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 demonstrated notable financial trends over the past four years, showing a trajectory of growth with some volatility in profitability and cash flows. Here are the key takeaways from the recent quarterly financial data ending Q2 2025:
- Net income improved significantly from negative values and low positive earnings in 2022-2023, reaching $97.3 million in Q2 2025, up from $71.1 million in Q1 2025 and much higher than the losses in earlier years.
- Total revenue in Q2 2025 increased to $854.9 million, reflecting steady growth compared to prior quarters (e.g., $771.8 million in Q1 2025 and $734.1 million in Q4 2024).
- Net interest income rose to $517.8 million in Q2 2025, supported by increased loans and leases interest income, signaling stronger core lending activity.
- Marketing expenses rose but continue to be invested for customer acquisition, with $417 million spent in Q2 2025, aligning with the company's growth strategy.
- Strong increase in deposits, with net change in deposits at $2.29 billion in Q2 2025, up from $1.48 billion in Q1 2025, showing robust customer cash inflows and funding growth.
- Total assets grew steadily from approximately $15.8 billion in Q3 2022 to $41.1 billion in Q2 2025, indicating expansion but requiring efficient management to maintain profitability.
- Loans held for sale surged to $20.1 billion in Q2 2025, up from $15.8 billion in Q1 2023, reflecting aggressive loan origination but zero net loans and leases on balance sheet, implying these assets might be transferred or securitized quickly.
- Non-interest income increased, especially from service charges on deposit accounts, reaching $337.1 million in Q2 2025, up from $186 million in Q2 2024, diversifying revenue streams.
- Net cash from operating activities was strongly negative at -$1.47 billion in Q2 2025, continuing a pattern of operating cash outflows, primarily driven by changes in operating assets and liabilities.
- Net cash used in investing activities was high at -$1.72 billion in Q2 2025, largely due to significant purchases of investment securities, which may pressure liquidity and require careful capital management.
Summary: SoFi is experiencing strong growth in revenue, net interest income, and customer deposits, reflecting expanding business volumes. The company has turned profitable recently after losses in previous years, with improving net income and earnings per share. However, SoFi continues to show negative operating cash flow, driven by changes in working capital and substantial investment outlays. The high volume of loans held for sale and expansion in deposits suggest that the firm is focusing on rapid loan originations and deposit gathering but faces challenges in converting that volume efficiently into cash flow and sustained profitability.
Investors should monitor SoFi's ability to manage cash flow, control expenses (particularly marketing and operating costs), and sustain profitable growth as the company scales its lending and deposit base.
09/22/25 03:27 AM ETAI Generated. May Contain Errors.