Free Trial

Upstart (UPST) Financials

Upstart logo
$39.96 +0.97 (+2.49%)
Closing price 04/14/2025 04:00 PM Eastern
Extended Trading
$39.80 -0.16 (-0.40%)
As of 08:10 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Upstart

Annual Income Statements for Upstart

This table shows Upstart's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-0.47 5.98 135 -109 -240 -129
Consolidated Net Income / (Loss)
-5.02 5.58 135 -109 -240 -129
Net Income / (Loss) Continuing Operations
-5.02 5.58 135 -109 -240 -128
Total Pre-Tax Income
-4.95 5.95 134 -109 -240 -127
Total Operating Income
-4.58 12 141 -114 -257 -173
Total Gross Profit
164 233 822 907 560 635
Total Revenue
164 233 822 907 560 635
Operating Revenue
164 233 822 907 560 635
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
169 222 708 956 770 809
Selling, General & Admin Expense
32 46 123 185 212 231
Marketing Expense
93 100 333 346 127 167
Research & Development Expense
19 39 134 237 280 254
Other Operating Expenses / (Income)
25 38 118 188 150 158
Total Other Income / (Expense), net
-0.37 -5.82 20 -60 -30 46
Interest Expense
- - -27 175 221 160
Interest & Investment Income
- - - 106 169 186
Other Income / (Expense), net
-0.37 -5.82 -7.15 9.47 21 19
Income Tax Expense
0.07 0.37 -1.71 -0.41 0.11 0.19
Basic Earnings per Share
($0.03) $0.00 $1.73 ($1.31) ($2.87) ($1.44)
Weighted Average Basic Shares Outstanding
14.34M 17.51M 78.11M 82.77M 83.77M 89.45M
Diluted Earnings per Share
($0.03) $0.00 $1.43 ($1.31) ($2.87) ($1.44)
Weighted Average Diluted Shares Outstanding
14.34M 17.51M 94.77M 82.77M 83.77M 89.45M
Weighted Average Basic & Diluted Shares Outstanding
- - 84.06M 81.39M 86.43M 93.71M

Quarterly Income Statements for Upstart

This table shows Upstart's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-56 -55 -129 -28 -40 -42 -65 -54 -6.76 -2.76
Consolidated Net Income / (Loss)
-56 -55 -129 -28 -40 -42 -65 -54 -6.76 -2.76
Net Income / (Loss) Continuing Operations
-56 -55 -129 -28 -40 -42 -65 -54 -6.76 -1.69
Total Pre-Tax Income
-56 -56 -129 -28 -40 -42 -65 -54 -6.71 -1.58
Total Operating Income
-58 -58 -132 -33 -44 -48 -67 -55 -45 -4.75
Total Gross Profit
179 183 117 144 147 153 138 131 168 199
Total Revenue
179 183 117 144 147 153 138 131 168 199
Operating Revenue
179 183 117 144 147 153 138 131 168 199
Total Operating Expenses
215 205 235 169 178 188 195 183 207 224
Selling, General & Admin Expense
48 47 53 50 54 56 58 53 60 60
Marketing Expense
56 51 31 24 33 39 35 33 43 55
Research & Development Expense
66 64 110 58 55 57 63 58 65 67
Other Operating Expenses / (Income)
45 43 41 37 37 36 39 39 39 41
Total Other Income / (Expense), net
-20 -34 -12 -2.73 -8.66 -7.37 -7.39 -1.87 33 22
Interest Expense
3.05 169 60 42 50 69 61 56 13 29
Interest & Investment Income
22 - 45 34 38 52 51 53 41 41
Other Income / (Expense), net
-39 67 2.60 5.20 3.54 9.87 2.88 1.03 5.08 9.80
Income Tax Expense
0.01 -0.46 0.02 0.02 0.01 0.06 0.01 0.02 0.05 0.11
Basic Earnings per Share
($0.69) ($0.65) ($1.58) ($0.34) ($0.48) ($0.47) ($0.74) ($0.62) ($0.07) ($0.01)
Weighted Average Basic Shares Outstanding
81.67M 82.77M 81.91M 83.13M 84.40M 83.77M 87.03M 88.44M 90.12M 89.45M
Diluted Earnings per Share
($0.69) ($0.60) ($1.58) ($0.34) ($0.48) ($0.47) ($0.74) ($0.62) ($0.07) ($0.01)
Weighted Average Diluted Shares Outstanding
81.67M 82.77M 81.91M 83.13M 84.40M 83.77M 87.03M 88.44M 90.12M 89.45M
Weighted Average Basic & Diluted Shares Outstanding
81.88M 81.39M 82.67M 83.89M 85.06M 86.43M 87.88M 89.51M 91.23M 93.71M

Annual Cash Flow Statements for Upstart

This table details how cash moves in and out of Upstart's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-42 231 880 -659 -65 508
Net Cash From Operating Activities
32 16 168 -658 -112 186
Net Cash From Continuing Operating Activities
32 16 168 -658 -112 186
Net Income / (Loss) Continuing Operations
-5.02 5.58 135 -109 -240 -129
Consolidated Net Income / (Loss)
-5.02 5.58 135 -109 -240 -129
Depreciation Expense
0.77 2.28 7.54 14 25 21
Amortization Expense
- - - 0.00 -3.87 -17
Non-Cash Adjustments To Reconcile Net Income
1.08 -39 -30 -721 -86 100
Changes in Operating Assets and Liabilities, net
35 47 55 158 193 212
Net Cash From Investing Activities
45 137 -144 -114 -118 -238
Net Cash From Continuing Investing Activities
45 137 -144 -114 -118 -238
Purchase of Property, Plant & Equipment
-5.28 -5.61 -15 -23 -12 -9.99
Acquisitions
0.00 0.00 -17 0.00 -57 -63
Purchase of Investments
-265 -9.66 -199 -151 -157 -323
Sale and/or Maturity of Investments
158 30 36 50 107 151
Other Investing Activities, net
158 121 51 9.29 0.97 7.46
Net Cash From Financing Activities
-119 79 855 113 165 560
Net Cash From Continuing Financing Activities
-119 79 855 113 165 560
Repayment of Debt
-309 -174 -87 -401 -599 -742
Repurchase of Common Equity
- 0.00 0.00 -178 0.00 0.00
Issuance of Debt
193 92 718 689 792 1,301
Issuance of Common Equity
0.00 159 268 7.66 8.43 7.69
Other Financing Activities, net
1.91 2.37 -44 -4.48 -36 -6.53
Cash Interest Paid
27 8.03 3.27 12 37 43
Cash Income Taxes Paid
0.00 0.00 2.30 0.33 -0.66 0.26

Quarterly Cash Flow Statements for Upstart

This table details how cash moves in and out of Upstart's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-84 -297 -81 58 105 -147 -29 121 95 320
Net Cash From Operating Activities
-101 -236 -76 217 -108 -146 53 65 179 -111
Net Cash From Continuing Operating Activities
-101 -236 -76 217 -108 -146 53 65 179 -111
Net Income / (Loss) Continuing Operations
-56 -55 -129 -28 -40 -42 -65 -54 -6.76 -2.76
Consolidated Net Income / (Loss)
-56 -55 -129 -28 -40 -42 -65 -54 -6.76 -2.76
Depreciation Expense
3.72 3.65 6.44 4.43 4.93 9.10 5.63 4.83 5.39 4.70
Non-Cash Adjustments To Reconcile Net Income
-45 -291 72 160 -133 -185 64 46 69 -79
Changes in Operating Assets and Liabilities, net
-4.13 106 -25 81 60 77 48 68 112 -17
Net Cash From Investing Activities
-24 -85 -26 -38 -24 -30 -38 -76 -46 -78
Net Cash From Continuing Investing Activities
-24 -85 -26 -38 -24 -30 -38 -76 -46 -78
Purchase of Property, Plant & Equipment
-5.52 -4.98 -5.46 -2.02 -2.95 -1.67 -1.75 -2.33 -2.49 -3.42
Acquisitions
- - 0.00 -26 -13 -17 -17 -46 - -0.04
Purchase of Investments
-41 -94 -46 -37 -37 -36 -46 -65 -86 -127
Sale and/or Maturity of Investments
11 17 26 27 29 24 28 34 41 47
Other Investing Activities, net
- -2.70 0.00 - - 0.97 -1.17 2.90 1.08 4.65
Net Cash From Financing Activities
41 24 21 -121 237 28 -44 132 -38 509
Net Cash From Continuing Financing Activities
41 24 21 -121 237 28 -44 132 -38 509
Repayment of Debt
-107 -192 -47 -351 -127 -74 -124 -60 -479 -79
Issuance of Debt
169 259 61 280 354 97 74 173 473 580
Other Financing Activities, net
1.31 -15 1.53 -50 7.08 5.28 1.20 19 -35 8.53
Cash Interest Paid
3.88 4.52 7.96 4.28 10 14 12 12 10 8.32
Cash Income Taxes Paid
0.15 0.12 -1.15 0.16 0.01 0.32 0.09 0.13 0.04 0.01

Annual Balance Sheets for Upstart

This table presents Upstart's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Total Assets
477 1,820 1,936 2,017 2,367
Total Current Assets
348 987 422 368 1,595
Cash & Equivalents
251 987 422 368 788
Note & Lease Receivable
98 - - - 806
Plant, Property, & Equipment, net
10 24 44 43 39
Total Noncurrent Assets
119 810 1,469 1,606 733
Goodwill
0.00 67 67 67 67
Other Noncurrent Operating Assets
119 470 392 383 666
Total Liabilities & Shareholders' Equity
477 1,820 1,936 2,017 2,367
Total Liabilities
177 1,013 1,264 1,382 1,734
Total Current Liabilities
49 110 86 84 134
Accrued Expenses
36 103 67 84 134
Total Noncurrent Liabilities
128 903 1,178 1,298 1,600
Long-Term Debt
63 - 0.00 141 1,489
Other Noncurrent Operating Liabilities
65 903 1,178 1,156 110
Total Equity & Noncontrolling Interests
300 807 672 635 633
Total Preferred & Common Equity
300 807 672 635 633
Total Common Equity
300 807 672 635 633
Common Stock
369 741 715 918 1,044
Retained Earnings
-69 66 -42 -283 -411

Quarterly Balance Sheets for Upstart

This table presents Upstart's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
1,915 1,822 1,764 2,002 1,928 1,820 1,809
Total Current Assets
1,384 387 1,281 1,489 301 1,195 1,101
Cash & Equivalents
684 387 444 517 301 375 445
Note & Lease Receivable
700 - 838 972 - 821 656
Plant, Property, & Equipment, net
41 47 47 48 41 40 38
Total Noncurrent Assets
490 1,388 435 465 1,587 585 669
Goodwill
67 67 67 67 67 67 67
Other Noncurrent Operating Assets
406 324 368 398 439 518 602
Total Liabilities & Shareholders' Equity
1,915 1,822 1,764 2,002 1,928 1,820 1,809
Total Liabilities
1,197 1,195 1,126 1,361 1,315 1,226 1,213
Total Current Liabilities
85 54 55 59 62 77 112
Accrued Expenses
74 47 48 52 62 77 112
Total Noncurrent Liabilities
1,112 1,141 1,071 1,302 1,253 1,148 1,102
Long-Term Debt
919 - 931 1,157 129 1,026 988
Other Noncurrent Operating Liabilities
193 1,141 140 145 1,124 122 114
Total Equity & Noncontrolling Interests
719 627 638 641 613 595 596
Total Preferred & Common Equity
719 627 638 641 613 595 596
Total Common Equity
719 627 638 641 613 595 596
Common Stock
706 799 838 881 960 996 1,004
Retained Earnings
13 -172 -200 -240 -347 -402 -408

Annual Metrics and Ratios for Upstart

This table displays calculated financial ratios and metrics derived from Upstart's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 42.16% 252.12% 10.39% -38.23% 13.39%
EBITDA Growth
0.00% 297.22% 1,616.97% -164.33% -135.80% 29.75%
EBIT Growth
0.00% 220.30% 2,147.58% -178.06% -125.42% 34.53%
NOPAT Growth
0.00% 444.46% 1,193.44% -155.86% -125.29% 32.62%
Net Income Growth
0.00% 211.14% 2,327.73% -180.23% -120.98% 46.45%
EPS Growth
0.00% 100.00% 0.00% -191.61% -119.08% 49.83%
Operating Cash Flow Growth
0.00% -50.30% 972.52% -490.76% 83.02% 266.80%
Free Cash Flow Firm Growth
0.00% 0.00% 529.86% -217.27% 33.66% -209.88%
Invested Capital Growth
0.00% 0.00% -260.21% 239.27% 63.31% 226.78%
Revenue Q/Q Growth
0.00% 0.00% 30.37% -9.45% -5.18% 7.88%
EBITDA Q/Q Growth
0.00% 0.00% 73.35% -122.03% -26.04% 12.37%
EBIT Q/Q Growth
0.00% 0.00% 76.28% -95.68% -24.20% 21.69%
NOPAT Q/Q Growth
0.00% 0.00% 53.67% -1,786.28% 4.11% 19.83%
Net Income Q/Q Growth
0.00% 0.00% 74.71% -2,060.75% 5.09% 23.57%
EPS Q/Q Growth
0.00% 0.00% 27.68% -1,537.50% 4.33% 24.21%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -32.12% -51.95% 48.99% 81.12%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 59.94% 34.41% -13,800.45%
Invested Capital Q/Q Growth
0.00% 0.00% 44.31% -73.78% -68.13% 17.25%
Profitability Metrics
- - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-2.54% 3.53% 17.19% -10.02% -38.24% -23.69%
Operating Margin
-2.79% 5.04% 17.14% -12.55% -45.77% -27.20%
EBIT Margin
-3.01% 2.55% 16.27% -11.51% -41.99% -24.24%
Profit (Net Income) Margin
-3.06% 2.39% 16.48% -11.98% -42.85% -20.23%
Tax Burden Percent
101.50% 93.76% 101.28% 99.63% 100.04% 100.98%
Interest Burden Percent
100.00% 100.00% 100.00% 104.49% 102.00% 82.65%
Effective Tax Rate
0.00% 6.24% -1.28% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 19.69% 0.00% -226.13% -54.55% -13.89%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 25.48% 0.00% -222.02% -35.90% -17.09%
Return on Net Nonoperating Assets (RNNOA)
0.00% -15.97% 0.00% 211.44% 17.83% -6.39%
Return on Equity (ROE)
0.00% 3.72% 24.46% -14.69% -36.72% -20.27%
Cash Return on Invested Capital (CROIC)
0.00% -180.31% 0.00% -203.68% -102.64% -120.16%
Operating Return on Assets (OROA)
0.00% 1.25% 11.64% -5.56% -11.91% -7.03%
Return on Assets (ROA)
0.00% 1.17% 11.79% -5.79% -12.15% -5.87%
Return on Common Equity (ROCE)
0.00% 3.72% 24.46% -14.69% -36.72% -20.27%
Return on Equity Simple (ROE_SIMPLE)
0.00% 1.86% 16.78% -16.16% -37.80% -20.31%
Net Operating Profit after Tax (NOPAT)
-3.20 11 143 -80 -180 -121
NOPAT Margin
-1.95% 4.73% 17.36% -8.79% -32.04% -19.04%
Net Nonoperating Expense Percent (NNEP)
0.00% -5.79% -1.23% -4.11% -18.65% 3.20%
Return On Investment Capital (ROIC_SIMPLE)
- - - -11.85% -23.12% -5.70%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
19.41% 19.54% 14.93% 20.42% 37.90% 36.34%
R&D to Revenue
11.44% 16.62% 16.30% 26.15% 49.99% 39.92%
Operating Expenses to Revenue
102.79% 94.96% 86.11% 105.40% 137.41% 127.37%
Earnings before Interest and Taxes (EBIT)
-4.95 5.95 134 -104 -235 -154
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-4.17 8.23 141 -91 -214 -151
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 1.63 15.36 1.61 5.47 8.87
Price to Tangible Book Value (P/TBV)
0.00 1.63 17.22 1.79 6.12 9.92
Price to Revenue (P/Rev)
1.46 2.10 15.09 1.19 6.20 8.84
Price to Earnings (P/E)
0.00 81.84 91.55 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 1.22% 1.09% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 2.69 0.00 2.64 7.96 4.74
Enterprise Value to Revenue (EV/Rev)
0.00 1.29 13.89 0.73 5.80 9.94
Enterprise Value to EBITDA (EV/EBITDA)
0.00 36.64 80.79 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 50.66 85.35 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 27.33 79.99 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 19.20 67.80 0.00 0.00 33.91
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 26.28 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.21 0.00 0.00 0.22 2.35
Long-Term Debt to Equity
0.00 0.21 0.00 0.00 0.22 2.35
Financial Leverage
0.00 -0.63 -1.06 -0.95 -0.50 0.37
Leverage Ratio
0.00 1.59 2.08 2.54 3.02 3.46
Compound Leverage Factor
0.00 1.59 2.08 2.65 3.08 2.86
Debt to Total Capital
0.00% 17.26% 0.00% 0.00% 18.21% 70.17%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 17.26% 0.00% 0.00% 18.21% 70.17%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% 82.74% 100.00% 100.00% 81.79% 29.83%
Debt to EBITDA
0.00 7.61 0.00 0.00 -0.66 -9.89
Net Debt to EBITDA
0.00 -22.87 0.00 0.00 1.06 -4.66
Long-Term Debt to EBITDA
0.00 7.61 0.00 0.00 -0.66 -9.89
Debt to NOPAT
0.00 5.68 0.00 0.00 -0.79 -12.31
Net Debt to NOPAT
0.00 -17.06 0.00 0.00 1.26 -5.79
Long-Term Debt to NOPAT
0.00 5.68 0.00 0.00 -0.79 -12.31
Altman Z-Score
0.00 2.74 8.66 0.98 1.38 2.50
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 7.05 8.97 4.93 4.38 11.92
Quick Ratio
0.00 7.05 8.97 4.93 4.38 11.92
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -101 434 -509 -338 -1,047
Operating Cash Flow to CapEx
598.26% 280.05% 1,113.81% -2,871.12% -924.31% 1,865.18%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -2.91 -1.53 -6.56
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 -3.76 -0.51 1.17
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 -3.89 -0.56 1.10
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 0.49 0.72 0.48 0.28 0.29
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 23.27 47.94 26.52 12.91 15.56
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 112 -180 250 408 1,334
Invested Capital Turnover
0.00 4.17 -24.36 25.74 1.70 0.73
Increase / (Decrease) in Invested Capital
0.00 112 -292 430 158 926
Enterprise Value (EV)
0.00 301 11,414 660 3,248 6,318
Market Capitalization
240 490 12,400 1,082 3,475 5,617
Book Value per Share
$0.00 $17.14 $9.85 $8.21 $7.47 $6.94
Tangible Book Value per Share
$0.00 $17.14 $8.79 $7.39 $6.68 $6.21
Total Capital
0.00 363 807 672 777 2,123
Total Debt
0.00 63 0.00 0.00 141 1,489
Total Long-Term Debt
0.00 63 0.00 0.00 141 1,489
Net Debt
0.00 -188 -987 -422 -227 701
Capital Expenditures (CapEx)
5.28 5.61 15 23 12 9.99
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 48 -110 -86 -84 673
Debt-free Net Working Capital (DFNWC)
0.00 299 877 337 284 1,461
Net Working Capital (NWC)
0.00 299 877 337 284 1,461
Net Nonoperating Expense (NNE)
1.82 5.45 7.24 29 61 7.58
Net Nonoperating Obligations (NNO)
0.00 -188 -987 -422 -227 701
Total Depreciation and Amortization (D&A)
0.77 2.28 7.54 14 21 3.53
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 20.60% -13.38% -9.44% -15.00% 105.83%
Debt-free Net Working Capital to Revenue
0.00% 128.06% 106.66% 37.12% 50.74% 229.90%
Net Working Capital to Revenue
0.00% 128.06% 106.66% 37.12% 50.74% 229.90%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $1.73 ($1.31) ($2.87) ($1.44)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 78.11M 82.77M 83.77M 89.45M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.43 ($1.31) ($2.87) ($1.44)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 94.77M 82.77M 83.77M 89.45M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 84.06M 81.39M 86.43M 93.71M
Normalized Net Operating Profit after Tax (NOPAT)
-3.20 11 99 -80 -180 -121
Normalized NOPAT Margin
-1.95% 4.73% 12.00% -8.79% -32.04% -19.04%
Pre Tax Income Margin
-3.01% 2.55% 16.27% -12.02% -42.83% -20.04%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 -0.60 -1.07 -0.97
NOPAT to Interest Expense
0.00 0.00 0.00 -0.46 -0.81 -0.76
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 -0.73 -1.12 -1.03
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 -0.59 -0.87 -0.82
Payout Ratios
- - - - - -
Dividend Payout Ratio
-98.80% 11.15% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-98.80% 11.15% 0.00% -163.70% 0.00% 0.00%

Quarterly Metrics and Ratios for Upstart

This table displays calculated financial ratios and metrics derived from Upstart's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-21.49% -34.04% -62.69% -37.66% -18.17% -16.69% 17.86% -9.16% 14.20% 30.38%
EBITDA Growth
-412.13% -80.79% -802.86% 10.46% 62.26% -340.18% 51.99% -109.20% 1.94% 134.18%
EBIT Growth
-449.99% -86.13% -979.77% 5.70% 58.64% -557.61% 50.03% -93.47% 0.57% 113.42%
NOPAT Growth
-235.99% -168.15% -365.09% -3.85% 24.52% 18.80% 48.82% -66.40% -2.98% 90.00%
Net Income Growth
-293.12% -193.76% -495.37% 5.71% 28.29% 23.28% 50.02% -93.40% 83.24% 93.50%
EPS Growth
-330.00% -195.24% -564.71% 5.56% 30.43% 21.67% 53.16% -82.35% 85.42% 97.87%
Operating Cash Flow Growth
-332.49% -2,018.23% 71.62% 505.13% -6.26% 38.32% 169.49% -69.95% 266.50% 23.81%
Free Cash Flow Firm Growth
-473.73% -233.79% 164.22% 37.87% 72.77% 59.29% -144.71% 50.81% 131.18% -385.16%
Invested Capital Growth
395.78% 239.27% -72.94% 36.68% 34.38% 63.31% 83.70% 10.77% -11.19% 226.78%
Revenue Q/Q Growth
-22.18% 2.30% -36.15% 22.66% 2.13% 4.15% -9.67% -5.46% 28.39% 18.91%
EBITDA Q/Q Growth
-253.80% 112.67% -1,133.91% 80.68% -49.11% 19.35% -593.32% 15.82% 30.11% 128.11%
EBIT Q/Q Growth
-226.52% 108.44% -1,671.66% 78.22% -43.19% 6.64% -2,368.49% 15.68% 26.41% 112.60%
NOPAT Q/Q Growth
-80.93% -0.70% -125.37% 74.71% -31.49% -8.34% -42.03% 17.76% 18.62% 89.48%
Net Income Q/Q Growth
-88.22% 1.71% -133.89% 78.21% -43.14% -5.17% -52.36% 15.68% 87.59% 59.23%
EPS Q/Q Growth
-91.67% 13.04% -163.33% 78.48% -41.18% 2.08% -57.45% 16.22% 88.71% 85.71%
Operating Cash Flow Q/Q Growth
-88.96% -132.87% 70.05% 386.98% -149.56% -35.18% 136.62% 24.08% 174.66% -161.85%
Free Cash Flow Firm Q/Q Growth
-151.47% 64.26% 218.03% -158.57% -10.23% 46.58% -29.64% 35.56% 169.86% -931.31%
Invested Capital Q/Q Growth
15.83% -73.78% -3.90% 368.28% 13.89% -68.13% 8.09% 182.38% -8.69% 17.25%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-52.26% 6.47% -104.83% -16.51% -24.10% -18.66% -42.70% -38.02% -20.70% 4.89%
Operating Margin
-32.39% -31.88% -112.54% -23.21% -29.88% -31.08% -48.87% -42.51% -26.94% -2.38%
EBIT Margin
-54.34% 4.48% -110.33% -19.59% -27.46% -24.62% -46.78% -41.72% -23.91% 2.53%
Profit (Net Income) Margin
-31.35% -30.12% -110.34% -19.60% -27.47% -27.74% -46.79% -41.73% -4.03% -1.38%
Tax Burden Percent
100.02% 99.17% 100.01% 100.06% 100.02% 100.15% 100.02% 100.03% 100.67% 174.15%
Interest Burden Percent
57.68% -677.70% 100.00% 100.00% 100.00% 112.51% 100.00% 100.00% 16.75% -31.33%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-71.99% -574.51% -99.22% -10.40% -11.06% -37.04% -58.35% -14.26% -9.18% -1.22%
ROIC Less NNEP Spread (ROIC-NNEP)
-68.13% -572.48% -79.53% -12.14% -13.26% -34.22% -52.13% -17.00% -4.98% -0.98%
Return on Net Nonoperating Assets (RNNOA)
38.22% 545.20% 19.86% -4.81% -8.54% 16.99% 23.47% -15.70% -4.77% -0.36%
Return on Equity (ROE)
-33.77% -29.31% -79.36% -15.21% -19.60% -20.04% -34.88% -29.96% -13.95% -1.58%
Cash Return on Invested Capital (CROIC)
-133.31% -203.68% 80.00% -51.24% -46.10% -102.64% -98.47% -22.87% -0.62% -120.16%
Operating Return on Assets (OROA)
-30.92% 2.17% -41.15% -6.64% -8.29% -6.98% -14.51% -13.23% -7.39% 0.73%
Return on Assets (ROA)
-17.84% -14.55% -41.16% -6.64% -8.29% -7.87% -14.51% -13.23% -1.25% -0.40%
Return on Common Equity (ROCE)
-33.77% -29.31% -79.36% -15.21% -19.60% -20.04% -34.88% -29.96% -13.95% -1.58%
Return on Equity Simple (ROE_SIMPLE)
0.77% 0.00% -43.15% -42.14% -39.48% 0.00% -28.64% -33.93% -28.25% 0.00%
Net Operating Profit after Tax (NOPAT)
-41 -41 -92 -23 -31 -33 -47 -39 -32 -3.33
NOPAT Margin
-22.67% -22.32% -78.78% -16.24% -20.91% -21.75% -34.21% -29.76% -18.86% -1.67%
Net Nonoperating Expense Percent (NNEP)
-3.86% -2.03% -19.69% 1.74% 2.20% -2.82% -6.22% 2.75% -4.20% -0.24%
Return On Investment Capital (ROIC_SIMPLE)
- -6.09% - - - -4.28% - - - -0.16%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
26.63% 25.70% 44.96% 35.11% 36.46% 36.49% 41.73% 40.62% 35.73% 30.32%
R&D to Revenue
36.90% 34.90% 93.96% 40.35% 37.44% 37.39% 45.70% 44.78% 38.72% 33.73%
Operating Expenses to Revenue
120.06% 111.96% 200.41% 117.69% 121.56% 122.88% 141.42% 140.28% 123.69% 112.26%
Earnings before Interest and Taxes (EBIT)
-97 8.22 -129 -28 -40 -38 -65 -54 -40 5.05
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-94 12 -123 -24 -35 -29 -59 -50 -35 9.75
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
2.35 1.61 2.06 4.64 3.74 5.47 3.73 3.49 6.01 8.87
Price to Tangible Book Value (P/TBV)
2.66 1.79 2.37 5.18 4.17 6.12 4.19 3.93 6.78 9.92
Price to Revenue (P/Rev)
1.69 1.19 1.82 4.75 4.05 6.20 3.93 3.65 6.08 8.84
Price to Earnings (P/E)
305.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.02 2.64 3.77 3.06 2.37 7.96 4.79 2.19 3.62 4.74
Enterprise Value to Revenue (EV/Rev)
1.92 0.73 1.28 5.53 5.13 5.80 3.64 4.80 7.00 9.94
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
407.52 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 40.09 33.91
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 2.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
1.28 0.00 0.00 1.46 1.81 0.22 0.21 1.73 1.66 2.35
Long-Term Debt to Equity
1.28 0.00 0.00 1.46 1.81 0.22 0.21 1.73 1.66 2.35
Financial Leverage
-0.56 -0.95 -0.25 0.40 0.64 -0.50 -0.45 0.92 0.96 0.37
Leverage Ratio
2.45 2.54 2.53 2.64 2.88 3.02 3.02 2.91 3.08 3.46
Compound Leverage Factor
1.41 -17.21 2.53 2.64 2.88 3.40 3.02 2.91 0.52 -1.08
Debt to Total Capital
56.12% 0.00% 0.00% 59.32% 64.36% 18.21% 17.40% 63.31% 62.38% 70.17%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
56.12% 0.00% 0.00% 59.32% 64.36% 18.21% 17.40% 63.31% 62.38% 70.17%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
43.88% 100.00% 100.00% 40.68% 35.64% 81.79% 82.60% 36.69% 37.62% 29.83%
Debt to EBITDA
-22.45 0.00 0.00 -4.08 -6.81 -0.66 -0.88 -5.95 -5.75 -9.89
Net Debt to EBITDA
-5.74 0.00 0.00 -2.13 -3.77 1.06 1.17 -3.78 -3.16 -4.66
Long-Term Debt to EBITDA
-22.45 0.00 0.00 -4.08 -6.81 -0.66 -0.88 -5.95 -5.75 -9.89
Debt to NOPAT
194.41 0.00 0.00 -4.72 -6.18 -0.79 -0.96 -6.84 -6.54 -12.31
Net Debt to NOPAT
49.71 0.00 0.00 -2.47 -3.42 1.26 1.27 -4.34 -3.59 -5.79
Long-Term Debt to NOPAT
194.41 0.00 0.00 -4.72 -6.18 -0.79 -0.96 -6.84 -6.54 -12.31
Altman Z-Score
2.03 1.17 0.89 2.56 1.97 1.70 1.13 1.66 2.36 2.72
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
16.37 4.93 7.23 23.45 25.29 4.38 4.84 15.47 9.87 11.92
Quick Ratio
16.37 4.93 7.23 23.45 25.29 4.38 4.84 15.47 9.87 11.92
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,317 -471 555 -325 -359 -192 -248 -160 112 -929
Operating Cash Flow to CapEx
-1,835.34% -4,737.23% -1,387.45% 10,779.91% -3,656.11% -8,739.44% 3,008.69% 2,804.77% 7,190.86% -3,244.40%
Free Cash Flow to Firm to Interest Expense
-431.66 -2.79 9.33 -7.77 -7.19 -2.76 -4.04 -2.87 8.64 -31.54
Operating Cash Flow to Interest Expense
-33.23 -1.40 -1.27 5.19 -2.16 -2.10 0.86 1.17 13.87 -3.76
Operating Cash Flow Less CapEx to Interest Expense
-35.05 -1.43 -1.36 5.15 -2.22 -2.12 0.83 1.13 13.67 -3.88
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.57 0.48 0.37 0.34 0.30 0.28 0.31 0.32 0.31 0.29
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
33.46 26.52 18.50 15.02 13.28 12.91 13.28 13.10 13.64 15.56
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
954 250 240 1,125 1,281 408 441 1,246 1,138 1,334
Invested Capital Turnover
3.18 25.74 1.26 0.64 0.53 1.70 1.71 0.48 0.49 0.73
Increase / (Decrease) in Invested Capital
1,276 430 -648 302 328 158 201 121 -143 926
Enterprise Value (EV)
1,926 660 906 3,447 3,035 3,248 2,116 2,725 4,124 6,318
Market Capitalization
1,691 1,082 1,293 2,960 2,394 3,475 2,287 2,073 3,581 5,617
Book Value per Share
$8.83 $8.21 $7.71 $7.72 $7.64 $7.47 $7.04 $6.77 $6.65 $6.94
Tangible Book Value per Share
$7.80 $7.39 $6.70 $6.91 $6.84 $6.68 $6.27 $6.00 $5.90 $6.21
Total Capital
1,637 672 627 1,569 1,798 777 742 1,621 1,583 2,123
Total Debt
919 0.00 0.00 931 1,157 141 129 1,026 988 1,489
Total Long-Term Debt
919 0.00 0.00 931 1,157 141 129 1,026 988 1,489
Net Debt
235 -422 -387 487 641 -227 -171 652 542 701
Capital Expenditures (CapEx)
5.52 4.98 5.46 2.02 2.95 1.67 1.75 2.33 2.49 3.42
Debt-free, Cash-free Net Working Capital (DFCFNWC)
616 -86 -54 783 913 -84 -62 743 545 673
Debt-free Net Working Capital (DFNWC)
1,300 337 333 1,227 1,430 284 238 1,118 990 1,461
Net Working Capital (NWC)
1,300 337 333 1,227 1,430 284 238 1,118 990 1,461
Net Nonoperating Expense (NNE)
16 14 37 4.82 9.62 9.15 17 16 -25 -0.57
Net Nonoperating Obligations (NNO)
235 -422 -387 487 641 -227 -171 652 542 701
Total Depreciation and Amortization (D&A)
3.72 3.65 6.44 4.43 4.93 9.10 5.63 4.83 5.39 4.70
Debt-free, Cash-free Net Working Capital to Revenue
61.47% -9.44% -7.54% 125.54% 154.55% -15.00% -10.67% 130.83% 92.44% 105.83%
Debt-free Net Working Capital to Revenue
129.73% 37.12% 46.93% 196.68% 241.95% 50.74% 41.02% 196.79% 168.03% 229.90%
Net Working Capital to Revenue
129.73% 37.12% 46.93% 196.68% 241.95% 50.74% 41.02% 196.79% 168.03% 229.90%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.69) ($0.65) ($1.58) ($0.34) ($0.48) ($0.47) ($0.74) ($0.62) ($0.07) ($0.01)
Adjusted Weighted Average Basic Shares Outstanding
81.67M 82.77M 81.91M 83.13M 84.40M 83.77M 87.03M 88.44M 90.12M 89.45M
Adjusted Diluted Earnings per Share
($0.69) ($0.60) ($1.58) ($0.34) ($0.48) ($0.47) ($0.74) ($0.62) ($0.07) ($0.01)
Adjusted Weighted Average Diluted Shares Outstanding
81.67M 82.77M 81.91M 83.13M 84.40M 83.77M 87.03M 88.44M 90.12M 89.45M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
81.88M 81.39M 82.67M 83.89M 85.06M 86.43M 87.88M 89.51M 91.23M 93.71M
Normalized Net Operating Profit after Tax (NOPAT)
-41 -41 -92 -23 -31 -33 -47 -39 -32 -3.33
Normalized NOPAT Margin
-22.67% -22.32% -78.78% -16.24% -20.91% -21.75% -34.21% -29.76% -18.86% -1.67%
Pre Tax Income Margin
-31.34% -30.37% -110.33% -19.59% -27.46% -27.70% -46.78% -41.72% -4.01% -0.79%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-31.95 0.05 -2.17 -0.67 -0.81 -0.54 -1.05 -0.98 -3.10 0.17
NOPAT to Interest Expense
-13.33 -0.24 -1.55 -0.56 -0.62 -0.48 -0.77 -0.70 -2.44 -0.11
EBIT Less CapEx to Interest Expense
-33.76 0.02 -2.26 -0.72 -0.87 -0.57 -1.08 -1.02 -3.29 0.06
NOPAT Less CapEx to Interest Expense
-15.14 -0.27 -1.64 -0.61 -0.67 -0.50 -0.80 -0.74 -2.64 -0.23
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
2,707.87% -163.70% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About Upstart's Financials

When does Upstart's fiscal year end?

According to the most recent income statement we have on file, Upstart's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Upstart's net income changed over the last 5 years?

Upstart's net income appears to be on an upward trend, with a most recent value of -$128.58 million in 2024, rising from -$5.02 million in 2019. The previous period was -$240.13 million in 2023.

What is Upstart's operating income?
Upstart's total operating income in 2024 was -$172.86 million, based on the following breakdown:
  • Total Gross Profit: $635.47 million
  • Total Operating Expenses: $809.38 million
How has Upstart revenue changed over the last 5 years?

Over the last 5 years, Upstart's total revenue changed from $164.19 million in 2019 to $635.47 million in 2024, a change of 287.0%.

How much debt does Upstart have?

Upstart's total liabilities were at $1.73 billion at the end of 2024, a 25.5% increase from 2023, and a 879.5% increase since 2020.

How much cash does Upstart have?

In the past 4 years, Upstart's cash and equivalents has ranged from $250.82 million in 2020 to $986.61 million in 2021, and is currently $788.42 million as of their latest financial filing in 2024.

How has Upstart's book value per share changed over the last 5 years?

Over the last 5 years, Upstart's book value per share changed from 0.00 in 2019 to 6.94 in 2024, a change of 694.1%.

Remove Ads


This page (NASDAQ:UPST) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners