Affirm Holdings Inc
NASDAQ:AFRM
Income Statement
Earnings Waterfall
Affirm Holdings Inc
Income Statement
Affirm Holdings Inc
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Interest Expense |
32
|
35
|
38
|
45
|
53
|
59
|
65
|
66
|
70
|
78
|
104
|
139
|
183
|
232
|
273
|
312
|
344
|
374
|
398
|
415
|
425
|
431
|
0
|
|
| Revenue |
510
N/A
|
596
+17%
|
670
+12%
|
762
+14%
|
870
+14%
|
966
+11%
|
1 123
+16%
|
1 247
+11%
|
1 349
+8%
|
1 442
+7%
|
1 480
+3%
|
1 506
+2%
|
1 588
+5%
|
1 723
+8%
|
1 914
+11%
|
2 110
+10%
|
2 323
+10%
|
2 525
+9%
|
2 800
+11%
|
3 007
+7%
|
3 224
+7%
|
3 459
+7%
|
3 716
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(161)
|
(207)
|
(232)
|
(251)
|
(247)
|
(233)
|
(230)
|
(215)
|
(204)
|
(188)
|
(161)
|
(146)
|
(140)
|
(140)
|
(155)
|
(168)
|
(180)
|
(200)
|
(216)
|
(230)
|
(242)
|
(260)
|
(285)
|
|
| Gross Profit |
348
N/A
|
388
+12%
|
437
+13%
|
511
+17%
|
624
+22%
|
733
+18%
|
893
+22%
|
1 032
+16%
|
1 145
+11%
|
1 254
+9%
|
1 319
+5%
|
1 361
+3%
|
1 448
+6%
|
1 583
+9%
|
1 760
+11%
|
1 942
+10%
|
2 143
+10%
|
2 325
+9%
|
2 584
+11%
|
2 778
+8%
|
2 982
+7%
|
3 200
+7%
|
3 431
+7%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(424)
|
(462)
|
(501)
|
(696)
|
(939)
|
(1 191)
|
(1 514)
|
(1 669)
|
(1 942)
|
(2 163)
|
(2 366)
|
(2 421)
|
(2 428)
|
(2 437)
|
(2 385)
|
(2 408)
|
(2 406)
|
(2 484)
|
(2 552)
|
(2 581)
|
(2 644)
|
(2 659)
|
(2 764)
|
|
| Selling, General & Administrative |
(309)
|
(353)
|
(409)
|
(688)
|
(873)
|
(1 074)
|
(1 357)
|
(1 445)
|
(1 686)
|
(1 907)
|
(2 056)
|
(2 111)
|
(2 096)
|
(2 070)
|
(2 003)
|
(1 971)
|
(1 946)
|
(1 963)
|
(1 999)
|
(2 003)
|
(2 027)
|
(2 040)
|
(2 084)
|
|
| Depreciation & Amortization |
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(105)
|
(109)
|
(91)
|
(8)
|
(66)
|
(116)
|
(157)
|
(224)
|
(255)
|
(256)
|
(310)
|
(310)
|
(332)
|
(367)
|
(381)
|
(438)
|
(461)
|
(521)
|
(553)
|
(578)
|
(617)
|
(620)
|
(681)
|
|
| Operating Income |
(75)
N/A
|
(74)
+3%
|
(64)
+13%
|
(185)
-190%
|
(315)
-70%
|
(457)
-45%
|
(621)
-36%
|
(637)
-3%
|
(796)
-25%
|
(909)
-14%
|
(1 047)
-15%
|
(1 060)
-1%
|
(980)
+8%
|
(853)
+13%
|
(625)
+27%
|
(466)
+25%
|
(264)
+43%
|
(159)
+40%
|
32
N/A
|
197
+509%
|
338
+72%
|
540
+60%
|
666
+23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(32)
|
(35)
|
(38)
|
(45)
|
(53)
|
(59)
|
(65)
|
(66)
|
(70)
|
(78)
|
(104)
|
(139)
|
(183)
|
(232)
|
(273)
|
(312)
|
(344)
|
(374)
|
(398)
|
(415)
|
(425)
|
(431)
|
(435)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
(35)
|
(38)
|
(38)
|
(38)
|
(8)
|
(8)
|
11
|
74
|
79
|
78
|
63
|
71
|
|
| Total Other Income |
(4)
|
23
|
21
|
(53)
|
(61)
|
(230)
|
(193)
|
57
|
141
|
318
|
316
|
248
|
212
|
214
|
183
|
108
|
100
|
79
|
99
|
85
|
71
|
71
|
(9)
|
|
| Pre-Tax Income |
(112)
N/A
|
(85)
+24%
|
(81)
+5%
|
(283)
-249%
|
(443)
-57%
|
(746)
-68%
|
(879)
-18%
|
(646)
+26%
|
(725)
-12%
|
(670)
+8%
|
(834)
-25%
|
(986)
-18%
|
(989)
0%
|
(909)
+8%
|
(752)
+17%
|
(679)
+10%
|
(516)
+24%
|
(443)
+14%
|
(193)
+57%
|
(54)
+72%
|
61
N/A
|
243
+295%
|
293
+21%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
17
|
18
|
20
|
21
|
4
|
3
|
2
|
0
|
(2)
|
(3)
|
(6)
|
(8)
|
(9)
|
(10)
|
(11)
|
|
| Income from Continuing Operations |
(113)
|
(86)
|
(81)
|
(283)
|
(441)
|
(744)
|
(877)
|
(644)
|
(707)
|
(652)
|
(815)
|
(966)
|
(985)
|
(906)
|
(750)
|
(679)
|
(518)
|
(446)
|
(199)
|
(62)
|
52
|
233
|
282
|
|
| Net Income (Common) |
(126)
N/A
|
(99)
+21%
|
(81)
+18%
|
(283)
-248%
|
(441)
-56%
|
(744)
-69%
|
(877)
-18%
|
(644)
+27%
|
(707)
-10%
|
(652)
+8%
|
(815)
-25%
|
(966)
-19%
|
(985)
-2%
|
(906)
+8%
|
(750)
+17%
|
(679)
+10%
|
(518)
+24%
|
(446)
+14%
|
(199)
+55%
|
(62)
+69%
|
52
N/A
|
233
+347%
|
282
+21%
|
|
| EPS (Diluted) |
-0.52
N/A
|
-0.41
+21%
|
-1.14
-178%
|
-1.21
-6%
|
-2.78
-130%
|
-2.73
+2%
|
-3.11
-14%
|
-2.25
+28%
|
-2.51
-12%
|
-2.24
+11%
|
-2.77
-24%
|
-3.24
-17%
|
-3.34
-3%
|
-2.98
+11%
|
-2.43
+18%
|
-2.17
+11%
|
-1.67
+23%
|
-1.42
+15%
|
-0.57
+60%
|
-0.18
+68%
|
0.15
N/A
|
0.66
+340%
|
0.8
+21%
|
|