79% |
2.79% |
2.65% |
2.50% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-2,396 |
-1,258 |
-2,867 |
-1,732 |
274 |
2,731 |
3,072 |
2,374 |
1,231 |
-616 |
-1,698 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-24.24 |
-9.28 |
-16.03 |
-7.90 |
1.07 |
10.38 |
11.72 |
8.12 |
4.50 |
-2.32 |
-6.18 |
Operating Cash Flow to Interest Expense |
|
-24.48 |
-16.32 |
-11.63 |
-12.25 |
-0.97 |
2.81 |
-1.85 |
-4.01 |
-0.73 |
0.08 |
-5.34 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-24.43 |
-16.30 |
-11.62 |
-12.24 |
-0.96 |
2.81 |
-1.84 |
-4.01 |
-0.72 |
0.09 |
-5.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.10 |
0.10 |
0.09 |
0.09 |
0.09 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
Fixed Asset Turnover |
|
11.16 |
11.01 |
10.88 |
10.72 |
10.97 |
11.25 |
10.95 |
10.92 |
10.60 |
10.29 |
10.18 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
11,014 |
11,680 |
12,062 |
11,615 |
10,788 |
9,037 |
9,008 |
9,302 |
9,890 |
9,725 |
10,803 |
Invested Capital Turnover |
|
0.16 |
0.16 |
0.17 |
0.18 |
0.19 |
0.22 |
0.23 |
0.24 |
0.26 |
0.30 |
0.31 |
Increase / (Decrease) in Invested Capital |
|
2,369 |
1,233 |
2,832 |
1,545 |
-226 |
-2,643 |
-3,054 |
-2,313 |
-898 |
687 |
1,795 |
Enterprise Value (EV) |
|
8,238 |
9,141 |
11,151 |
10,856 |
11,478 |
6,063 |
7,363 |
8,589 |
17,155 |
13,083 |
21,357 |
Market Capitalization |
|
4,278 |
5,673 |
7,847 |
7,591 |
9,539 |
6,999 |
6,988 |
8,378 |
16,711 |
12,753 |
20,129 |
Book Value per Share |
|
$5.61 |
$5.60 |
$5.59 |
$5.32 |
$5.46 |
$5.93 |
$5.58 |
$5.74 |
$6.01 |
$6.09 |
$6.21 |
Tangible Book Value per Share |
|
$3.39 |
$3.41 |
$3.41 |
$3.44 |
$3.63 |
$4.16 |
$3.95 |
$4.14 |
$4.45 |
$4.56 |
$4.71 |
Total Capital |
|
11,014 |
11,680 |
12,062 |
11,615 |
10,788 |
9,037 |
9,008 |
9,302 |
9,699 |
9,725 |
10,803 |
Total Debt |
|
5,486 |
6,126 |
6,484 |
6,241 |
5,233 |
2,891 |
3,107 |
3,180 |
3,174 |
3,046 |
3,943 |
Total Long-Term Debt |
|
5,486 |
6,126 |
6,484 |
6,241 |
5,233 |
2,891 |
3,107 |
3,180 |
3,174 |
3,046 |
3,943 |
Net Debt |
|
3,640 |
3,148 |
2,983 |
2,944 |
1,618 |
-1,257 |
375 |
210 |
443 |
330 |
1,228 |
Capital Expenditures (CapEx) |
|
-5.02 |
-2.81 |
-2.25 |
-2.37 |
-2.35 |
-2.13 |
-2.76 |
-2.50 |
-1.97 |
-1.64 |
-2.53 |
Net Nonoperating Expense (NNE) |
|
13 |
9.18 |
13 |
80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
5,486 |
6,126 |
6,484 |
6,241 |
5,233 |
2,891 |
3,107 |
3,180 |
3,365 |
3,046 |
3,943 |
Total Depreciation and Amortization (D&A) |
|
49 |
50 |
56 |
57 |
59 |
53 |
54 |
54 |
56 |
58 |
60 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.05) |
($0.05) |
($0.06) |
($0.29) |
$0.04 |
$0.08 |
$0.01 |
$0.06 |
$0.31 |
$0.06 |
$0.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
900.89M |
929.27M |
936.57M |
951.18M |
945.02M |
982.62M |
1.06B |
1.07B |
1.05B |
1.10B |
1.11B |
Adjusted Diluted Earnings per Share |
|
($0.05) |
($0.05) |
($0.06) |
($0.29) |
$0.04 |
$0.02 |
$0.01 |
$0.05 |
$0.31 |
$0.06 |
$0.08 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
900.89M |
929.27M |
936.57M |
951.18M |
945.02M |
1.04B |
1.07B |
1.10B |
1.10B |
1.19B |
1.18B |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
934.55M |
940.90M |
950.11M |
958.74M |
976.74M |
1.06B |
1.07B |
1.09B |
1.10B |
1.11B |
1.20B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-27 |
-25 |
-35 |
-14 |
48 |
88 |
11 |
61 |
42 |
71 |
97 |
Normalized NOPAT Margin |
|
-5.97% |
-5.35% |
-6.93% |
-2.57% |
7.79% |
13.65% |
1.79% |
8.71% |
5.71% |
9.21% |
11.38% |
Pre Tax Income Margin |
|
-8.53% |
-7.64% |
-9.91% |
-49.69% |
8.31% |
14.61% |
2.56% |
9.16% |
8.16% |
10.34% |
13.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.16 |
-0.27 |
-0.28 |
-1.22 |
0.42 |
0.36 |
0.06 |
0.22 |
0.33 |
0.30 |
0.41 |
NOPAT to Interest Expense |
|
-0.28 |
-0.19 |
-0.19 |
-0.85 |
0.19 |
0.33 |
0.07 |
0.21 |
1.21 |
0.27 |
0.35 |
EBIT Less CapEx to Interest Expense |
|
0.21 |
-0.25 |
-0.26 |
-1.21 |
0.42 |
0.37 |
0.07 |
0.23 |
0.34 |
0.31 |
0.42 |
NOPAT Less CapEx to Interest Expense |
|
-0.23 |
-0.17 |
-0.18 |
-0.84 |
0.20 |
0.34 |
0.08 |
0.22 |
1.22 |
0.27 |
0.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-12.62% |
0.00% |
-20.61% |
-10.40% |
-13.44% |
0.00% |
-32.54% |
17.23% |
3.31% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-12.62% |
0.00% |
-20.61% |
-10.40% |
-13.44% |
0.00% |
-32.54% |
17.23% |
3.31% |
0.00% |
0.00% |
Key Financial Trends
SoFi Technologies (NASDAQ: SOFI) has exhibited several financial trends over the last four years through 2025 Q2. Here is a summary highlighting the most relevant positive, neutral, and negative factors based on recent quarterly cash flow, income, and balance sheet data:
- Net income has improved steadily, reaching $97.3 million in 2025 Q2 compared to losses in early 2023. This signals improving profitability for SoFi.
- Total revenue increased to $854.9 million in 2025 Q2, with both interest and non-interest income contributing. This indicates solid top-line growth.
- Net interest income has grown consistently over the quarters, reaching $517.8 million in 2025 Q2, reflecting effective interest-earning asset management.
- Deposits, a key funding source, rose significantly to $29.4 billion of interest-bearing deposits in 2025 Q2, allowing for liquidity and asset growth.
- Total assets have expanded to $41.1 billion in 2025 Q2 from $15.8 billion in Q3 2022, showing strong balance sheet growth, mainly through loans held for sale.
- Operating cash flow was negative $1.47 billion in 2025 Q2, mainly due to changes in operating assets and liabilities. This suggests ongoing working capital needs or growth investments.
- Investing cash flow remains negative due to continued purchases of investment securities and equipment, reflecting reinvestment in the business.
- Financing activities generated positive net cash of $3.19 billion in 2025 Q2, driven by net deposits increase and debt issuance, indicating active funding strategies.
- Marketing and other operating expenses remain high, with marketing expense at $416.9 million and other operating expenses at $315.8 million in 2025 Q2, pressuring margins.
- Despite improved net income, earnings per share remains modest at $0.09 basic and $0.08 diluted in 2025 Q2, partly due to share dilution from nearly 1.2 billion weighted average shares outstanding.
Summary: SoFi Technologies is growing its revenue, assets, and deposits significantly while improving profitability, demonstrating business scale and operational progress. However, the company continues to make large investments and marketing spend that impact cash flow and margins. Investors should monitor expense management and sustainable cash flow improvements amid the company's dynamic growth phase.
10/12/25 07:45 AM ETAI Generated. May Contain Errors.