
Affirm Holdings (AFRM) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
783.1M
Gross Profit
512.1M
65.39%
Operating Income
99.2M
12.67%
Net Income
2.8M
0.36%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
10.4B
Total Liabilities
7.6B
Shareholders Equity
2.9B
Debt to Equity
2.63
Cash Flow Metrics
Operating Cash Flow
15.7M
Free Cash Flow
157.4M
Revenue & Profitability Trend
Affirm Holdings Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.3B | 1.6B | 1.3B | 870.5M | 509.5M |
Cost of Goods Sold | 845.1M | 873.2M | 576.5M | 322.9M | 172.2M |
Gross Profit | 1.5B | 714.8M | 772.8M | 547.6M | 337.3M |
Gross Margin % | 63.6% | 45.0% | 57.3% | 62.9% | 66.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.1B | 1.2B | 1.1B | 565.9M | 146.3M |
Other Operating Expenses | 180.4M | 140.3M | 204.1M | 246.7M | 161.5M |
Total Operating Expenses | 1.3B | 1.4B | 1.3B | 812.6M | 307.7M |
Operating Income | -264.8M | -982.0M | -796.4M | -331.0M | -75.5M |
Operating Margin % | -11.4% | -61.8% | -59.0% | -38.0% | -14.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | 198.6M |
Interest Expense | 344.3M | 183.0M | 69.7M | 52.7M | 32.3M |
Other Non-Operating Income | 93.6M | 175.7M | 141.2M | -59.7M | -4.4M |
Pre-tax Income | -515.5M | -989.2M | -724.8M | -443.4M | -112.2M |
Income Tax | 2.2M | -3.9M | -17.4M | -2.3M | 376.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -517.8M | -985.3M | -707.4M | -441.0M | -112.6M |
Net Margin % | -22.3% | -62.1% | -52.4% | -50.7% | -22.1% |
Key Metrics | |||||
EBITDA | 4.5M | -635.7M | -602.4M | -370.7M | -70.5M |
EPS (Basic) | $-1.67 | $-3.34 | $-2.51 | $-2.72 | $-0.61 |
EPS (Diluted) | $-1.67 | $-3.34 | $-2.51 | $-2.88 | $-0.61 |
Basic Shares Outstanding | 309857129 | 295343466 | 281704041 | 158367923 | 206495264 |
Diluted Shares Outstanding | 309857129 | 295343466 | 281704041 | 158367923 | 206495264 |
Income Statement Trend
Affirm Holdings Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.0B | 892.0M | 1.3B | 1.5B | 267.1M |
Short-term Investments | 1.1B | 1.2B | 1.6B | 16.2M | - |
Accounts Receivable | 353.0M | 199.1M | 142.1M | 91.6M | 59.0M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 8.2B | 6.9B | 5.7B | 3.9B | 1.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 21.9M | 30.2M | 50.7M | 57.8M | 0 |
Goodwill | 1.1B | 1.1B | 1.2B | 1.1B | 5.0M |
Intangible Assets | 13.5M | 34.4M | 78.9M | 67.9M | 2.5M |
Long-term Investments | 17.2M | 50.5M | 50.0M | 2.9M | - |
Other Non-Current Assets | 223.4M | 265.2M | 363.4M | 271.3M | 11.3M |
Total Non-Current Assets | 1.3B | 1.3B | 1.3B | 990.2M | 61.9M |
Total Assets | 9.5B | 8.2B | 7.0B | 4.9B | 1.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 41.0M | 28.6M | 33.1M | 57.8M | 18.4M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 53.3M | 55.8M | - | - |
Total Current Liabilities | 125.0M | 92.8M | 107.1M | 108.2M | 36.3M |
Non-Current Liabilities | |||||
Long-term Debt | 6.6B | 5.5B | 4.1B | 2.0B | 917.1M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 30.7M | 24.4M | 48.8M | 201.0M | 7.2M |
Total Non-Current Liabilities | 6.7B | 5.5B | 4.2B | 2.2B | 1.7B |
Total Liabilities | 6.8B | 5.6B | 4.4B | 2.3B | 1.8B |
Equity | |||||
Common Stock | 3.0K | 3.0K | 3.0K | 3.0K | 0 |
Retained Earnings | -3.1B | -2.6B | -1.6B | -898.5M | -447.2M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.7B | 2.5B | 2.6B | 2.6B | -367.1M |
Key Metrics | |||||
Total Debt | 6.6B | 5.5B | 4.1B | 2.0B | 917.1M |
Working Capital | 8.1B | 6.8B | 5.6B | 3.8B | 1.3B |
Balance Sheet Composition
Affirm Holdings Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -517.8M | -985.3M | -707.4M | -441.0M | -112.6M |
Depreciation & Amortization | 169.0M | 134.6M | 52.7M | 20.0M | 9.4M |
Stock-Based Compensation | 344.5M | 451.7M | 391.0M | 292.5M | 29.6M |
Working Capital Changes | -124.1M | -87.2M | -102.4M | -199.8M | 28.3M |
Operating Cash Flow | -444.3M | -569.2M | -767.2M | -416.7M | -178.6M |
Investing Activities | |||||
Capital Expenditures | -159.3M | -120.8M | -86.3M | -20.3M | -21.0M |
Acquisitions | 0 | -16.1M | -6.0M | -222.4M | 0 |
Investment Purchases | -986.1M | -1.1B | -1.8B | 0 | 0 |
Investment Sales | 1.1B | 1.5B | 311.0M | 0 | 0 |
Investing Cash Flow | -1.3B | -1.7B | -2.0B | -1.0B | -253.1M |
Financing Activities | |||||
Share Repurchases | 0 | -109.0K | -86.0K | -813.0K | -41.4M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 15.0B | 8.0B | 6.8B | 4.3B | 2.2B |
Debt Repayment | -13.9B | -6.6B | -4.6B | -3.4B | -1.9B |
Financing Cash Flow | 880.0M | 1.3B | 2.0B | 2.5B | 292.0M |
Free Cash Flow | 290.8M | -108.6M | -273.9M | -213.4M | -92.3M |
Net Change in Cash | -889.4M | -888.1M | -789.9M | 1.1B | -139.7M |
Cash Flow Trend
Affirm Holdings Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-47.60
Forward P/E
158.49
Price to Book
8.36
Price to Sales
7.99
PEG Ratio
0.47
Profitability Ratios
Profit Margin
-2.07%
Operating Margin
-1.07%
Return on Equity
-2.26%
Return on Assets
-1.38%
Financial Health
Current Ratio
13.47
Debt to Equity
255.95
Beta
3.63
Per Share Data
EPS (TTM)
$-0.19
Book Value per Share
$8.91
Revenue per Share
$9.40
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
afrm | 24.0B | -47.60 | 8.36 | -2.26% | -2.07% | 255.95 |
Microsoft | 3.8T | 39.67 | 11.86 | 33.61% | 35.79% | 32.63 |
Oracle | 659.0B | 54.06 | 32.20 | 82.38% | 21.68% | 519.59 |
Palo Alto Networks | 117.7B | 110.11 | 16.22 | 21.16% | 13.95% | 11.15 |
Synopsys | 111.4B | 69.71 | 9.42 | 15.55% | 34.77% | 108.34 |
CrowdStrike Holdings | 106.7B | 716.55 | 30.88 | -5.74% | -4.17% | 22.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.