Skip to main content

Green Dot Reports First Quarter 2025 Results

Company increases 2025 outlook

Company sees continued momentum in embedded finance with new Samsung and Crypto.com partnerships, and renewal of significant retail partnership

Green Dot Corporation (NYSE: GDOT), a leading digital bank and fintech that delivers seamless banking and payment tools for consumers and businesses, today reported financial results for the quarter ended March 31, 2025.

“It was a very strong start to 2025 as we beat our projections, added significant new BaaS and money processing partners, and extended a major retail relationship,” said William Jacobs, Interim Chief Executive Officer of Green Dot. “We believe this indicates our work to optimize our platform and operations over the last few years is beginning to pay off, and we look forward to sharing more updates on new partners and partner launches in the coming months. These results also reinforce my confidence that we are positioned to win in the embedded finance market, which is seeing continued demand and expansion.”

Consolidated Results Summary

 

Three Months Ended March 31,

 

 

 

2025

 

2024

 

% Change

 

(In thousands, except per share data and percentages)

 

 

GAAP financial results

 

 

 

 

 

Total operating revenues

$

558,874

 

 

$

451,988

 

 

24

%

Net income

$

25,773

 

 

$

4,750

 

 

443

%

Diluted earnings per common share

$

0.47

 

 

$

0.09

 

 

422

%

 

 

 

 

 

 

Non-GAAP financial results1

 

 

 

 

 

Non-GAAP total operating revenues1

$

555,964

 

 

$

447,423

 

 

24

%

Adjusted EBITDA1

$

90,559

 

 

$

59,232

 

 

53

%

Adjusted EBITDA/Non-GAAP total operating revenues (adjusted EBITDA margin)

 

16.3

%

 

 

13.2

%

 

3.1

%

Non-GAAP net income1

$

58,407

 

 

$

31,440

 

 

86

%

Non-GAAP diluted earnings per share1

$

1.06

 

 

$

0.59

 

 

80

%

Unencumbered cash at the holding company was approximately $142 million as of March 31, 2025.

1

Reconciliations of total operating revenues to non-GAAP total operating revenues, net income to adjusted EBITDA, net income to non-GAAP net income, and diluted earnings per share to non-GAAP diluted earnings per share, respectively, are provided in the tables immediately following the unaudited consolidated financial statements. Additional information about the Company's non-GAAP financial measures can be found under the caption “About Non-GAAP Financial Measures” below.

Key Metrics

The following table shows Green Dot's quarterly key business metrics for each of the last five calendar quarters on a consolidated basis and by each of its reportable segments. Please refer to Green Dot’s latest Annual Report on Form 10-K for a description of the key business metrics, as well as additional information regarding how Green Dot organizes its business by segment.

 

2025

 

2024

 

Q1

 

Q4

Q3

Q2

Q1

 

(In millions)

Consolidated *

 

 

 

 

 

 

Gross dollar volume

$

37,252

 

$

35,282

$

33,473

$

32,130

$

30,755

Number of active accounts

 

3.58

 

 

3.67

 

3.46

 

3.41

 

3.51

Purchase volume

$

5,113

 

$

5,152

$

4,887

$

5,012

$

5,274

Consumer Services

 

 

 

 

 

 

Gross dollar volume

$

4,238

 

$

4,060

$

3,983

$

4,014

$

4,500

Number of active accounts

 

1.80

 

 

1.88

 

1.78

 

1.76

 

1.93

Direct deposit active accounts

 

0.41

 

 

0.43

 

0.44

 

0.45

 

0.46

Purchase volume

$

3,127

 

$

3,082

$

2,904

$

3,036

$

3,339

B2B Services

 

 

 

 

 

 

Gross dollar volume

$

33,014

 

$

31,222

$

29,490

$

28,116

$

26,255

Number of active accounts

 

1.78

 

 

1.79

 

1.68

 

1.65

 

1.58

Purchase volume

$

1,986

 

$

2,070

$

1,983

$

1,976

$

1,935

Money Movement

 

 

 

 

 

 

Number of cash transfers

 

7.51

 

 

8.14

 

8.22

 

8.15

 

7.77

Number of tax refunds processed

 

7.98

 

 

0.15

 

0.19

 

4.20

 

9.28

* Represents the sum of Green Dot's Consumer Services and B2B (as defined herein) Services segments.

"All three of our reporting segments posted profit growth this quarter for the first time in several years," said Jess Unruh, Chief Financial Officer of Green Dot. "Assuming no major changes to the economic backdrop, our first quarter performance should allow us to continue investing in the company while delivering better-than-expected bottom line results to our shareholders."

2025 Financial Guidance

Green Dot has provided its updated financial outlook for 2025. Green Dot’s outlook is based on a number of assumptions that management believes are reasonable at the time of this earnings release. In particular, its outlook reflects several considerations, including but not limited to the current macro-economic environment, the effect of inflation and interest rates, negative trends within certain channels of its business, investment in strategic initiatives and compliance programs, and cost reduction initiatives. Additionally, any expenses associated with Green Dot's process to evaluate strategic alternatives are expressly excluded from its non-GAAP financial measures and outlook. Information regarding potential risks that could cause the actual results to differ from these forward-looking statements is set forth below and in Green Dot's filings with the Securities and Exchange Commission.

Total Non-GAAP Operating Revenues2

  • Green Dot now expects its full year non-GAAP total operating revenues2 to be between $2.0 billion and $2.1 billion, up from its previous guidance range of $1.85 billion to $1.90 billion.

Adjusted EBITDA2

  • Green Dot now expects its full year adjusted EBITDA2 to be between $150 million and $160 million, up from its previous guidance range of $145 million to $155 million.

Non-GAAP EPS2

  • Green Dot now expects its full year non-GAAP EPS2 to be between $1.14 and $1.28, up from its previous guidance range of $1.05 to $1.20.

The components of Green Dot's non-GAAP EPS2 guidance range are as follows:

 

Range

 

Low

 

High

 

(In millions, except per share data)

Adjusted EBITDA

$

150.0

 

 

$

160.0

 

Depreciation and amortization*

 

(62.0

)

 

 

(62.0

)

Net interest expense

 

(6.0

)

 

 

(6.0

)

Non-GAAP pre-tax income

$

82.0

 

 

$

92.0

 

Tax impact**

 

(18.0

)

 

 

(20.2

)

Non-GAAP net income

$

64.0

 

 

$

71.8

 

Diluted weighted-average shares issued and outstanding

 

56.0

 

 

 

56.0

 

Non-GAAP earnings per share

$

1.14

 

 

$

1.28

 

*

Excludes the impact of amortization of acquired intangible assets

**

Assumes a non-GAAP effective tax rate of approximately 22% for full year.

2

For additional information, see reconciliations of forward-looking guidance for these non-GAAP financial measures to their respective, most directly comparable projected GAAP financial measures provided in the tables immediately following the reconciliation of Net Income to Adjusted EBITDA.

Conference Call

Green Dot's management will host a conference call to discuss first quarter 2025 financial results today at 5:00 p.m. ET. The conference call can be accessed live from Green Dot's investor relations website at http://ir.greendot.com/. Green Dot uses this website as a tool to disclose important information about the company to investors and comply with its disclosure obligations under Regulation Fair Disclosure. A replay of the webcast will be available at the same website following the call. The replay will be available until Thursday, May 15, 2025.

Forward-Looking Statements

This earnings release contains forward-looking statements, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements include, among other things, statements in the quotes of Green Dot's executive officers and under the heading "2025 Financial Guidance," and other future events that involve risks and uncertainties. Actual results may differ materially from those contained in the forward-looking statements contained in this earnings release, and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from those projected include, among other things, impacts from and changes in general economic conditions on Green Dot’s business, results of operations and financial condition, shifts in consumer behavior towards electronic payments, the potential impact on our business of our previously-disclosed strategic review process due to uncertainties in connection therewith, the timing and impact of revenue growth activities, Green Dot's dependence on revenues derived from Walmart or other large partners, the timing and impact of non-renewals or terminations of agreements with other large partners, impact of competition, Green Dot's reliance on retail distributors for the promotion of its products and services, demand for Green Dot's new and existing products and services, continued and improving returns from Green Dot's investments in strategic initiatives, Green Dot's ability to operate in a highly regulated environment, including with respect to any restrictions imposed on its business, changes to governmental policies or rulemaking or enforcement priorities affecting financial institutions or to existing laws or regulations affecting Green Dot's operating methods or economics, Green Dot's reliance on third-party vendors, changes in credit card association or other network rules or standards, changes in card association and debit network fees or products or interchange rates, instances of fraud developments in the financial services industry that impact debit card usage generally, business interruption or systems failure, economic, political and other conditions may adversely affect trends in consumer spending and Green Dot's involvement in litigation or investigations. These and other risks are discussed in greater detail in Green Dot's Securities and Exchange Commission filings, including its most recent annual report on Form 10-K and quarterly report on Form 10-Q available on Green Dot's investor relations website at ir.greendot.com and on the SEC website at www.sec.gov. All information provided in this release and in the attachments is as of May 8, 2025, and Green Dot assumes no obligation to update this information as a result of future events or developments, except as required by law.

About Non-GAAP Financial Measures

To supplement Green Dot's consolidated financial statements presented in accordance with accounting principles generally accepted in the United States of America (GAAP), Green Dot uses measures of operating results that are adjusted for, among other things, non-operating net interest income and expense; other non-interest investment income earned by its bank; income tax benefit and expense; depreciation and amortization, including amortization of acquired intangibles; certain legal settlement gains and charges; stock-based compensation and related employer payroll taxes; changes in the fair value of contingent consideration; transaction costs from acquisitions or divestitures; amortization attributable to deferred financing costs, impairment charges; extraordinary severance expenses; earnings or losses from equity method investments; changes in the fair value of loans held for sale; commissions and certain processing-related costs associated with embedded finance products and services where Green Dot does not control customer acquisition; realized losses on available-for-sale investment securities; other charges and income not reflective of ongoing operating results; and income tax effects. This earnings release includes non-GAAP total operating revenues, adjusted EBITDA, non-GAAP net income, and non-GAAP diluted earnings per share. These non-GAAP financial measures are not calculated or presented in accordance with, and are not alternatives or substitutes for, financial measures prepared in accordance with GAAP, and should be read only in conjunction with Green Dot's financial measures prepared in accordance with GAAP. Green Dot's non-GAAP financial measures may be different from similarly-titled non-GAAP financial measures used by other companies. Green Dot believes that the presentation of non-GAAP financial measures provides useful information to management and investors regarding underlying trends in its consolidated financial condition and results of operations. Green Dot's management regularly uses these supplemental non-GAAP financial measures internally to understand, manage and evaluate Green Dot's business and make operating decisions. For additional information regarding Green Dot's use of non-GAAP financial measures and the items excluded by Green Dot from one or more of its historic and projected non-GAAP financial measures, investors are encouraged to review the reconciliations of Green Dot's historic and projected non-GAAP financial measures to the comparable GAAP financial measures, which are attached to this earnings release, and which can be found by clicking on “Financial Information” in the Investor Relations section of Green Dot's website at http://ir.greendot.com/.

About Green Dot

Green Dot Corporation (NYSE: GDOT) is a financial technology platform and registered bank holding company that builds banking and payment solutions to create value, retain and reward customers, and accelerate growth for businesses of all sizes. ​For more than two decades, Green Dot has delivered financial tools and services that address the most pressing financial needs of consumers and businesses, and that transform the way people and businesses manage and move money

Green Dot delivers a broad spectrum of financial products to consumers and businesses through its portfolio of brands, including: GO2bank, a leading digital and mobile bank account offering simple, secure and useful banking for Americans living paycheck to paycheck; the Green Dot Network (“GDN”) of more than 95,000 retail distribution and cash access locations nationwide; Arc by Green Dot, the single-source embedded finance platform combining all of Green Dot’s secure banking and money processing capabilities to power businesses at all stages of growth; rapid! wage and disbursements solutions, providing pay card and earned wage access services to more than 6,000 businesses and their employees; and Santa Barbara TPG (“SBTPG”), the company’s tax division, which processes approximately 14 million tax refunds annually.

Founded in 1999, Green Dot has managed more than 80 million accounts to date both directly and through its partners. Green Dot Bank is a subsidiary of Green Dot Corporation and member of the FDIC. For more information about Green Dot’s products and services, please visit www.greendot.com.

GREEN DOT CORPORATION

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

March 31, 2025

 

December 31, 2024

 

(unaudited)

 

 

Assets

(In thousands, except par value)

Current assets:

 

 

 

Unrestricted cash and cash equivalents

$

1,772,845

 

 

$

1,592,391

 

Restricted cash

 

43

 

 

 

44

 

Investment securities available-for-sale, at fair value

 

102,037

 

 

 

24,152

 

Settlement assets

 

680,007

 

 

 

616,172

 

Accounts receivable, net

 

128,644

 

 

 

132,007

 

Prepaid expenses and other assets

 

62,706

 

 

 

63,424

 

Total current assets

 

2,746,282

 

 

 

2,428,190

 

Investment securities available-for-sale, at fair value

 

2,002,247

 

 

 

2,008,650

 

Loans to bank customers, net of allowance for credit losses of $22,356 and $17,542 as of March 31, 2025 and December 31, 2024, respectively

 

38,710

 

 

 

31,961

 

Prepaid expenses and other assets

 

240,258

 

 

 

242,707

 

Property, equipment, and internal-use software, net

 

194,604

 

 

 

188,363

 

Operating lease right-of-use assets

 

10,091

 

 

 

10,823

 

Deferred expenses

 

985

 

 

 

1,242

 

Net deferred tax assets

 

102,639

 

 

 

124,405

 

Goodwill and intangible assets

 

392,069

 

 

 

397,941

 

Total assets

$

5,727,885

 

 

$

5,434,282

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

116,449

 

 

$

103,765

 

Deposits

 

4,166,873

 

 

 

4,010,520

 

Obligations to customers

 

234,879

 

 

 

236,616

 

Settlement obligations

 

77,468

 

 

 

48,482

 

Amounts due to card issuing banks for overdrawn accounts

 

 

 

 

84

 

Other accrued liabilities

 

91,200

 

 

 

87,675

 

Operating lease liabilities

 

2,260

 

 

 

2,416

 

Deferred revenue

 

4,797

 

 

 

6,279

 

Income tax payable

 

14,337

 

 

 

6,648

 

Total current liabilities

 

4,708,263

 

 

 

4,502,485

 

Other accrued liabilities

 

829

 

 

 

1,045

 

Operating lease liabilities

 

7,888

 

 

 

8,641

 

Notes payable

 

63,242

 

 

 

48,526

 

Total liabilities

 

4,780,222

 

 

 

4,560,697

 

 

 

 

 

Stockholders’ equity:

 

 

 

Class A common stock, $0.001 par value; 100,000 shares authorized as of March 31, 2025 and December 31, 2024; 54,873 and 54,227 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively

 

55

 

 

 

55

 

Additional paid-in capital

 

408,602

 

 

 

408,010

 

Retained earnings

 

769,375

 

 

 

743,602

 

Accumulated other comprehensive loss

 

(230,369

)

 

 

(278,082

)

Total stockholders’ equity

 

947,663

 

 

 

873,585

 

Total liabilities and stockholders’ equity

$

5,727,885

 

 

$

5,434,282

 

GREEN DOT CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

 

 

Three Months Ended March 31,

 

2025

 

2024

 

(In thousands, except per share data)

Operating revenues:

 

 

 

Card revenues and other fees

$

375,953

 

 

$

281,503

 

Cash processing revenues

 

113,373

 

 

 

106,806

 

Interchange revenues

 

47,919

 

 

 

50,968

 

Interest income, net

 

21,629

 

 

 

12,711

 

Total operating revenues

 

558,874

 

 

 

451,988

 

Operating expenses:

 

 

 

Sales and marketing expenses

 

59,688

 

 

 

62,375

 

Compensation and benefits expenses

 

66,214

 

 

 

66,824

 

Processing expenses

 

285,317

 

 

 

195,666

 

Other general and administrative expenses

 

86,910

 

 

 

116,569

 

Total operating expenses

 

498,129

 

 

 

441,434

 

Operating income

 

60,745

 

 

 

10,554

 

Interest expense, net

 

1,386

 

 

 

1,457

 

Other (expense), net

 

(25,704

)

 

 

(1,810

)

Income before income taxes

 

33,655

 

 

 

7,287

 

Income tax expense

 

7,882

 

 

 

2,537

 

Net income

$

25,773

 

 

$

4,750

 

 

 

 

 

Basic earnings per common share:

$

0.47

 

 

$

0.09

 

Diluted earnings per common share

$

0.47

 

 

$

0.09

 

Basic weighted-average common shares issued and outstanding:

 

54,361

 

 

 

52,942

 

Diluted weighted-average common shares issued and outstanding:

 

55,282

 

 

 

53,270

 

GREEN DOT CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

Three Months Ended March 31,

 

2025

 

2024

 

(In thousands)

Operating activities

 

 

 

Net income

$

25,773

 

 

$

4,750

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization of property, equipment and internal-use software

 

15,184

 

 

 

16,432

 

Amortization of intangible assets

 

5,200

 

 

 

5,664

 

Provision for uncollectible overdrawn accounts from purchase transactions

 

2,864

 

 

 

7,623

 

Provision for loan losses

 

11,127

 

 

 

4,788

 

Stock-based compensation

 

3,021

 

 

 

8,625

 

Losses in equity method investments

 

2,846

 

 

 

2,656

 

Realized loss on available-for-sale investment securities

 

24,497

 

 

 

 

Amortization of discount on available-for-sale investment securities

 

(513

)

 

 

(563

)

Impairment of long-lived assets

 

61

 

 

 

2,821

 

Other

 

(1,499

)

 

 

(808

)

Changes in operating assets and liabilities:

 

 

 

Accounts receivable, net

 

499

 

 

 

13,193

 

Prepaid expenses and other assets

 

1,720

 

 

 

17,033

 

Deferred expenses

 

257

 

 

 

142

 

Accounts payable and other accrued liabilities

 

11,988

 

 

 

5,786

 

Deferred revenue

 

(1,695

)

 

 

(928

)

Income tax receivable/payable

 

7,713

 

 

 

2,198

 

Other, net

 

(322

)

 

 

(235

)

Net cash provided by operating activities

 

108,721

 

 

 

89,177

 

 

 

 

 

Investing activities

 

 

 

Purchases of available-for-sale investment securities

 

(80,741

)

 

 

 

Proceeds from maturities of available-for-sale securities

 

54,520

 

 

 

45,776

 

Proceeds from sales and calls of available-for-sale securities

 

287

 

 

 

95

 

Payments for property, equipment and internal-use software

 

(19,418

)

 

 

(14,495

)

Net changes in loans

 

(17,631

)

 

 

(39,939

)

Investment in TailFin Labs, LLC

 

 

 

 

(35,000

)

Proceeds from other investments

 

 

 

 

39,118

 

Other investing activities

 

(474

)

 

 

(81

)

Net cash used in investing activities

 

(63,457

)

 

 

(4,526

)

 

 

 

 

Financing activities

 

 

 

Borrowings on notes payable

 

14,860

 

 

 

 

Borrowings on revolving line of credit

 

 

 

 

64,000

 

Repayments on revolving line of credit

 

 

 

 

(80,000

)

Taxes paid related to net share settlement of equity awards

 

(2,429

)

 

 

(1,400

)

Net changes in deposits

 

159,766

 

 

 

451,961

 

Net changes in settlement assets and obligations to customers

 

(36,586

)

 

 

(86,684

)

Deferred financing costs

 

(422

)

 

 

 

Net cash provided by financing activities

 

135,189

 

 

 

347,877

 

 

 

 

 

Net increase in unrestricted cash, cash equivalents and restricted cash

 

180,453

 

 

 

432,528

 

Unrestricted cash, cash equivalents and restricted cash, beginning of period

 

1,592,435

 

 

 

686,502

 

Unrestricted cash, cash equivalents and restricted cash, end of period

$

1,772,888

 

 

$

1,119,030

 

 

 

 

 

Cash paid for interest

$

2,112

 

 

$

3,320

 

Cash paid for income taxes

$

3

 

 

$

202

 

 

 

 

 

Reconciliation of unrestricted cash, cash equivalents and restricted cash at end of period:

 

 

 

Unrestricted cash and cash equivalents

$

1,772,845

 

 

$

1,118,804

 

Restricted cash

 

43

 

 

 

226

 

Total unrestricted cash, cash equivalents and restricted cash, end of period

$

1,772,888

 

 

$

1,119,030

 

GREEN DOT CORPORATION

REPORTABLE SEGMENTS (UNAUDITED)

 

 

Three Months Ended March 31,

 

2025

 

2024

Segment Revenue

(In thousands)

Consumer Services

$

95,256

 

 

$

100,612

 

B2B Services

 

341,991

 

 

 

241,200

 

Money Movement Services

 

110,247

 

 

 

103,150

 

Corporate and Other

 

8,470

 

 

 

2,461

 

Total segment revenues

 

555,964

 

 

 

447,423

 

Embedded finance commissions and processing expenses (8)

 

4,427

 

 

 

5,100

 

Other income (9)

 

(1,517

)

 

 

(535

)

Total operating revenues

$

558,874

 

 

$

451,988

 

 

Three Months Ended March 31,

 

2025

 

2024

Segment Profit

(In thousands)

Consumer Services

$

33,632

 

 

$

33,259

 

B2B Services

 

27,152

 

 

 

18,283

 

Money Movement Services

 

76,826

 

 

 

65,847

 

Corporate and Other

 

(47,051

)

 

 

(58,157

)

Total segment profit *

 

90,559

 

 

 

59,232

 

Reconciliation to income before income taxes

 

 

 

Depreciation and amortization of property, equipment and internal-use software

 

15,184

 

 

 

16,432

 

Stock based compensation and related employer taxes

 

3,443

 

 

 

8,706

 

Amortization of acquired intangible assets

 

5,200

 

 

 

5,664

 

Impairment charges

 

61

 

 

 

6,405

 

Legal settlements and related expenses

 

937

 

 

 

5,880

 

Other expense, net

 

4,989

 

 

 

5,591

 

Operating income

 

60,745

 

 

 

10,554

 

Interest expense, net

 

1,386

 

 

 

1,457

 

Other (expense), net

 

(25,704

)

 

 

(1,810

)

Income before income taxes

$

33,655

 

 

$

7,287

 

* Total segment profit is also referred to herein as adjusted EBITDA in its non-GAAP measures. Additional information about the Company's non-GAAP financial measures can be found under the caption “About Non-GAAP Financial Measures."

Green Dot's segment reporting is based on how its Chief Operating Decision Maker (“CODM”) manages its businesses, including resource allocation and performance assessment. Its CODM (who is the Chief Executive Officer) organizes and manages the businesses primarily on the basis of the channels in which its product and services are offered and uses net revenue and segment profit to assess profitability. Segment profit reflects each segment's net revenue less direct costs, such as sales and marketing expenses, processing expenses, transaction losses and fraud management, and customer support and related expenses. Green Dot’s operations are aggregated amongst three reportable segments: 1) Consumer Services, 2) Business to Business ("B2B") Services and 3) Money Movement Services.

The Corporate and Other segment primarily consists of net interest income, certain other investment income earned by Green Dot's bank, interest profit sharing arrangements with certain BaaS partners (a reduction of revenue), eliminations of inter-segment revenues and expenses, and unallocated corporate expenses, which include Green Dot's fixed expenses, such as salaries, wages and related benefits for its employees and certain third-party contractors, professional services fees, software licenses, telephone and communication costs, rent, utilities, and insurance that are not considered when Green Dot's CODM evaluates segment performance. Non-cash expenses such as stock-based compensation, depreciation and amortization of long-lived assets, impairment charges and other non-recurring expenses that are not considered by Green Dot's CODM when it is evaluating overall consolidated financial results are excluded from its unallocated corporate expenses.

GREEN DOT CORPORATION

Reconciliation of Total Operating Revenues to Non-GAAP Total Operating Revenues (1)

(Unaudited)

 

 

Three Months Ended March 31,

 

2025

 

2024

 

(In thousands)

Total operating revenues

$

558,874

 

 

$

451,988

 

Embedded finance commissions and processing expenses (8)

 

(4,427

)

 

 

(5,100

)

Other income (9)

 

1,517

 

 

 

535

 

Non-GAAP total operating revenues

$

555,964

 

 

$

447,423

 

Reconciliation of Net Income to Non-GAAP Net Income (1)

(Unaudited)

 

 

Three Months Ended March 31,

 

2025

 

2024

 

(In thousands, except per share data)

Net income

$

25,773

 

 

$

4,750

 

Stock-based compensation and related employer payroll taxes (3)

 

3,443

 

 

 

8,706

 

Amortization of acquired intangible assets (4)

 

5,200

 

 

 

5,664

 

Transaction and related acquisition costs (4)

 

446

 

 

 

 

Amortization of deferred financing costs (5)

 

141

 

 

 

36

 

Impairment charges (5)

 

61

 

 

 

6,405

 

Legal settlements and related expenses (5)

 

937

 

 

 

5,880

 

Losses in equity method investments (5)

 

2,846

 

 

 

2,656

 

Change in fair value of loans held for sale (5)

 

11

 

 

 

(225

)

Realized loss on available-for-sale investment securities (5)

 

24,497

 

 

 

 

Extraordinary severance expenses (6)

 

2,986

 

 

 

5,020

 

Other income, net (5)

 

(93

)

 

 

(50

)

Income tax effect (7)

 

(7,841

)

 

 

(7,402

)

Non-GAAP net income

$

58,407

 

 

$

31,440

 

Diluted earnings per common share

 

 

 

GAAP

$

0.47

 

 

$

0.09

 

Non-GAAP

$

1.06

 

 

$

0.59

 

 

 

 

 

Diluted weighted-average common shares issued and outstanding

 

 

 

GAAP

 

55,282

 

 

 

53,270

 

GREEN DOT CORPORATION

Supplemental Detail on Diluted Weighted-Average Common Shares Issued and Outstanding

(Unaudited)

 

 

Three Months Ended March 31,

 

2025

 

2024

 

(In thousands)

Class A common stock outstanding as of March 31:

54,873

 

 

53,158

 

Weighting adjustment

(512

)

 

(216

)

Dilutive potential shares:

 

 

 

Service based restricted stock units

863

 

 

259

 

Performance-based restricted stock units

6

 

 

4

 

Employee stock purchase plan

52

 

 

65

 

Diluted weighted-average shares issued and outstanding

55,282

 

 

53,270

 

Reconciliation of Net Income to Adjusted EBITDA (1)

(Unaudited)

 

 

Three Months Ended March 31,

 

2025

 

2024

 

(In thousands)

Net income

$

25,773

 

 

$

4,750

 

Interest expense, net (2)

 

1,386

 

 

 

1,457

 

Income tax expense

 

7,882

 

 

 

2,537

 

Depreciation and amortization of property, equipment and internal-use software (2)

 

15,184

 

 

 

16,432

 

Stock-based compensation and related employer payroll taxes (2)(3)

 

3,443

 

 

 

8,706

 

Amortization of acquired intangible assets (2)(4)

 

5,200

 

 

 

5,664

 

Transaction and related acquisition costs (2)(4)

 

446

 

 

 

 

Impairment charges (2)(5)

 

61

 

 

 

6,405

 

Legal settlements and related expenses (2)(5)

 

937

 

 

 

5,880

 

Losses in equity method investments (2)(5)

 

2,846

 

 

 

2,656

 

Change in fair value of loans held for sale (2)(5)

 

11

 

 

 

(225

)

Realized loss on available-for-sale investment securities (2)(5)

 

24,497

 

 

 

 

Extraordinary severance expenses (2)(6)

 

2,986

 

 

 

5,020

 

Other income, net (2)(5)

 

(93

)

 

 

(50

)

Adjusted EBITDA

$

90,559

 

 

$

59,232

 

 

 

 

 

Non-GAAP total operating revenues

$

555,964

 

 

$

447,423

 

Adjusted EBITDA/Non-GAAP total operating revenues (adjusted EBITDA margin)

 

16.3

%

 

 

13.2

%

GREEN DOT CORPORATION

Reconciliation of Forward Looking Guidance for Non-GAAP Financial Measures to

Projected GAAP Total Operating Revenues (1)

(Unaudited)

 

 

FY 2025

 

Range

 

Low

 

High

 

(In millions)

Total operating revenues

$

2,016

 

 

$

2,116

 

Adjustments (8)(9)

 

(16

)

 

 

(16

)

Non-GAAP total operating revenues

$

2,000

 

 

$

2,100

 

Reconciliation of Forward Looking Guidance for Non-GAAP Financial Measures to

Projected GAAP Net Loss (1)

(Unaudited)

 

 

FY 2025

 

Range

 

Low

 

High

 

(In millions)

Net loss

$

(53.6

)

 

$

(46.4

)

Adjustments (10)

 

203.6

 

 

 

206.4

 

Adjusted EBITDA

$

150.0

 

 

$

160.0

 

 

 

 

 

Non-GAAP total operating revenues

$

2,100

 

 

$

2,000

 

Adjusted EBITDA/Non-GAAP total operating revenues (adjusted EBITDA margin)

 

7.1

%

 

 

8.0

%

Reconciliation of Forward Looking Guidance for Non-GAAP Financial Measures to

Projected GAAP Net Loss(1)

(Unaudited)

 

 

FY 2025

 

Range

 

Low

 

High

 

(In millions, except per share data)

Net loss

$

(53.6

)

 

$

(46.4

)

Adjustments (10)

 

117.5

 

 

 

118.1

 

Non-GAAP net income

$

64.0

 

 

$

71.8

 

Diluted earnings (loss) per share

 

 

 

GAAP

$

(0.96

)

 

$

(0.83

)

Non-GAAP

$

1.14

 

 

$

1.28

 

 

 

 

 

Diluted weighted-average shares issued and outstanding

 

 

 

GAAP

 

56.0

 

 

 

56.0

 

(1)

To supplement Green Dot’s consolidated financial statements presented in accordance with GAAP, Green Dot uses measures of operating results that are adjusted to exclude various, primarily non-cash, expenses and charges. These financial measures are not calculated or presented in accordance with GAAP and should not be considered as alternatives to or substitutes for operating revenues, operating income, net income or any other measure of financial performance calculated and presented in accordance with GAAP. These financial measures may not be comparable to similarly-titled measures of other organizations because other organizations may not calculate their measures in the same manner as Green Dot does. These financial measures are adjusted to eliminate the impact of items that Green Dot does not consider indicative of its core operating performance. You are encouraged to evaluate these adjustments and the reasons Green Dot considers them appropriate.

Green Dot believes that the non-GAAP financial measures it presents are useful to investors in evaluating Green Dot’s operating performance for the following reasons:

  • adjusted EBITDA is widely used by investors to measure a company’s operating performance without regard to items, such as non-operating net interest income and expense, income tax benefit and expense, depreciation and amortization, stock-based compensation and related employer payroll taxes, changes in the fair value of contingent consideration, transaction costs, impairment charges, extraordinary severance expenses, certain legal settlement and related expenses, earnings or losses from equity method investments, changes in the fair value of loans held for sale, realized losses on available-for-sale investment securities, and other charges and income that can vary substantially from company to company depending upon their respective financing structures and accounting policies, the book values of their assets, their capital structures and the methods by which their assets were acquired;
  • securities analysts use adjusted EBITDA as a supplemental measure to evaluate the overall operating performance of companies; and
  • Green Dot records stock-based compensation from period to period, and recorded stock-based compensation expenses and related employer payroll taxes, net of forfeitures, of approximately $3.4 million and $8.7 million for the three months ended March 31, 2025 and 2024, respectively. By comparing Green Dot’s adjusted EBITDA, non-GAAP net income and non-GAAP diluted earnings per share in different historical periods, investors can evaluate Green Dot’s operating results without the additional variations caused by stock-based compensation expense and related employer payroll taxes, which may not be comparable from period to period due to changes in the fair market value of Green Dot’s Class A common stock (which is influenced by external factors like the volatility of the public markets and the financial performance of Green Dot’s peers) and is not a key measure of Green Dot’s operations.

Green Dot’s management uses the non-GAAP financial measures:

  • as measures of operating performance, because they exclude the impact of items not directly resulting from Green Dot’s core operations;
  • for planning purposes, including the preparation of Green Dot’s annual operating budget;
  • to allocate resources to enhance the financial performance of Green Dot’s business;
  • to evaluate the effectiveness of Green Dot’s business strategies;
  • to establish metrics for variable compensation; and
  • in communications with Green Dot’s board of directors concerning Green Dot’s financial performance.

Green Dot understands that, although adjusted EBITDA and other non-GAAP financial measures are frequently used by investors and securities analysts in their evaluations of companies, these measures have limitations as an analytical tool, and you should not consider them in isolation or as substitutes for an analysis of Green Dot’s results of operations as reported under GAAP. Some of these limitations are:

  • that these measures do not reflect Green Dot’s capital expenditures or future requirements for capital expenditures or other contractual commitments;
  • that these measures do not reflect changes in, or cash requirements for, Green Dot’s working capital needs;
  • that these measures do not reflect non-operating interest expense or interest income;
  • that these measures do not reflect cash requirements for income taxes;
  • that, although depreciation and amortization are non-cash charges, the assets being depreciated or amortized will often have to be replaced in the future, and these measures do not reflect any cash requirements for these replacements; and
  • that other companies in Green Dot’s industry may calculate these measures differently than Green Dot does, limiting their usefulness as comparative measures.

(2)

Green Dot does not include any income tax impact of the associated non-GAAP adjustment to adjusted EBITDA, as the case may be, because each of these adjustments to the non-GAAP financial measure is provided before income tax expense.

(3)

This expense consists primarily of expenses for restricted stock units (including performance-based restricted stock units) and related employer payroll taxes. Stock-based compensation expense is not comparable from period to period due to changes in the fair market value of Green Dot’s Class A common stock (which is influenced by external factors like the volatility of public markets and the financial performance of Green Dot’s peers) and is not a key measure of Green Dot’s operations. Green Dot excludes stock-based compensation expense from its non-GAAP financial measures primarily because it consists of non-cash expenses that Green Dot does not believe are reflective of ongoing operating results. Green Dot also believes that it is not useful to investors to understand the impact of stock-based compensation to its results of operations. Further, the related employer payroll taxes are dependent upon volatility in Green Dot's stock price, as well as the timing and size of option exercises and vesting of restricted stock units, over which Green Dot has limited to no control. This expense is included as a component of compensation and benefits expenses on Green Dot's consolidated statements of operations.

(4)

Green Dot excludes certain expenses that are the result of acquisition or divestiture activities, including a sale in connection with its evaluation of strategic alternatives. These acquisition-related adjustments include items such as transaction costs, the amortization of acquired intangible assets, changes in the fair value of contingent consideration, settlements of contingencies established at time of acquisition and other acquisition related charges, such as integration charges and professional and legal fees, which result in Green Dot recording expenses or fair value adjustments in its GAAP financial statements. Green Dot may also from time to time incur gains or losses from divestitures of a business or other sale activities, as well as professional and legal fees and other direct expenses associated with such transactions. Green Dot analyzes the performance of its operations without regard to these adjustments. In determining whether any acquisition-related adjustment is appropriate, Green Dot takes into consideration, among other things, how such adjustments would or would not aid in the understanding of the performance of its operations. These items are included as a component of other general and administrative expenses on Green Dot's consolidated statements of operations, as applicable for the periods presented.

(5)

Green Dot excludes certain income and expenses that are not reflective of ongoing operating results. It is difficult to estimate the amount or timing of these items in advance. Although these events are reflected in Green Dot's GAAP financial statements, Green Dot excludes them in its non-GAAP financial measures because Green Dot believes these items may limit the comparability of ongoing operations with prior and future periods. These adjustments include items such as amortization attributable to deferred financing costs, impairment charges related to long-lived assets, earnings or losses from equity method investments, legal settlements and related expenses, changes in the fair value of loans held for sale, realized losses on available-for-sale investment securities and other income and expenses, as applicable for the periods presented. In determining whether any such adjustment is appropriate, Green Dot takes into consideration, among other things, how such adjustments would or would not aid in the understanding of the performance of its operations. Each of these adjustments, except for amortization of deferred financing costs, earnings and losses from equity method investments, fair value changes on loans held for sale, and realized losses on available-for-sale investment securities, which are all included below operating income, are included within other general and administrative expenses on Green Dot's consolidated statements of operations.

(6)

During the three months ended March 31, 2025, Green Dot recorded $3.0 million related to extraordinary severance expenses, which were paid out in connection with reductions in force and other extraordinary involuntary terminations of employment. Although severance expenses may arise throughout the fiscal year, Green Dot believes the nature of these extraordinary costs are not indicative of its core operating performance. This expense is included as a component of compensation and benefits expenses on Green Dot's consolidated statements of operations.

(7)

Represents the tax effect for the related non-GAAP measure adjustments using Green Dot's year to date non-GAAP effective tax rate. It also excludes both the impact of excess tax benefits related to stock-based compensation and the IRC §162(m) limitation that applies to performance-based restricted stock units expense as of March 31, 2025.

(8)

Represents commissions and certain processing-related costs associated with embedded finance products and services where Green Dot does not control customer acquisition. This adjustment is netted against revenues when evaluating segment performance.

(9)

Represents other non-interest investment income earned by Green Dot Bank. This amount is included along with operating interest income in Green Dot's Corporate and Other segment since the yield earned on these investments are generated on a recurring basis and earned similarly to its investment securities available-for-sale.

(10)

These amounts represent estimated adjustments for items such as income taxes, depreciation and amortization, employee stock-based compensation and related employer taxes, transaction costs from acquisitions or divestitures, amortization attributable to deferred financing costs, impairment charges, extraordinary severance expenses, earnings and losses from equity method investments, changes in the fair value of loans held for sale, legal settlements and related expenses, realized losses on available-for-sale investment securities and other income and expenses. Employee stock-based compensation expense includes assumptions about the future fair value of the Company’s Class A common stock (which is influenced by external factors like the volatility of public markets and the financial performance of the Company’s peers).

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.