PGY Pagaya Technologies Ltd

• Reported results exceed all previously guided operational metrics
• Company initiates guidance on GAAP profitability for the full year 2025; expects to be GAAP Net Income profitable in 2nd quarter of 2025
• Fair market value of investment portfolio marked down by $156 million, with $229 million of credit-related impairments and a positive reclassification of $79 million in Other Comprehensive Income, net of non-controlling interests
• Company does not expect investments from 2021-2023 vintages to have a material impact on its performance going forward

Pagaya Technologies Ltd. (NASDAQ: PGY) (“Pagaya”, the “Company” or “we”), a global technology company delivering artificial intelligence infrastructure for the financial ecosystem, today announced financial results for the fourth quarter and full year 2024.

For additional information, view Pagaya's fourth quarter 2024 letter to shareholders here.

“We delivered another quarter of strong operating and financial results, with all key metrics ahead of guidance and enter 2025 on the strongest footing in our history, while addressing legacy issues,” said Gal Krubiner, co-founder and CEO of Pagaya Technologies. "We have bolstered our balance sheet flexibility, cash flow generation and operating leverage and are positioned to demonstrate our earnings power and sustainable revenue growth in 2025 and onward. We have re-marked our investments in loans & securities including the 2021 - 2023 vintages, and no longer expect them to have a material impact on our performance going forward. Pagaya is fully self-funded, with inaugural GAAP profitability guidance, and we look forward to demonstrating long-term value for our shareholders, our lending and funding partners, and US consumers.”

Fourth Quarter and Full Year 2024 Highlights

All comparisons are made versus the same period in 2023 and on a year-over-year basis unless otherwise stated.

• Record network volume of $2.6 billion in 4Q’24 (at the high-end of outlook of ~$2.4 billion to $2.6 billion), grew by 9% year-over-year, driven primarily by Personal Loans. Network volume increased by 17% in FY’24 to a record $9.7 billion.
• Continued partner growth and expanded enterprise relationships, including addition and expansion of the OneMain partnership and addition of Avvance, the POS lending solution offered by U.S. Bank and Elavon.
• The Company raised $6 billion across 17 asset-backed securitizations (“ABS”) in 2024 and was once again the number one personal loan ABS issuer in the US by issuance size, with a funding base of over 130 institutional investment firms.
• The Company executed its 3rd pass-through securitization of 2024 in December for $100 million, a total of $250 million during the year. The Company announced a forward flow agreement with Blue Owl in February totaling $2.4 billion over 24 months, its second large forward flow, together totaling ~$2 billion in annual funding capacity. Completed term loan upsizing with improved terms and additional corporate lending partners, part of previously-announced refinancing transactions to reduce interest expense and unlock additional balance sheet liquidity.
• Record total revenue and other income of $279 million in 4Q’24 (exceeding outlook of ~$257 to $272 million), increased 28% year-over-year, driven primarily by 31% growth in fee revenue. Total revenue and other income increased by 27% in FY’24 to $1.03 billion.
• GAAP operating income of $32 million grew by $21 million year-over-year in 4Q’24 and by $91 million for FY’24.
• Record revenue from fees less production costs (“FRLPC”) as a % of network volume improved 132 basis points year-over-year to 4.5% in the fourth quarter.
• Record operating leverage in 4Q’24, core operating expense represented 49% of FRLPC, from 52% last quarter and 67% in the year-ago quarter, the lowest level since going public.
• Net loss attributable to Pagaya shareholders of ($238) million in 4Q’24, and ($401) million for FY’24, was impacted by non-cash items such as fair value adjustments and share-based compensation expense.
• Record adjusted EBITDA of $64 million in 4Q’24 (exceeding outlook of ~$49 to $59 million), grew 88% year-over-year with adjusted EBITDA margin up 728 basis points to 23.0%. Adjusted EBITDA increased to a record $210 million in FY’24 from $82 million in FY’23.
• Adjusted net income of $13 million in 4Q’24 and $67 million for FY’24, excluding non-cash items such as share-based compensation and fair value adjustments.

First Quarter 2025 Outlook

 

1Q’25

Network Volume

Expected to be between $2.5 billion and $2.7 billion

Total Revenue and Other Income

Expected to be between $280 million and $295 million

Adjusted EBITDA

Expected to be between $65 million and $75 million

GAAP Net Income

Expected to be between ($20) million and breakeven

Full Year 2025 Outlook

 

FY’25

Network Volume

Expected to be between $10.25 billion and $11.75 billion

Total Revenue and Other Income

Expected to be between $1.15 billion and $1.275 billion

Adjusted EBITDA

Expected to be between $265 million and $315 million

GAAP Net Income

Profitability expected in 2Q’25; between ($10) million and $40 million for FY’25

Webcast

The Company will hold a webcast and conference call today, February 13, 2025, at 8:30 a.m. Eastern Time. A live webcast of the call will be available via the Investor Relations section of the Company’s website at investor.pagaya.com. To listen to the live webcast, please go to the site at least five minutes prior to the scheduled start time in order to register, download and install any necessary audio software. Shortly before the call, the accompanying materials will be made available on the Company’s website. Shortly after the call, a replay of the webcast will be available for 90 days on the Company’s website.

The conference call can also be accessed by dialing 1-877-407-9208 or 1-201-493-6784. The telephone replay can be accessed by dialing 1-844-512-2921 or 1-412-317-6671 and providing the conference ID# 13751027. The telephone replay will be available starting shortly after the call until Thursday, February 27, 2025. A replay will also be available on the Investor Relations website following the call.

About Pagaya Technologies

Pagaya (NASDAQ: PGY) is a global technology company making life-changing financial products and services available to more people nationwide. By using machine learning, a vast data network and an AI-driven approach, Pagaya provides comprehensive consumer credit and residential real estate solutions for its partners, their customers, and investors. Its proprietary API and capital solutions integrate into its network of partners to deliver seamless user experiences and greater access to the mainstream economy. Pagaya has offices in New York and Tel Aviv. For more information, visit pagaya.com.

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, and Section 21E of the Securities Exchange Act of 1934, as amended, that involve risks and uncertainties. These forward-looking statements generally are identified by the words “anticipate,” “believe,” “continue,” “can,” “could,” “estimate,” “expect,” “intend,” “may,” “opportunity,” “future,” “strategy,” “might,” “outlook,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “strive,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. 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 expectations regarding sustainable revenue growth and the Company’s ability to deliver consistent results for its lending partners and investors; the Company’s ability to continue to drive sustainable gains in profitability; the Company’s ability to achieve continued momentum in its business; the Company’s ability to achieve positive net cash flow in 2025; the Company’s ability to achieve GAAP net income profitability in the second quarter of 2025; the Company’s financial outlook for Network Volume, Total Revenue and Other Income, Adjusted EBITDA and GAAP net income for the first quarter of 2025 and the Company’s financial outlook for Network Volume, Total Revenue and Other Income, Adjusted EBITDA and GAAP net income for the full year 2025. 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 ability to attract new partners and to retain and grow its relationships with existing partners to support the underlying investment needs for its securitizations and funds products; the need to maintain a consistently high level of trust in its brand; the concentration of a large percentage of its investment revenue with a small number of partners and platforms; its ability to sustain its revenue growth rate or the growth rate of its related key operating metrics; its ability to improve, operate and implement its technology, its existing funding arrangements for the Company and its affiliates 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; the performance of loans facilitated through its model; changes in market interest rates; its securitizations, warehouse credit facility agreements; the impact on its business of general economic conditions, including, but not limited to rising interest rates, inflation, supply chain disruptions, exchange rate fluctuations and labor shortages; its ability to realize the potential benefits of past or future acquisitions; anticipated benefits and savings from our announced reduction in workforce; changes in the political, legal and regulatory framework for AI technology, machine learning, financial institutions and consumer protection; the ability to maintain the listing of our securities on Nasdaq; the financial performance of its partners, and fluctuations in the U.S. consumer credit and housing market; its ability to grow effectively through strategic alliances; seasonal fluctuations in our revenue as a result of consumer spending and saving patterns; pending and future litigation, regulatory actions and/or compliance issues and other risks that are described in and the Company’s Form 10-K filed on April 25, 2024 and subsequent 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, reflect the Company’s current beliefs and are based on information currently available as of the date they are made, and the Company assumes no obligation and does not intend to update these forward-looking statements.

Financial Information; Non-GAAP Financial Measures

Some of the unaudited financial information and data contained in this press release and Form 8-K, such as Fee Revenue Less Production Costs (“FRLPC”), FRLPC as a % of volume, Adjusted EBITDA and Adjusted Net Income, have not been prepared in accordance with United States generally accepted accounting principles (“U.S. GAAP”). To supplement the unaudited consolidated financial statements prepared and presented in accordance with U.S. GAAP, management uses the non-GAAP financial measures FRLPC, FRLPC as a % of volume, Adjusted Net Income and Adjusted EBITDA to provide investors with additional information about our financial performance and to enhance the overall understanding of the results of operations by highlighting the results from ongoing operations and the underlying profitability of our business. Management believes these non-GAAP measures provide an additional tool for investors to use in comparing our core financial performance over multiple periods. However, non-GAAP financial measures have limitations in their usefulness to investors because they have no standardized meaning prescribed by U.S. GAAP and are not prepared under any comprehensive set of accounting rules or principles. In addition, non-GAAP financial measures may be calculated differently from, and therefore may not be directly comparable to, similarly titled measures used by other companies. As a result, non-GAAP financial measures should be viewed as supplementing, and not as an alternative or substitute for, our unaudited consolidated financial statements prepared and presented in accordance with U.S. GAAP. To address these limitations, management provides a reconciliation of Adjusted Net Income and Adjusted EBITDA to net income (loss) attributable to Pagaya’s shareholders and a calculation of FRLPC and FRLPC as a % of volume. Management encourages investors and others to review our financial information in its entirety, not to rely on any single financial measure and to view Adjusted Net Income and Adjusted EBITDA in conjunction with its respective related GAAP financial measures.

Non-GAAP financial measures include the following items:

Fee Revenue Less Production Costs (“FRLPC”) is defined as revenue from fees less production costs. FRLPC as a % of volume is defined as FRLPC divided by Network Volume.

Adjusted Net Income is defined as net income (loss) attributable to Pagaya Technologies Ltd.’s shareholders excluding share-based compensation expense, change in fair value of warrant liability, impairment, including credit-related charges, restructuring expenses, transaction-related expenses, and non-recurring expenses associated with mergers and acquisitions.

Adjusted EBITDA is defined as net income (loss) attributable to Pagaya Technologies Ltd.’s shareholders excluding share-based compensation expense, change in fair value of warrant liability, impairment, including credit-related charges, restructuring expenses, transaction-related expenses, non-recurring expenses associated with mergers and acquisitions, interest expense, depreciation expense, and income tax expense (benefit).

The foregoing items are excluded from our Adjusted Net Income and Adjusted EBITDA measures because they are noncash in nature, or because the amount and timing of these items is unpredictable, is not driven by core results of operations and renders comparisons with prior periods and competitors less meaningful.

We believe FRLPC, FRLPC as a % of volume, Adjusted Net Income and Adjusted EBITDA provide useful information to investors and others in understanding and evaluating our results of operations, as well as providing a useful measure for period-to-period comparisons of our business performance. Moreover, we have included FRLPC, FRLPC as a % of volume, Adjusted Net Income and Adjusted EBITDA because these are key measurements used by our management internally to make operating decisions, including those related to operating expenses, evaluate performance, and perform strategic planning and annual budgeting. However, this non-GAAP financial information is presented for supplemental informational purposes only, should not be considered a substitute for or superior to financial information presented in accordance with U.S. GAAP and may be different from similarly titled non-GAAP financial measures used by other companies. The tables below provide reconciliations of Adjusted EBITDA to Net Loss Attributable to Pagaya Technologies Ltd., its most directly comparable U.S. GAAP amount.

In addition, Pagaya provides outlook for the first quarter and full year 2025 on a non-GAAP basis. The Company cannot reconcile its expected Adjusted EBITDA to expected Net Loss Attributable to Pagaya under “Full Year 2025 Outlook” without unreasonable effort because certain items that impact net income (loss) and other reconciling items are out of the Company's control and/or cannot be reasonably predicted at this time, which unavailable information could have a significant impact on the Company’s U.S. GAAP financial results.

 

PAGAYA TECHNOLOGIES LTD. CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (In thousands, except share and per share data)

   

 

Three Months Ended December 31,

 

Year Ended December 31,

​

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Revenue

​

 

​

 

 

 

 

Revenue from fees

$

275,669

 

 

$

210,428

 

 

$

1,004,550

 

 

$

772,814

 

Other Income

 

 

 

 

 

 

 

Interest income

 

7,619

 

 

 

7,783

 

 

 

32,291

 

 

 

38,748

 

Investment (loss) income

 

(3,894

)

 

 

(167

)

 

 

(4,593

)

 

 

489

 

Total Revenue and Other Income

 

279,394

 

 

 

218,044

 

 

 

1,032,248

 

 

 

812,051

 

Production costs

 

158,204

 

 

 

134,482

 

 

 

597,652

 

 

 

508,944

 

Technology, data and product development (1)

 

18,601

 

 

 

17,550

 

 

 

76,571

 

 

 

74,383

 

Sales and marketing (1)

 

15,376

 

 

 

9,576

 

 

 

50,404

 

 

 

49,773

 

General and administrative (1)

 

55,474

 

 

 

45,784

 

 

 

240,781

 

 

 

203,351

 

Total Costs and Operating Expenses

 

247,655

 

 

 

207,392

 

 

 

965,408

 

 

 

836,451

 

Operating Income (Loss)

 

31,739

 

 

 

10,652

 

 

 

66,840

 

 

 

(24,400

)

Other expense, net

 

(272,280

)

 

 

(25,633

)

 

 

(487,962

)

 

 

(156,768

)

Loss Before Income Taxes

 

(240,541

)

 

 

(14,981

)

 

 

(421,122

)

 

 

(181,168

)

Income tax expense

 

16,585

 

 

 

5,056

 

 

 

24,576

 

 

 

15,571

 

Net Loss Including Noncontrolling Interests

 

(257,126

)

 

 

(20,037

)

 

 

(445,698

)

 

 

(196,739

)

Less: Net loss attributable to noncontrolling interests

 

(19,204

)

 

 

(5,619

)

 

 

(44,292

)

 

 

(68,301

)

Net Loss Attributable to Pagaya Technologies Ltd.

$

(237,922

)

 

$

(14,418

)

 

$

(401,406

)

 

$

(128,438

)

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

Basic and Diluted (3)

$

(3.20

)

 

$

(0.24

)

 

$

(5.66

)

 

$

(2.14

)

 

 

 

 

 

 

 

 

Non-GAAP adjusted net income (2)

$

13,225

 

 

$

12,389

 

 

$

66,866

 

 

$

16,556

 

Non-GAAP adjusted net income per share:

 

 

 

 

 

 

 

Basic (3)

$

0.18

 

 

$

0.20

 

 

$

0.94

 

 

$

0.28

 

Diluted (3)

$

0.17

 

 

$

0.20

 

 

$

0.83

 

 

$

0.27

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic (3)

 

74,334,181

 

 

 

61,292,498

 

 

 

70,879,807

 

 

 

60,038,893

 

Diluted (3)

 

75,914,852

 

 

 

63,133,967

 

 

 

83,929,801

 

 

 

61,693,526

 

 

(1) The following table sets forth share-based compensation for the periods indicated below:

 

Three Months Ended December 31,

 

Year Ended December 31,

 

2024

 

2023

 

2024

 

2023

Technology, data and product development

$

1,710

 

$

3,460

 

$

8,695

 

$

12,375

Selling and marketing

 

5,072

 

 

2,237

 

 

14,666

 

 

13,216

General and administrative

 

8,863

 

 

8,046

 

 

38,136

 

 

45,464

Total

$

15,645

 

$

13,743

 

$

61,497

 

$

71,055

 

(2) See “Reconciliation of Non-GAAP Financial Measures.” (3) Share amounts have been retroactively adjusted to reflect the 1-for-12 reverse share split effected on March 8, 2024.

 

PAGAYA TECHNOLOGIES LTD. CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (In thousands)

   

 

December 31, 2024

 

December 31, 2023

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

187,921

 

 

$

186,478

 

Restricted cash

 

18,595

 

 

 

16,874

 

Fees and other receivables

 

112,222

 

 

 

79,526

 

Investments in loans and securities

 

7,797

 

 

 

2,490

 

Prepaid expenses and other current assets

 

24,944

 

 

 

18,034

 

Total current assets

 

351,479

 

 

 

303,402

 

Restricted cash

 

20,002

 

 

 

19,189

 

Fees and other receivables

 

29,182

 

 

 

34,181

 

Investments in loans and securities

 

756,322

 

 

 

714,303

 

Equity method and other investments

 

21,933

 

 

 

26,383

 

Right-of-use assets

 

36,876

 

 

 

55,729

 

Property and equipment, net

 

37,974

 

 

 

41,557

 

Goodwill

 

23,062

 

 

 

10,945

 

Intangible assets

 

12,821

 

 

 

2,550

 

Prepaid expenses and other assets

 

1,421

 

 

 

137

 

Total non-current assets

 

939,593

 

 

 

904,974

 

Total Assets

$

1,291,072

 

 

$

1,208,376

 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

 

6,992

 

 

 

1,286

 

Accrued expenses and other liabilities

 

45,362

 

 

 

28,562

 

Current maturities of operating lease liabilities

 

6,453

 

 

 

6,931

 

Current portion of long-term debt

 

17,750

 

 

 

—

 

Secured borrowing

 

109,079

 

 

 

37,685

 

Income taxes payable

 

9,858

 

 

 

461

 

Total current liabilities

 

195,494

 

 

 

74,925

 

Non-current liabilities:

 

 

 

Warrant liability

 

893

 

 

 

3,242

 

Revolving credit facility

 

—

 

 

 

90,000

 

Long-term debt

 

303,567

 

 

 

—

 

Exchangeable notes

 

146,342

 

 

 

—

 

Secured borrowing

 

67,010

 

 

 

234,028

 

Operating lease liabilities

 

30,611

 

 

 

43,940

 

Long-term tax and deferred tax liabilities, net

 

31,359

 

 

 

22,242

 

Total non-current liabilities

 

579,782

 

 

 

393,452

 

Total Liabilities

 

775,276

 

 

 

468,377

 

Redeemable convertible preferred shares

 

74,250

 

 

 

74,250

 

Shareholders’ equity:

 

 

 

Ordinary shares

 

—

 

 

 

—

 

Additional paid-in capital

 

1,282,022

 

 

 

1,101,914

 

Accumulated other comprehensive (loss) income

 

(11,488

)

 

 

444

 

Accumulated deficit

 

(944,043

)

 

 

(542,637

)

Total Pagaya Technologies Ltd. shareholders’ equity

 

326,491

 

 

 

559,721

 

Noncontrolling interests

 

115,055

 

 

 

106,028

 

Total shareholders’ equity

 

441,546

 

 

 

665,749

 

Total Liabilities, Redeemable Convertible Preferred Shares, and Shareholders’ Equity

$

1,291,072

 

 

$

1,208,376

 

 

PAGAYA TECHNOLOGIES LTD. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands)

   

​

Year Ended December 31,

​

 

2024

 

 

 

2023

 

Cash flows from operating activities

​

 

 

Net loss including noncontrolling interests

$

(445,698

)

 

$

(196,739

)

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

Equity method loss (income)

 

4,593

 

 

 

(488

)

Depreciation and amortization

 

28,753

 

 

 

19,127

 

Share-based compensation

 

61,497

 

 

 

71,055

 

Fair value adjustment to warrant liability

 

(2,349

)

 

 

1,842

 

Impairment loss on investments in loans and securities

 

414,014

 

 

 

134,510

 

Gain on sale of investment in loans and securities

 

(7,922

)

 

 

—

 

Write-off of capitalized software

 

3,245

 

 

 

2,475

 

Debt issuance costs amortization

 

3,739

 

 

 

—

 

Loss (gain) on foreign exchange

 

4,189

 

 

 

(1,320

)

Other non-cash items

 

367

 

 

 

—

 

Change in operating assets and liabilities:

 

 

 

Fees and other receivables

 

(24,004

)

 

 

(20,740

)

Prepaid expenses and other assets

 

(9,239

)

 

 

12,912

 

Right-of-use assets

 

1,115

 

 

 

3,854

 

Accounts payable

 

5,678

 

 

 

(448

)

Accrued expenses and other liabilities

 

6,861

 

 

 

(17,770

)

Operating lease liability

 

522

 

 

 

(3,712

)

Income taxes

 

21,159

 

 

 

5,019

 

Net cash provided by operating activities

 

66,520

 

 

 

9,577

 

Cash flows from investing activities

 

 

 

Proceeds from the sale/maturity/prepayment of:

 

 

 

Investments in loans and securities

 

227,771

 

 

 

172,061

 

Equity method and other investments

 

31

 

 

 

—

 

Cash and restricted cash acquired from Darwin Homes, Inc.

 

—

 

 

 

1,608

 

Payments for the purchase of:

 

 

 

Investments in loans and securities

 

(693,941

)

 

 

(566,173

)

Intangible assets

 

(5,500

)

 

 

—

 

Property and equipment

 

(17,737

)

 

 

(20,189

)

Equity method and other investments

 

(175

)

 

 

—

 

Acquisition of Theorem Technology, Inc., net of cash acquired

 

(9,094

)

 

 

—

 

Net cash used in investing activities

 

(498,645

)

 

 

(412,693

)

Cash flows from financing activities

 

 

 

Proceeds from sale of ordinary shares, net of issuance costs

 

89,956

 

 

 

—

 

Proceeds from issuance of redeemable convertible preferred shares, net

 

—

 

 

 

74,250

 

Proceeds from long-term debt

 

341,845

 

 

 

—

 

Proceeds from exchangeable notes

 

152,000

 

 

 

—

 

Proceeds from secured borrowing

 

265,656

 

 

 

338,472

 

Proceeds received from noncontrolling interests

 

63,960

 

 

 

19,955

 

Proceeds from revolving credit facility

 

59,000

 

 

 

130,000

 

Proceeds from exercise of stock options

 

3,305

 

 

 

4,334

 

Proceeds from issuance of ordinary shares from the Equity Financing Purchase Agreement

 

11,865

 

 

 

27,892

 

Distributions made to noncontrolling interests

 

(9,820

)

 

 

(43,767

)

Payments made to revolving credit facility

 

(149,000

)

 

 

(55,000

)

Payments made to secured borrowing

 

(361,428

)

 

 

(206,390

)

Payments made to long-term debt

 

(14,000

)

 

 

—

 

Debt issuance costs

 

(16,651

)

 

 

—

 

Settlement of share-based compensation in satisfaction of tax withholding requirements

 

—

 

 

 

(650

)

Net cash provided by financing activities

 

436,688

 

 

 

289,096

 

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

(586

)

 

 

(515

)

Net increase (decrease) in cash, cash equivalents and restricted cash

 

3,977

 

 

 

(114,535

)

Cash, cash equivalents and restricted cash, beginning of period

 

222,541

 

 

 

337,076

 

Cash, cash equivalents and restricted cash, end of period

$

226,518

 

 

$

222,541

 

 

PAGAYA TECHNOLOGIES LTD. RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED) ($ in thousands, unless otherwise noted)

   

 

Three Months Ended December 31,

 

Year Ended December 31,

​

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net Loss Attributable to Pagaya Technologies Ltd.

$

(237,922

)

 

$

(14,418

)

 

$

(401,406

)

 

$

(128,438

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

Share-based compensation

 

15,645

 

 

 

13,743

 

 

 

61,497

 

 

 

71,055

 

Fair value adjustment to warrant liability

 

(1,991

)

 

 

(1,921

)

 

 

(2,349

)

 

 

1,842

 

Impairment loss on certain investments

 

234,995

 

 

 

12,603

 

 

 

394,484

 

 

 

52,381

 

Write-off of capitalized software

 

100

 

 

 

3

 

 

 

3,245

 

 

 

1,938

 

Restructuring expenses

 

—

 

 

 

—

 

 

 

3,583

 

 

 

5,450

 

Transaction-related expenses

 

488

 

 

 

1,656

 

 

 

2,095

 

 

 

6,153

 

Non-recurring expenses

 

1,910

 

 

 

723

 

 

 

5,717

 

 

 

6,175

 

Adjusted Net Income

 

13,225

 

 

 

12,389

 

 

 

66,866

 

 

 

16,556

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

Interest expenses

 

26,085

 

 

 

10,808

 

 

 

90,183

 

 

 

30,740

 

Income tax expense

 

16,585

 

 

 

5,056

 

 

 

24,576

 

 

 

15,571

 

Depreciation and amortization

 

8,278

 

 

 

5,966

 

 

 

28,753

 

 

 

19,155

 

Adjusted EBITDA

$

64,173

 

 

$

34,219

 

 

$

210,378

 

 

$

82,022

 

 

Three Months Ended December 31,

 

Year Ended December 31,

​

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Fee Revenue Less Production Costs (FRLPC):

 

 

 

 

 

 

 

Revenue from fees

$

275,669

 

 

$

210,428

 

 

$

1,004,550

 

 

$

772,814

 

Production costs

 

158,204

 

 

 

134,482

 

 

 

597,652

 

 

 

508,944

 

Fee Revenue Less Production Costs (FRLPC)

$

117,465

 

 

$

75,946

 

 

$

406,898

 

 

$

263,870

 

 

 

 

 

 

 

 

 

Fee Revenue Less Production Costs % (FRLPC %):

 

 

 

 

 

 

 

Fee Revenue Less Production Costs (FRLPC)

$

117,465

 

 

$

75,946

 

 

$

406,898

 

 

$

263,870

 

Network Volume (in millions)

 

2,604

 

 

 

2,380

 

 

 

9,705

 

 

 

8,299

 

Fee Revenue Less Production Costs % (FRLPC %)

 

4.5

%

 

 

3.2

%

 

 

4.2

%

 

 

3.2

%

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250212077084/en/

Investors & Analysts Joshua Fagen Head of Investor Relations & COO of Finance IR@pagaya.com

Media & Press Emily Passer Head of PR & External Communications Press@pagaya.com