UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): August 23, 2022
(Exact name of registrant as specified in charter)
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||
Registrant’s telephone number, including area code: (415 ) 984-0490
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class: | Trading symbol(s) | Name of exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02. Results of Operations and Financial Condition.
On August 25, 2022, Affirm Holdings, Inc. (the "Company) issued a press release regarding its financial results for the fourth fiscal quarter ended June 30, 2022. A copy of the press release is attached hereto as Exhibit 99.1, and the information in Exhibit 99.1 is incorporated herein by reference.
The press release attached hereto as Exhibit 99.1 includes certain non-GAAP financial measures. Reconciliations of these non-GAAP financial measures to the comparable GAAP financial measures are contained in the press release and the financial tables attached thereto.
The information in this Item 2.02 and in Exhibit 99.1 attached hereto shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended.
Item 5.02. Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory Arrangements of Certain Officers.
On August 23, 2022 , the Board of Directors (the “Board”) of the Company appointed Noel Watson to the Board as a Class I director, effective September 1, 2022, with a term expiring at the Company’s 2024 annual meeting of stockholders. In addition, Mr. Watson was appointed as a member of the Audit Committee of the Board.
Mr. Watson has served as the Chief Financial Officer of LegalZoom, an online platform for legal and compliance solutions, since November 2020. Prior to joining LegalZoom, Mr. Watson served as Chief Financial Officer at TrueCar, Inc from June 2019 to November 2020. From April 2006 to June 2019, Mr. Watson served in roles of increasing responsibility at TripAdvisor, Inc., including as Vice President - Finance and Chief Accounting Officer. Mr. Watson previously served as member of the Board of Directors and Chair of the Audit Committee of Zynga Inc. Mr. Watson holds a B.S. in accounting from Bryant University.
For his service on the Company’s Board, Mr. Watson will participate in the Company’s previously disclosed compensation program for non-employee directors, pursuant to which he will receive (i) a grant of restricted stock units (“RSUs”) with an aggregate value of $500,000, vesting annually over three years and subject to his continued service as a director, (ii) an annual grant of RSUs with an aggregate value of $200,000, vesting upon the earlier of (x) the date of the Company’s next annual meeting of its stockholders or (y) the first anniversary of the date of grant, and (iii) a $45,000 annual cash retainer (which he may elect to receive in RSUs rather than in cash), for each of (ii) and (iii), as prorated for his partial year of service. He is also entitled to a cash retainer in connection with his service on the Audit Committee.
In connection with his appointment as a director, Mr. Watson entered into an indemnity agreement with the Company, a form of which was filed as an exhibit to the registration statement on Form S-1 (File No. 333-250184) filed with the SEC on November 18, 2020. Other than the foregoing, there are no arrangements or understandings between Mr. Watson or any other persons pursuant to which Mr. Watson was selected as a director, and there are no other transactions involving Mr. Watson requiring disclosure under Item 404(a) of Regulation S-K.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. | Description | ||||
| 99.1 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| AFFIRM HOLDINGS, INC. | ||||||||
| By: | /s/ Michael Linford | |||||||
| Name: Michael Linford | ||||||||
| Title: Chief Financial Officer | ||||||||
Date: August 25, 2022
Affirm Reports Fourth Quarter and Fiscal Year 2022 Results
Active Merchants Increase from 29,000 to 235,000 and
Active Consumers Grow 96% Year over Year
Gross Merchandise Volume (GMV) Increases 77% and
Total Revenue Grows by 39% Year over Year for the Quarter
SAN FRANCISCO – August 25, 2022 – Affirm Holdings, Inc. (NASDAQ: AFRM) (“Affirm” or the "Company”), the payment network that empowers consumers and helps merchants drive growth, today reported financial results for its fourth quarter and fiscal year ended June 30, 2022.
“Affirm delivered strong performance in the fourth quarter,” said Max Levchin, Founder and CEO of Affirm. "We grew GMV by 77% and set a new record for consumer re-engagement with 85% of transactions coming from repeat users, all while prudently managing risk. We remain focused on scaling our network, maintaining attractive unit economics, capturing greater share, and helping our partners grow."
Levchin continued, "While the growth of online commerce is falling back to pre-COVID levels, the secular trend toward adopting honest financial products is gaining momentum. Not only does this make our mission more important but it also plays directly into Affirm's strengths. With our breadth of product offerings, risk management expertise and superior technology, we stand ready to meet the moment by making money more efficient for all of our network's participants.”
Fourth Quarter and Fiscal Year 2022 Operating Highlights:
All comparisons are made versus the same period in fiscal year 2021 unless otherwise stated.
•GMV for the fourth quarter of fiscal 2022 was $4.4 billion, an increase of 77%; GMV for fiscal year 2022 was $15.5 billion, an increase of 87%.
•Active merchants saw an increase from 29,000 to 235,000, driven primarily by the adoption of Shop Pay Installments by merchants on Shopify's platform.
•Active consumers grew 96% to 14.0 million and increased by 1.2 million, or 10%, on a sequential basis compared to as of March 31, 2022.
•Total transactions grew to 12.0 million for the quarter, an increase of 139%.
•Transactions per active consumer increased 31% to 3.0 as of June 30, 2022, and 85% of total transactions during the fourth quarter were from repeat Affirm consumers.
1
Fourth Quarter of Fiscal Year 2022 Financial Highlights:1
All comparisons are made versus the same period in fiscal year 2021 unless otherwise stated.
•Total revenue was $364.1 million, a 39% increase, driven primarily by continued GMV growth as well as higher interest income and greater servicing income as the loan portfolio held by third parties scaled. The impact from this higher GMV growth and increased income was offset by mix shift towards lower take rate programs such as Split Pay and large enterprise partnerships in the general merchandise category, which saw GMV growth of 477%.
•Total revenue less transaction costs increased 25% to $184.3 million primarily as a result of strong revenue growth and a decrease in loss on loan purchase commitment, offset by increased processing and servicing costs and provision for credit losses. Provision for credit losses grew to $72.7 million compared to $25.5 million a year ago, a period which saw the release of COVID-related allowances. In comparison to our more normalized fiscal third quarter of 2022, provision for credit losses grew just 10%, and provision for credit losses as a percentage of GMV declined by 4 basis points sequentially to 1.65%. Excluding the provision for credit losses, revenue less transaction costs increased by $83.8 million or 48%.
•Operating loss was $277.2 million compared to $114.3 million in the fourth quarter of fiscal 2021, which includes $108.0 million of expense related to warrants granted to Amazon in November 2021 and an increase in stock-based compensation expense of $10.7 million to $110.9 million.
•Adjusted operating loss was $29.3 million compared to adjusted operating income of $14.2 million for the fourth quarter of fiscal 2021. Adjusted operating margin was (8.0)%, compared to 5.4% for the fourth quarter of fiscal 2021.
•Net loss was $186.4 million compared to $123.4 million in the fourth quarter of fiscal 2021.
Fiscal Year 2022 Financial Highlights:1
All comparisons are made versus fiscal year 2021 unless otherwise stated.
•Total revenue was $1.3 billion, a 55% increase, driven by continued growth in GMV, expansion of the active merchant base, deepening of enterprise partnerships, higher interest income related to mix shift towards shorter term loans with greater relative loan discount, greater gains on sales of loans due to higher loan sale volume, and greater servicing income as the loan portfolio held by third-parties scaled.
•Total revenue less transaction costs was $662.4 million, a 35% increase compared to $431.6 million in fiscal year 2021, primarily as a result of strong revenue growth, funding cost efficiencies, and a decrease in loss on loan purchase commitment, offset by increased provision for credit losses. During fiscal year 2021, stronger than expected repayment performance against COVID-related allowances resulted in a decrease in the provision for credit losses of $39.2 million compared to fiscal year 2020. Fiscal year 2022 saw a return to a more normalized credit environment, which resulted in an increase in the provision of $189.4 million. Excluding the provision for credit losses, revenue less transaction costs increased by $420.2 million or 84%.
•Operating loss was $866.0 million compared to $383.7 million in fiscal year 2021, which includes $281.0 million of expense related to warrants granted to Amazon in November
1 Information about Affirm's use of non-GAAP financial measures is provided under "Key Operating Metrics, Non-GAAP Financial Measures and Supplemental Performance Indicators" and "Use of Non-GAAP Financial Measures" below, and reconciliations of GAAP results to non-GAAP results are provided in the tables at the end of this press release.
2
2021 and an increase in stock-based compensation expense of $98.5 million to $391.0 million.
•Adjusted operating loss was $78.3 million compared to an adjusted operating income of $14.3 million in fiscal year 2021. Adjusted operating margin was (5.8)% compared to 1.6% in fiscal year 2021.
•Net loss was $707.4 million compared to $441.0 million in fiscal year 2021.
Recent Business Highlights
•On June 22, 2022, the Company successfully completed a $371.5 million securitization of its long-duration 0% APR point-of-sale installment loans from its "Z" issuance series - AFFRM 2022-Z1. Similar to the Company's recent 0% APR point-of-sale installment securitizations, this transaction qualified for non-consolidated accounting treatment. This marks the Company's tenth overall securitization transaction since launching its program in 2020.
•During the fourth quarter of fiscal 2022, the Company added $1.6 billion in net new funding capacity, bringing total funding capacity to $10.6 billion as of June 30, 2022 and total platform portfolio as a percentage of funding capacity down to 67%, a three-year low.
•The Company continued to see strong GMV growth in the Travel and Ticketing category during the fourth quarter of fiscal 2022, which grew by 87% from the fourth quarter of fiscal 2021, and 40% on a sequential basis from the third quarter of fiscal 2022.
“We closed out our fiscal year very strongly, growing GMV by 87% and revenue by 55%,” said Michael Linford, CFO of Affirm. “Our outperformance demonstrates that our strategy and investments are delivering results. Affirm achieved impressive growth rates as we expanded and diversified our merchant base while also demonstrating significant traction with our higher-frequency Split Pay offering. We believe that we are well-positioned to continue scaling our network while maintaining attractive unit economics."
Linford concluded, “In light of the uncertain macroeconomic backdrop, we are approaching our next fiscal year prudently while maintaining our focus on driving responsible growth and continuing to invest in strengthening our leadership position. We continue to expect to achieve a sustained profitability run rate, on an adjusted operating income basis, by the end of fiscal 2023.”
Financial Outlook
The following table summarizes Affirm's financial outlook for the fiscal first quarter and full year 2023 periods.
| Fiscal Q1 2023 | Fiscal Year 2023 | |||||||||||||
| GMV | $4.20 to $4.40 billion | $20.50 to $22.00 billion | ||||||||||||
| Revenue | $345 to $365 million | $1,625 to $1,725 million | ||||||||||||
| Transaction Costs | $176 to $188 million | $865 to $915 million | ||||||||||||
| Revenue Less Transaction Costs | $169 to $177 million | $760 to $810 million | ||||||||||||
| Adjusted Operating Margin2 | (12) to (10) percent | (6.5) to (4.5) percent | ||||||||||||
| Weighted Average Shares Outstanding | 292 million | 298 million | ||||||||||||
2 A reconciliation of adjusted operating margin to the comparable GAAP measure is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, expenses that may be incurred in the future.
3
Affirm's financial outlook assumes the following:
•The Company assumes the current forward interest rate curve as well as early signs of macroeconomic stress persisting through the fiscal year;
•The Company expects holiday-driven seasonality in the second quarter driving a seasonal decline in revenue as a percent of GMV and revenue less transaction costs as a percent of GMV;
•The Company has not included any material impact to GMV or revenue from the rollout of its Affirm Debit+ card; and
•The Company expects equity capital required as a percent of total platform portfolio to remain below 5% throughout the fiscal year.
New Board Appointment
Affirm also announced today that Noel Watson has been appointed to the Company's Board of Directors, effective September 1, 2022. He brings more than 20 years of financial operations and leadership expertise to the Board, including extensive experience leading and growing technology companies seeking to disrupt traditional industries.
Currently, Mr. Watson serves as Chief Financial Officer of LegalZoom.com, Inc., an online platform for legal and compliance solutions. Previously, Mr. Watson served as a member of the Board of Directors of Zynga Inc., Chief Financial Officer of TrueCar, Inc., and Chief Accounting Officer of TripAdvisor, Inc. He began his career as a certified public accountant at Arthur Andersen LLP and holds a bachelor’s degree in accounting from Bryant University.
Conference Call
Affirm will host a conference call and webcast to discuss fourth quarter and fiscal year 2022 financial results on Thursday, August 25, 2022, at 5:00 pm ET. Hosting the call will be Max Levchin, Founder and Chief Executive Officer, and Michael Linford, Chief Financial Officer. The conference call will be webcast live from the Company's investor relations website at https://investors.affirm.com/. A replay will be available on the investor relations website following the call.
Key Operating Metrics, Non-GAAP Financial Measures and Supplemental Performance Indicators
| Three Months Ended June 30, | Year ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| (in millions, except GMV and percent data) (unaudited) | ||||||||||||||||||||||||||
| GMV (in billions) | $ | 4.4 | $ | 2.5 | $ | 15.5 | $ | 8.3 | ||||||||||||||||||
| Total Transactions (count) | 12.0 | 5.0 | 41.4 | 15.1 | ||||||||||||||||||||||
| Total Revenue, net | $ | 364.1 | $ | 261.8 | $ | 1,349.3 | $ | 870.5 | ||||||||||||||||||
| Total Revenue as a % of GMV | 8.3 | % | 10.5 | % | 8.7 | % | 10.5 | % | ||||||||||||||||||
| Transaction Costs (Non-GAAP) | $ | 179.8 | $ | 114.0 | $ | 686.9 | $ | 438.9 | ||||||||||||||||||
| Transaction Costs as a % of GMV | 4.1 | % | 4.6 | % | 4.4 | % | 5.3 | % | ||||||||||||||||||
| Revenue Less Transaction Costs (Non-GAAP) | $ | 184.3 | $ | 147.7 | $ | 662.4 | $ | 431.6 | ||||||||||||||||||
| Revenue Less Transaction Costs as a % of GMV (Non-GAAP) | 4.2 | % | 5.9 | % | 4.3 | % | 5.2 | % | ||||||||||||||||||
| Operating Loss | $ | (277.2) | $ | (114.3) | $ | (866.0) | $ | (383.7) | ||||||||||||||||||
| Operating Margin | (76.1) | % | (43.6) | % | (64.2) | % | (44.1) | % | ||||||||||||||||||
| Adjusted Operating Income (Loss) (Non-GAAP) | $ | (29.3) | $ | 14.2 | $ | (78.3) | $ | 14.3 | ||||||||||||||||||
| Adjusted Operating Margin (Non-GAAP) | (8.0) | % | 5.4 | % | (5.8) | % | 1.6 | % | ||||||||||||||||||
| Net Loss | $ | (186.4) | $ | (123.4) | $ | (707.4) | $ | (441.0) | ||||||||||||||||||
4
| June 30, 2022 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||
| (unaudited) | ||||||||||||||||||||
| Active Consumers (in millions) | 14.0 | 7.1 | 3.6 | |||||||||||||||||
| Transactions per Active Consumer | 3.0 | 2.3 | 2.1 | |||||||||||||||||
| Active Merchants (in thousands) | 234.8 | 29.0 | 5.7 | |||||||||||||||||
| Total Platform Portfolio (Non-GAAP) (in billions) | $ | 7.1 | $ | 4.7 | $ | 2.5 | ||||||||||||||
| Equity Capital Required (Non-GAAP) (in millions) | $ | 206.1 | $ | 178.1 | $ | 220.8 | ||||||||||||||
| Equity Capital Required as a % of Total Platform Portfolio (Non-GAAP) | 2.9 | % | 3.8 | % | 3.8 | % | ||||||||||||||
| Allowance for Credit Losses as a % of Loans Held for Investment | 6.2 | % | 5.8 | % | 9.2 | % | ||||||||||||||
Key Operating Metrics
•Gross Merchandise Volume ("GMV") - The Company defines GMV as the total dollar amount of all transactions on the Affirm platform during the applicable period, net of refunds. GMV does not represent revenue earned by the Company. However, the Company believes that GMV is a useful operating metric to both the Company and investors in assessing the volume of transactions that take place on the Company's platform, which is an indicator of the success of the Company's merchants and the strength of that platform.
•Active Consumers - The Company defines an active consumer as a consumer who engages in at least one transaction on its platform during the 12 months prior to the measurement date. The Company believes that active consumers is a useful operating metric to both the Company and investors in assessing consumer adoption and engagement and measuring the size of the Company's network.
•Transactions per Active Consumer - Transactions per active consumer is defined as the average number of transactions that an active consumer has conducted on its platform during the 12 months prior to the measurement date. The Company believes that transactions per active consumer is a useful operating metric to both the Company and investors in assessing consumer engagement and repeat usage, which is an indicator of the value of the Company's network.
Non-GAAP Financial Measures
•Transaction Costs - The Company defines transaction costs as the sum of loss on loan purchase commitment, provision for credit losses, funding costs, and processing and servicing expense. The Company believes that transaction costs is a useful financial measure to both the Company and investors of those costs, which vary with the volume of transactions processed on the Company's platform.
•Transaction Costs as a Percentage of GMV - The Company defines transaction costs as a percentage of GMV as transaction costs, as defined above, as a percentage of GMV, as defined above. The Company believes that transaction costs as a percentage of GMV is a useful financial measure to both the Company and investors as it approximates the variable cost efficiency of transactions processed on the Company's platform.
•Revenue Less Transaction Costs - The Company defines revenue less transaction costs as GAAP total revenue less transaction costs, as defined above. The Company believes that revenue less transaction costs is a useful financial measure to both the Company and investors of the economic value generated by transactions processed on the Company's platform.
5
•Revenue Less Transaction Costs as a Percentage of GMV - The Company defines revenue less transaction costs as a percentage of GMV as revenue less transaction costs, as defined above, as a percentage of GMV, as defined above. The Company believes that revenue less transaction costs as a percentage of GMV is a useful financial measure to both the Company and investors of the unit economics of transactions processed on the Company's platform.
•Adjusted Operating Income (Loss) - The Company defines adjusted operating income (loss) as its GAAP operating loss, excluding: (a) depreciation and amortization; (b) stock-based compensation included in GAAP operating loss; (c) the expense related to warrants and share-based payments granted to enterprise partners; and (d) certain other costs as set forth in the reconciliation of adjusted operating income (loss) to GAAP operating loss included in the tables at the end of this press release. Adjusted operating income (loss) is presented because the Company believes that it is a useful financial measure to both the Company and investors for evaluating its operating performance and that it facilitates period to period comparisons of the Company's results of operations as the items excluded generally are not a function of the Company's operating performance.
•Adjusted Operating Margin - The Company defines adjusted operating margin as its adjusted operating income (loss), as defined above, as a percentage of its GAAP total revenue. Similar to adjusted operating income (loss), the Company believes that adjusted operating margin is a useful financial measure to both the Company and investors for evaluating its operating performance and that it facilitates period to period comparisons of the Company's results of operations as the items excluded generally are not a function of the Company's operating performance.
•Total Platform Portfolio - The Company defines total platform portfolio as the unpaid principal balance outstanding of all loans facilitated through its platform as of the balance sheet date, including loans held for investment, loans held for sale, and loans owned by third-parties. The Company believes that total platform portfolio is a useful financial measure to both the Company and investors in assessing the scale of funding requirements for the Company's network.
•Equity Capital Required - The Company defines equity capital required as the sum of the balance of loans held for investment and loans held for sale, less the balance of funding debt and notes issued by securitization trusts as of the balance sheet date. The Company believes that equity capital required is a useful financial measure to both the Company and investors in assessing the amount of the Company's total platform portfolio that the Company funds with its own equity capital.
•Equity Capital Required as a Percentage of Total Platform Portfolio - The Company defines equity capital required as a percentage of total platform portfolio as equity capital required, as defined above, as a percentage of total platform portfolio, as defined above. The Company believes that equity capital required as a percentage of total platform portfolio is a useful financial measure to both the Company and investors in assessing the proportion of outstanding loans on the Company's platform that are funded by the Company's own equity capital.
Supplemental Performance Indicators
•Active Merchants - The Company defines an active merchant as a merchant which engages in at least one transaction on its platform during the 12 months prior to the measurement date. The Company believes that active merchants is a useful performance indicator to both the Company and investors because it measures the reach of the Company's network.
•Total Transactions - The Company defines total transactions as the total number of unique transactions on the Affirm platform during the applicable period. The Company believes that
6
total transactions is a useful performance indicator to both the Company and investors because it measures the frequency of consumer engagement, as demonstrated by the total number of unique transactions.
•Total Revenue as a Percentage of GMV - The Company defines total revenue as a percentage of GMV as GAAP total revenue as a percentage of GMV, as defined above. The Company believes that total revenue as a percentage of GMV is a useful performance indicator to both the Company and investors of the revenue generated on a transaction processed on the Company's platform.
•Allowance for Credit Losses as a Percentage of Loans Held for Investment - The Company defines allowance for credit losses as a percentage of loans held for investment as GAAP allowance for credit losses as a percentage of GAAP loans held for investment. The Company believes that allowance for credit losses as a percentage of loans held for investment is a useful performance indicator to both the Company and investors of the future estimated credit losses on the Company's outstanding loans held for investment.
Use of Non-GAAP Financial Measures
To supplement the Company's condensed consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the United States ("GAAP"), the Company presents the following non-GAAP financial measures: transaction costs, transaction costs as a percentage of GMV, revenue less transaction costs, revenue less transaction costs as a percentage of GMV, adjusted operating income (loss), adjusted operating margin, total platform portfolio, equity capital required, and equity capital required as a percentage of total platform portfolio. Definitions of these non-GAAP financial measures are included under "Key Operating Metrics, Non-GAAP Financial Measures and Supplemental Performance Indicators" above, and reconciliations of these non-GAAP financial measures with the most directly comparable GAAP financial measures are included in the tables below.
Summaries of the reasons why the Company believes that the presentation of each of these non-GAAP financial measures provides useful information to the Company and investors are included under "Key Operating Metrics, Non-GAAP Financial Measures and Supplemental Performance Indicators" above. In addition, the Company uses these non-GAAP financial measures in conjunction with financial measures prepared in accordance with GAAP for planning purposes, including the preparation of its annual operating budget, and for evaluating the effectiveness of its business strategy. However, these non-GAAP financial measures are presented for supplemental informational purposes only, and these non-GAAP financial measures have limitations as analytical tools. Some of these limitations are as follows:
•Revenue less transaction costs and revenue less transaction costs as a percentage of GMV are not intended to be measures of operating profit or loss as they exclude key operating expenses such as technology and data analytics, sales and marketing, and general and administrative expenses;
•Adjusted operating income (loss) and adjusted operating margin exclude certain recurring, non-cash charges such as depreciation and amortization, the expense related to warrants and share-based payments granted to enterprise partners, and share-based compensation expense, which have been, and will continue to be for the foreseeable future, significant recurring expenses; and
•Other companies, including companies in the same industry, may calculate these non-GAAP financial measures differently from how the Company calculates them or not at all, which reduces its usefulness as a comparative measure.
7
Accordingly, investors should not consider these non-GAAP financial measures in isolation or as substitutes for analysis of the Company's financial results as reported under GAAP, and these non-GAAP measures should be considered along with other operating and financial performance measures presented in accordance with GAAP. Investors are encouraged to review the related GAAP financial measures and the reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures and not rely on any single financial measure to evaluate the business.
Cautionary Note About Forward-Looking Statements
This document contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended, that involve risks and uncertainties. All statements other than statements of historical fact are forward-looking statements, including statements regarding: the Company's strategy and future operations, including the Company's partnerships with certain key merchants and commerce platforms; the development, innovation, introduction and performance of, and demand for, the Company's products, including the Debit+ Card; acquisition and retention of merchants and consumers; the Company's future growth, investments, network expansion, product mix, brand awareness, financial position, gross market value, revenue, transaction costs, operating income, provision for credit losses, and cash flows; and general economic trends and trends in the Company's industry and markets. These forward-looking statements involve known and unknown risks, uncertainties and other important factors that may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.
Risks, uncertainties and assumptions include factors relating to: the Company's need to attract additional merchants, partners and consumers and retain and grow its relationships with existing merchants, partners and consumers; the highly competitive nature of its industry; its need to maintain a consistently high level of consumer satisfaction and trust in its brand; the concentration of a large percentage of its revenue and GMV with a small number of merchant partners and commerce platforms; its ability to sustain its revenue growth rate or the growth rate of its related key operating metrics; the terms of its agreement with one of its originating bank partners; its existing funding arrangements that may not be renewed or replaced or its existing funding sources that may be unwilling or unable to provide funding to it on terms acceptable to it, or at all; its ability to effectively underwrite loans facilitated through its platform and accurately price credit risk; the performance of loans facilitated through its platform; changes in market interest rates; its securitizations, warehouse credit facilities and forward flow agreements; the impact on its business of general economic conditions, the financial performance of its merchants, and fluctuations in the U.S. consumer credit market; its ability to grow effectively through acquisitions or other strategic investments or alliances; seasonal fluctuations in our revenue as a result of consumer spending patterns; pending and future litigation, regulatory actions and/or compliance issues; and other risks that are described in its most recent Annual Report on Form 10-K and in its other filings with the U.S. Securities and Exchange Commission.
These forward-looking statements reflect the Company's views with respect to future events as of the date hereof and are based on assumptions and subject to risks and uncertainties. Given these uncertainties, investors should not place undue reliance on these forward-looking statements. The forward-looking statements are made as of the date hereof, and the Company assumes no obligation and does not intend to update these forward-looking statements.
8
About Affirm
Affirm’s mission is to deliver honest financial products that improve lives. By building a new kind of payment network — one based on trust, transparency and putting people first — we empower millions of consumers to spend and save responsibly, and give thousands of businesses the tools to fuel growth. Unlike credit cards and other pay-over-time options, we show consumers exactly what they will pay up front, never increase that amount, and never charge any late or hidden fees.
Contacts
Investor Relations
ir@affirm.com
Media
press@affirm.com
AFRM-F
9
AFFIRM HOLDINGS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(in thousands, except share and per share amounts)
| June 30, 2022 | June 30, 2021 | |||||||||||||
| Assets | ||||||||||||||
| Cash and cash equivalents | $ | 1,255,171 | $ | 1,466,558 | ||||||||||
| Restricted cash | 295,636 | 226,074 | ||||||||||||
| Securities available for sale at fair value | 1,595,373 | 16,170 | ||||||||||||
| Loans held for sale | 2,670 | 13,030 | ||||||||||||
| Loans held for investment | 2,503,561 | 2,022,320 | ||||||||||||
| Allowance for credit losses | (155,392) | (117,760) | ||||||||||||
| Loans held for investment, net | 2,348,169 | 1,904,560 | ||||||||||||
| Accounts receivable, net | 142,052 | 91,575 | ||||||||||||
| Property, equipment and software, net | 171,482 | 62,499 | ||||||||||||
| Goodwill | 539,534 | 516,515 | ||||||||||||
| Intangible assets | 78,942 | 67,930 | ||||||||||||
| Commercial agreement assets | 263,196 | 227,377 | ||||||||||||
| Other assets | 281,567 | 274,679 | ||||||||||||
| Total Assets | $ | 6,973,792 | $ | 4,866,967 | ||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||
| Liabilities: | ||||||||||||||
| Accounts payable | $ | 33,072 | $ | 57,758 | ||||||||||
| Payable to third-party loan owners | 71,383 | 50,079 | ||||||||||||
| Accrued interest payable | 6,659 | 2,751 | ||||||||||||
| Accrued expenses and other liabilities | 237,598 | 323,577 | ||||||||||||
| Convertible senior notes, net | 1,706,668 | — | ||||||||||||
| Notes issued by securitization trusts | 1,627,580 | 1,176,673 | ||||||||||||
| Funding debt | 672,577 | 680,602 | ||||||||||||
| Total liabilities | 4,355,537 | 2,291,440 | ||||||||||||
| Stockholders’ equity: | ||||||||||||||
Class A common stock, par value $0.00001 per share: 3,030,000,000 shares authorized, 227,255,529 shares issued and outstanding as of June 30, 2022; 3,030,000,000 shares authorized, 181,131,728 shares issued and outstanding as of June 30, 2021 | 2 | 2 | ||||||||||||
Class B common stock, par value $0.00001 per share: 140,000,000 shares authorized, 60,109,844 shares issued and outstanding as of June 30, 2022; 140,000,000 shares authorized, 88,226,376 shares issued and outstanding as of June 30, 2021 | 1 | 1 | ||||||||||||
| Additional paid in capital | 4,231,303 | 3,467,236 | ||||||||||||
| Accumulated deficit | (1,605,902) | (898,485) | ||||||||||||
| Accumulated other comprehensive gain (loss) | (7,149) | 6,773 | ||||||||||||
| Total stockholders’ equity | 2,618,255 | 2,575,527 | ||||||||||||
| Total Liabilities and Stockholders’ Equity | $ | 6,973,792 | $ | 4,866,967 | ||||||||||
10
AFFIRM HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(Unaudited)
(in thousands, except share and per share amounts)
| Three Months Ended June 30, | Year ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||
| Merchant network revenue | $ | 118,126 | $ | 88,657 | $ | 458,511 | $ | 379,551 | ||||||||||||||||||
| Virtual card network revenue | 31,574 | 19,264 | 100,696 | 49,851 | ||||||||||||||||||||||
| Total network revenue | 149,700 | 107,921 | 559,207 | 429,402 | ||||||||||||||||||||||
| Interest income | 137,624 | 103,793 | 527,880 | 326,417 | ||||||||||||||||||||||
| Gain on sales of loans | 55,282 | 42,582 | 196,435 | 89,926 | ||||||||||||||||||||||
| Servicing income | 21,528 | 7,484 | 65,770 | 24,719 | ||||||||||||||||||||||
| Total Revenue, net | $ | 364,134 | $ | 261,780 | $ | 1,349,292 | $ | 870,464 | ||||||||||||||||||
| Operating Expenses | ||||||||||||||||||||||||||
| Loss on loan purchase commitment | $ | 40,285 | $ | 51,010 | $ | 204,081 | $ | 246,700 | ||||||||||||||||||
| Provision for credit losses | 72,691 | 25,489 | 255,272 | 65,878 | ||||||||||||||||||||||
| Funding costs | 19,417 | 15,623 | 69,694 | 52,700 | ||||||||||||||||||||||
| Processing and servicing | 47,393 | 21,910 | 157,814 | 73,578 | ||||||||||||||||||||||
| Technology and data analytics | 135,350 | 69,128 | 418,643 | 249,336 | ||||||||||||||||||||||
| Sales and marketing | 168,693 | 62,312 | 532,343 | 182,190 | ||||||||||||||||||||||
| General and administrative | 157,531 | 130,561 | 577,493 | 383,749 | ||||||||||||||||||||||
| Total Operating Expenses | 641,360 | 376,033 | 2,215,340 | 1,254,131 | ||||||||||||||||||||||
| Operating Loss | $ | (277,226) | $ | (114,253) | $ | (866,048) | $ | (383,667) | ||||||||||||||||||
| Other (expense) income, net | 72,710 | (11,615) | 141,217 | (59,703) | ||||||||||||||||||||||
| Loss Before Income Taxes | $ | (204,516) | $ | (125,868) | $ | (724,831) | $ | (443,370) | ||||||||||||||||||
| Income tax expense (benefit) | (18,120) | (2,448) | (17,414) | (2,343) | ||||||||||||||||||||||
| Net Loss | $ | (186,396) | $ | (123,420) | $ | (707,417) | $ | (441,027) | ||||||||||||||||||
| Other Comprehensive Income (Loss) | ||||||||||||||||||||||||||
| Foreign currency translation adjustments | $ | (9,845) | $ | 1,998 | $ | (5,900) | $ | 7,046 | ||||||||||||||||||
| Unrealized gain (loss) on securities available for sale, net | (4,981) | 29 | (8,022) | 29 | ||||||||||||||||||||||
| Net Other Comprehensive Income (Loss) | (14,826) | 2,027 | (13,922) | 7,075 | ||||||||||||||||||||||
| Comprehensive Loss | $ | (201,222) | $ | (121,393) | $ | (721,339) | $ | (433,952) | ||||||||||||||||||
| Per share data: | ||||||||||||||||||||||||||
| Net loss per share attributable to common stockholders for Class A and Class B | ||||||||||||||||||||||||||
| Basic | $ | (0.65) | $ | (0.46) | $ | (2.51) | $ | (2.78) | ||||||||||||||||||
| Diluted | $ | (0.65) | $ | (0.46) | $ | (2.51) | $ | (2.94) | ||||||||||||||||||
| Weighted average common shares outstanding | ||||||||||||||||||||||||||
| Basic | 288,107,421 | 267,282,166 | 281,704,041 | 158,367,923 | ||||||||||||||||||||||
| Diluted | 288,107,421 | 267,282,166 | 281,704,041 | 159,244,611 | ||||||||||||||||||||||
The following table presents the components and classification of stock-based compensation (in thousands):
| Three Months Ended June 30, | Year ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| General and administrative | 61,008 | 74,686 | 248,797 | 196,554 | ||||||||||||||||||||||
| Technology and data analytics | 41,398 | 19,817 | 116,531 | 76,643 | ||||||||||||||||||||||
| Sales and marketing | 7,569 | 5,183 | 23,224 | 17,092 | ||||||||||||||||||||||
| Processing and servicing | 895 | 458 | 2,431 | 2,218 | ||||||||||||||||||||||
| Total stock-based compensation in operating expenses | 110,870 | 100,144 | 390,983 | 292,507 | ||||||||||||||||||||||
11
AFFIRM HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(in thousands)
| Three Months Ended June 30, | Year ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Cash Flows from Operating Activities | ||||||||||||||||||||||||||
| Net Loss | $ | (186,396) | $ | (123,420) | $ | (707,417) | $ | (441,027) | ||||||||||||||||||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||
| Provision for credit losses | 72,691 | 25,489 | 255,272 | 65,878 | ||||||||||||||||||||||
| Amortization of premiums and discounts on loans, net | (42,251) | (29,666) | (171,965) | (90,371) | ||||||||||||||||||||||
| Gain on sales of loans | (55,282) | (42,582) | (196,435) | (89,926) | ||||||||||||||||||||||
| Changes in fair value of assets and liabilities | (62,968) | 11,975 | (101,789) | 57,285 | ||||||||||||||||||||||
| Amortization of commercial agreement assets | 23,933 | 19,006 | 96,737 | 69,103 | ||||||||||||||||||||||
| Amortization of debt issuance costs | 3,632 | 2,741 | 16,847 | 6,416 | ||||||||||||||||||||||
| Amortization of discount on securities available for sale | (483) | — | 485 | — | ||||||||||||||||||||||
| Commercial agreement warrant expense | 97,656 | — | 254,679 | — | ||||||||||||||||||||||
| Stock-based compensation | 110,870 | 100,144 | 390,983 | 292,507 | ||||||||||||||||||||||
| Depreciation and amortization | 17,115 | 7,887 | 52,722 | 19,979 | ||||||||||||||||||||||
| Impairment of right of use assets | — | 403 | 362 | 11,544 | ||||||||||||||||||||||
| Other | (17,908) | (1,893) | (23,995) | 5,129 | ||||||||||||||||||||||
| Change in operating assets and liabilities: | ||||||||||||||||||||||||||
| Proceeds from the sale of loans held for sale | 1,713,116 | 995,281 | 5,582,035 | 2,594,835 | ||||||||||||||||||||||
| Accounts receivable, net | (20,233) | (16,473) | (62,700) | (22,934) | ||||||||||||||||||||||
| Other assets | (43,039) | (22,004) | (15,021) | (209,139) | ||||||||||||||||||||||
| Accounts payable | (15,913) | 28,159 | (24,686) | 32,223 | ||||||||||||||||||||||
| Payable to third-party loan owners | 35,421 | 13,556 | 21,304 | 25,082 | ||||||||||||||||||||||
| Accrued interest payable | 3,667 | (1,140) | 3,907 | 1,395 | ||||||||||||||||||||||
| Accrued expenses and other liabilities | 38,992 | 16,923 | 67,537 | 119,625 | ||||||||||||||||||||||
| Purchases of loans held for sale | (1,683,335) | (1,000,062) | (5,552,662) | (2,640,734) | ||||||||||||||||||||||
| Net Cash Used in Operating Activities | (10,715) | (15,676) | (113,800) | (193,130) | ||||||||||||||||||||||
| Cash Flows from Investing Activities | ||||||||||||||||||||||||||
| Purchases and origination of loans held for investment | (2,832,724) | (1,583,418) | (10,362,048) | (5,897,252) | ||||||||||||||||||||||
| Proceeds from the sale of loans held for investment | 568,266 | 475,816 | 1,898,607 | 824,011 | ||||||||||||||||||||||
| Principal repayments and other loan servicing activity | 2,254,000 | 1,322,267 | 8,121,583 | 4,324,618 | ||||||||||||||||||||||
| Acquisition, net of cash and restricted cash acquired | — | (117,657) | (5,999) | (222,433) | ||||||||||||||||||||||
| Purchases of intangible assets | (25,415) | — | (25,415) | — | ||||||||||||||||||||||
| Additions to property, equipment and software | (27,036) | (7,838) | (86,290) | (20,252) | ||||||||||||||||||||||
| Purchases of securities available for sale | (1,071,333) | — | (1,841,380) | — | ||||||||||||||||||||||
| Proceeds from maturities and repayments of securities available for sale | 99,547 | — | 291,401 | — | ||||||||||||||||||||||
| Other investing cash inflows | 1,344 | 1,116 | 14,311 | 1,453 | ||||||||||||||||||||||
| Other investing cash outflows | (12,000) | (10,178) | (35,742) | (32,178) | ||||||||||||||||||||||
| Net Cash Used in Investing Activities | (1,045,351) | 80,108 | (2,030,972) | (1,022,033) | ||||||||||||||||||||||
| Cash Flows from Financing Activities | ||||||||||||||||||||||||||
| Proceeds from issuance of convertible debt, net | — | — | 1,704,300 | — | ||||||||||||||||||||||
| Proceeds from funding debt | 1,342,347 | 645,988 | 4,118,592 | 2,942,254 | ||||||||||||||||||||||
| Payment of debt issuance costs | (6,292) | (1,233) | (14,446) | (12,499) | ||||||||||||||||||||||
| Principal repayments of funding debt | (1,573,724) | (727,043) | (4,146,600) | (3,165,103) | ||||||||||||||||||||||
| Proceeds from issuance of notes and residual trust certificates by securitization trusts | 499,654 | (350) | 999,148 | 1,395,879 | ||||||||||||||||||||||
| Principal repayments of notes issued by securitization trusts | (318,323) | (65,865) | (552,046) | (210,368) | ||||||||||||||||||||||
| Proceeds from issuance of redeemable convertible preferred stock, net | — | — | — | 434,542 | ||||||||||||||||||||||
| Repurchase and conversion of redeemable convertible preferred stock | — | — | — | (13) | ||||||||||||||||||||||
| Proceeds from initial public offering, net | — | (125) | — | 1,305,176 | ||||||||||||||||||||||
| Proceeds from exercise of common stock options and warrants and contributions to ESPP | 6,174 | 3,227 | 73,914 | 47,042 | ||||||||||||||||||||||
| Repurchases of common stock | (2) | (14) | (86) | (800) | ||||||||||||||||||||||
| Payments of tax withholding for stock-based compensation | (18,236) | (30,714) | (185,178) | (158,280) | ||||||||||||||||||||||
| Net Cash Provided by Financing Activities | (68,402) | (176,129) | 1,997,598 | 2,577,830 | ||||||||||||||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (290) | (2,673) | 5,349 | 1,837 | ||||||||||||||||||||||
| Net Increase (Decrease) in Cash and Cash Equivalents and Restricted Cash | (1,124,758) | (114,370) | (141,825) | 1,364,504 | ||||||||||||||||||||||
| Cash, Cash equivalents and Restricted cash, Beginning of period | 2,675,565 | 1,807,002 | 1,692,632 | 328,128 | ||||||||||||||||||||||
| Cash, Cash Equivalents and Restricted Cash, End of Period | $ | 1,550,807 | $ | 1,692,632 | $ | 1,550,807 | $ | 1,692,632 | ||||||||||||||||||
12
AFFIRM HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, CONT.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS, CONT.
(Unaudited)
(in thousands)
| Three Months Ended June 30, | Year ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Supplemental Disclosures of Cash Flow Information | ||||||||||||||||||||||||||
| Cash payments for interest expense | $ | 13,007 | $ | 13,115 | $ | 47,332 | $ | 41,690 | ||||||||||||||||||
| Cash paid for operating leases | 4,008 | 3,489 | 15,561 | 13,215 | ||||||||||||||||||||||
| Cash paid for income taxes | 129 | 138 | 220 | 219 | ||||||||||||||||||||||
| Supplemental Disclosures of Non-Cash Investing and Financing Activities | ||||||||||||||||||||||||||
| Stock-based compensation included in capitalized internal-use software | $ | 14,851 | $ | 4,530 | $ | 54,542 | $ | 13,999 | ||||||||||||||||||
| Issuance of common stock in connection with settlement of contingent consideration liability | 32,109 | — | 32,109 | — | ||||||||||||||||||||||
| Securities retained under unconsolidated securitization transactions | — | — | 22,067 | — | ||||||||||||||||||||||
| Conversion of redeemable convertible preferred stock | — | — | — | 1,327,271 | ||||||||||||||||||||||
| Issuance of common stock in connection with acquisition | — | 214,475 | 10,000 | 331,498 | ||||||||||||||||||||||
| Issuance of warrants in exchange for commercial agreement | — | — | — | 270,579 | ||||||||||||||||||||||
| Conversion of convertible debt | — | — | — | 88,559 | ||||||||||||||||||||||
| Right of use assets obtained in exchange for operating lease liabilities | 1,183 | — | 4,604 | 78,421 | ||||||||||||||||||||||
| Acquisition of commercial agreement asset | — | — | — | 25,900 | ||||||||||||||||||||||
| Additions to property and equipment included in accrued expenses | — | 6 | 107 | 6 | ||||||||||||||||||||||
13
Reconciliation of Non-GAAP Financial Measures
The following tables present a reconciliation of transaction costs, revenue less transaction costs, adjusted operating loss, adjusted operating margin, and equity capital required to their most directly comparable financial measures prepared in accordance with GAAP for each of the periods indicated.
| Three Months Ended June 30, | Year ended June 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| (in thousands, except percent data) (unaudited) | ||||||||||||||||||||||||||
| Operating Expenses | ||||||||||||||||||||||||||
| Loss on loan purchase commitment | $ | 40,285 | $ | 51,010 | $ | 204,081 | $ | 246,700 | ||||||||||||||||||
| Provision for credit losses | 72,691 | 25,489 | 255,272 | 65,878 | ||||||||||||||||||||||
| Funding costs | 19,417 | 15,623 | 69,694 | 52,700 | ||||||||||||||||||||||
| Processing and servicing | 47,393 | 21,910 | 157,814 | 73,578 | ||||||||||||||||||||||
| Transaction Costs (Non-GAAP) | $ | 179,786 | $ | 114,032 | $ | 686,861 | $ | 438,856 | ||||||||||||||||||
| Technology and data analytics | 135,350 | 69,128 | 418,643 | 249,336 | ||||||||||||||||||||||
| Sales and marketing | 168,693 | 62,312 | 532,343 | 182,190 | ||||||||||||||||||||||
| General and administrative | 157,531 | 130,561 | 577,493 | 383,749 | ||||||||||||||||||||||
| Total Operating Expenses | $ | 641,360 | $ | 376,033 | $ | 2,215,340 | $ | 1,254,131 | ||||||||||||||||||
| Total Revenue | $ | 364,134 | $ | 261,780 | $ | 1,349,292 | $ | 870,464 | ||||||||||||||||||
| Less: Transaction Costs (Non-GAAP) | (179,786) | (114,032) | (686,861) | (438,856) | ||||||||||||||||||||||
| Revenue Less Transaction Costs (Non-GAAP) | $ | 184,348 | $ | 147,748 | $ | 662,431 | $ | 431,608 | ||||||||||||||||||
| Operating Loss | $ | (277,226) | $ | (114,253) | $ | (866,048) | $ | (383,667) | ||||||||||||||||||
| Add: Depreciation and amortization | 17,115 | 7,887 | 52,722 | 19,979 | ||||||||||||||||||||||
| Add: Stock-based compensation included in operating expenses | 110,870 | 100,144 | 390,983 | 292,507 | ||||||||||||||||||||||
| Add: Enterprise warrant and share-based expense | 119,517 | 16,853 | 343,268 | 64,820 | ||||||||||||||||||||||
| Add: Other costs3 | 415 | 3,582 | 743 | 20,697 | ||||||||||||||||||||||
| Adjusted Operating Income (Loss) (Non-GAAP) | $ | (29,309) | $ | 14,213 | $ | (78,332) | $ | 14,336 | ||||||||||||||||||
| Divided by: Total Revenue, net | $ | 364,134 | $ | 261,780 | $ | 1,349,292 | $ | 870,464 | ||||||||||||||||||
| Adjusted Operating Margin (Non-GAAP) | (8.0) | % | 5.4 | % | (5.8) | % | 1.6 | % | ||||||||||||||||||
| June 30, 2022 | June 30, 2021 | June 30, 2020 | ||||||||||||||||||
| (in thousands) (unaudited) | ||||||||||||||||||||
| Loans held for investment | $ | 2,503,561 | $ | 2,022,320 | $ | 1,034,312 | ||||||||||||||
| Add: Loans held for sale | 2,670 | 13,030 | 4,459 | |||||||||||||||||
| Less: Funding debt | (672,577) | (680,602) | (817,926) | |||||||||||||||||
| Less: Notes issued by securitization trusts | (1,627,580) | (1,176,673) | — | |||||||||||||||||
| Equity Capital Required (Non-GAAP) | $ | 206,074 | $ | 178,075 | $ | 220,845 | ||||||||||||||
3 Other costs consists of one-time expenses incurred in the period associated with the Company's initial public offering, its acquisitions, and sublease impairment charges.
14