Home

Pagaya Reports Second Quarter and First Half 2025 Results

  • Second consecutive quarter of positive GAAP net income; raises full-year guidance
  • Record performance across key metrics:
    • Net income attributable to Pagaya shareholders of $17 million; up $91 million YoY
    • Adjusted EBITDA of $86 million; up 72% YoY
    • Total revenue and other income of $326 million; up 30% YoY
    • Network volume of $2.6 billion; up 14% YoY
  • Issued 1st AAA-rated (RPM) Auto ABS and inaugural AAA-rated (POSH) Point-of-Sale revolving ABS structure
  • Successful issuance of $500 million 5-yr Senior Unsecured Notes with 8.875% coupon supported by strong 2nd quarter results

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 second quarter and the first half of 2025.

For additional information, view Pagaya's second quarter 2025 letter to shareholders here.

Third Quarter 2025 Outlook

 

3Q25

Network Volume

Expected to be between $2.75 billion and $2.95 billion

Total Revenue and Other Income

Expected to be between $330 million and $350 million

Adjusted EBITDA

Expected to be between $90 million and $100 million

GAAP Net Income*

Expected to be between $10 million and $20 million

Full Year 2025 Outlook

 

FY25

Network Volume

Expected to be between $10.5 billion and $11.5 billion

Total Revenue and Other Income

Expected to be between $1.25 billion and $1.325 billion

Adjusted EBITDA

Expected to be between $345 million and $370 million

GAAP Net Income*

Expected to be between $55 million and $75 million

*Our third quarter and full-year 2025 GAAP net income guidance includes the impact of several one-time items, the combined impact of which is expected to be a net loss of approximately $5 - $10 million for the quarter. This includes approximately $24 million in costs associated with the issuance of our corporate bond, along with costs associated with the early retirement of existing debt. Partially offsetting this loss, we expect to record a one-time benefit associated with the resolution of certain tax-related matters.

“Our results reflect continued disciplined execution across our network of lending and funding partners. Through the combination of our increasingly diversified sources of revenue, our scalable operating model, and our proprietary data advantage, Pagaya continues to create a unique category with the goal to bridge Wall Street and Main Street for the long term,” said Gal Krubiner, CEO and Co-Founder.

Second Quarter 2025 Highlights

All comparisons are made versus the same period in 2024 and on a year-over-year basis unless otherwise stated.

  • Record GAAP net income attributable to Pagaya shareholders of $17 million (exceeding outlook of breakeven to $10 million) increased by $91 million year-over-year, driven primarily by revenue growth and lower expenses.
  • Record network volume of $2.6 billion (exceeding outlook of $2.3 to $2.5 billion) increased by 14% year-over-year, driven by growth in our Auto and Point-of-Sale verticals and maintaining our focus on prudent underwriting.
  • Record total revenue and other income of $326 million (exceeding outlook of $290 to $310 million) increased by 30% year-over-year.
  • Record Revenue from fees less production costs (“FRLPC”) of $126 million increased by 30% year-over-year, driven by improved economics in our personal loan and auto verticals.
  • Record adjusted EBITDA of $86 million (versus guidance of $75 to $90 million) increased by $36 million compared to the prior year period, benefiting from growth in FRLPC and operating leverage as the business scales.
  • Adjusted net income of $51 million, which excludes the impact of non-cash items such as share-based compensation expense.
  • The Company raised $2.3 billion across 6 ABS transactions in Q2, a quarterly record, and expanded its funding network by 10 new investors, for a total of 145 funding partners, with additional 2 transactions executed so far in Q3.
  • The Company issued its first AAA-rated $300 million Auto ABS securitization, a testament to the consistent performance and scaled production of our Auto business.
  • Inaugural AAA-rated $300 million POSH Point-of-Sale ABS securitization providing more than $1 billion in total funding capacity over the next 12 months.
  • The Company announced a new forward flow agreement with Castlelake in July to purchase up to $2.5 billion in Personal Loans over 16 months, raising capacity across forward flow partnerships and pass-throughs to ~$5 billion since the end of 2024.

Webcast

The Company will hold a webcast and conference call today, August 7, 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 1-833-316-2483 or 1-785-838-9284 and providing conference ID PAGAYA. The telephone replay can be accessed by dialing 1-844-512-2921 or 1-412-317-6671 and providing the conference ID# 11159561. The telephone replay will be available starting shortly after the call until Thursday, August 21, 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 ability to continue 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 maintain positive net cash flow; and the Company’s financial outlook for Network Volume, Total Revenue and Other Income, Net Income and Adjusted EBITDA for the third quarter and 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; the effect of and uncertainties related to public health crises such as the COVID-19 pandemic (including any government responses thereto); geopolitical conflicts such as the war in Israel; its ability to realize the potential benefits of past or future acquisitions; anticipated benefits and savings from our recently 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 including with respect to the merger with EJF Acquisition Corp.; and other risks that are described in the Company’s Form 10-K filed on March 12, 2025 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”), 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, 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 FRLPC to operating income. 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.

Adjusted Net Income (Loss) 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, change in fair value of contingent 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, change in fair value of contingent 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).

These items are excluded from our Adjusted Net Income (Loss) 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, Adjusted Net Income (Loss) 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, Adjusted Net Income (Loss) 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 this non-GAAP financial information to its most directly comparable U.S. GAAP metric.

In addition, Pagaya provides outlook for the third quarter of 2025 and the fiscal 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 Financial 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.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(In thousands, except share and per share data)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenue

 

 

 

 

 

Revenue from fees

$

317,714

 

 

$

242,594

 

 

$

600,418

 

 

$

479,598

 

Other Income

 

 

 

 

 

 

 

Interest income

 

10,739

 

 

 

8,193

 

 

 

18,415

 

 

 

15,937

 

Investment (loss) income, net

 

(2,055

)

 

 

(443

)

 

 

(2,446

)

 

 

85

 

Total Revenue and Other Income

 

326,398

 

 

 

250,344

 

 

 

616,387

 

 

 

495,620

 

Production costs

 

191,465

 

 

 

145,602

 

 

 

358,548

 

 

 

290,483

 

Technology, data and product development (1)

 

18,455

 

 

 

21,935

 

 

 

37,899

 

 

 

41,315

 

Sales and marketing (1)

 

19,660

 

 

 

13,331

 

 

 

29,254

 

 

 

23,588

 

General and administrative (1)

 

40,349

 

 

 

64,449

 

 

 

86,532

 

 

 

127,517

 

Total Costs and Operating Expenses

 

269,929

 

 

 

245,317

 

 

 

512,233

 

 

 

482,903

 

Operating Income

 

56,469

 

 

 

5,027

 

 

 

104,154

 

 

 

12,717

 

Other expense, net

 

(34,928

)

 

 

(73,194

)

 

 

(82,661

)

 

 

(107,543

)

Income (Loss) Before Income Taxes

 

21,541

 

 

 

(68,167

)

 

 

21,493

 

 

 

(94,826

)

Income tax expense

 

4,978

 

 

 

14,512

 

 

 

2,438

 

 

 

19,515

 

Net Income (Loss) Including Noncontrolling Interests

 

16,563

 

 

 

(82,679

)

 

 

19,055

 

 

 

(114,341

)

Less: Net loss attributable to noncontrolling interests

 

(92

)

 

 

(7,894

)

 

 

(5,493

)

 

 

(18,333

)

Net Income (Loss) Attributable to Pagaya Technologies Ltd.

$

16,655

 

 

$

(74,785

)

 

$

24,548

 

 

$

(96,008

)

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

Net income (loss) attributable to Pagaya Technologies Ltd. shareholders

$

16,655

 

 

$

(74,785

)

 

$

24,548

 

 

$

(96,008

)

Less: Undistributed earnings allocated to preferred shares

 

1,017

 

 

 

 

 

 

1,509

 

 

 

 

Net income (loss) attributable to Pagaya Technologies Ltd.’s ordinary shares

$

15,638

 

 

$

(74,785

)

 

$

23,039

 

 

$

(96,008

)

Earnings (loss) per share attributable to Pagaya Technologies Ltd.’s ordinary shares:

 

 

 

 

 

 

 

Basic

$

0.20

 

 

$

(1.04

)

 

$

0.30

 

 

$

(1.41

)

Diluted

$

0.20

 

 

$

(1.04

)

 

$

0.29

 

 

$

(1.41

)

 

 

 

 

 

 

 

 

Non-GAAP adjusted net income (2)

$

50,624

 

 

$

7,188

 

 

$

103,813

 

 

$

20,519

 

Non-GAAP adjusted net income per share:

 

 

 

 

 

 

 

Basic

$

0.66

 

 

$

0.10

 

 

$

1.36

 

 

$

0.30

 

Diluted

$

0.64

 

 

$

0.10

 

 

$

1.33

 

 

$

0.30

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

76,873,529

 

 

 

71,765,884

 

 

 

76,347,801

 

 

 

68,113,860

 

Diluted

 

79,667,635

 

 

 

73,002,689

 

 

 

78,301,110

 

 

 

69,485,741

 

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

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

Technology, data and product development

$

1,326

 

$

3,069

 

$

2,423

 

$

5,974

Sales and marketing

 

8,731

 

 

3,867

 

 

13,511

 

 

6,719

General and administrative

 

8,171

 

 

11,108

 

 

15,466

 

 

20,826

Total

$

18,228

 

$

18,044

 

$

31,400

 

$

33,519

(2) See “Reconciliation of Non-GAAP Financial Measures.”

PAGAYA TECHNOLOGIES LTD.

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(In thousands)

 

June 30,

 

December 31,

 

 

2025

 

 

 

2024

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

182,986

 

 

$

187,921

 

Restricted cash

 

23,845

 

 

 

18,595

 

Fees and other receivables (1)

 

118,475

 

 

 

97,932

 

Investments in loans and securities (1)

 

21,519

 

 

 

22,087

 

Prepaid expenses and other current assets

 

15,648

 

 

 

24,944

 

Total current assets

 

362,473

 

 

 

351,479

 

Non-current assets:

 

 

 

Restricted cash

 

35,203

 

 

 

20,002

 

Fees and other receivables

 

30,709

 

 

 

29,182

 

Investments in loans and securities

 

848,542

 

 

 

756,322

 

Equity method and other investments

 

19,487

 

 

 

21,933

 

Right-of-use assets

 

33,726

 

 

 

36,876

 

Property and equipment, net

 

34,449

 

 

 

37,974

 

Goodwill

 

22,903

 

 

 

23,062

 

Intangible assets, net

 

10,521

 

 

 

12,821

 

Prepaid expenses and other assets

 

1,030

 

 

 

1,421

 

Total non-current assets

 

1,036,570

 

 

 

939,593

 

Total Assets

$

1,399,043

 

 

$

1,291,072

 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

9,191

 

 

$

6,992

 

Accrued expenses and other liabilities

 

39,882

 

 

 

45,362

 

Current maturities of operating lease liabilities

 

6,931

 

 

 

6,453

 

Current portion of long-term debt

 

17,750

 

 

 

17,750

 

Secured borrowing

 

165,416

 

 

 

109,079

 

Income taxes payable

 

15,303

 

 

 

9,858

 

Total current liabilities

 

254,473

 

 

 

195,494

 

Non-current liabilities:

 

 

 

Warrant liability

 

2,471

 

 

 

893

 

Long-term debt

 

296,797

 

 

 

303,567

 

Exchangeable notes

 

147,526

 

 

 

146,342

 

Secured borrowing

 

100,141

 

 

 

67,010

 

Operating lease liabilities

 

29,153

 

 

 

30,611

 

Long-term tax and deferred tax liabilities, net

 

26,253

 

 

 

31,359

 

Total non-current liabilities

 

602,341

 

 

 

579,782

 

Total Liabilities

 

856,814

 

 

 

775,276

 

Redeemable convertible preferred shares

 

74,250

 

 

 

74,250

 

Shareholders’ equity:

 

 

 

Additional paid-in capital

 

1,319,312

 

 

 

1,282,022

 

Accumulated other comprehensive loss

 

(33,065

)

 

 

(11,488

)

Accumulated deficit

 

(919,495

)

 

 

(944,043

)

Total Pagaya Technologies Ltd. shareholders’ equity

 

366,752

 

 

 

326,491

 

Noncontrolling interests

 

101,227

 

 

 

115,055

 

Total shareholders’ equity

 

467,979

 

 

 

441,546

 

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

$

1,399,043

 

 

$

1,291,072

 

(1) Accrued interest receivable of $14.3 million, previously reported within “Fee and other receivables” as of December 31, 2024, has been reclassified to “Investment in loans and securities” to conform to the current period’s presentation.

PAGAYA TECHNOLOGIES LTD.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(In thousands)

Six Months Ended June 30,

 

2025

 

 

 

2024

 

Cash flows from operating activities

 

 

Net income (loss) including noncontrolling interests

$

19,055

 

 

$

(114,341

)

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

 

 

 

Equity method loss (income)

 

2,446

 

 

 

(86

)

Depreciation and amortization

 

15,315

 

 

 

13,359

 

Share-based compensation

 

31,400

 

 

 

33,519

 

Fair value adjustment to warrant liability

 

1,578

 

 

 

(1,571

)

Impairment loss on investments in loans and securities, net (1)

 

54,605

 

 

 

80,046

 

Gain on sale of investments in loans and securities

 

(8,690

)

 

 

 

Amortization of deferred costs

 

5,843

 

 

 

1,250

 

Write-off of capitalized software

 

 

 

 

2,561

 

Loss on foreign exchange

 

1,311

 

 

 

186

 

Change in operating assets and liabilities:

 

 

 

Fees and other receivables (1)

 

(22,132

)

 

 

(11,614

)

Accrued interest on investments (1)

 

(15,246

)

 

 

(10,204

)

Prepaid expenses and other assets

 

9,628

 

 

 

998

 

Right-of-use assets

 

3,035

 

 

 

3,879

 

Accounts payable

 

2,108

 

 

 

6,071

 

Accrued expenses and other liabilities

 

(5,842

)

 

 

7,793

 

Operating lease liability

 

(3,001

)

 

 

(3,205

)

Income taxes

 

364

 

 

 

18,363

 

Net cash provided by operating activities

 

91,777

 

 

 

27,004

 

Cash flows from investing activities

 

 

 

Proceeds from the sale/maturity/prepayment of:

 

 

 

Investments in loans and securities (1)

 

129,350

 

 

 

75,779

 

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

 

159

 

 

 

 

Payments for the purchase of:

 

 

 

Investments in loans and securities

 

(274,125

)

 

 

(408,459

)

Property and equipment

 

(7,576

)

 

 

(9,525

)

Equity method and other investments

 

 

 

 

(125

)

Net cash used in investing activities

 

(152,192

)

 

 

(342,330

)

Cash flows from financing activities

 

 

 

Proceeds from sale of ordinary shares, net of issuance costs

 

 

 

 

89,956

 

Proceeds from long-term debt

 

 

 

 

244,725

 

Proceeds from secured borrowing

 

244,894

 

 

 

207,317

 

Proceeds received from noncontrolling interests

 

 

 

 

2,815

 

Proceeds from revolving credit facility

 

 

 

 

44,000

 

Proceeds from exercise of stock options, warrants and contributions to ESPP

 

3,977

 

 

 

759

 

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

 

 

 

 

5,338

 

Distributions made to noncontrolling interests

 

(8,420

)

 

 

(5,318

)

Payments made to revolving credit facility

 

 

 

 

(134,000

)

Payments made to secured borrowing

 

(156,924

)

 

 

(78,809

)

Payments made to long-term debt

 

(8,875

)

 

 

(6,375

)

Debt issuance costs

 

 

 

 

(7,974

)

Net cash provided by financing activities

 

74,652

 

 

 

362,434

 

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

 

1,279

 

 

 

(1,723

)

Net increase in cash, cash equivalents and restricted cash

 

15,516

 

 

 

45,385

 

Cash, cash equivalents and restricted cash, beginning of period

 

226,518

 

 

 

222,541

 

Cash, cash equivalents and restricted cash, end of period

$

242,034

 

 

$

267,926

 

(1) Accrued interest receivable of $14.3 million, previously reported within “Fee and other receivables” as of December 31, 2024, has been reclassified to “Investment in loans and securities” to conform to the current period’s presentation and six month ended June 30, 2024 amounts have been reclassified to conform to the current period presentation.

PAGAYA TECHNOLOGIES LTD.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (UNAUDITED)

($ in thousands, unless otherwise noted)

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net Income (Loss) Attributable to Pagaya Technologies Ltd.

$

16,655

 

 

$

(74,785

)

 

$

24,548

 

 

$

(96,008

)

Adjusted to exclude the following:

 

 

 

 

 

 

 

Share-based compensation

 

18,228

 

 

 

18,044

 

 

 

31,400

 

 

 

33,519

 

Fair value adjustment to contingent liability

 

(2,205

)

 

 

 

 

 

(5,389

)

 

 

 

Fair value adjustment to warrant liability

 

479

 

 

 

329

 

 

 

1,578

 

 

 

(1,571

)

Impairment loss on certain investments, net

 

15,011

 

 

 

58,179

 

 

 

44,522

 

 

 

77,662

 

Write-off of capitalized software

 

 

 

 

2,561

 

 

 

 

 

 

2,561

 

Restructuring expenses

 

263

 

 

 

2,725

 

 

 

1,225

 

 

 

3,545

 

Transaction-related expenses

 

9

 

 

 

135

 

 

 

23

 

 

 

535

 

Non-recurring expenses

 

2,184

 

 

 

 

 

 

5,906

 

 

 

276

 

Adjusted Net Income

$

50,624

 

 

$

7,188

 

 

$

103,813

 

 

$

20,519

 

Adjusted to exclude the following:

 

 

 

 

 

 

 

Interest expenses

 

23,088

 

 

 

21,563

 

 

 

44,300

 

 

 

36,727

 

Income tax expenses

 

4,978

 

 

 

14,512

 

 

 

2,438

 

 

 

19,515

 

Depreciation and amortization

 

7,593

 

 

 

7,042

 

 

 

15,315

 

 

 

13,359

 

Adjusted EBITDA

$

86,283

 

 

$

50,305

 

 

$

165,866

 

 

$

90,120

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Operating Income

$

56,469

 

 

$

5,027

 

 

$

104,154

 

 

$

12,717

 

Add: Technology, data and product development

 

18,455

 

 

 

21,935

 

 

 

37,899

 

 

 

41,315

 

Add: Sales and marketing

 

19,660

 

 

 

13,331

 

 

 

29,254

 

 

 

23,588

 

Add: General and administrative

 

40,349

 

 

 

64,449

 

 

 

86,532

 

 

 

127,517

 

Less: Interest income

 

10,739

 

 

 

8,193

 

 

 

18,415

 

 

 

15,937

 

Less: Investment (loss) income, net

 

(2,055

)

 

 

(443

)

 

 

(2,446

)

 

 

85

 

Fee Revenue Less Production Costs (FRLPC)

$

126,249

 

 

$

96,992

 

 

$

241,870

 

 

$

189,115

 

Network Volume (in millions)

 

2,648

 

 

 

2,331

 

 

 

5,048

 

 

 

4,750

 

Fee Revenue Less Production Costs % (FRLPC %)

 

4.8

%

 

 

4.2

%

 

 

4.8

%

 

 

4.0

%

 

Contacts

Investors & Analysts



Josh Fagen, CFA

Head of Investor Relations & COO of Finance

IR@pagaya.com



Media & Press



Emily Passer

Head of PR & External Communications

Press@pagaya.com