Business Wire | Aug 10, 2021 04:05PM EDT

Upstart Announces Second Quarter 2021 Results

Aug. 10, 2021

SAN MATEO, Calif.--(BUSINESS WIRE)--Aug. 10, 2021--Upstart Holdings, Inc. (NASDAQ: UPST), a leading artificial intelligence (AI) lending platform, today announced financial results for its second quarter of the fiscal year 2021 ended June 30, 2021. Upstart will host a conference call and webcast at 1:30 p.m. Pacific Time today. An earnings presentation and link to the webcast are available at ir.upstart.com.

"Our second quarter results continue to show why Upstart has the potential to be among the world's largest and most impactful FinTechs," said Dave Girouard, CEO of Upstart. "Lending is the center beam of revenue and profits in financial services and artificial intelligence may be the most transformational change to come to this industry in its 5,000 year history."

Second Quarter 2021 Financial Highlights

* Revenue. Total revenue was $194 million, an increase of 1,018% from the second quarter of 2020. Total fee revenue was $187 million, an increase of 1,308% year-over-year. * Transaction Volume and Conversion Rate. Bank partners originated 286,864 loans, totaling $2.80 billion, across our platform in the second quarter, up 1,605% from the same quarter of the prior year. Conversion on rate requests was 24% in the second quarter of 2021, up from 9% in the same quarter of the prior year. * Income from Operations. Income from operations was $36.3 million, from ($11.4) million the prior year. * Net Income and EPS. GAAP net income was $37.3 million, up from ($6.2) million in the same quarter of the prior year. Adjusted net income was $58.5 million, up from ($3.7) million in the same quarter of the prior year. Accordingly, GAAP diluted earnings per share was $0.39, and diluted adjusted earnings per share was $0.62 based on the weighted-average common shares outstanding during the period. * Contribution Profit. Contribution profit was $96.7 million, up 2,171% from in the second quarter of 2020, with a contribution margin of 52% compared to a 32% contribution margin in the second quarter of 2020. * Adjusted EBITDA. Adjusted EBITDA was $59.5 million, up from ($3.1) million in the same quarter prior year. The second quarter 2021 adjusted EBITDA margin was 31% of total revenue, from (18)% in the second quarter of 2020.

Financial Outlook

For the third quarter of 2021, Upstart expects:

* Revenue of $205 to $215 million * Contribution Margin of approximately 45% * Net Income of $18 to $22 million * Adjusted Net Income of $28 to $32 million * Adjusted EBITDA of $30 to $34 million * Basic Weighted-Average Share Count of approximately 78.0 million shares * Diluted Weighted-Average Share Count of approximately 94.9 million shares

For the 2021 fiscal year, Upstart now expects:

* Revenue of approximately $750 million (vs prior guidance of $600 million) * Contribution Margin of approximately 45% (vs prior guidance of 42%) * Adjusted EBITDA Margin of approximately 17% (vs prior guidance of 10%)

Upstart has not reconciled the forward-looking non-GAAP measures above to comparable forward-looking GAAP measures because of the potential variability and uncertainty of incurring these costs and expenses in the future. Accordingly, a reconciliation is not available without unreasonable effort.

Key Operating Metrics and Non-GAAP Financial Measures

For a description of our key operating measures, please see the section titled "Key Operating Metrics" below.

Reconciliations of non-GAAP financial measures to the most directly comparable financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section titled "About Non-GAAP Financial Measures" below.

Conference Call and Webcast

* Live Conference Call and Webcast at 1:30 p.m. PT on August 10, 2021. To access the call in the U.S. and Canada, dial +1 800-437-2398 (code 9610077), and outside of the U.S. and Canada, dial +1 323-289-6576 (code 9610077). A webcast is available at ir.upstart.com. * Event Replay. To replay the call in the U.S. and Canada, dial +1 888-203-1112 (code 9610077), and outside of the U.S. and Canada, dial +1 719-457-0820 (code 9610077). A call replay is available through August 20, 2021. The webcast will be archived for one year at ir.upstart.com.

About Upstart

Upstart is a leading AI lending platform partnering with banks to expand access to affordable credit. By leveraging Upstart's AI platform, Upstart-powered banks can have higher approval rates and lower loss rates, while simultaneously delivering the exceptional digital-first lending experience their customers demand. More than two-thirds of Upstart loans are approved instantly and are fully automated. Upstart was founded by ex-Googlers in 2012 and is based in San Mateo, California and Columbus, Ohio.

Forward-Looking Statements

This press release contains forward-looking statements, including but not limited to, statements regarding our outlook for the full year and third quarter of 2021 and Upstart's potential to be among the world's largest and most impactful FinTechs. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate", "estimate", "expect", "project", "plan", "project", "intend", "target", "aim", "believe", "may", "will", "should", "could", "can have", "likely" and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events. Forward-looking statements give our current expectations and projections relating to our financial condition; plans; objectives; assumptions; risks; future performance; business; and results of operations, including revenue, contribution margin, net income (loss), non-GAAP adjusted net income, adjusted EBITDA, adjusted EBITDA margin, basic weighted-average share count and diluted weighted-average share count. Neither we nor any other person assumes responsibility for the accuracy and completeness of any of these forward-looking statements. The forward-looking statements included in this press release and on the related teleconference call relate only to events as of the date hereof. Upstart undertakes no obligation to update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

All forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those that we expected. More information about factors that could affect our results of operations and risks and uncertainties are provided in our public filings with the Securities and Exchange Commission, copies of which may be obtained by visiting our investor relations website at www.upstart.com or the SEC's website at www.sec.gov. These risks and uncertainties include, but are not limited to, our ability to sustain our growth rates; the effectiveness of our credit decisioning models and risk management efforts; overall economic conditions; disruptions in the credit markets; our ability to retain existing, and attract new, bank partners and lenders; and our ability to operate successfully in a highly-regulated industry.

Key Operating Metrics

We review a number of operating metrics, including transaction volume, dollars; transaction volume, number of loans; and conversion rate; to evaluate our business, measure our performance, identify trends affecting our business, formulate business plans, and make strategic decisions.

We define "transaction volume, dollars" as the total principal of loans transacted on our platform between a borrower and the originating bank during the period presented. We define "transaction volume, number of loans" as the number of loans facilitated on our platform between a borrower and the originating bank during the period presented. We believe these metrics are good proxies for our overall scale and reach as a platform.

We define "conversion rate" as the number of loans transacted in a period divided by the number of rate inquiries received, which we record when a borrower requests a loan offer on our platform. We track this metric to understand the impact of improvements to the efficiency of our borrower funnel on our overall growth.

About Non-GAAP Financial Measures

In addition to our results determined in accordance with generally accepted accounting principles in the United States ("GAAP"), we believe the non-GAAP measures of contribution profit (loss), contribution margin, adjusted EBITDA, adjusted EBITDA margin, adjusted net income or loss, and adjusted net income or loss per share are useful in evaluating our operating performance. Certain of these non-GAAP measures exclude stock-based compensation, warrant expenses, depreciation, amortization, and other non-operating expenses. We exclude stock-based compensation and income and expense on warrants and other non-operating expenses because they are non-cash in nature and excluded in order to facilitate comparisons to other companies' results.

We believe non-GAAP information is useful in evaluating the operating results, ongoing operations, and for internal planning and forecasting purposes. We also believe that non-GAAP financial measures provide consistency and comparability with past financial performance and assist investors with comparing Upstart to other companies, some of which use similar non-GAAP financial measures to supplement their GAAP results. We believe non-GAAP financial measures are presented for supplemental informational purposes only and should not be considered a substitute for financial information presented in accordance with GAAP and may be different from similarly titled non-GAAP financial measures used by other companies.

Key limitations of our non-GAAP financial measures include:

* Contribution Profit is not a GAAP financial measure of, nor does it imply, profitability. Even if our revenue exceeds variable expenses over time, we may not be able to achieve or maintain profitability, and the relationship of revenue to variable expenses is not necessarily indicative of future performance; * Contribution Profit does not reflect all of our variable expenses and involves some judgment and discretion around what costs vary directly with loan volume. Other companies that present contribution profit calculate it differently and, therefore, similarly titled measures presented by other companies may not be directly comparable to ours; * Although depreciation expense is a non-cash charge, the assets being depreciated may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements; * Adjusted EBITDA excludes stock-based compensation expense, which has been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy; * Adjusted EBITDA does not reflect: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or principal payments on our debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us; * The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results.

Reconciliation tables of the most comparable GAAP financial measures to the non-GAAP financial measures are used in this press release.

UPSTART HOLDINGS, INC.

CONSOLIDATED BALANCE SHEETS

(In Thousands, Except Share and Per Share Data)

(Unaudited)

December June 30, 31,

2020 2021

AssetsCash $ 250,819 $ 506,287

Restricted cash 60,514 111,246

Loans (at fair value) 78,460 82,311

Notes receivable and residual certificates (at fair 19,074 12,995 value)Property, equipment, and software, net 10,032 13,549

Operating lease right of use assets 18,310 16,208

Goodwill - 66,866

Intangible assets, net - 22,131

Other assets (includes $6,831 and $15,450 at fair 40,046 72,990 value as of December 31, 2020 and June 30, 2021,respectively)Total assets $ 477,255 $ 904,583

Liabilities and Stockholders' EquityLiabilities:Accounts payable $ 13,775 $ 17,326

Payable to investors 45,501 76,947

Borrowings 62,626 6,057

Accrued expenses and other liabilities (includes 35,669 70,379 $9,530 and $14,396 at fair value as of December 31,2020 and June 30, 2021, respectively)Operating lease liabilities 19,432 17,778

Total liabilities 177,003 188,487

Stockholders' equity:Common stock, $0.0001 par value; 700,000,000 sharesauthorized; 73,314,026 and 77,626,866 shares issued 7 8 and outstanding as of December 31, 2020 and June 30,2021, respectivelyAdditional paid-in capital 369,467 737,924

Accumulated deficit (69,222 ) (21,836 )

Total stockholders' equity 300,252 716,096

Total liabilities and stockholders' equity $ 477,255 $ 904,583

UPSTART HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS and COMPREHENSIVE INCOME (LOSS)

(In Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2020

2021

2020

2021

Revenue:Revenue from fees, net$

13,305

$

187,297

$

81,318

$

303,467

Interest income and fair value adjustments, net (includes $406 and $1,014 from related parties expense and $(97) and $4,238 of related parties fair value adjustments for the three and six months ended June 30, 2020, respectively)4,048

6,649

29

11,824

Total revenue17,353

193,946

81,347

315,291

Operating expenses:Sales and marketing5,436

75,916

41,388

125,292

Customer operations6,621

24,164

15,432

41,552

Engineering and product development7,667

31,431

14,685

50,419

General, administrative, and other9,017

26,141

20,677

46,160

Total operating expenses28,741

157,652

92,182

263,423

Income (loss) from operations(11,388

)

36,294

(10,835

)

51,868

Other income (expense)5,297

15

5,447

(5,218

)

Income (expense) on warrants and other non-operating expenses, net(18

)

(13

)

271

(31

)

Net income (loss) before income taxes(6,109

)

36,296

(5,117

)

46,619

Provision (benefit) for income taxes-

(988

)

-

(767

)

Net income (loss) before attribution to noncontrolling interests(6,109

)

37,284

(5,117

)

47,386

Net income (loss) attributable to noncontrolling interests84

-

(404

)

-

Net income (loss) attributable to Upstart Holdings, Inc. common stockholders$

(6,193

)

$

37,284

$

(4,713

)

$

47,386

Net income (loss) per share attributable to Upstart Holdings, Inc. common stockholders, basic$

(0.42

)

$

0.49

$

(0.32

)

$

0.63

Net income (loss) per share attributable to Upstart Holdings, Inc. common stockholders, diluted$

(0.42

)

$

0.39

$

(0.32

)

$

0.51

Weighted-average number of shares outstanding used in computing net income (loss) per share attributable to Upstart Holdings, Inc. common stockholders, basic14,657,399

76,674,129

14,641,333

75,160,037

Weighted-average number of shares outstanding used in computing net income (loss) per share attributable to Upstart Holdings, Inc. common stockholders, diluted14,657,399

94,802,123

14,641,333

93,193,153

UPSTART HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS and COMPREHENSIVE INCOME (LOSS)

(In Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended Six Months Ended June 30, June 30,

2020 2021 2020 2021

Revenue:Revenue from $ 13,305 $ 187,297 $ 81,318 $ 303,467 fees, netInterest incomeand fair valueadjustments, net(includes $406and $1,014 fromrelated partiesexpense and $(97) and $4,238 4,048 6,649 29 11,824 of relatedparties fairvalueadjustments forthe three andsix months endedJune 30, 2020,respectively)Total revenue 17,353 193,946 81,347 315,291

Operatingexpenses:Sales and 5,436 75,916 41,388 125,292 marketingCustomer 6,621 24,164 15,432 41,552 operationsEngineering and 7,667 31,431 14,685 50,419 productdevelopmentGeneral, 9,017 26,141 20,677 46,160 administrative,and otherTotal operating 28,741 157,652 92,182 263,423 expensesIncome (loss) (11,388 ) 36,294 (10,835 ) 51,868 from operationsOther income 5,297 15 5,447 (5,218 )(expense)Income (expense)on warrants and (18 ) (13 ) 271 (31 )othernon-operatingexpenses, netNet income (6,109 ) 36,296 (5,117 ) 46,619 (loss) beforeincome taxesProvision - (988 ) - (767 )(benefit) forincome taxesNet income(loss) before (6,109 ) 37,284 (5,117 ) 47,386 attribution tononcontrollinginterestsNet income(loss) 84 - (404 ) - attributable tononcontrollinginterestsNet income(loss)attributable to $ (6,193 ) $ 37,284 $ (4,713 ) $ 47,386 UpstartHoldings, Inc.commonstockholders Net income(loss) per shareattributable toUpstart $ (0.42 ) $ 0.49 $ (0.32 ) $ 0.63 Holdings, Inc.commonstockholders,basicNet income(loss) per shareattributable toUpstart $ (0.42 ) $ 0.39 $ (0.32 ) $ 0.51 Holdings, Inc.commonstockholders,dilutedWeighted-averagenumber of sharesoutstanding usedin computing netincome (loss)per share 14,657,399 76,674,129 14,641,333 75,160,037 attributable toUpstartHoldings, Inc.commonstockholders,basicWeighted-averagenumber of sharesoutstanding usedin computing netincome (loss)per share 14,657,399 94,802,123 14,641,333 93,193,153 attributable toUpstartHoldings, Inc.commonstockholders,dilutedUPSTART HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

(Unaudited)

Six Months Ended June 30,

2020

2021

Cash flows from operating activitiesNet income (loss) before attribution to noncontrolling interests$

(5,117

)

$

47,386

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:Change in fair value of financial instruments (includes $(4,238) from related parties for the six months ended June 30, 2020)14,264

(4,167

)

Stock-based compensation4,484

29,808

Gain on loan servicing arrangements(1,680

)

(2,102

)

Depreciation and amortization1,050

2,799

Incentive share expense358

-

Other36

216

Net changes in operating assets and liabilities:Purchase of loans for immediate resale(915,234

)

(3,414,231

)

Proceeds from immediate resale of loans915,234

3,414,231

Purchase of loans held-for-sale(98,601

)

(38,311

)

Principal payments received for loans held-for-sale7,790

3,676

Net proceeds from sale of loans held-for-sale6,813

57,183

Other assets(2,455

)

(19,651

)

Operating lease liability and right-of-use asset57

448

Accounts payable(3,341

)

3,380

Payable to investors18,689

31,446

Accrued expenses and other liabilities(12,886

)

23,785

Net cash (used in) provided by operating activities(70,539

)

135,896

Cash flows from investing activitiesPrincipal payments received for loans held by consolidated securitizations24,018

-

Net proceeds from sale of loans held-for-investment88,136

9,718

Principal payments received for loans held-for-investment9,192

7,488

Principal payments received for notes receivable and repayments of residual certificates7,616

6,349

Purchase of loans held-for-investment(2,794

)

(42,548

)

Purchase of notes receivable and residual certificates(4

)

-

Purchase of property and equipment(908

)

(1,997

)

Capitalized software costs(1,659

)

(2,148

)

Acquisition, net of cash acquired-

(16,561

)

Net cash (used in) provided by investing activities123,597

(39,699

)

Cash flows from financing activitiesProceeds from secondary offering, net of underwriting discounts, commissions, and offering costs-

263,931

Taxes paid related to net share settlement of equity awards-

(236

)

Payments made on securitization notes and certificates (includes $1,034 paid to related parties for the six months ended June 30, 2020)(26,126

)

-

Repayments of borrowings(86,848

)

(62,455

)

Distributions made to noncontrolling interests(622

)

-

Proceeds from borrowings75,997

5,831

Proceeds from exercise of stock options203

2,932

Net cash (used in) provided by financing activities(37,396

)

210,003

Net increase in cash and restricted cash15,662

306,200

Cash and restricted cash at beginning of period80,067

311,333

Cash and restricted cash at end of period$

95,729

$

617,533

UPSTART HOLDINGS, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

(Unaudited)

Six Months Ended June 30,

2020 2021

Cash flows from operating activitiesNet income (loss) before attribution to $ (5,117 ) $ 47,386 noncontrolling interestsAdjustments to reconcile net income (loss) tonet cash provided by (used in) operatingactivities:Change in fair value of financial instruments 14,264 (4,167 )(includes $(4,238) from related parties for thesix months ended June 30, 2020)Stock-based compensation 4,484 29,808

Gain on loan servicing arrangements (1,680 ) (2,102 )

Depreciation and amortization 1,050 2,799

Incentive share expense 358 -

Other 36 216

Net changes in operating assets and liabilities:Purchase of loans for immediate resale (915,234 ) (3,414,231 )

Proceeds from immediate resale of loans 915,234 3,414,231

Purchase of loans held-for-sale (98,601 ) (38,311 )

Principal payments received for loans 7,790 3,676 held-for-saleNet proceeds from sale of loans held-for-sale 6,813 57,183

Other assets (2,455 ) (19,651 )

Operating lease liability and right-of-use asset 57 448

Accounts payable (3,341 ) 3,380

Payable to investors 18,689 31,446

Accrued expenses and other liabilities (12,886 ) 23,785

Net cash (used in) provided by operating (70,539 ) 135,896 activities Cash flows from investing activitiesPrincipal payments received for loans held by 24,018 - consolidated securitizationsNet proceeds from sale of loans 88,136 9,718 held-for-investmentPrincipal payments received for loans 9,192 7,488 held-for-investmentPrincipal payments received for notes receivable 7,616 6,349 and repayments of residual certificatesPurchase of loans held-for-investment (2,794 ) (42,548 )

Purchase of notes receivable and residual (4 ) - certificatesPurchase of property and equipment (908 ) (1,997 )

Capitalized software costs (1,659 ) (2,148 )

Acquisition, net of cash acquired - (16,561 )

Net cash (used in) provided by investing 123,597 (39,699 )activities Cash flows from financing activitiesProceeds from secondary offering, net of - 263,931 underwriting discounts, commissions, andoffering costsTaxes paid related to net share settlement of - (236 )equity awardsPayments made on securitization notes and (26,126 ) - certificates (includes $1,034 paid to relatedparties for the six months ended June 30, 2020)Repayments of borrowings (86,848 ) (62,455 )

Distributions made to noncontrolling interests (622 ) -

Proceeds from borrowings 75,997 5,831

Proceeds from exercise of stock options 203 2,932

Net cash (used in) provided by financing (37,396 ) 210,003 activitiesNet increase in cash and restricted cash 15,662 306,200

Cash and restricted cash at beginning of period 80,067 311,333

Cash and restricted cash at end of period $ 95,729 $ 617,533

UPSTART HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2020

2021

2020

2021

Revenue from fees$

13,305

$

187,297

$

81,318

$

303,467

Income (loss) from operations(11,388

)

36,294

(10,835

)

51,868

Operating Margin(86

)%

19

%

(13

)%

17

%

Sales and marketing, net of borrower acquisition costs(1)$

1,858

$

4,984

$

3,107

$

8,237

Customer operations, net of borrower verification and servicing costs(2)1,150

4,469

2,311

7,595

Engineering and product development7,667

31,431

14,685

50,419

General, administrative, and other9,017

26,141

20,677

46,160

Interest income and fair value adjustments, net(4,048

)

(6,649

)

(29

)

(11,824

)

Contribution Profit$

4,256

$

96,670

$

29,916

$

152,455

Contribution Margin(3)32

%

52

%

37

%

50

%

UPSTART HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended Six Months Ended June 30, June 30,

2020 2021 2020 2021

Revenue from fees $ 13,305 $ 187,297 $ 81,318 $ 303,467

Income (loss) from (11,388 ) 36,294 (10,835 ) 51,868 operations (86 ) 19 % (13 ) 17 %Operating Margin % %

Sales and marketing, net $ 1,858 $ 4,984 $ 3,107 $ 8,237 of borrower acquisitioncosts^(1)Customer operations, net 1,150 4,469 2,311 7,595 of borrower verificationand servicing costs^(2)Engineering and product 7,667 31,431 14,685 50,419 developmentGeneral, administrative, 9,017 26,141 20,677 46,160 and otherInterest income and fair (4,048 ) (6,649 ) (29 ) (11,824 )value adjustments, netContribution Profit $ 4,256 $ 96,670 $ 29,916 $ 152,455

Contribution Margin^(3) 32 % 52 % 37 % 50 %

(1)

Borrower acquisition costs were $3.6 million and $70.9 million for the three months ended June 30, 2020 and 2021, respectively, and were $38.3 million and $117.1 million for the six months ended June 30, 2020 and 2021, respectively. Borrower acquisition costs consist of our sales and marketing expenses adjusted to exclude costs not directly attributable to attracting a new borrower, such as payroll-related expenses for our business development and marketing teams, as well as other operational, brand awareness and marketing activities.

(2)

Borrower verification and servicing costs were $5.5 million and $19.7 million for the three months ended June 30, 2020 and 2021, respectively, and were $13.2 million and $34.0 million for the six months ended June 30, 2020 and 2021, respectively. Borrower verification and servicing costs consist of payroll and other personnel-related expenses for personnel engaged in loan onboarding, verification and servicing, as well as servicing system costs. It excludes payroll and personnel-related expenses and stock-based compensation for certain members of our customer operations team whose work is not directly attributable to onboarding and servicing loans.

(3)

Contribution Margin is calculated as Contribution Profit divided by revenue from fees, net for the relevant period.

Borrower acquisition costs were $3.6 million and $70.9 million for the three months ended June 30, 2020 and 2021, respectively, and were $38.3 million and $117.1 million for the six months ended June 30, 2020 and(1) 2021, respectively. Borrower acquisition costs consist of our sales and marketing expenses adjusted to exclude costs not directly attributable to attracting a new borrower, such as payroll-related expenses for our business development and marketing teams, as well as other operational, brand awareness and marketing activities.

Borrower verification and servicing costs were $5.5 million and $19.7 million for the three months ended June 30, 2020 and 2021, respectively, and were $13.2 million and $34.0 million for the six months ended June 30, 2020 and 2021, respectively. Borrower verification and servicing costs(2) consist of payroll and other personnel-related expenses for personnel engaged in loan onboarding, verification and servicing, as well as servicing system costs. It excludes payroll and personnel-related expenses and stock-based compensation for certain members of our customer operations team whose work is not directly attributable to onboarding and servicing loans.

(3) Contribution Margin is calculated as Contribution Profit divided by revenue from fees, net for the relevant period.

UPSTART HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

2020

2021

2020

2021

Total revenue$

17,353

$

193,946

$

81,347

$

315,291

Net income (loss) attributable to Upstart Holdings, Inc. common stockholders(6,193

)

37,284

(4,713

)

47,386

Net Income Margin(36

)%

19

%

(6

)%

15

%

Adjusted to exclude the following:Stock-based compensation$

2,519

$

21,186

$

4,484

$

29,808

Depreciation and amortization535

1,983

1,050

2,799

Expense on warrants and other non-operating expenses(1)18

13

(271

)

31

Provision for income taxes-

(988

)

-

(767

)

Acquisition-related costs-

17

-

1,237

Adjusted EBITDA$

(3,121

)

$

59,495

$

550

$

80,494

Adjusted EBITDA Margin(2)(18

)%

31

%

1

%

26

%

UPSTART HOLDINGS, INC.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(In Thousands, Except Share and Per Share Data)

(Unaudited)

Three Months Ended Six Months Ended June 30, June 30,

2020 2021 2020 2021

Total revenue $ 17,353 $ 193,946 $ 81,347 $ 315,291

Net income (loss)attributable to Upstart (6,193 ) 37,284 (4,713 ) 47,386 Holdings, Inc. commonstockholders (36 ) 19 % (6 ) 15 %Net Income Margin % %

Adjusted to exclude thefollowing:Stock-based compensation $ 2,519 $ 21,186 $ 4,484 $ 29,808

Depreciation and 535 1,983 1,050 2,799 amortizationExpense on warrants and 18 13 (271 ) 31 other non-operatingexpenses^(1)Provision for income taxes - (988 ) - (767 )

Acquisition-related costs - 17 - 1,237

Adjusted EBITDA $ (3,121 ) $ 59,495 $ 550 $ 80,494

(18 ) 31 % 1 % 26 %Adjusted EBITDA Margin^(2) %

(1)

Consists of fair value adjustments to our warrant liability for the three and six months ended June 30, 2020 and interest expense for the three and six months ended June 30, 2020 and 2021.

(2)

Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenue for the relevant period.

Consists of fair value adjustments to our warrant liability for the three(1) and six months ended June 30, 2020 and interest expense for the three and six months ended June 30, 2020 and 2021.

(2) Adjusted EBITDA Margin is calculated as Adjusted EBITDA divided by total revenue for the relevant period.

Three Months Ended June 30,

Six Months Ended June 30,

2020

2021

2021

2020

Net income (loss) attributable to Upstart Holdings, Inc. common stockholders$

(6,193

)

$

37,284

$

(4,713

)

$

47,386

Adjusted to exclude the following:Stock-based compensation2,519

21,186

4,484

29,808

Acquisition-related costs-

17

-

1,237

Adjusted Net Income (Loss)$

(3,674

)

$

58,487

$

(229

)

$

78,431

Adjusted Net Income (Loss) per Share:Basic$

(0.25

)

$

0.76

$

(0.02

)

$

1.04

Diluted$

(0.25

)

$

0.62

$

(0.02

)

$

0.84

Weighted-average common shares outstanding:Basic14,657,399

76,674,129

14,641,333

75,160,037

Diluted14,657,399

94,802,123

14,641,333

93,193,153

View source version on businesswire.com: https://www.businesswire.com/news/home/20210810005939/en/

CONTACT: Press press@upstart.com

CONTACT: Investors Jason Schmidt Vice President, Investor Relations ir@upstart.com