
Affirm Holdings (AFRM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
876.4M
Gross Profit
593.5M
67.72%
Operating Income
164.0M
18.71%
Net Income
69.2M
7.90%
Balance Sheet Metrics
Total Assets
11.2B
Total Liabilities
8.1B
Shareholders Equity
3.1B
Debt to Equity
2.63
Cash Flow Metrics
Operating Cash Flow
-120.9M
Free Cash Flow
23.5M
Revenue & Profitability Trend
Affirm Holdings Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 3.2B | 2.3B | 1.6B | 1.3B | 870.5M |
Cost of Goods Sold | 1.0B | 845.1M | 873.2M | 576.5M | 322.9M |
Gross Profit | 2.2B | 1.5B | 714.8M | 772.8M | 547.6M |
Gross Margin % | 67.5% | 63.6% | 45.0% | 57.3% | 62.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 979.9M | 1.1B | 1.2B | 1.1B | 565.9M |
Other Operating Expenses | 242.3M | 180.4M | 140.3M | 204.1M | 246.7M |
Total Operating Expenses | 1.2B | 1.3B | 1.4B | 1.3B | 812.6M |
Operating Income | 338.0M | -264.8M | -982.0M | -796.4M | -331.0M |
Operating Margin % | 10.5% | -11.4% | -61.8% | -59.0% | -38.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 425.5M | 344.3M | 183.0M | 69.7M | 52.7M |
Other Non-Operating Income | 148.9M | 93.6M | 175.7M | 141.2M | -59.7M |
Pre-tax Income | 61.5M | -515.5M | -989.2M | -724.8M | -443.4M |
Income Tax | 9.3M | 2.2M | -3.9M | -17.4M | -2.3M |
Effective Tax Rate % | 15.1% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 52.2M | -517.8M | -985.3M | -707.4M | -441.0M |
Net Margin % | 1.6% | -22.3% | -62.1% | -52.4% | -50.7% |
Key Metrics | |||||
EBITDA | 711.8M | 4.5M | -635.7M | -602.4M | -370.7M |
EPS (Basic) | $0.16 | $-1.67 | $-3.34 | $-2.51 | $-2.72 |
EPS (Diluted) | $0.15 | $-1.67 | $-3.34 | $-2.51 | $-2.88 |
Basic Shares Outstanding | 322851873 | 309857129 | 295343466 | 281704041 | 158367923 |
Diluted Shares Outstanding | 322851873 | 309857129 | 295343466 | 281704041 | 158367923 |
Income Statement Trend
Affirm Holdings Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.4B | 1.0B | 892.0M | 1.3B | 1.5B |
Short-term Investments | 871.4M | 1.1B | 1.2B | 1.6B | 16.2M |
Accounts Receivable | 426.2M | 353.0M | 199.1M | 142.1M | 91.6M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 9.8B | 8.2B | 6.9B | 5.7B | 3.9B |
Non-Current Assets | |||||
Property, Plant & Equipment | 19.1M | 21.9M | 30.2M | 50.7M | 57.8M |
Goodwill | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B |
Intangible Assets | 12.9M | 13.5M | 34.4M | 78.9M | 67.9M |
Long-term Investments | 2.6M | 17.2M | 50.5M | 50.0M | 2.9M |
Other Non-Current Assets | 214.5M | 223.4M | 265.2M | 363.4M | 271.3M |
Total Non-Current Assets | 1.4B | 1.3B | 1.3B | 1.3B | 990.2M |
Total Assets | 11.2B | 9.5B | 8.2B | 7.0B | 4.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 82.8M | 41.0M | 28.6M | 33.1M | 57.8M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 53.3M | 55.8M | - |
Total Current Liabilities | 180.1M | 125.0M | 92.8M | 107.1M | 108.2M |
Non-Current Liabilities | |||||
Long-term Debt | 7.9B | 6.6B | 5.5B | 4.1B | 2.0B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 49.7M | 30.7M | 24.4M | 48.8M | 201.0M |
Total Non-Current Liabilities | 7.9B | 6.7B | 5.5B | 4.2B | 2.2B |
Total Liabilities | 8.1B | 6.8B | 5.6B | 4.4B | 2.3B |
Equity | |||||
Common Stock | 3.0K | 3.0K | 3.0K | 3.0K | 3.0K |
Retained Earnings | -3.1B | -3.1B | -2.6B | -1.6B | -898.5M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.1B | 2.7B | 2.5B | 2.6B | 2.6B |
Key Metrics | |||||
Total Debt | 7.9B | 6.6B | 5.5B | 4.1B | 2.0B |
Working Capital | 9.6B | 8.1B | 6.8B | 5.6B | 3.8B |
Balance Sheet Composition
Affirm Holdings Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 52.2M | -517.8M | -985.3M | -707.4M | -441.0M |
Depreciation & Amortization | 225.1M | 169.0M | 134.6M | 52.7M | 20.0M |
Stock-Based Compensation | 321.4M | 344.5M | 451.7M | 391.0M | 292.5M |
Working Capital Changes | -55.3M | -124.1M | -87.2M | -102.4M | -199.8M |
Operating Cash Flow | 26.6M | -444.3M | -569.2M | -767.2M | -416.7M |
Investing Activities | |||||
Capital Expenditures | -192.2M | -159.3M | -120.8M | -86.3M | -20.3M |
Acquisitions | 0 | 0 | -16.1M | -6.0M | -222.4M |
Investment Purchases | -823.9M | -986.1M | -1.1B | -1.8B | 0 |
Investment Sales | 1.2B | 1.1B | 1.5B | 311.0M | 0 |
Investing Cash Flow | -1.1B | -1.3B | -1.7B | -2.0B | -1.0B |
Financing Activities | |||||
Share Repurchases | -250.0M | 0 | -109.0K | -86.0K | -813.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 24.6B | 15.0B | 8.0B | 6.8B | 4.3B |
Debt Repayment | -22.3B | -13.9B | -6.6B | -4.6B | -3.4B |
Financing Cash Flow | 690.7M | 880.0M | 1.3B | 2.0B | 2.5B |
Free Cash Flow | 601.7M | 290.8M | -108.6M | -273.9M | -213.4M |
Net Change in Cash | -365.7M | -889.4M | -888.1M | -789.9M | 1.1B |
Cash Flow Trend
Affirm Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
498.87
Forward P/E
159.21
Price to Book
7.93
Price to Sales
7.56
PEG Ratio
159.21
Profitability Ratios
Profit Margin
1.62%
Operating Margin
6.53%
Return on Equity
1.80%
Return on Assets
-0.53%
Financial Health
Current Ratio
11.52
Debt to Equity
255.89
Beta
3.58
Per Share Data
EPS (TTM)
$0.15
Book Value per Share
$9.44
Revenue per Share
$9.99
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
afrm | 24.9B | 498.87 | 7.93 | 1.80% | 1.62% | 255.89 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 819.5B | 66.08 | 33.66 | 69.24% | 21.08% | 452.53 |
Palo Alto Networks | 138.6B | 130.31 | 17.69 | 17.45% | 12.30% | 5.34 |
CrowdStrike Holdings | 122.9B | 716.55 | 32.71 | -8.92% | -6.84% | 21.36 |
Synopsys | 88.3B | 63.40 | 3.15 | 6.50% | 31.04% | 54.83 |
Financial data is updated regularly. All figures are in the company's reporting currency.