EX-99.1 2 q225exhibit991er.htm EX-99.1 Document
                                    EXHIBIT 99.1
lendingclublogonewa02a.jpg
LendingClub Reports Second Quarter 2025 Results
Grew Originations +32%, Revenue +33%, and Net Income +156% Compared to Prior Year
Revenue growth combined with expense discipline delivers 11% ROE and 12% ROTCE
Announced up to $3.4 billion loan funding partnership extension with Blue Owl

SAN FRANCISCO – July 29, 2025 – LendingClub Corporation (NYSE: LC) today announced financial results for the second quarter ended June 30, 2025.

“We had an exceptional quarter with year-over-year originations and revenue growth of 32% and 33%, respectively. Strong revenue growth combined with credit outperformance resulted in $38 million of net income, delivering double digit ROTCE in excess of our target and ahead of schedule,” said Scott Sanborn, LendingClub CEO. “We also announced a long-term loan sales partnership extension and launched another new product with our innovative LevelUp Checking account. I’m energized by the results across the business and look forward to building on the momentum over the second half of the year.”

Second Quarter 2025 Results

Highlights:
Achieved $2.4 billion in origination volume, up 32% compared to the prior year.
Continued to deliver credit outperformance versus competitor set, with +40% better performance.
Extended funding partnership with Blue Owl for structured certificates, totaling up to $3.4 billion over two years.
Closed first transaction with funds and accounts managed by BlackRock, leveraging our Fitch-rated Structured Certificates program.
Launched LevelUp Checking, the first product in market to offer cash back for on-time loan payments.
Balance Sheet:
Total assets of $10.8 billion increased 12% compared to $9.6 billion in the prior year, driven primarily by the success of the Structured Certificates program as well as loan growth.
Deposits of $9.1 billion increased 13% compared to $8.1 billion in the prior year, driven by the continued success of our savings offerings.
86% of total deposits are FDIC-insured.
Robust available liquidity of $3.8 billion.
Strong capital position with a consolidated Tier 1 leverage ratio of 12.2% and a CET1 capital ratio of 17.5%.
Book value per common share was $12.25, compared to $11.52 in the prior year.
Tangible book value per common share was $11.53, compared to $10.75 in the prior year.
Financial Performance:
Loan originations grew 32% to $2.4 billion, compared to $1.8 billion in the prior year, driven by the successful execution of product and marketing initiatives.
Total net revenue increased 33% to $248.4 million, compared to $187.2 million in the prior year, driven by higher marketplace sales and loan pricing, credit outperformance, and higher net interest income on a larger balance sheet with lower deposit funding costs.
Net interest margin increased to 6.14%, compared to 5.75% in the prior year.
Provision for credit losses of $39.7 million, compared to $35.6 million in the prior year, primarily driven by increased held-for-investment loan retention.
Improved net charge-offs in the held-for-investment at amortized cost loan portfolio to $31.8 million, compared to $66.8 million in the prior year.
Net income of $38.2 million, compared to $14.9 million in the prior year.
Diluted EPS of $0.33 compared to $0.13 in the prior year.
Return on Equity (ROE) of 11.1% with a Return on Tangible Common Equity (ROTCE) of 11.8%.
Pre-Provision Net Revenue (PPNR) increased 70% to $93.7 million, compared to $55.0 million in the prior year.
1


Three Months Ended
($ in millions, except per share amounts)June 30,
2025
March 31,
2025
June 30,
2024
Total net revenue$248.4 $217.7 $187.2 
Non-interest expense154.7 143.9 132.3 
Pre-provision net revenue (1)
93.7 73.8 55.0 
Provision for credit losses39.7 58.1 35.6 
Income before income tax expense54.0 15.7 19.4 
Income tax expense(15.8)(4.0)(4.5)
Net income$38.2 $11.7 $14.9 
Diluted EPS$0.33 $0.10 $0.13 
(1)    See page 3 of this release for additional information on our use of non-GAAP financial measures.

For a calculation of Pre-Provision Net Revenue, Tangible Book Value Per Common Share, and Return on Tangible Common Equity, refer to the “Reconciliation of GAAP to Non-GAAP Financial Measures tables at the end of this release.

Financial Outlook

Third Quarter 2025
Loan originations
$2.5B to $2.6B
Pre-provision net revenue (PPNR)
$90M to $100M
Return on Tangible Common Equity (ROTCE)
10% to 11.5%

2


About LendingClub
LendingClub is reimagining what a bank can be by building our business around a simple belief: when our members win, we win. Leveraging innovative technology and engaging mobile-first experiences, our integrated suite of financial products helps people keep more of what they earn and earn more on what they save. Our 5+ million members love us for providing quick and easy access to affordable credit and rewarding their smart financial choices, like making on-time payments, saving regularly, and taking control of debt.
Getting credit right is a key driver of our success. Our AI-powered underwriting models are informed by over 150 billion cells of proprietary data, derived from tens of millions of repayment events across economic cycles. Our leading credit expertise combined with our resilient bank foundation, capital-light loan marketplace, decades of lending experience, and talented team have enabled us to deliver lasting value to members, loan investors, and stockholders alike. And we’re just getting started.
LendingClub Corporation (NYSE: LC) is the parent company and operator of LendingClub Bank, National Association, Member FDIC. For more information about LendingClub, visit https://www.lendingclub.com

Conference Call and Webcast Information
The LendingClub second quarter 2025 webcast and teleconference is scheduled to begin at 2:00 p.m. Pacific Time (or 5:00 p.m. Eastern Time) on Tuesday, July 29, 2025. A live webcast of the call will be available at http://ir.lendingclub.com under the Filings & Financials menu in Quarterly Results. To access the call, please dial +1 (404) 975-4839, or outside the U.S. +1 (833) 470-1428, with Access Code 667676, ten minutes prior to 2:00 p.m. Pacific Time (or 5:00 p.m. Eastern Time). An audio archive of the call will be available at http://ir.lendingclub.com. An audio replay will also be available 1 hour after the end of the call until August 5, 2025, by calling +1 (929) 458-6194 or outside the U.S. +1 (866) 813-9403, with Access Code 516031. LendingClub has used, and intends to use, its investor relations website, X (formerly Twitter) handles (@LendingClub and @LendingClubIR) and Facebook page (https://www.facebook.com/LendingClubTeam) as a means of disclosing material non-public information and to comply with its disclosure obligations under Regulation FD.

Contacts
For Investors:
IR@lendingclub.com
Media Contact:
Press@lendingclub.com

Non-GAAP Financial Measures
To supplement our financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: Pre-Provision Net Revenue (PPNR), Tangible Book Value (TBV) Per Common Share, and Return on Tangible Common Equity (ROTCE). Our non-GAAP financial measures do have limitations as analytical tools and you should not consider them in isolation or as a substitute for an analysis of our results under GAAP.

We believe these non-GAAP financial measures provide management and investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and enable comparison of our financial results with other public companies.

We believe PPNR is an important measure because it reflects the financial performance of our business operations. PPNR is a non-GAAP financial measure calculated by subtracting the provision for credit losses and income tax benefit/expense from net income.

We believe TBV Per Common Share is an important measure used to evaluate the company’s use of equity. TBV Per Common Share is a non-GAAP financial measure representing tangible common equity (common equity reduced by
3


goodwill and customer relationship intangible assets), divided by the ending number of common shares issued and outstanding.

We believe ROTCE is an important measure because it reflects the company's ability to generate income from its core assets. ROTCE is a non-GAAP financial measure calculated by dividing annualized net income by the average tangible common equity for the applicable period.

For a reconciliation of such measures to the nearest GAAP measures, please refer to the tables on pages 13 and 14 of this release.

We do not provide a reconciliation of forward-looking Pre-Provision Net Revenue and Return on Tangible Common Equity to the most directly comparable GAAP reported financial measures on a forward-looking basis because we are unable to predict future provision expense and goodwill, respectively, with reasonable certainty without unreasonable effort.

Safe Harbor Statement
Some of the statements above, including statements regarding long-term loan funding and anticipated future performance and financial results, are “forward-looking statements.” The words “anticipate,” “believe,” “estimate,” “expect,” “intend,” “may,” “outlook,” “plan,” “predict,” “project,” “will,” “would” and similar expressions may identify forward-looking statements, although not all forward-looking statements contain these identifying words. Factors that could cause actual results to differ materially from those contemplated by these forward-looking statements include: our loan performance, our ability to continue to attract and retain new and existing borrowers and marketplace investors (including retaining long-term investors through the duration of their expected partnership and achieving the anticipated level of loan or Structured Certificates program purchases); competition; overall economic conditions; the interest rate environment; the regulatory environment; default rates and those factors set forth in the section titled “Risk Factors” in our most recent Annual Report on Form 10-K, as filed with the Securities and Exchange Commission, as well as in our subsequent filings with the Securities and Exchange Commission. We may not actually achieve the plans, intentions or expectations disclosed in forward-looking statements, and you should not place undue reliance on forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in forward-looking statements. We do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

*****
4

LENDINGCLUB CORPORATION
OPERATING HIGHLIGHTS
(In thousands, except percentages or as noted)
(Unaudited)
As of and for the three months ended% Change
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Q/QY/Y
Operating Highlights:
Non-interest income$94,186 $67,754 $74,817 $61,640 $58,713 39 %60 %
Net interest income154,249 149,957 142,384 140,241 128,528 %20 %
Total net revenue248,435 217,711 217,201 201,881 187,241 14 %33 %
Non-interest expense154,718 143,867 142,855 136,332 132,258 %17 %
Pre-provision net revenue(1)
93,717 73,844 74,346 65,549 54,983 27 %70 %
Provision for credit losses39,733 58,149 63,238 47,541 35,561 (32)%12 %
Income before income tax expense
53,984 15,695 11,108 18,008 19,422 244 %178 %
Income tax expense
(15,806)(4,024)(1,388)(3,551)(4,519)293 %250 %
Net income$38,178 $11,671 $9,720 $14,457 $14,903 227 %156 %
Basic EPS$0.33 $0.10 $0.09 $0.13 $0.13 230 %154 %
Diluted EPS$0.33 $0.10 $0.08 $0.13 $0.13 230 %154 %
LendingClub Corporation Performance Metrics:
Net interest margin6.14 %5.97 %5.42 %5.63 %5.75 %
Efficiency ratio(2)
62.3 %66.1 %65.8 %67.5 %70.6 %
Return on average equity (ROE)(3)
11.1 %3.5 %2.9 %4.4 %4.7 %
Return on tangible common equity (ROTCE)(1)(4)
11.8 %3.7 %3.1 %4.7 %5.1 %
Return on average total assets (ROA)(5)
1.5 %0.4 %0.4 %0.6 %0.6 %
Marketing expense as a % of loan originations1.40 %1.47 %1.27 %1.37 %1.47 %
LendingClub Corporation Capital Metrics:
Common equity Tier 1 capital ratio17.5 %17.8 %17.3 %15.9 %17.9 %
Tier 1 leverage ratio12.2 %11.7 %11.0 %11.3 %12.1 %
Book value per common share$12.25 $11.95 $11.83 $11.95 $11.52 %%
Tangible book value per common share(1)
$11.53 $11.22 $11.09 $11.19 $10.75 %%
Loan Originations (in millions)(6):
Total loan originations$2,391 $1,989 $1,846 $1,913 $1,813 20 %32 %
Marketplace loans$1,702 $1,314 $1,241 $1,403 $1,477 30 %15 %
Loan originations held for investment$689 $675 $605 $510 $336 %105 %
Loan originations held for investment as a % of total loan originations29 %34 %33 %27 %19 %
Servicing Portfolio AUM (in millions)(7):
Total servicing portfolio$12,524$12,241$12,371$12,674$12,999%(4)%
Loans serviced for others$7,185$7,130$7,207$7,028$8,337%(14)%
(1)    Represents a non-GAAP financial measure. See “Reconciliation of GAAP to Non-GAAP Financial Measures.
(2)    Calculated as the ratio of non-interest expense to total net revenue.
(3)    Calculated as annualized net income divided by average equity for the period presented.
(4)    Calculated as annualized net income divided by average tangible common equity for the period presented.
(5)    Calculated as annualized net income divided by average total assets for the period presented.
(6)    Includes unsecured personal loans and auto loans only.
(7)    Loans serviced on our platform, which includes unsecured personal loans, auto loans and education and patient finance loans serviced for others and retained by the Company.
5

LENDINGCLUB CORPORATION
OPERATING HIGHLIGHTS (Continued)
(In thousands, except percentages or as noted)
(Unaudited)
As of the three months ended% Change
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Q/QY/Y
Balance Sheet Data:
Securities available for sale$3,527,142 $3,426,571 $3,452,648 $3,311,418 $2,814,383 %25 %
Loans held for sale at fair value$1,008,168 $703,378 $636,352 $849,967 $791,059 43 %27 %
Loans and leases held for investment at amortized cost$4,386,321 $4,215,449 $4,125,818 $4,108,329 $4,228,391 %%
Gross allowance for loan and lease losses (1)
$(293,707)$(288,308)$(285,686)$(274,538)$(285,368)%%
Recovery asset value (2)
$40,718 $44,115 $48,952 $53,974 $56,459 (8)%(28)%
Allowance for loan and lease losses$(252,989)$(244,193)$(236,734)$(220,564)$(228,909)%11 %
Loans and leases held for investment at amortized cost, net$4,133,332 $3,971,256 $3,889,084 $3,887,765 $3,999,482 %%
Loans held for investment at fair value
$631,736 $818,882 $1,027,798 $1,287,495 $339,222 (23)%86 %
Total loans and leases held for investment
$4,765,068 $4,790,138 $4,916,882 $5,175,260 $4,338,704 (1)%10 %
Whole loans held on balance sheet (3)
$5,773,236 $5,493,516 $5,553,234 $6,025,227 $5,129,763 %13 %
Total assets$10,775,333 $10,483,096 $10,630,509 $11,037,507 $9,586,050 %12 %
Total deposits$9,136,124 $8,905,902 $9,068,237 $9,459,608 $8,095,328 %13 %
Total liabilities$9,369,298 $9,118,579 $9,288,778 $9,694,612 $8,298,105 %13 %
Total equity$1,406,035 $1,364,517 $1,341,731 $1,342,895 $1,287,945 %%
(1)    Represents the allowance for future estimated net charge-offs on existing portfolio balances.
(2)    Represents the negative allowance for expected recoveries of amounts previously charged-off.
(3)    Includes loans held for sale at fair value, loans and leases held for investment at amortized cost, net of allowance for loan and lease losses, and loans held for investment at fair value.

The asset quality metrics presented in the following table are for loans and leases held for investment at amortized cost and do not reflect loans held for investment at fair value:
As of and for the three months ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Asset Quality Metrics (1):
Allowance for loan and lease losses to total loans and leases held for investment at amortized cost
5.8 %5.8 %5.7 %5.4 %5.4 %
Allowance for loan and lease losses to commercial loans and leases held for investment at amortized cost2.3 %2.7 %3.9 %3.1 %2.7 %
Allowance for loan and lease losses to consumer loans and leases held for investment at amortized cost
6.4 %6.3 %6.1 %5.8 %5.9 %
Gross allowance for loan and lease losses to consumer loans and leases held for investment at amortized cost
7.5 %7.5 %7.5 %7.3 %7.5 %
Net charge-offs$31,800 $48,923 $45,977 $55,805 $66,818 
Net charge-off ratio (2)
3.0 %4.8 %4.5 %5.4 %6.2 %
(1)    Calculated as ALLL or gross ALLL, where applicable, to the corresponding portfolio segment balance of loans and leases held for investment at amortized cost.
(2)    Net charge-off ratio is calculated as annualized net charge-offs divided by average outstanding loans and leases held for investment during the period.
6

LENDINGCLUB CORPORATION
LOANS AND LEASES HELD FOR INVESTMENT
(In thousands)
(Unaudited)
The following table presents loans and leases held for investment at amortized cost and loans held for investment at fair value:
June 30,
2025
December 31,
2024
Unsecured personal$3,314,978 $3,106,472 
Residential mortgages166,568 172,711 
Secured consumer242,517 230,232 
Total consumer loans held for investment3,724,063 3,509,415 
Equipment finance (1)
49,891 64,232 
Commercial real estate449,604 373,785 
Commercial and industrial
162,763 178,386 
Total commercial loans and leases held for investment662,258 616,403 
Total loans and leases held for investment at amortized cost4,386,321 4,125,818 
Allowance for loan and lease losses(252,989)(236,734)
Loans and leases held for investment at amortized cost, net$4,133,332 $3,889,084 
Loans held for investment at fair value
631,736 1,027,798 
Total loans and leases held for investment
$4,765,068 $4,916,882 
(1)    Comprised of sales-type leases for equipment.

7

LENDINGCLUB CORPORATION
ALLOWANCE FOR LOAN AND LEASE LOSSES
(In thousands)
(Unaudited)
The following table presents the components of the allowance for loan and lease losses on loans and leases held for investment at amortized cost:
June 30, 2025December 31, 2024
Gross allowance for loan and lease losses (1)
$293,707 $285,686 
Recovery asset value (2)
(40,718)(48,952)
Allowance for loan and lease losses$252,989 $236,734 
(1)    Represents the allowance for future estimated net charge-offs on existing portfolio balances.
(2)    Represents the negative allowance for expected recoveries of amounts previously charged-off.

The following tables present the allowance for loan and lease losses on loans and leases held for investment at amortized cost and do not reflect loans held for investment at fair value:
Three Months Ended
June 30, 2025March 31, 2025
ConsumerCommercialTotalConsumerCommercialTotal
Allowance for loan and lease losses, beginning of period$227,608 $16,585 $244,193 $212,598 $24,136 $236,734 
Credit loss expense (benefit) for loans and leases held for investment
41,133 (537)40,596 55,948 434 56,382 
Charge-offs(48,956)(898)(49,854)(58,344)(8,232)(66,576)
Recoveries17,648 406 18,054 17,406 247 17,653 
Allowance for loan and lease losses, end of period$237,433 $15,556 $252,989 $227,608 $16,585 $244,193 
Three Months Ended
June 30, 2024
ConsumerCommercialTotal
Allowance for loan and lease losses, beginning of period$246,280 $12,870 $259,150 
Credit loss expense for loans and leases held for investment
30,760 5,817 36,577 
Charge-offs(77,494)(594)(78,088)
Recoveries11,183 87 11,270 
Allowance for loan and lease losses, end of period$210,729 $18,180 $228,909 

8

LENDINGCLUB CORPORATION
PAST DUE LOANS AND LEASES HELD FOR INVESTMENT
(In thousands)
(Unaudited)
The following tables present past due loans and leases held for investment at amortized cost and do not reflect loans held for investment at fair value:
June 30, 202530-59
Days
60-89
Days
90 or More
Days
Total Days Past Due
Guaranteed Amount (1)
Unsecured personal$18,657 $17,189 $15,518 $51,364 $— 
Residential mortgages— — 72 72 — 
Secured consumer2,187 851 328 3,366 — 
Total consumer loans held for investment$20,844 $18,040 $15,918 $54,802 $— 
Equipment finance$— $— $4,042 $4,042 $— 
Commercial real estate— 528 10,222 10,750 8,456 
Commercial and industrial
1,057 672 18,215 19,944 16,825 
Total commercial loans and leases held for investment
$1,057 $1,200 $32,479 $34,736 $25,281 
Total loans and leases held for investment at amortized cost
$21,901 $19,240 $48,397 $89,538 $25,281 
December 31, 202430-59
Days
60-89
Days
90 or More
Days
Total Days Past Due
Guaranteed Amount (1)
Unsecured personal$23,530 $19,293 $21,387 $64,210 $— 
Residential mortgages151 88 — 239 — 
Secured consumer2,342 600 337 3,279 — 
Total consumer loans held for investment$26,023 $19,981 $21,724 $67,728 $— 
Equipment finance$67 $— $4,551 $4,618 $— 
Commercial real estate8,320 483 9,731 18,534 8,456 
Commercial and industrial
6,257 1,182 15,971 23,410 18,512 
Total commercial loans and leases held for investment
$14,644 $1,665 $30,253 $46,562 $26,968 
Total loans and leases held for investment at amortized cost
$40,667 $21,646 $51,977 $114,290 $26,968 
(1)    Represents loan balances guaranteed by the Small Business Association.
9

LENDINGCLUB CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except share and per share data)
(Unaudited)
Three Months EndedChange (%)
 June 30,
2025
March 31,
2025
June 30,
2024
Q2 2025
vs
Q1 2025
Q2 2025
vs
Q2 2024
Non-interest income:
Origination fees$87,578 $69,944 $77,131 25 %14 %
Servicing fees16,395 12,748 19,869 29 %(17)%
Gain on sales of loans13,540 12,202 10,748 11 %26 %
Net fair value adjustments(27,869)(29,251)(51,395)%46 %
Marketplace revenue89,644 65,643 56,353 37 %59 %
Other non-interest income4,542 2,111 2,360 115 %92 %
Total non-interest income94,186 67,754 58,713 39 %60 %
Total interest income237,097 232,059 219,634 %%
Total interest expense82,848 82,102 91,106 %(9)%
Net interest income154,249 149,957 128,528 %20 %
Total net revenue248,435 217,711 187,241 14 %33 %
Provision for credit losses39,733 58,149 35,561 (32)%12 %
Non-interest expense:
Compensation and benefits61,989 58,389 56,540 %10 %
Marketing33,580 29,239 26,665 15 %26 %
Equipment and software14,495 14,644 12,360 (1)%17 %
Depreciation and amortization15,460 13,909 13,072 11 %18 %
Professional services10,300 9,764 7,804 %32 %
Occupancy4,787 4,345 3,941 10 %21 %
Other non-interest expense14,107 13,577 11,876 %19 %
Total non-interest expense154,718 143,867 132,258 %17 %
Income before income tax expense
53,984 15,695 19,422 244 %178 %
Income tax expense
(15,806)(4,024)(4,519)293 %250 %
Net income$38,178 $11,671 $14,903 227 %156 %
Net income per share:
Basic EPS$0.33 $0.10 $0.13 230 %154 %
Diluted EPS$0.33 $0.10 $0.13 230 %154 %
Weighted-average common shares – Basic114,409,231 113,693,399 111,395,025 %%
Weighted-average common shares – Diluted115,692,969 116,176,898 111,466,497 — %%


10

LENDINGCLUB CORPORATION
NET INTEREST INCOME
(In thousands, except percentages or as noted)
(Unaudited)
Consolidated LendingClub Corporation (1)
Three Months Ended
June 30, 2025
Three Months Ended
March 31, 2025
Three Months Ended
June 30, 2024
Average
Balance
Interest Income/
Expense
Average Yield/
Rate
Average
Balance
Interest Income/
Expense
Average Yield/
Rate
Average
Balance
Interest Income/
Expense
Average Yield/
Rate
Interest-earning assets (2)
Cash, cash equivalents, restricted cash and other$679,603 $7,113 4.19 %$893,058 $9,606 4.30 %$976,330 $13,168 5.40 %
Securities available for sale at fair value3,411,020 55,339 6.49 %3,397,720 56,280 6.63 %2,406,767 42,879 7.13 %
Loans held for sale at fair value1,061,845 32,489 12.24 %723,972 21,814 12.05 %838,143 26,721 12.75 %
Loans and leases held for investment:
Unsecured personal loans3,177,439 107,829 13.57 %3,097,136 104,722 13.53 %3,243,161 108,425 13.37 %
Commercial and other consumer loans999,148 14,566 5.83 %1,012,060 14,227 5.62 %1,097,846 16,394 5.97 %
Loans and leases held for investment at amortized cost4,176,587 122,395 11.72 %4,109,196 118,949 11.58 %4,341,007 124,819 11.50 %
Loans held for investment at fair value
722,685 19,761 10.94 %921,008 25,410 11.04 %383,872 12,047 12.55 %
Total loans and leases held for investment
4,899,272 142,156 11.61 %5,030,204 144,359 11.48 %4,724,879 136,866 11.59 %
Total interest-earning assets10,051,740 237,097 9.44 %10,044,954 232,059 9.24 %8,946,119 219,634 9.82 %
Cash and due from banks and restricted cash38,746 30,084 55,906 
Allowance for loan and lease losses(247,133)(239,608)(245,478)
Other non-interest earning assets633,711 593,740 632,253 
Total assets$10,477,064 $10,429,170 $9,388,800 
Interest-bearing liabilities
Interest-bearing deposits:
Checking and money market accounts$558,506 $2,275 1.63 %$565,981 $2,317 1.66 %$1,097,696 $10,084 3.69 %
Savings accounts and certificates of deposit8,018,517 80,570 4.03 %7,954,562 79,783 4.07 %6,449,061 80,109 5.00 %
Interest-bearing deposits8,577,023 82,845 3.87 %8,520,543 82,100 3.91 %7,546,757 90,193 4.81 %
Other interest-bearing liabilities
220 4.54 %222 4.47 %56,628 913 6.45 %
Total interest-bearing liabilities8,577,243 82,848 3.87 %8,520,765 82,102 3.91 %7,603,385 91,106 4.82 %
Noninterest-bearing deposits282,113 321,777 303,199 
Other liabilities236,509 237,155 215,608 
Total liabilities$9,095,865 $9,079,697 $8,122,192 
Total equity$1,381,199 $1,349,473 $1,266,608 
Total liabilities and equity$10,477,064 $10,429,170 $9,388,800 
Interest rate spread5.57 %5.33 %5.00 %
Net interest income and net interest margin$154,249 6.14 %$149,957 5.97 %$128,528 5.75 %
(1)    Consolidated presentation reflects intercompany eliminations.
(2)    Nonaccrual loans and any related income are included in their respective loan categories.

11

LENDINGCLUB CORPORATION
CONSOLIDATED BALANCE SHEETS
(In Thousands, Except Share and Per Share Amounts)
(Unaudited)
June 30,
2025
December 31,
2024
Assets
Cash and due from banks$18,426 $15,524 
Interest-bearing deposits in banks734,136 938,534 
Total cash and cash equivalents752,562 954,058 
Restricted cash21,759 23,338 
Securities available for sale at fair value ($3,565,829 and $3,492,264 at amortized cost, respectively)
3,527,142 3,452,648 
Loans held for sale at fair value1,008,168 636,352 
Loans and leases held for investment4,386,321 4,125,818 
Allowance for loan and lease losses(252,989)(236,734)
Loans and leases held for investment, net4,133,332 3,889,084 
Loans held for investment at fair value
631,736 1,027,798 
Property, equipment and software, net246,284 167,532 
Goodwill75,717 75,717 
Other assets378,633 403,982 
Total assets$10,775,333 $10,630,509 
Liabilities and Equity
Deposits:
Interest-bearing$8,785,727 $8,676,119 
Noninterest-bearing350,397 392,118 
Total deposits9,136,124 9,068,237 
Other liabilities233,174 220,541 
Total liabilities9,369,298 9,288,778 
Equity
Common stock, $0.01 par value; 180,000,000 shares authorized; 114,740,147 and 113,383,917 shares issued and outstanding, respectively
1,147 1,134 
Additional paid-in capital1,718,520 1,702,316 
Accumulated deficit(287,627)(337,476)
Accumulated other comprehensive loss(26,005)(24,243)
Total equity1,406,035 1,341,731 
Total liabilities and equity$10,775,333 $10,630,509 


12

LENDINGCLUB CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
(In thousands, except share and per share data)
(Unaudited)
Pre-Provision Net Revenue
For the three months ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
GAAP Net income$38,178 $11,671 $9,720 $14,457 $14,903 
Less: Provision for credit losses(39,733)(58,149)(63,238)(47,541)(35,561)
Less: Income tax expense(15,806)(4,024)(1,388)(3,551)(4,519)
Pre-provision net revenue$93,717 $73,844 $74,346 $65,549 $54,983 
For the three months ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Non-interest income$94,186 $67,754 $74,817 $61,640 $58,713 
Net interest income154,249 149,957 142,384 140,241 128,528 
Total net revenue248,435 217,711 217,201 201,881 187,241 
Non-interest expense(154,718)(143,867)(142,855)(136,332)(132,258)
Pre-provision net revenue$93,717 73,844 74,346 65,549 54,983 
Provision for credit losses(39,733)(58,149)(63,238)(47,541)(35,561)
Income before income tax expense53,984 15,695 11,108 18,008 19,422 
Income tax expense(15,806)(4,024)(1,388)(3,551)(4,519)
GAAP Net income$38,178 $11,671 $9,720 $14,457 $14,903 
Tangible Book Value Per Common Share
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
GAAP common equity$1,406,035 $1,364,517 $1,341,731 $1,342,895 $1,287,945 
Less: Goodwill(75,717)(75,717)(75,717)(75,717)(75,717)
Less: Customer relationship intangible assets
(7,068)(7,778)(8,586)(9,439)(10,293)
Tangible common equity$1,323,250 $1,281,022 $1,257,428 $1,257,739 $1,201,935 
Book value per common share
GAAP common equity$1,406,035 $1,364,517 $1,341,731 $1,342,895 $1,287,945 
Common shares issued and outstanding114,740,147 114,199,832 113,383,917 112,401,990 111,812,215 
Book value per common share$12.25 $11.95 $11.83 $11.95 $11.52 
Tangible book value per common share
Tangible common equity$1,323,250 $1,281,022 $1,257,428 $1,257,739 $1,201,935 
Common shares issued and outstanding114,740,147 114,199,832 113,383,917 112,401,990 111,812,215 
Tangible book value per common share$11.53 $11.22 $11.09 $11.19 $10.75 

13

LENDINGCLUB CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (Continued)
(In thousands, except ratios)
(Unaudited)
Return On Tangible Common Equity
For the three months ended
June 30,
2025
March 31,
2025
December 31,
2024
September 30,
2024
June 30,
2024
Average GAAP common equity
$1,381,199 $1,349,473 $1,335,730 $1,307,521 $1,266,608 
Less: Average goodwill(75,717)(75,717)(75,717)(75,717)(75,717)
Less: Average customer relationship intangible assets(7,423)(8,182)(9,013)(9,866)(10,729)
Average tangible common equity$1,298,059 $1,265,574 $1,251,000 $1,221,938 $1,180,162 
Return on average equity
Annualized GAAP net income$152,712 $46,684 $38,880 $57,828 $59,612 
Average GAAP common equity
$1,381,199 $1,349,473 $1,335,730 $1,307,521 $1,266,608 
Return on average equity11.1 %3.5 %2.9 %4.4 %4.7 %
Return on tangible common equity
Annualized GAAP net income$152,712 $46,684 $38,880 $57,828 $59,612 
Average tangible common equity
$1,298,059 $1,265,574 $1,251,000 $1,221,938 $1,180,162 
Return on tangible common equity11.8 %3.7 %3.1 %4.7 %5.1 %

14