Dave Inc 8-K, filed Nov 4, 2026
Dave Inc. (DAVE)
About this 8-K
Dave Inc filed this 8-K on November 4, 2026.
Dave reported Q3 2026 revenue of $198 million, up 31% year-over-year, and net income of $64 million; Adjusted EBITDA was $82 million. It raised FY 2026 revenue guidance to $746 - $750 million and Adjusted EBITDA guidance to $327 - $330 million. AI summary
Items reported
- Item 1.01: Entered into a material agreement
- Item 2.02: Financial results
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 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): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(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:
|
|
Trading |
|
|
|
|
|||
|
|
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 1.01 Entry into a Material Definitive Agreement.
On November 3, 2026 (the “Effective Date”), Dave Operating LLC (“Dave Operating”), a wholly-owned subsidiary of Dave Inc. (“Dave Parent”, and together with Dave Operating, or either entity individually, as the context requires, the “Company” or “Dave”), entered into the Second Amendment (the “Second Amendment”) to the Program Agreement, dated February 27, 2025, as amended by the First Amendment, dated August 4, 2025 (as so amended, the “Agreement”), with Coastal Community Bank (“Coastal”) that governs the Company’s partnership with Coastal through which eligible consumers may be offered different types of Dave-branded deposit accounts (“Deposit Accounts”) and cards (collectively “Cards,” and each a “Card”) (the Deposit Accounts and the Cards collectively, the “Program”).
Pursuant to the Second Amendment, the amount of certain ExtraCash receivables associated with the Program that will be maintained on the balance sheet of Coastal was increased to up to a maximum of $325 million, with such receivables continuing to be maintained for up to 60 calendar days following their origination date and then sold to the Company. In addition, certain credit card receivables in an amount up to $25 million will be maintained on the balance sheet of Coastal for an appropriate period of time and then sold to the Company. Coastal shall retain interest in an amount equal to a variable rate based on the Fed Funds Rate plus a margin on any applicable receivables while such receivables are on Coastal’s balance sheet. The Second Amendment also updates the cash collateral account that the Company is required to fund in connection with the Program taking into account the foregoing arrangements.
The Second Amendment also amends the descriptions of the Program’s accounts, features and services set forth in the Agreement to account for new product features.
The foregoing description of the Second Amendment is qualified in its entirety by reference to the full text of the Second Amendment, a copy of which will be filed with the Company’s Annual Report on Form 10-K for the year ending December 31, 2026.
Item 2.02 Results of Operations and Financial Condition.
On November 4, 2026, Dave Inc. issued a press release announcing its financial results for the quarter ended September 30, 2026. The press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information furnished under this Item 2.02, including Exhibit 99.1, will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and will not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
|
|
|
Exhibit No. |
|
Description |
99.1 |
|
|
104 |
|
Cover Page Interactive Data File (formatted as inline XBRL) |
SIGNATURES
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.
|
|
|
Dave Inc. |
|
|
|
|
Date: |
November 4, 2026 |
By: |
/s/ Kyle Beilman |
|
|
Name: Title: |
Kyle Beilman |
Exhibit 99.1
Dave Reports Third Quarter 2026 Financial Results
Q3 Revenue Growth Accelerates to 31% Y/Y to $198 Million, Driven by Record New Member Acquisition as well as Continued MTM Growth and ARPU Expansion
28-DPD Rate Improves Y/Y and Q/Q to 2.09%, Falling Below 2.00% in September; Net Monetization Rate Expands to 5.2%, Its Highest Level in Five Years
Net Income of $64 Million; Adj. EBITDA Increases 39% Y/Y to $82 Million, Representing a 41% Margin
Raises 2026 Revenue, Adj. EBITDA and Adj. Diluted EPS Guidance
LOS ANGELES, CA – November 4, 2026 – Dave Inc. (“Dave” or the “Company”) (Nasdaq: DAVE), one of the nation’s leading neobanks, today reported its financial results for the third quarter ended September 30, 2026.
“Q3 was another strong quarter, with revenue growth accelerating to 31% year-over-year, driven by faster MTM growth and continued ARPU expansion,” said Jason Wilk, Founder and CEO of Dave. “Our 28-day past due rate improved year-over-year and sequentially to 2.09%, even as originations grew 23% from a year ago. In September, with CashAI v6.0 fully deployed, average ExtraCash size reached $225, our 28-day past due rate fell below 2.00%, and our gross monetization rate was approximately 7.0% as we relaxed legacy fee caps. Together, these changes let us responsibly extend more credit while delivering greater value to members and strengthening unit economics. Based on this momentum, we are raising our full-year 2026 guidance for Revenue, Adjusted EBITDA and Adjusted Diluted EPS.”
Wilk added, “We are also seeing solid early traction with Dave Flex, our new Pay in Four credit card that gives members greater flexibility in managing everyday purchases. During Q3, we grew Dave Flex adoption from single- to double-digit thousand actives, through both cross-selling to existing members and direct customer acquisition at better-than-expected acquisition costs. We are additionally encouraged by strong cross product adoption with ExtraCash that suggests significant upside to baseline member lifetime value. We are excited to continue expanding access to more members ahead of a broader rollout planned for 2027.”
Quarterly Financial Highlights ($ in millions, except for per share amounts, unaudited)
|
3Q25 |
4Q25 |
1Q26 |
2Q26 |
3Q26 |
GAAP Operating Revenues, Net |
$151 |
$164 |
$158 |
$171 |
$198 |
% Change vs. prior year period |
63% |
62% |
47% |
30% |
31% |
Non-GAAP Gross Profit* |
$104 |
$122 |
$114 |
$124 |
$138 |
% Change vs. prior year period |
62% |
68% |
37% |
34% |
33% |
Non-GAAP Gross Profit Margin* |
69% |
74% |
72% |
72% |
70% |
Change vs. prior year period |
0 bps |
300 bps |
(500) bps |
300 bps |
100 bps |
GAAP Net Income |
$92 |
$66 |
$58 |
$7 |
$64 |
% Change vs. prior year period |
19,658% |
292% |
101% |
(26%) |
(31%) |
Adjusted Net Income* |
$65 |
$53 |
$52 |
$56 |
$60 |
% Change vs. prior year period |
208% |
92% |
61% |
39% |
(7%) |
Adjusted EBITDA* |
$59 |
$73 |
$69 |
$76 |
$82 |
% Change vs. prior year period |
137% |
118% |
57% |
48% |
39% |
Adj. Net Income per Diluted Share*(1) |
$4.45 |
$3.69 |
$3.64 |
$4.12 |
$4.39 |
% Change vs. prior year period |
196% |
93% |
64% |
48% |
(1%) |
*Non-GAAP measures. See reconciliation of non-GAAP measures at the end of the press release.
(1) Diluted shares used to calculate Adj. Net Income per Diluted Share include the benefit expected to be provided by existing capped call transactions entered into in connection with the 2031 convertible notes to offset the dilutive impact of the notes.
Third Quarter 2026 Operating Highlights (vs. Third Quarter 2025)
Liquidity Summary
As of September 30, 2026, the Company had $315 million in cash and cash equivalents, investments, and restricted cash, compared to $254 million as of June 30, 2026. The Company’s funding structure with Coastal Community Bank had approximately $159 million outstanding at quarter end, up from $93 million as of June 30, 2026. During the third quarter, the Company deployed approximately $20 million to reduce its share count through restricted stock unit net settlements and open market share repurchases, leaving $88 million available under its share repurchase authorization. Subsequent to quarter end, in early October 2026, the Company repaid the $75 million outstanding under its debt facility with Victory Park Management, LLC.
1 Beginning in the third quarter of 2026, the Company updated its calculation of MTMs to exclude Members whose only monthly activity was low-engagement, non-monetized activity related to Goals accounts. Prior periods have been recast to ensure comparability.
2
2026 Financial Guidance ($ in millions, except per share amounts)
|
Prior FY 2026 |
New FY 2026 |
GAAP Operating Revenues, Net |
$725 - $735 |
$746 - $750 |
Year-Over-Year Growth |
31% - 33% |
35% |
Adjusted EBITDA* |
$315 - $325 |
$327 - $330 |
Adj. Net Income per Diluted Share* |
$17.00 - $17.50 |
$17.45 - $17.65 |
*Non-GAAP measure. The Company does not provide a quantitative reconciliation of forward-looking non-GAAP financial measures because it is unable to predict without unreasonable effort the exact amount or timing of the reconciling items, including interest expense, investment income, and credit provision, among others. The variability of these items could have a significant impact on our future GAAP financial results.
Dave’s CFO and COO, Kyle Beilman, commented: “Q3 demonstrated the operating leverage of our model. Adjusted EBITDA grew 39% year-over-year to $82 million, even as we increased marketing investment by over 50%. Attractive returns at higher spend levels supported investment above our prior plan.
“Non-GAAP gross margin was 70%, up from 69% a year ago and compared with 72% last quarter. Coastal funding costs accounted for about 100 basis points of the sequential change, as the transition moved faster than expected and freed up significant liquidity. Provision accounts for most of the remaining change. Provision reflects portfolio growth, mix, and credit performance so it can move differently from static pool delinquency and loss rates, which we believe more directly measure credit quality. Static pool loss rates are tracking flat to down year-over-year, though our prior provision forecast assumed a larger improvement based on the strong early repayment performance we had observed coming out of spring. We’ve recalibrated our forecast accordingly, and our raised outlook reflects that adjustment.
“Q4 credit is tracking in line with September, and we expect the quarter’s 28-day past due rate to be below 2.00%. Based on our updated forecast, we expect better sequential loss rates and Q4 non-GAAP gross margin above Q2 levels. Strong credit, higher monetization, seasoning of record new-member cohorts and more capital-efficient funding position us to accelerate growth and capital return.”
Conference Call
Dave management will host a conference call on Wednesday, November 4, 2026, at 4:30 p.m. Eastern time to discuss its financial results for the third quarter ended September 30, 2026, followed by a question-and-answer period. The conference call details are as follows:
The conference call will also be available for replay in the Events section of the Company’s website, along with the transcript, at https://investors.dave.com.
If you have any difficulty registering for or connecting to the conference call, please contact Elevate IR at DAVE@elevate-ir.com.
3
About Dave
Dave (Nasdaq: DAVE) is a U.S. neobank pioneering innovative credit products for everyday Americans. For more information about the Company, visit: www.dave.com. For investor information and updates, visit: investors.dave.com and follow @davebanking on X.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. These statements may be identified by words such as “anticipates,” “believes,” “can,” “continue,” “could,” “estimates,” “expects,” “forecast,” “goal,” “grow,” “guidance,” “intends,” “may,” “might,” “objective,” “on track,” “opportunity,” “outlook,” “plans,” “position,” “potential,” “predicts,” “projects,” “remains,” “seeks,” “should,” “targets,” “well-positioned,” “will,” “would,” or the negative of such terms, or other comparable terminology and include, among other things, the quotations of our Chief Executive Officer and Chief Financial Officer relating to Dave’s future performance and growth, statements relating to fiscal year 2026 guidance, statements regarding Dave Flex and other products in development, projected financial results for future periods and other statements about future events. Such forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties, which could cause actual results to differ materially from the forward-looking statements contained herein due to many factors, including, but not limited to: the ability of Dave to compete in its highly competitive industry; the ability of Dave to keep pace with the rapid technological and AI-related developments in its industry and the larger financial services industry; the ability of Dave to manage risks associated with providing ExtraCash; the ability of Dave to retain its current customers, acquire new customers (collectively, “Members”) and sell additional functionality and services to its Members; the ability of Dave to successfully launch new products and services; the ability of Dave to protect intellectual property and trade secrets; the ability of Dave to maintain the integrity of its confidential information and information systems or comply with applicable privacy and data security requirements and regulations; the reliance by Dave on two bank partners; the ability of Dave to maintain or secure current and future key banking relationships and other third-party service providers, including its ability to comply with applicable requirements of such third parties; the ability of Dave to comply with extensive and evolving laws and regulations applicable to its business; changes in applicable laws or regulations and extensive and evolving government regulations that impact operations and business; the ability to attract or maintain a qualified workforce; the level of product service failures that could lead Members to use competitors’ services; investigations, claims, disputes, enforcement actions, arbitration, litigation and/or other regulatory or legal proceedings, including the Department of Justice’s lawsuit against Dave; the possibility that Dave may be adversely affected by other macroeconomic factors, including regulatory uncertainty, fluctuating interest rates, inflation, tariffs, unemployment rates, consumer sentiment, market volatility and business, and/or competitive factors; and other risks and uncertainties discussed in Dave’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 2, 2026 and any subsequent Quarterly Reports on Form 10-Q under the heading “Risk Factors,” filed with the SEC and other reports and documents Dave files from time to time with the SEC. Any forward-looking statements speak only as of the date on which they are made, and Dave undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date of this press release, except as required by law.
4
Non-GAAP Financial Information
This press release contains references to adjusted net income, adjusted EBITDA, adjusted EBITDA margin, non-GAAP gross profit, non-GAAP gross profit margin, and adjusted net income per share (basic and diluted) of Dave, which are adjusted from results based on generally accepted accounting principles in the United States (“GAAP”) and exclude certain expenses, gains and losses. The Company defines and calculates adjusted EBITDA as GAAP net income before the impact of interest income and/or expense, and funding costs, provision for income taxes, depreciation and amortization, and adjusted to exclude legal settlement expenses, litigation expenses related to the FTC/DOJ matter, stock-based compensation expense, other strategic financing and transactional expenses, discretionary or non-recurring income, changes in fair value of earnout liabilities and changes in fair value of warrant liabilities. The Company defines and calculates adjusted EBITDA margin as adjusted EBITDA as a percentage of GAAP operating revenues, net. The Company defines and calculates variable operating expenses as provision for credit losses, processing and servicing costs and financial network and transaction costs. The Company defines and calculates non-GAAP gross profit as GAAP operating revenues, net excluding variable operating expenses. The Company defines and calculates non-GAAP gross profit margin as non-GAAP gross profit as a percentage of GAAP operating revenues, net. The Company defines and calculates adjusted net income as GAAP net income adjusted to exclude stock-based compensation, discretionary or non-recurring income, legal settlement expenses, litigation expenses related to the FTC/DOJ matter, other strategic financing and transactional expenses, changes in fair value of earnout liabilities and changes in fair value of warrant liabilities, the income tax impact related to the release of the valuation allowance and the income tax impact related to stock-based compensation. The Company defines and calculates non-GAAP adjusted net income per share - basic and non-GAAP adjusted net income per share - diluted as adjusted net income divided by weighted average shares of common stock-basic and adjusted weighted average shares of common stock-diluted, respectively. The Company defines and calculates adjusted weighted average shares of common stock-diluted as GAAP diluted weighted average shares, adjusted to include the benefit expected to be provided by existing capped call transactions entered into in connection with the 2031 convertible notes to offset the dilutive impact of the notes.
These non-GAAP financial measures may be helpful to the user in assessing our operating performance and facilitate an alternative comparison among fiscal periods. The Company’s management team uses these non-GAAP financial measures in assessing performance, as well as in planning and forecasting future periods. The methods the Company uses to compute these non-GAAP financial measures may differ from the methods used by other companies. Non-GAAP financial measures are supplemental, should not be considered a substitute for financial information presented in accordance with GAAP and should be read only in conjunction with our condensed consolidated financial statements prepared in accordance with GAAP.
Refer to the section further below for a reconciliation of these non-GAAP financial measures to their most directly comparable GAAP measures for the three and nine months ended September 30, 2026, and 2025.
Investor Relations Contact
Sean Mansouri, CFA or Stefan Norbom
Elevate IR
DAVE@elevate-ir.com
Media Contact
Dan Ury
press@dave.com
5
DAVE INC. |
|
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|
|||||||||||||||
(in millions, except per share data) |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Service based revenue, net |
|
$ |
186.4 |
|
|
$ |
139.3 |
|
|
$ |
494.0 |
|
|
$ |
358.7 |
|
Transaction based revenue, net |
|
|
11.3 |
|
|
|
11.5 |
|
|
|
32.9 |
|
|
|
31.8 |
|
Total operating revenues, net |
|
|
197.7 |
|
|
|
150.8 |
|
|
|
526.9 |
|
|
|
390.5 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for credit losses |
|
|
36.6 |
|
|
|
29.9 |
|
|
|
92.0 |
|
|
|
65.7 |
|
Processing and servicing costs |
|
|
12.8 |
|
|
|
9.4 |
|
|
|
32.7 |
|
|
|
23.6 |
|
Financial network and transaction costs |
|
|
10.4 |
|
|
|
7.3 |
|
|
|
26.1 |
|
|
|
21.6 |
|
Advertising and activation costs |
|
|
28.0 |
|
|
|
18.9 |
|
|
|
62.6 |
|
|
|
46.3 |
|
Compensation and benefits |
|
|
43.3 |
|
|
|
24.8 |
|
|
|
106.6 |
|
|
|
78.5 |
|
Technology and infrastructure |
|
|
4.5 |
|
|
|
3.2 |
|
|
|
11.7 |
|
|
|
8.8 |
|
Other operating expenses |
|
|
14.1 |
|
|
|
11.3 |
|
|
|
35.4 |
|
|
|
23.8 |
|
Total operating expenses |
|
|
149.7 |
|
|
|
104.8 |
|
|
|
367.1 |
|
|
|
268.3 |
|
Other (income) expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(0.1 |
) |
|
|
1.5 |
|
|
|
1.5 |
|
|
|
4.0 |
|
Changes in fair value of earnout liabilities |
|
|
(8.5 |
) |
|
|
(4.8 |
) |
|
|
(0.4 |
) |
|
|
2.7 |
|
Changes in fair value of warrant liabilities |
|
|
(17.9 |
) |
|
|
(9.1 |
) |
|
|
(0.6 |
) |
|
|
11.7 |
|
Total other (income) expense, net |
|
|
(26.5 |
) |
|
|
(12.4 |
) |
|
|
0.5 |
|
|
|
18.4 |
|
Net income before provision for income taxes |
|
|
74.5 |
|
|
|
58.4 |
|
|
|
159.3 |
|
|
|
103.8 |
|
Provision (benefit) for income taxes |
|
|
10.7 |
|
|
|
(33.6 |
) |
|
|
30.9 |
|
|
|
(26.1 |
) |
Net income |
|
$ |
63.8 |
|
|
$ |
92.0 |
|
|
$ |
128.4 |
|
|
$ |
129.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
5.00 |
|
|
$ |
6.84 |
|
|
$ |
9.90 |
|
|
$ |
9.76 |
|
Diluted (1) |
|
$ |
3.30 |
|
|
$ |
6.34 |
|
|
$ |
9.13 |
|
|
$ |
8.96 |
|
Weighted-average shares used to compute net income per share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
12,763,674 |
|
|
|
13,457,671 |
|
|
|
12,970,111 |
|
|
|
13,317,504 |
|
Diluted |
|
|
13,921,273 |
|
|
|
14,525,301 |
|
|
|
13,997,781 |
|
|
|
14,492,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
(1) For the three and nine months ended September 30, 2026, net income used to compute diluted net income per share excludes gains of $17.9 million and $0.6 million, respectively, from changes in fair value of warrant liabilities. In accordance with GAAP, because the warrants are liability-classified and were dilutive for these periods, diluted net income per share is calculated as if the warrants had been classified as equity. This removes the gain on changes in fair value of warrant liabilities from net income and includes the potentially dilutive shares issuable upon exercise of the warrants in weighted-average diluted shares. As a result, diluted net income per share cannot be directly derived by dividing reported net income by weighted-average diluted shares. |
|
|||||||||||||||
6
RECONCILIATION OF TOTAL OPERATING REVENUES, NET |
|
|||||||||||||||
(in millions) |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Service based revenue, net |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Processing and overdraft service fees, net |
|
$ |
169.0 |
|
|
$ |
129.2 |
|
|
$ |
447.5 |
|
|
$ |
326.1 |
|
Tips |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7.5 |
|
Subscriptions |
|
|
17.3 |
|
|
|
9.9 |
|
|
|
46.3 |
|
|
|
24.8 |
|
Other |
|
|
0.1 |
|
|
|
0.2 |
|
|
|
0.2 |
|
|
|
0.3 |
|
Transaction based revenue, net |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interchange revenue, net |
|
|
6.5 |
|
|
|
6.1 |
|
|
|
18.7 |
|
|
|
18.0 |
|
ATM revenue, net |
|
|
0.6 |
|
|
|
0.8 |
|
|
|
1.9 |
|
|
|
2.3 |
|
Other |
|
|
4.2 |
|
|
|
4.6 |
|
|
|
12.3 |
|
|
|
11.5 |
|
Total operating revenues, net |
|
$ |
197.7 |
|
|
$ |
150.8 |
|
|
$ |
526.9 |
|
|
$ |
390.5 |
|
CALCULATION OF NON-GAAP GROSS PROFIT |
|
|||||||||||||||
(in millions) |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
GAAP operating revenues, net |
|
$ |
197.7 |
|
|
$ |
150.8 |
|
|
$ |
526.9 |
|
|
$ |
390.5 |
|
Less: Variable operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Provision for credit losses |
|
|
(36.6 |
) |
|
|
(29.9 |
) |
|
|
(92.0 |
) |
|
|
(65.7 |
) |
Processing and servicing costs |
|
|
(12.8 |
) |
|
|
(9.4 |
) |
|
|
(32.7 |
) |
|
|
(23.6 |
) |
Financial network and transaction costs |
|
|
(10.4 |
) |
|
|
(7.3 |
) |
|
|
(26.1 |
) |
|
|
(21.6 |
) |
Non-GAAP gross profit |
|
$ |
137.9 |
|
|
$ |
104.2 |
|
|
$ |
376.1 |
|
|
$ |
279.6 |
|
Non-GAAP gross profit margin |
|
|
70 |
% |
|
|
69 |
% |
|
|
71 |
% |
|
|
72 |
% |
DAVE INC. |
|
|||||||||||||||
RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA |
|
|||||||||||||||
(in millions) |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
63.8 |
|
|
$ |
92.0 |
|
|
$ |
128.4 |
|
|
$ |
129.9 |
|
Interest expense, net and funding costs |
|
|
2.5 |
|
|
|
1.5 |
|
|
|
4.6 |
|
|
|
4.0 |
|
Provision for income taxes |
|
|
10.7 |
|
|
|
(33.6 |
) |
|
|
30.9 |
|
|
|
(26.1 |
) |
Depreciation and amortization |
|
|
1.7 |
|
|
|
1.8 |
|
|
|
5.3 |
|
|
|
4.9 |
|
Stock-based compensation |
|
|
22.0 |
|
|
|
7.2 |
|
|
|
45.5 |
|
|
|
23.0 |
|
Discretionary or non-recurring income |
|
|
— |
|
|
|
(0.8 |
) |
|
|
— |
|
|
|
(0.8 |
) |
Legal settlement and litigation expenses |
|
|
6.2 |
|
|
|
4.5 |
|
|
|
11.3 |
|
|
|
4.5 |
|
Other strategic financing and transactional expenses |
|
|
1.0 |
|
|
|
— |
|
|
|
1.3 |
|
|
|
— |
|
Changes in fair value of earnout liabilities |
|
|
(8.5 |
) |
|
|
(4.8 |
) |
|
|
(0.4 |
) |
|
|
2.7 |
|
Changes in fair value of warrant liabilities |
|
|
(17.9 |
) |
|
|
(9.1 |
) |
|
|
(0.6 |
) |
|
|
11.7 |
|
Adjusted EBITDA |
|
$ |
81.5 |
|
|
$ |
58.7 |
|
|
$ |
226.3 |
|
|
$ |
153.8 |
|
Adjusted EBITDA margin |
|
|
41 |
% |
|
|
39 |
% |
|
|
43 |
% |
|
|
39 |
% |
7
DAVE INC. |
|
|||||||||||||||
RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME |
|
|||||||||||||||
(in millions, except per share data) |
|
|||||||||||||||
(unaudited) |
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
||||||||||
|
|
For the Three Months Ended September 30, |
|
|
For the Nine Months Ended September 30, |
|
||||||||||
|
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
63.8 |
|
|
$ |
92.0 |
|
|
$ |
128.4 |
|
|
$ |
129.9 |
|
Stock-based compensation |
|
|
22.0 |
|
|
|
7.2 |
|
|
|
45.5 |
|
|
|
23.0 |
|
Discretionary or non-recurring income |
|
|
— |
|
|
|
(0.8 |
) |
|
|
— |
|
|
|
(0.8 |
) |
Legal settlement and litigation expenses |
|
|
6.2 |
|
|
|
4.5 |
|
|
|
11.3 |
|
|
|
4.5 |
|
Other strategic financing and transactional expenses |
|
|
1.0 |
|
|
|
— |
|
|
|
1.3 |
|
|
|
— |
|
Changes in fair value of earnout liabilities |
|
|
(8.5 |
) |
|
|
(4.8 |
) |
|
|
(0.4 |
) |
|
|
2.7 |
|
Changes in fair value of warrant liabilities |
|
|
(17.9 |
) |
|
|
(9.1 |
) |
|
|
(0.6 |
) |
|
|
11.7 |
|
Income tax benefit related to the release of the valuation allowance |
|
|
— |
|
|
|
(27.4 |
) |
|
|
— |
|
|
|
(27.4 |
) |
Income tax expense (benefit) related to stock-based compensation |
|
|
(6.3 |
) |
|
|
3.0 |
|
|
|
(16.5 |
) |
|
|
(6.0 |
) |
Adjusted net income |
|
$ |
60.3 |
|
|
$ |
64.6 |
|
|
$ |
169.0 |
|
|
$ |
137.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted-average shares used to compute adjusted net income per share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
|
12,763,674 |
|
|
|
13,457,671 |
|
|
|
12,970,111 |
|
|
|
13,317,504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Diluted |
|
|
13,921,273 |
|
|
|
14,525,301 |
|
|
|
13,997,781 |
|
|
|
14,492,827 |
|
Benefit of shares related to capped call transactions |
|
|
(177,096 |
) |
|
|
— |
|
|
|
(59,032 |
) |
|
|
— |
|
Adjusted Diluted |
|
|
13,744,177 |
|
|
|
14,525,301 |
|
|
|
13,938,749 |
|
|
|
14,492,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
4.72 |
|
|
$ |
4.79 |
|
|
$ |
13.03 |
|
|
$ |
10.33 |
|
Diluted |
|
$ |
4.39 |
|
|
$ |
4.45 |
|
|
$ |
12.12 |
|
|
$ |
9.49 |
|
DAVE INC. |
|
|
|
|
|
|||||||
SUMMARY BALANCE SHEET |
|
|
|
|
|
|||||||
(in millions) |
|
|
|
|
|
|||||||
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||
|
|
September 30, |
|
|
December 31, |
|
|
|
|
|
||
|
|
2026 |
|
|
2025 |
|
|
|
|
|
||
|
|
(unaudited) |
|
|
|
|
|
|
|
|
||
Cash, cash equivalents, restricted cash, and investments |
|
$ |
315.1 |
|
|
$ |
123.2 |
|
|
|
|
|
Member receivables, net of allowance for credit losses |
|
|
204.6 |
|
|
|
297.3 |
|
|
|
|
|
Other assets |
|
|
104.9 |
|
|
|
66.9 |
|
|
|
|
|
Total assets |
|
$ |
624.6 |
|
|
$ |
487.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Debt facility, current |
|
$ |
75.0 |
|
|
$ |
75.0 |
|
|
|
|
|
Other current liabilities |
|
|
60.3 |
|
|
|
39.0 |
|
|
|
|
|
Convertible notes, net of discount and issuance costs |
|
|
193.5 |
|
|
|
— |
|
|
|
|
|
Other liabilities |
|
|
22.0 |
|
|
|
20.7 |
|
|
|
|
|
Total liabilities |
|
$ |
350.8 |
|
|
$ |
134.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Total shareholders' equity |
|
$ |
273.8 |
|
|
$ |
352.7 |
|
|
|
|
|
8