Dave Inc./DE

Annual Trend FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
Net income (loss) ($5.3m) ($128.9m) ($48.5m) $57.9m $195.9m
Depreciation and amortization $3.1m $7.1m $5.5m $7.7m $7.1m
Deferred income taxes $0 $0 ($34.2m)
Gain on extinguishment of convertible debt $0 ($4.3m) $0 ($33.4m) $0
Operating lease right of use assets recognized $2.5m $0 $298k $0 $0
Operating lease liabilities recognized $2.5m $0 $298k $0 $0
Provision for credit losses $66.3m $58.4m $54.6m $91.0m
Changes in fair value of earnout liabilities $0 ($9.6m) ($22k) $965k $3.3m
Changes in fair value of public and private warrant liabilities ($3.1m) ($14.2m) ($260k) $1.7m $9.9m
Stock-based compensation $7.4m $40.6m $26.7m $37.3m $29.9m
Non-cash interest ($233k) $2.3m $3.1m $251k $0
Non-cash lease expense $78k ($100k) ($20k) ($21k) ($38k)
Changes in fair value of marketable securities and investments $1k ($578k) $44k ($16k) $76k
ExtraCash receivables, service based revenue ($2.3m) ($6.8m) ($4.1m) ($6.2m) ($16.7m)
Prepaid expenses and other current assets ($311k) ($6.8m) $3.3m ($8.2m) ($1.9m)
Accounts payable $2.6m $330k ($5.9m) $1.3m $1.6m
Accrued expenses $5.0m ($1.7m) $1.7m $4.1m ($2.0m)
Legal settlement accrual $500k $5.7m ($6.1m) $3.8m $733k
Other current liabilities ($1.6m) ($263k) ($446k) $267k $3.9m
Other non-current liabilities ($466k) $0 $5k $2.9m $1.4m
Other non-current assets $0 ($137k) ($266k) $23k $23k
Payments for internally developed software costs ($6.1m) ($8.6m) ($7.9m) ($7.3m) ($6.5m)
Purchase of property and equipment ($371k) ($728k) ($688k) ($262k) ($317k)
Net originations, purchases and collections of ExtraCash receivables ($63.0m) ($111.5m) ($195.8m)
Purchase of marketable securities ($5k) ($317.7m) ($34.4m) ($59.3m) ($3k)
Sale of marketable securities $9.4m $325.6m $33.7m $60.1m $100k
Payment for fractional shares on reverse stock split $0 ($12k) $0 $0
Payment of taxes for shares withheld related to net share settlement $0 $0 ($13.3m)
Property and equipment purchases in accounts payable and accrued liabilities $3k $2k $0 $0
Income taxes ($2.5m) ($622k) ($586k) ($109k) $5.6m
Interest $2.0m $5.7m $8.6m $7.7m $6.9m
Net cash provided by operating activities ($2.1m) ($44.9m) $33.8m $125.1m $290.0m
Purchase of investments ($202.1m) ($120.0m) ($111.3m) ($190.0m)
Sale and maturity of investments $32.2m $177.9m $183.7m $189.8m
Net cash used in investing activities ($253.8m) ($285.6m) ($14.4m) ($45.8m) ($202.7m)
Payment of costs for extinguishment of convertible debt $0 ($1.3m) $0
Repayment of borrowings on convertible debt, long-term $0 ($71.0m) $0
Proceeds from issuance of common stock for stock option exercises $1.7m $620k $34k $1.3m $761k
Repurchases of Class A common stock $0 ($536k) $0 $0 ($43.7m)
Net cash (used in) provided by financing activities $255.9m $321.8m $22k ($71.0m) ($56.3m)
Net increase in cash and cash equivalents and restricted cash $27.3m ($8.7m) $19.4m $8.3m $31.0m
Cash and cash equivalents and restricted cash, beginning of the year $32.4m $23.7m $43.1m $51.4m $82.4m
Cash and cash equivalents $32.0m $22.9m $41.8m $49.7m $80.5m
Restricted cash $363k $788k $1.3m $1.7m $1.8m
Prepaid income taxes $2.6m $550k $683k $148k $0