SoFi Technologies, Inc.

SOFI

SOFISoFi Technologies, Inc. US flag

NASDAQ Global Select

17.64

USD

+0.63

- -

22.63BMarket Cap

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-6.58	-2.83	-5.46	-2.27	-1.23	1.5	1.11
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.05	3.6	12.35	10.31	9.62	9.55	7.79	6.48
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-94.05	-54.13	-58.09	-48.86	-20.26	-14.28	8.93	14.55
Profit Margin (%)	-93.69	-54.15	-39.62	-49.14	-20.36	-14.27	19.09	13.32
Net Income to Common Margin (%)	-93.69	-59.55	-46.79	-53.24	-22.93	-16.18	18.46	13.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	8.47
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	5,085	5,057	4,195	5,634	5,363	3,204	1,935
ST Debt	- -	161	486	498	486	486	486	486
LT Debt	- -	4,924	4,571	3,697	5,148	4,877	2,718	1,449
Total Debt/EBITDA	- -	318.7	72.42	41.3	37.22	26.62	15.75	8.26
Net Debt/EBITDA	- -	279.58	57.92	34.92	26.96	10.7	2.73	-13.3
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-6.51	-8.16	-12.89	-7.91	-6	-3.6	-1.63
Long-Term Debt/Equity (%)	- -	234.4	149.69	78.69	93.12	87.79	41.66	13.81
Long-Term Debt/Capital (%)	- -	69.84	60.69	110.95	115.66	125.72	143.16	130.45
Long-Term Debt/Total Assets (%)	- -	67.55	53.38	40.29	27.09	16.21	7.5	2.86
Total Debt/Equity (%)	- -	242.06	165.61	89.29	101.92	96.54	49.11	18.44
Total Debt/Capital (%)	- -	72.13	67.14	125.89	126.58	138.25	168.76	174.22
Total Debt/Total Assets (%)	- -	69.76	59.05	45.71	29.64	17.83	8.84	3.82
Net Debt to Equity	- -	212.35	132.46	75.5	73.82	38.81	8.51	-29.68
Net Debt/Capital (%)	- -	68.1	60.74	125.01	134.71	271.57	-86.78	81.53
EBITDA	11	16	70	102	151	201	203	234
EBITDA-CapEx	-3	-22	45	49	58	90	49	-8
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-6.51	-8.16	-12.89	-7.91	-6	-3.6	-1.63
Long-Term Debt/Equity (%)	- -	234.4	149.69	78.69	93.12	87.79	41.66	13.81
Long-Term Debt/Capital (%)	- -	69.84	60.69	110.95	115.66	125.72	143.16	130.45
Long-Term Debt/Total Assets (%)	- -	67.55	53.38	40.29	27.09	16.21	7.5	2.86
Total Debt/Equity (%)	- -	242.06	165.61	89.29	101.92	96.54	49.11	18.44
Total Debt/Capital (%)	- -	72.13	67.14	125.89	126.58	138.25	168.76	174.22
Total Debt/Total Assets (%)	- -	69.76	59.05	45.71	29.64	17.83	8.84	3.82
CFO/Total Liabilities	- -	-1.05	-8.7	-30.15	-53.83	-29.47	-3.77	-9.32
CFO/CapEx	74.53	-1.46	-19.53	-25.84	-77.85	-64.87	-7.26	-15.44
Altman's Z-Score	- -	-0.03	0.1	1.03	0.15	0.22	0.35	0.5

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	72.9	31.93	18.1	14.8	14.2	6.9	4.88
Days Sales Outstanding	- -	5.01	11.43	20.16	24.65	25.7	52.91	74.8
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,445	8,328	4,153	9,403	16,173	30,111
- Cash & Cash Equivalents	- -	499	873	495	1,422	3,085	2,538	4,929
+ Preferred Equity and Hybrid Capital	- -	2,440	3,174	320	320	320	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5,085	5,057	4,195	5,634	5,363	3,204	1,935
Enterprise Value	- -	7,025	8,803	12,153	8,646	11,500	15,035	24,685
Total Capital	- -	7,050	7,532	3,332	4,451	3,879	1,899	1,110
Total Debt/Capital (%)	- -	72.13	67.14	125.89	126.58	138.25	168.76	174.22
Total Debt / EV	- -	0.72	0.57	0.35	0.65	0.47	0.21	0.08
EV/Sales	- -	15.87	15.57	12.34	5.49	5.45	5.76	6.83
EV/EBITDA	- -	440.31	126.06	119.65	57.13	57.1	73.88	105.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,445	8,328	4,153	9,403	16,961	32,771
Diluted Enterprise Value	- -	7,025	8,803	12,348	8,686	12,001	17,627	29,776
EV per Share	- -	60.48	75.79	23.07	9.6	12.17	14.32	21.46
TTM Sales	269	443	566	985	1,574	2,108	2,612	3,613
TTM EBITDA	11	16	70	102	151	201	203	234
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,023	-55	-479	-1,350	-7,256	-7,227	-1,120	-3,742
TTM Free Cash Flow to Firm	1,037	-17	-455	-1,298	-7,163	-7,116	-966	-3,500

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-3.18	-6.42	-0.58	-1.32	-17.57	-9.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	7,025	8,803	12,153	8,646	11,500	15,035	24,685
Low Price	- -	- -	10.1	11.8	4.24	4.43	6.01	8.6
EV/Sales	- -	15.87	15.57	12.34	5.49	5.45	5.76	6.83
EV/EBITDA	- -	440.31	126.06	119.65	57.13	57.1	73.88	105.42
Price/Earnings	- -	- -	- -	- -	- -	- -	33.54	62.56
Price/Earnings Average	- -	- -	-4.96	-18.14	-18.39	-20.33	19.23	47.64
Price/Earnings High	- -	- -	-6.12	-28.39	-41.12	-32.41	37.44	78.21
Price/Earnings Low	- -	- -	-4.43	-11.85	-10.59	-12.27	13.09	20.55
Price/Book Value	- -	- -	-2.07	-7.04	-2.76	-5.21	-12.39	-36.54
Price/Book Value Average	- -	- -	-1.88	-8.04	-4.41	-3.84	-7.1	-27.82
Price/Book Value High	- -	- -	-2.32	-12.58	-9.87	-6.13	-13.83	-45.68
Price/Book Value Low	- -	- -	-1.68	-5.25	-2.54	-2.32	-4.83	-12
Price/Tangible Book Value	- -	- -	-0.95	2.75	1.39	2.85	3.6	3.55
Price/Tangible Book Value Average	- -	- -	-0.86	3.14	2.22	2.1	2.06	2.7
Price/Tangible Book Value High	- -	- -	-1.06	4.92	4.96	3.35	4.02	4.44
Price/Tangible Book Value Low	- -	- -	-0.77	2.05	1.28	1.27	1.41	1.17
Price/Sales	- -	- -	2.56	8.46	2.64	4.46	6.19	8.33
Price/Sales Average	- -	- -	2.32	9.66	4.22	3.29	3.55	6.35
Price/Sales High	- -	- -	2.86	15.11	9.43	5.24	6.91	10.42
Price/Sales Low	- -	- -	2.07	6.31	2.43	1.99	2.42	2.74
Price/Cash Flow	- -	- -	-3.01	-6.17	-0.57	-1.3	-14.44	-8.05
Price/Cash Flow Average	- -	- -	-2.74	-7.04	-0.91	-0.96	-8.28	-6.13
Price/Cash Flow High	- -	- -	-3.38	-11.02	-2.04	-1.53	-16.12	-10.06
Price/Cash Flow Low	- -	- -	-2.45	-4.6	-0.53	-0.58	-5.64	-2.64
Price/Free Cash Flow Average	- -	- -	-2.88	-7.33	-0.93	-0.97	-10.07	-7.13
Price/Free Cash Flow High	- -	- -	-3.56	-11.47	-2.07	-1.55	-19.61	-11.71
Price/Free Cash Flow Low	- -	- -	-2.58	-4.79	-0.53	-0.59	-6.86	-3.08
EV/Sales Average	- -	15.87	15.33	13.74	7.1	4.52	3.8	5.52
EV/Sales High	- -	15.87	15.87	19.2	12.31	6.48	7.17	9.59
EV/Sales Low	- -	15.87	15.09	10.39	5.31	3.22	2.67	1.91
EV/EBITDA Average	- -	440.31	124.15	133.22	73.78	47.34	48.84	85.14
EV/EBITDA High	- -	440.31	128.56	186.14	127.98	67.79	91.99	147.98
EV/EBITDA Low	- -	440.31	122.17	100.78	55.18	33.68	34.29	29.45
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12.44	15.81	4.61	9.95	15.4	26.18
High Price	- -	- -	13.94	28.26	16.47	11.7	17.19	32.73
Enterprise Value Average	- -	7,025	8,669	13,531	11,167	9,534	9,939	19,936
Enterprise Value High	- -	7,025	8,977	18,906	19,370	13,655	18,719	34,649
Enterprise Value Low	- -	7,025	8,531	10,236	8,353	6,784	6,978	6,896

Profitability (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-6.58	-2.83	-5.46	-2.27	-1.23	1.5	1.11
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100
EBITDA Margin (%)	4.05	3.6	12.35	10.31	9.62	9.55	7.79	6.48
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-94.05	-54.13	-58.09	-48.86	-20.26	-14.28	8.93	14.55
Profit Margin (%)	-93.69	-54.15	-39.62	-49.14	-20.36	-14.27	19.09	13.32
Net Income to Common Margin (%)	-93.69	-59.55	-46.79	-53.24	-22.93	-16.18	18.46	13.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	8.47
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	5,085	5,057	4,195	5,634	5,363	3,204	1,935
ST Debt	- -	161	486	498	486	486	486	486
LT Debt	- -	4,924	4,571	3,697	5,148	4,877	2,718	1,449
Total Debt/EBITDA	- -	318.7	72.42	41.3	37.22	26.62	15.75	8.26
Net Debt/EBITDA	- -	279.58	57.92	34.92	26.96	10.7	2.73	-13.3
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-6.51	-8.16	-12.89	-7.91	-6	-3.6	-1.63
Long-Term Debt/Equity (%)	- -	234.4	149.69	78.69	93.12	87.79	41.66	13.81
Long-Term Debt/Capital (%)	- -	69.84	60.69	110.95	115.66	125.72	143.16	130.45
Long-Term Debt/Total Assets (%)	- -	67.55	53.38	40.29	27.09	16.21	7.5	2.86
Total Debt/Equity (%)	- -	242.06	165.61	89.29	101.92	96.54	49.11	18.44
Total Debt/Capital (%)	- -	72.13	67.14	125.89	126.58	138.25	168.76	174.22
Total Debt/Total Assets (%)	- -	69.76	59.05	45.71	29.64	17.83	8.84	3.82
Net Debt to Equity	- -	212.35	132.46	75.5	73.82	38.81	8.51	-29.68
Net Debt/Capital (%)	- -	68.1	60.74	125.01	134.71	271.57	-86.78	81.53
EBITDA	11	16	70	102	151	201	203	234
EBITDA-CapEx	-3	-22	45	49	58	90	49	-8
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	- -	-6.51	-8.16	-12.89	-7.91	-6	-3.6	-1.63
Long-Term Debt/Equity (%)	- -	234.4	149.69	78.69	93.12	87.79	41.66	13.81
Long-Term Debt/Capital (%)	- -	69.84	60.69	110.95	115.66	125.72	143.16	130.45
Long-Term Debt/Total Assets (%)	- -	67.55	53.38	40.29	27.09	16.21	7.5	2.86
Total Debt/Equity (%)	- -	242.06	165.61	89.29	101.92	96.54	49.11	18.44
Total Debt/Capital (%)	- -	72.13	67.14	125.89	126.58	138.25	168.76	174.22
Total Debt/Total Assets (%)	- -	69.76	59.05	45.71	29.64	17.83	8.84	3.82
CFO/Total Liabilities	- -	-1.05	-8.7	-30.15	-53.83	-29.47	-3.77	-9.32
CFO/CapEx	74.53	-1.46	-19.53	-25.84	-77.85	-64.87	-7.26	-15.44
Altman's Z-Score	- -	-0.03	0.1	1.03	0.15	0.22	0.35	0.5

Working Capital (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	72.9	31.93	18.1	14.8	14.2	6.9	4.88
Days Sales Outstanding	- -	5.01	11.43	20.16	24.65	25.7	52.91	74.8
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,445	8,328	4,153	9,403	16,173	30,111
- Cash & Cash Equivalents	- -	499	873	495	1,422	3,085	2,538	4,929
+ Preferred Equity and Hybrid Capital	- -	2,440	3,174	320	320	320	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	5,085	5,057	4,195	5,634	5,363	3,204	1,935
Enterprise Value	- -	7,025	8,803	12,153	8,646	11,500	15,035	24,685
Total Capital	- -	7,050	7,532	3,332	4,451	3,879	1,899	1,110
Total Debt/Capital (%)	- -	72.13	67.14	125.89	126.58	138.25	168.76	174.22
Total Debt / EV	- -	0.72	0.57	0.35	0.65	0.47	0.21	0.08
EV/Sales	- -	15.87	15.57	12.34	5.49	5.45	5.76	6.83
EV/EBITDA	- -	440.31	126.06	119.65	57.13	57.1	73.88	105.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,445	8,328	4,153	9,403	16,961	32,771
Diluted Enterprise Value	- -	7,025	8,803	12,348	8,686	12,001	17,627	29,776
EV per Share	- -	60.48	75.79	23.07	9.6	12.17	14.32	21.46
TTM Sales	269	443	566	985	1,574	2,108	2,612	3,613
TTM EBITDA	11	16	70	102	151	201	203	234
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	1,023	-55	-479	-1,350	-7,256	-7,227	-1,120	-3,742
TTM Free Cash Flow to Firm	1,037	-17	-455	-1,298	-7,163	-7,116	-966	-3,500

Multiples (USD)

API ChatGPT

	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-3.18	-6.42	-0.58	-1.32	-17.57	-9.36
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	7,025	8,803	12,153	8,646	11,500	15,035	24,685
Low Price	- -	- -	10.1	11.8	4.24	4.43	6.01	8.6
EV/Sales	- -	15.87	15.57	12.34	5.49	5.45	5.76	6.83
EV/EBITDA	- -	440.31	126.06	119.65	57.13	57.1	73.88	105.42
Price/Earnings	- -	- -	- -	- -	- -	- -	33.54	62.56
Price/Earnings Average	- -	- -	-4.96	-18.14	-18.39	-20.33	19.23	47.64
Price/Earnings High	- -	- -	-6.12	-28.39	-41.12	-32.41	37.44	78.21
Price/Earnings Low	- -	- -	-4.43	-11.85	-10.59	-12.27	13.09	20.55
Price/Book Value	- -	- -	-2.07	-7.04	-2.76	-5.21	-12.39	-36.54
Price/Book Value Average	- -	- -	-1.88	-8.04	-4.41	-3.84	-7.1	-27.82
Price/Book Value High	- -	- -	-2.32	-12.58	-9.87	-6.13	-13.83	-45.68
Price/Book Value Low	- -	- -	-1.68	-5.25	-2.54	-2.32	-4.83	-12
Price/Tangible Book Value	- -	- -	-0.95	2.75	1.39	2.85	3.6	3.55
Price/Tangible Book Value Average	- -	- -	-0.86	3.14	2.22	2.1	2.06	2.7
Price/Tangible Book Value High	- -	- -	-1.06	4.92	4.96	3.35	4.02	4.44
Price/Tangible Book Value Low	- -	- -	-0.77	2.05	1.28	1.27	1.41	1.17
Price/Sales	- -	- -	2.56	8.46	2.64	4.46	6.19	8.33
Price/Sales Average	- -	- -	2.32	9.66	4.22	3.29	3.55	6.35
Price/Sales High	- -	- -	2.86	15.11	9.43	5.24	6.91	10.42
Price/Sales Low	- -	- -	2.07	6.31	2.43	1.99	2.42	2.74
Price/Cash Flow	- -	- -	-3.01	-6.17	-0.57	-1.3	-14.44	-8.05
Price/Cash Flow Average	- -	- -	-2.74	-7.04	-0.91	-0.96	-8.28	-6.13
Price/Cash Flow High	- -	- -	-3.38	-11.02	-2.04	-1.53	-16.12	-10.06
Price/Cash Flow Low	- -	- -	-2.45	-4.6	-0.53	-0.58	-5.64	-2.64
Price/Free Cash Flow Average	- -	- -	-2.88	-7.33	-0.93	-0.97	-10.07	-7.13
Price/Free Cash Flow High	- -	- -	-3.56	-11.47	-2.07	-1.55	-19.61	-11.71
Price/Free Cash Flow Low	- -	- -	-2.58	-4.79	-0.53	-0.59	-6.86	-3.08
EV/Sales Average	- -	15.87	15.33	13.74	7.1	4.52	3.8	5.52
EV/Sales High	- -	15.87	15.87	19.2	12.31	6.48	7.17	9.59
EV/Sales Low	- -	15.87	15.09	10.39	5.31	3.22	2.67	1.91
EV/EBITDA Average	- -	440.31	124.15	133.22	73.78	47.34	48.84	85.14
EV/EBITDA High	- -	440.31	128.56	186.14	127.98	67.79	91.99	147.98
EV/EBITDA Low	- -	440.31	122.17	100.78	55.18	33.68	34.29	29.45
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	12.44	15.81	4.61	9.95	15.4	26.18
High Price	- -	- -	13.94	28.26	16.47	11.7	17.19	32.73
Enterprise Value Average	- -	7,025	8,669	13,531	11,167	9,534	9,939	19,936
Enterprise Value High	- -	7,025	8,977	18,906	19,370	13,655	18,719	34,649
Enterprise Value Low	- -	7,025	8,531	10,236	8,353	6,784	6,978	6,896

Shares Outstanding	- -	811	811	828	934	976	1,095	1,271
Diluted Weighted Avg Shares	116	116	116	527	901	945	1,101	1,252
Basic Weighted Avg Shares	116	116	116	527	901	945	1,050	1,150
Revenue per Share	2.32	3.81	4.87	1.87	1.75	2.23	2.49	3.14
EBITDA per Share	0.09	0.14	0.6	0.19	0.17	0.21	0.19	0.2
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-2.17	-2.27	-2.28	-1	-0.4	-0.36	0.46	0.42
Basic EPS from Cont Ops	-2.17	-2.06	-1.93	-0.92	-0.36	-0.32	0.47	0.42
Diluted EPS, GAAP	-2.17	-2.27	-2.28	-1	-0.4	-0.36	0.44	0.38
Diluted EPS from Cont Ops	-2.17	-2.06	-1.93	-0.92	-0.36	-0.32	0.45	0.38
Dividend per Share	- -	0.21	0.35	0.08	0.04	0.04	0.02	- -
Cash Flow per Share	8.81	-0.47	-4.13	-2.56	-8.05	-7.65	-1.07	-3.25
Free Cash Flow per Basic Share	8.69	-0.79	-4.34	-2.66	-8.16	-7.77	-1.21	-3.46
Cash & Equivalents per Share	- -	4.3	7.51	1.31	1.62	3.79	4.13	6.4
Book Value per Share	- -	-4.09	-6.02	-2.25	-1.67	-1.91	-1.24	-0.72
Tangible Book Value per Share	- -	-4.89	-13.12	5.74	3.32	3.49	4.28	7.38

SoFi Technologies, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)