| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 65 | | | |
| | | | | 71 | | | |
| | | | | 99 | | | |
| | | | | 118 | | | |
| | | | | 125 | | | |
| | | | | 135 | | | |
| | | | | 147 | | | |
| | | | | 149 | | | |
| | | | | 160 | | | |
| | | | | 165 | | | |
| | | | | 170 | | | |
| | | | | 175 | | | |
| | | | | 175 | | | |
| | | | | 175 | | | |
| | | | | 176 | | | |
| | | | | 176 | | | |
| | | | | F-1 | | |
(Shares in thousands)
|
| |
Shares
|
| |
%
|
| ||||||
Existing Sunlight Owners interest in Spartan(1)(2)
|
| | | | 38,373 | | | | | | 44.6% | | |
Spartan public stockholders
|
| | | | 15,273 | | | | | | 17.8 | | |
Sponsor and related parties
|
| | | | 7,437 | | | | | | 8.6 | | |
Third party PIPE investors
|
| | | | 25,000 | | | | | | 29.0 | | |
Total Class A Common Stock in Spartan
|
| | | | 86,083 | | | | | | 100.0% | | |
(Units in thousands)
|
| |
Units
|
| |
% of Sunlight
|
| ||||||
Flow-Through Seller’s Class EX Units and noncontrolling interest percentage in Sunlight
|
| | | | 46,936 | | | | | | 35.3% | | |
| | |
Spartan Historical
|
| |
Sunlight
Historical |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 140 | | | | | $ | 62,521 | | | | | $ | 152,750 | | | |
3a
|
| | | $ | 110,587 | | |
| | | | | | | | | | | | | | | | | 250,000 | | | |
3b
|
| | | | | | |
| | | | | | | | | | | | | | | | | (310,977) | | | |
3c
|
| | | | | | |
| | | | | | | | | | | | | | | | | (19,192) | | | |
3d
|
| | | | | | |
| | | | | | | | | | | | | | | | | (25,733) | | | |
3e
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1,078 | | | |
3f
|
| | | | | | |
Restricted cash
|
| | | | — | | | | | | 3,861 | | | | | | — | | | | | | | | | 3,861 | | |
Prepaid expenses
|
| | | | 1,375 | | | | | | — | | | | | | — | | | | | | | | | 1,375 | | |
Advances (net allowance for credit losses)
|
| | | | — | | | | | | 40,768 | | | | | | — | | | |
—
|
| | | | 40,768 | | |
Investments held in Trust Account
|
| | | | 345,047 | | | | | | — | | | | | | (345,047) | | | |
3a
|
| | | | — | | |
Financing receivables (net of allowance for credit losses)
|
| | | | — | | | | | | 4,707 | | | | | | 393 | | | |
3g
|
| | | | 5,100 | | |
Property and equipment, net
|
| | | | — | | | | | | 5,693 | | | | | | (4,449) | | | |
3g
|
| | | | 1,244 | | |
Due from affiliates
|
| | | | — | | | | | | 1,839 | | | | | | (1,839) | | | |
3f
|
| | | | — | | |
Intangible assets, net
|
| | | | — | | | | | | — | | | | | | 407,600 | | | |
3g
|
| | | | 407,600 | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | 703,678 | | | |
3g
|
| | | | 703,678 | | |
Other assets
|
| | | | — | | | | | | 4,340 | | | | | | — | | | | | | | | | 4,340 | | |
Total assets
|
| | | $ | 346,562 | | | | | $ | 123,729 | | | | | $ | 808,262 | | | | | | | | $ | 1,278,553 | | |
Liabilities and Stockholder’s’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 5,676 | | | | | $ | 18,873 | | | | | $ | (11,784) | | | |
3d,3e
|
| | | $ | 12,765 | | |
Funding commitments
|
| | | | — | | | | | | 22,164 | | | | | | — | | | | | | | | | 22,164 | | |
Debt
|
| | | | — | | | | | | 20,613 | | | | | | — | | | | | | | | | 20,613 | | |
Accrued income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
Franchise tax payable
|
| | | | 121 | | | | | | — | | | | | | — | | | | | | | | | 121 | | |
Deferred tax liability
|
| | | | — | | | | | | — | | | | | | 42,846 | | | |
3g
|
| | | | 42,846 | | |
Due to affiliates
|
| | | | 1,815 | | | | | | 761 | | | | | | (2,576) | | | |
3d,3f
|
| | | | — | | |
Deferred underwriting commissions
|
| | | | 12,075 | | | | | | — | | | | | | (12,075) | | | |
3d
|
| | | | — | | |
Warrants, at fair value
|
| | | | 51,444 | | | | | | 9,708 | | | | | | (9,708) | | | |
3h
|
| | | | 51,444 | | |
Other liabilities
|
| | | | — | | | | | | 1,076 | | | | | | 1,039 | | | |
3i
|
| | | | 2,115 | | |
Total liabilities
|
| | | | 71,131 | | | | | | 73,195 | | | | | | 7,742 | | | | | | | | | 152,068 | | |
| | |
Spartan Historical
|
| |
Sunlight
Historical |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| ||||||||||||
Temporary Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock
|
| | | | 270,431 | | | | | | — | | | | | | (270,431) | | | |
3j
|
| | | | — | | |
Preferred class A-3 unit members’ capital
|
| | | | — | | | | | | 338,620 | | | | | | (338,620) | | | |
3k
|
| | | | — | | |
Preferred class A-2 unit members’ capital
|
| | | | — | | | | | | 213,218 | | | | | | (213,218) | | | |
3k
|
| | | | — | | |
Preferred class A-1 unit members’ capital
|
| | | | — | | | | | | 279,554 | | | | | | (279,554) | | | |
3k
|
| | | | — | | |
Common unit members’ capital
|
| | | | — | | | | | | 68,296 | | | | | | (68,296) | | | |
3k
|
| | | | — | | |
Stockholder’s Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock
|
| | | | 1 | | | | | | — | | | | | | 8 | | | |
3a,3b,3j,3l,3m
|
| | | | 9 | | |
Class B Common Stock
|
| | | | 1 | | | | | | — | | | | | | (1) | | | |
3m
|
| | | | — | | |
Class C Common Stock
|
| | | | — | | | | | | — | | | | | | 5 | | | |
3l
|
| | | | 5 | | |
Additional paid-in capital
|
| | | | 39,665 | | | | | | 1,457 | | | | | | (192,295) | | | |
3a
|
| | | | 728,883 | | |
| | | | | | | | | | | | | | | | | 249,998 | | | |
3b
|
| | | | | | |
| | | | | | | | | | | | | | | | | (310,977) | | | |
3c
|
| | | | | | |
| | | | | | | | | | | | | | | | | (7,493) | | | |
3e
|
| | | | | | |
| | | | | | | | | | | | | | | | | 1,064,376 | | | |
3g
|
| | | | | | |
| | | | | | | | | | | | | | | | | 9,708 | | | |
3h
|
| | | | | | |
| | | | | | | | | | | | | | | | | (1,039) | | | |
3i
|
| | | | | | |
| | | | | | | | | | | | | | | | | 270,428 | | | |
3j
|
| | | | | | |
| | | | | | | | | | | | | | | | | 899,688 | | | |
3k
|
| | | | | | |
| | | | | | | | | | | | | | | | | (9) | | | |
3l
|
| | | | | | |
| | | | | | | | | | | | | | | | | (850,611) | | | |
3n
|
| | | | | | |
| | | | | | | | | | | | | | | | | (444,013) | | | |
3o
|
| | | | | | |
Accumulated deficit
|
| | | | (34,667) | | | | | | (850,611) | | | | | | 838,853 | | | |
3e,3n
|
| | | | (46,425) | | |
Total stockholder’s equity
|
| | | | 5,000 | | | | | | (849,154) | | | | | | 1,526,626 | | | | | | | | | 682,472 | | |
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | 444,013 | | | |
3o
|
| | | | 444,013 | | |
Total equity
|
| | | | 5,000 | | | | | | (849,154) | | | | | | 1,970,639 | | | | | | | | | 1,126,485 | | |
Total liabilities and stockholder’s equity
|
| | | $ | 346,562 | | | | | $ | 123,729 | | | | | $ | 808,262 | | | | | | | | $ | 1,278,553 | | |
|
| | |
Spartan Historical
|
| |
Sunlight
Historical |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 50,990 | | | | | $ | — | | | | | | | | | | | $ | 50,990 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below)
|
| | | | — | | | | | | 10,191 | | | | | | — | | | | | | | | | | | | 10,191 | | |
Compensation and benefits
|
| | | | — | | | | | | 16,120 | | | | | | — | | | | | | | | | | | | 16,120 | | |
Selling, general, and administrative
|
| | | | 7,643 | | | | | | 3,120 | | | | | | — | | | | | | | | | | | | 10,763 | | |
Property and technology
|
| | | | — | | | | | | 2,268 | | | | | | — | | | | | | | | | | | | 2,628 | | |
Depreciation and amortization
|
| | | | — | | | | | | 1,610 | | | | | | 14,864 | | | | |
|
4a
|
| | | | | 16,474 | | |
Franchise tax expense
|
| | | | 99 | | | | | | — | | | | | | — | | | | | | | | | | | | 99 | | |
Provision for losses
|
| | | | — | | | | | | 1,172 | | | | | | — | | | | | | | | | | | | 1,172 | | |
Management fees to affiliate
|
| | | | — | | | | | | 200 | | | | | | — | | | | | | | | | | | | 200 | | |
Total operating expense
|
| | | | 7,742 | | | | | | 35,041 | | | | | | 14,864 | | | | | | | | | | | | 57,647 | | |
Operating income (loss)
|
| | | | (7,742) | | | | | | 15,949 | | | | | | (14,864) | | | | | | | | | | | | (6,657) | | |
Interest income
|
| | | | — | | | | | | 253 | | | | | | (37) | | | | |
|
4b
|
| | | | | 216 | | |
Interest expense
|
| | | | — | | | | | | (572) | | | | | | — | | | | | | | | | | | | (572) | | |
Change in fair value of warrant liabilities
|
| | | | (9,161) | | | | | | (4,065) | | | | | | 4,065 | | | | |
|
4c
|
| | | | | (9,161) | | |
Change in fair value of contract derivative
|
| | | | — | | | | | | (787) | | | | | | — | | | | | | | | | | | | (787) | | |
Net gain from investments held in Trust Account
|
| | | | 75 | | | | | | — | | | | | | (75) | | | | |
|
4d
|
| | | | | | | |
Realized gains on contract derivative, net
|
| | | | — | | | | | | 2,986 | | | | | | — | | | | | | | | | | | | 2,986 | | |
Other realized losses, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Other income (expense)
|
| | | | — | | | | | | 621 | | | | | | — | | | | | | | | | | | | 621 | | |
Business combination expenses
|
| | | | | | | | | | (6,482) | | | | | | 6,482 | | | | |
|
4e
|
| | | | | — | | |
Income (loss) before income taxes
|
| | | | (16,828) | | | | | | 7,903 | | | | | | (4,429) | | | | | | | | | | | | (13,354) | | |
Income tax expense (benefit)
|
| | | | 7 | | | | | | — | | | | | | (3,748) | | | | |
|
4f
|
| | | | | (3,741) | | |
Net income (loss)
|
| | | | (16,835) | | | | | | 7,903 | | | | | | (681) | | | | | | | | | | | | (9,613) | | |
Net income (loss) attributable to noncontrolling
interest |
| | | | — | | | | | | — | | | | | | (1,980) | | | | |
|
4g
|
| | | | | (1,980) | | |
Net income (loss) attributable to stockholders
|
| | | $ | (16,835) | | | | | | 7,903 | | | | | | 1,299 | | | | | | | | | | | $ | (7,633) | | |
Weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A
Common Stock – basic and diluted |
| | | | 34,500 | | | | | | n/a | | | | | | | | | | | | | | | | | | 86,083 | | |
Net loss per share, Class A Common Stock – basic and diluted
|
| | | $ | — | | | | | | n/a | | | | | | | | | | | | | | | | | $ | (0.09) | | |
Weighted average shares outstanding of Class B
Common Stock – basic and diluted |
| | | | 8,625 | | | | | | n/a | | | | | | | | | | | | | | | | | | n/a | | |
Net loss per share, Class B Common Stock – basic and diluted
|
| | | $ | (1.95) | | | | | | n/a | | | | | | | | | | | | | | | | | | n/a | | |
| | |
Spartan
Historical (As Restated) |
| |
Sunlight
Historical |
| |
Transaction
Accounting Adjustments |
| |
Note
|
| |
Pro Forma
Combined |
| |||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 69,564 | | | | | $ | — | | | | | | | | | | | $ | 69,564 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below)
|
| | | | — | | | | | | 13,711 | | | | | | — | | | | | | | | | | | | 13,711 | | |
Compensation and benefits
|
| | | | — | | | | | | 26,174 | | | | | | — | | | | | | | | | | | | 26,174 | | |
Selling, general, and administrative
|
| | | | 688 | | | | | | 3,806 | | | | | | — | | | | | | | | | | | | 4,494 | | |
Property and technology
|
| | | | — | | | | | | 4,304 | | | | | | — | | | | | | | | | | | | 4,304 | | |
Depreciation and amortization
|
| | | | — | | | | | | 3,231 | | | | | | 72,660 | | | | |
|
4a
|
| | | | | 75,891 | | |
Franchise tax expense
|
| | | | 22 | | | | | | — | | | | | | — | | | | | | | | | | | | 22 | | |
Provision for losses
|
| | | | — | | | | | | 1,350 | | | | | | — | | | | | | | | | | | | 1,350 | | |
Management fees to affiliate
|
| | | | — | | | | | | 400 | | | | | | — | | | | | | | | | | | | 400 | | |
Total operating expense
|
| | | | 710 | | | | | | 52,976 | | | | | | 72,660 | | | | | | | | | | | | 126,346 | | |
Operating income (loss)
|
| | | | (710) | | | | | | 16,588 | | | | | | (72,660) | | | | | | | | | | | | (56,782) | | |
Interest income
|
| | | | — | | | | | | 520 | | | | | | (74) | | | | |
|
4b
|
| | | | | 446 | | |
Interest expense
|
| | | | — | | | | | | (829) | | | | | | — | | | | | | | | | | | | (829) | | |
Change in fair value of warrant liabilities
|
| | | | (16,169) | | | | | | (5,510) | | | | | | 5,510 | | | | |
|
4c
|
| | | | | (16,169) | | |
Transaction costs — derivative warrant liabilities
|
| | | | (963) | | | | | | — | | | | | | — | | | | | | | | | | | | (963) | | |
Change in fair value of contract derivative, net
|
| | | | — | | | | | | 1,435 | | | | | | — | | | | | | | | | | | | 1,435 | | |
Net gain from investments held in Trust Account
|
| | | | 10 | | | | | | — | | | | | | (10) | | | | |
|
4d
|
| | | | | — | | |
Realized gains on contract derivative, net
|
| | | | — | | | | | | 103 | | | | | | — | | | | | | | | | | | | 103 | | |
Other realized losses, net
|
| | | | — | | | | | | (171) | | | | | | — | | | | | | | | | | | | (171) | | |
Other income (expense)
|
| | | | — | | | | | | (634) | | | | | | — | | | | | | | | | | | | (634) | | |
Business combination expenses
|
| | | | — | | | | | | (878) | | | | | | (18,240) | | | | |
|
4e
|
| | | | | (19,118) | | |
Income (loss) before income taxes
|
| | | | (17,832) | | | | | | 10,624 | | | | | | (85,474) | | | | | | | | | | | | (92,682) | | |
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | (16,549) | | | | |
|
4f
|
| | | | | (16,549) | | |
Net income (loss)
|
| | | | (17,832) | | | | | | 10,624 | | | | | | (68,925) | | | | | | | | | | | | (76,133) | | |
Net income (loss) attributable to noncontrolling interest
|
| | | | — | | | | | | — | | | | | | (32,452) | | | | |
|
4g
|
| | | | | (32,452) | | |
Net income (loss) attributable to stockholders
|
| | | $ | (17,832) | | | | | $ | 10,624 | | | | | $ | (36,473) | | | | | | | | | | | $ | (43,681) | | |
Weighted average shares outstanding, basic and diluted:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding of Class A Common Stock – basic and diluted
|
| | | | 34,500 | | | | | | n/a | | | | | | | | | | | | | | | | | | 86,083 | | |
Net loss per share, Class A Common Stock – basic and diluted
|
| | | $ | — | | | | | | n/a | | | | | | | | | | | | | | | | | $ | (0.51) | | |
Weighted average shares outstanding of Class B Common Stock – basic and diluted
|
| | | | 7,765 | | | | | | n/a | | | | | | | | | | | | | | | | | | n/a | | |
Net loss per share, Class B Common Stock – basic and diluted
|
| | | $ | (2.30) | | | | | | n/a | | | | | | | | | | | | | | | | | | n/a | | |
(dollars in thousands)
|
| | | | | | |
Equity consideration paid to Blocker Holders in Class A Common
Stock, net of $2.8 million post combination expense |
| | | $ | 364,439 | | |
Cash consideration to Sellers, net of $1.0 million post combination expense
|
| | | | 306,458 | | |
Total purchase consideration
|
| | | $ | 670,897 | | |
Cash and cash equivalents
|
| | | $ | 62,521 | | |
Restricted cash
|
| | | | 3,861 | | |
Advances
|
| | | | 40,768 | | |
Other assets
|
| | | | 4,340 | | |
Financing receivables
|
| | | | 5,100 | | |
Property and equipment, net
|
| | | | 1,244 | | |
Due from affiliates
|
| | | | 1,839 | | |
Intangible assets, net
|
| | | | 407,600 | | |
Goodwill
|
| | | | 703,678 | | |
(dollars in thousands)
|
| | | | | | |
Accounts payable and accrued expenses
|
| | | | (18,873) | | |
Funding commitments
|
| | | | (22,164) | | |
Debt
|
| | | | (20,613) | | |
Deferred tax liability
|
| | | | (42,846) | | |
Due to affiliates
|
| | | | (761) | | |
Other liabilities
|
| | | | (1,076) | | |
Warrants, at fair value
|
| | | | (9,708) | | |
Fair value of noncontrolling interests
|
| | | | (444,013) | | |
Fair value of the net assets acquired
|
| | | $ | 670,897 | | |
|
Intangible assets
|
| |
Fair value at
7/9/2021 |
| |
Useful life
(yrs.) |
| ||||||
Fair Value of installer relationships
|
| | | $ | 350,000 | | | | | | 11.5 | | |
Fair Value of capital provider partnerships
|
| | | | 43,000 | | | | | | 0.8 | | |
Fair Value of trademarks/trade names
|
| | | | 7,900 | | | | | | 10.0 | | |
Fair Value of developed technology
|
| | | | 6,700 | | | | | | 5.0 | | |
Total
|
| | | $ | 407,600 | | | | | | | | |
Intangible assets
|
| |
Fair value at
7/9/2021 |
| |
Useful life
(yrs.) |
| |
Amortization
expense for the six months ended June 30, 2021 |
| |
Amortization
expense for the year ended December 31, 2020 |
| ||||||||||||
Fair Value of installer relationships
|
| | | $ | 350,000 | | | | | | 11.5 | | | | | $ | 15,217 | | | | | $ | 30,435 | | |
Fair Value of capital provider partnerships
|
| | | | 43,000 | | | | | | 0.8 | | | | | | — | | | | | | 43,000 | | |
Fair Value of trademarks/trade names
|
| | | | 7,900 | | | | | | 10.0 | | | | | | 395 | | | | | | 790 | | |
Fair Value of developed technology
|
| | | | 6,700 | | | | | | 5.0 | | | | | | 670 | | | | | | 1,340 | | |
Total
|
| | | $ | 407,600 | | | | | | | | | | | $ | 16,282 | | | | | $ | 75,565 | | |
($ in thousands, except per share data)
|
| |
For the
six months ended June 30, 2021 |
| |
For the
year ended December 31, 2020 |
| ||||||
Pro forma net loss attributable to Sunlight Financial Holdings – basic and diluted
|
| |
$(7,633)
|
| |
$(43,681)
|
| ||||||
Pro forma weighted average Class A Common Stock outstanding – basic and
diluted |
| | | | 86,083 | | | | | | 86,083 | | |
Pro forma loss per share – basic and diluted
|
| | | $ | (0.09) | | | | | $ | (0.51) | | |
Pro forma weighted average Class A Common Stock outstanding – basic and diluted
|
| | | | | | | | | | | | |
Spartan public stockholders
|
| | | | 15,273 | | | | | | 15,273 | | |
Sponsors and related parties
|
| | | | 7,437 | | | | | | 7,437 | | |
Sunlight stockholders
|
| | | | 38,373 | | | | | | 38,373 | | |
Third party PIPE investors
|
| | | | 25,000 | | | | | | 25,000 | | |
Pro forma weighted average Class A Common Stock outstanding – basic and diluted
|
| | | | 86,083 | | | | | | 86,083 | | |
| | |
For the Three Months
Ended June 30, |
| |
Percentage
Change |
| |
For the Six Months
Ended June 30, |
| |
Percentage
Change |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
Funded Loans
|
| | | $ | 666,177 | | | | | $ | 222,305 | | | | | | 199.7% | | | | | $ | 1,247,236 | | | | | $ | 471,947 | | | | | | 164.3% | | |
Direct Channel Funded Loans
|
| | | | 506,993 | | | | | | 166,148 | | | | | | 205.1 | | | | | | 1,003,539 | | | | | | 315,881 | | | | | | 217.7 | | |
Indirect Channel Funded
Loans |
| | | | 159,184 | | | | | | 56,157 | | | | | | 183.5 | | | | | | 243,697 | | | | | | 156,066 | | | | | | 56.1 | | |
Platform Fee Loans
|
| | | | 651,311 | | | | | | 213,007 | | | | | | 205.8 | | | | | | 1,273,951 | | | | | | 468,643 | | | | | | 171.8 | | |
Direct Channel Platform Fee
Loans |
| | | | 506,993 | | | | | | 166,148 | | | | | | 205.1 | | | | | | 1,003,539 | | | | | | 315,881 | | | | | | 217.7 | | |
Indirect Channel Platform Fee
Loans |
| | | | 144,318 | | | | | | 46,859 | | | | | | 208.0 | | | | | | 270,412 | | | | | | 152,762 | | | | | | 77.0 | | |
Revenue
|
| | | | 26,203 | | | | | | 10,199 | | | | | | 156.9 | | | | | | 50,990 | | | | | | 23,272 | | | | | | 119.1 | | |
Net Income (Loss)
|
| | | | 5,243 | | | | | | (1,154) | | | | | | n.m. | | | | | | 7,903 | | | | | | (701) | | | | | | n.m. | | |
Adjusted EBITDA
|
| | | | 11,495 | | | | | | 222 | | | | | | 5,077.9 | | | | | | 22,986 | | | | | | 2,506 | | | | | | 817.2 | | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
Average Loan Characteristic
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Solar | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Term (in months)
|
| | | | 237 | | | | | | 228 | | | | | | 236 | | | | | | 222 | | |
Customer Interest Rate
|
| | | | 2.5% | | | | | | 3.9% | | | | | | 2.4% | | | | | | 4.0% | | |
Customer FICO Score
|
| | | | 750 | | | | | | 740 | | | | | | 750 | | | | | | 742 | | |
Loan Balance
|
| | | $ | 40 | | | | | $ | 35 | | | | | $ | 40 | | | | | $ | 34 | | |
Home Improvement | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Term (in months)
|
| | | | 116 | | | | | | 107 | | | | | | 116 | | | | | | 109 | | |
Customer Interest Rate
|
| | | | 9.8% | | | | | | 10.3% | | | | | | 9.7% | | | | | | 9.8% | | |
Customer FICO Score
|
| | | | 755 | | | | | | 750 | | | | | | 756 | | | | | | 751 | | |
Loan Balance
|
| | | $ | 16 | | | | | $ | 13 | | | | | $ | 16 | | | | | $ | 14 | | |
| | |
For the Three Months
Ended June 30, |
| |
Increase
(Decrease) |
| |
For the Six Months
Ended June 30, |
| |
Increase
(Decrease) |
| ||||||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||||||||||||||
Revenue
|
| | | $ | 26,203 | | | | | $ | 10,199 | | | | | $ | 16,004 | | | | | | 156.9% | | | | | $ | 50,990 | | | | | $ | 23,272 | | | | | $ | 27,718 | | | | | | 119.1% | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below)
|
| | | | 5,337 | | | | | | 2,300 | | | | | | 3,037 | | | | | | 132.0 | | | | | | 10,191 | | | | | | 5,247 | | | | | | 4,944 | | | | | | 94.2 | | |
Compensation and benefits
|
| | | | 8,108 | | | | | | 6,273 | | | | | | 1,835 | | | | | | 29.3 | | | | | | 16,120 | | | | | | 12,723 | | | | | | 3,397 | | | | | | 26.7 | | |
Selling, general, and administrative
|
| | | | 1,204 | | | | | | 542 | | | | | | 662 | | | | | | 122.1 | | | | | | 3,120 | | | | | | 1,822 | | | | | | 1,298 | | | | | | 71.2 | | |
Property and technology
|
| | | | 1,420 | | | | | | 1,065 | | | | | | 355 | | | | | | 33.3 | | | | | | 2,628 | | | | | | 2,048 | | | | | | 580 | | | | | | 28.3 | | |
Depreciation and amortization
|
| | | | 801 | | | | | | 815 | | | | | | (14) | | | | | | (1.7) | | | | | | 1,610 | | | | | | 1,618 | | | | | | (8) | | | | | | (0.5) | | |
Provision for losses
|
| | | | 436 | | | | | | 354 | | | | | | 82 | | | | | | 23.2 | | | | | | 1,172 | | | | | | 478 | | | | | | 694 | | | | | | 145.2 | | |
Management fees to affiliate
|
| | | | 100 | | | | | | 100 | | | | | | — | | | | | | — | | | | | | 200 | | | | | | 200 | | | | | | — | | | | | | — | | |
| | | | | 17,406 | | | | | | 11,449 | | | | | | 5,957 | | | | | | 52.0 | | | | | | 35,041 | | | | | | 24,136 | | | | | | 10,905 | | | | | | 45.2 | | |
Operating income
|
| | | | 8,797 | | | | | | (1,250) | | | | | | 10,047 | | | | | | n.m. | | | | | | 15,949 | | | | | | (864) | | | | | | 16,813 | | | | | | n.m. | | |
Other Income (Expense), Net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 112 | | | | | | 119 | | | | | | (7) | | | | | | (5.9) | | | | | | 253 | | | | | | 276 | | | | | | (23) | | | | | | (8.3) | | |
Interest expense
|
| | | | (317) | | | | | | (169) | | | | | | (148) | | | | | | 87.6 | | | | | | (572) | | | | | | (328) | | | | | | (244) | | | | | | 74.4 | | |
Change in fair value of warrant liabilities
|
| | | | (1,451) | | | | | | (13) | | | | | | (1,438) | | | | | | 11,061.5 | | | | | | (4,065) | | | | | | 29 | | | | | | (4,094) | | | | | | n.m. | | |
Change in fair value of contract derivatives, net
|
| | | | 69 | | | | | | 184 | | | | | | (115) | | | | | | (62.5) | | | | | | (787) | | | | | | 455 | | | | | | (1,242) | | | | | | n.m. | | |
Realized gains on contract derivatives, net
|
| | | | 719 | | | | | | 89 | | | | | | 630 | | | | | | 707.9 | | | | | | 2,986 | | | | | | 121 | | | | | | 2,865 | | | | | | 2,367.8 | | |
Other income (expense)
|
| | | | 209 | | | | | | (114) | | | | | | 323 | | | | | | n.m. | | | | | | 621 | | | | | | (390) | | | | | | 1,011 | | | | | | n.m. | | |
Business combination expenses
|
| | | | (2,895) | | | | | | — | | | | | | (2,895) | | | | | | n.m. | | | | | | (6,482) | | | | | | — | | | | | | (6,482) | | | | | | n.m. | | |
| | | | | (3,554) | | | | | | 96 | | | | | | (3,650) | | | | | | n.m. | | | | | | (8,046) | | | | | | 163 | | | | | | (8,209) | | | | | | n.m. | | |
Net Income (Loss)
|
| | | $ | 5,243 | | | | | $ | (1,154) | | | | | $ | 6,397 | | | | | | n.m. | | | | | $ | 7,903 | | | | | $ | (701) | | | | | $ | 8,604 | | | | | | n.m. | | |
| | |
For the Three Months
Ended June 30, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Direct Channel Platform Fees, net
|
| | | $ | 21,885 | | | | | $ | 9,582 | | | | | $ | 12,303 | | | | | | 128.4% | | |
Indirect Channel Platform Fees, net
|
| | | | 3,227 | | | | | | 17 | | | | | | 3,210 | | | | | | 18,882.4 | | |
Other revenues
|
| | | | 1,091 | | | | | | 600 | | | | | | 491 | | | | | | 81.8 | | |
| | | | $ | 26,203 | | | | | $ | 10,199 | | | | | $ | 16,004 | | | | | | 156.9 | | |
| | |
For the Three Months
Ended June 30, |
| |
Change in
Average |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Solar Total – Capital Provider Discount
|
| | | | 16.7% | | | | | | 11.1% | | | | | | 5.6% | | |
Solar Total – Contractor Fee
|
| | | | 20.7 | | | | | | 15.6 | | | | | | 5.1 | | |
Solar Total – Platform Fee
|
| | | | 4.0 | | | | | | 4.5 | | | | | | (0.5) | | |
Solar Direct Channel – Capital Provider Discount
|
| | | | 16.6 | | | | | | 9.8 | | | | | | 6.8 | | |
Solar Direct Channel – Contractor Fee
|
| | | | 20.9 | | | | | | 15.6 | | | | | | 5.3 | | |
Solar Direct Channel – Platform Fee
|
| | | | 4.3 | | | | | | 5.8 | | | | | | (1.5) | | |
Solar Indirect Channel – Capital Provider Discount
|
| | | | 17.2 | | | | | | 15.2 | | | | | | 2.0 | | |
Solar Indirect Channel – Contractor Fee
|
| | | | 20.2 | | | | | | 15.0 | | | | | | 5.2 | | |
Solar Indirect Channel – Platform Fee
|
| | | | 3.0 | | | | | | (0.2) | | | | | | 3.2 | | |
| | |
For the Six Months
Ended June 30, |
| |
Increase (Decrease)
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Direct Channel Platform Fees, net
|
| | | $ | 43,731 | | | | | $ | 18,904 | | | | | $ | 24,827 | | | | | | 131.3% | | |
Indirect Channel Platform Fees, net
|
| | | | 5,045 | | | | | | 3,178 | | | | | | 1,865 | | | | | | 58.7 | | |
Other revenues
|
| | | | 2,216 | | | | | | 1,190 | | | | | | 1,026 | | | | | | 86.2 | | |
| | | | $ | 50,990 | | | | | $ | 23,272 | | | | | $ | 27,718 | | | | | | 119.1 | | |
| | |
For the Six Months
Ended June 30, |
| |
Change in
Average |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Solar Total – Capital Provider Discount
|
| | | | 16.6% | | | | | | 11.1% | | | | | | 5.5% | | |
Solar Total – Contractor Fee
|
| | | | 20.8 | | | | | | 15.8 | | | | | | 5.0 | | |
Solar Total – Platform Fee
|
| | | | 4.2 | | | | | | 4.7 | | | | | | (0.5) | | |
| | |
For the Six Months
Ended June 30, |
| |
Change in
Average |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Solar Direct Channel – Capital Provider Discount
|
| | | | 16.5 | | | | | | 9.0 | | | | | | 7.5 | | |
Solar Direct Channel – Contractor Fee
|
| | | | 20.9 | | | | | | 15.0 | | | | | | 5.9 | | |
Solar Direct Channel – Platform Fee
|
| | | | 4.4 | | | | | | 6.0 | | | | | | (1.6) | | |
Solar Indirect Channel – Capital Provider Discount
|
| | | | 17.2 | | | | | | 15.4 | | | | | | 1.8 | | |
Solar Indirect Channel – Contractor Fee
|
| | | | 20.2 | | | | | | 17.5 | | | | | | 2.7 | | |
Solar Indirect Channel – Platform Fee
|
| | | | 3.0 | | | | | | 2.1 | | | | | | 0.9 | | |
| | |
For the Six Months
Ended June 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net cash provided by (used in) operating activities
|
| | | $ | 17,106 | | | | | $ | (10,217) | | |
Net cash used in investing activities
|
| | | | (1,404) | | | | | | (2,476) | | |
Net cash used in financing activities
|
| | | | (2,025) | | | | | | (2,821) | | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net Income (Loss)
|
| | | $ | 5,243 | | | | | $ | (1,154) | | | | | $ | 7,903 | | | | | $ | (701) | | |
Adjustments for adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 801 | | | | | | 815 | | | | | | 1,610 | | | | | | 1,618 | | |
Interest expense
|
| | | | 317 | | | | | | 169 | | | | | | 572 | | | | | | 328 | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-cash change in financial instruments
|
| | | | 1,173 | | | | | | (57) | | | | | | 4,232 | | | | | | (94) | | |
Equity-based compensation
|
| | | | 7 | | | | | | 20 | | | | | | 18 | | | | | | 97 | | |
Fees paid to brokers
|
| | | | 1,059 | | | | | | 429 | | | | | | 2,169 | | | | | | 1,258 | | |
Expenses from the Business Combination
|
| | | | 2,895 | | | | | | — | | | | | | 6,482 | | | | | | — | | |
Adjusted EBITDA
|
| | | | 11,495 | | | | | | 222 | | | | | | 22,986 | | | | | | 2,506 | | |
Adjustments for net cash provided by (used in) operating activities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (317) | | | | | | (169) | | | | | | (572) | | | | | | (328) | | |
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Fees paid to brokers
|
| | | | (1,059) | | | | | | (429) | | | | | | (2,169) | | | | | | (1,258) | | |
Expenses from the Business Combination
|
| | | | (2,895) | | | | | | — | | | | | | (6,482) | | | | | | — | | |
Provision for losses
|
| | | | 436 | | | | | | 354 | | | | | | 1,172 | | | | | | 478 | | |
Changes in operating capital and other
|
| | | | (1,054) | | | | | | (8,410) | | | | | | 2,171 | | | | | | (11,615) | | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net Cash Provided by (Used in) Operating Activities
|
| | | | 6,606 | | | | | | (8,432) | | | | | | 17,106 | | | | | | (10,217) | | |
Adjustments for free cash flow | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (357) | | | | | | (749) | | | | | | (1,066) | | | | | | (1,614) | | |
Changes in advances, net of funding commitments
|
| | | | 2,654 | | | | | | 9,427 | | | | | | 1,799 | | | | | | 11,341 | | |
Changes in restricted cash
|
| | | | 915 | | | | | | 217 | | | | | | (125) | | | | | | (682) | | |
Payments of Business Combination costs
|
| | | | 2,012 | | | | | | — | | | | | | 6,482 | | | | | | — | | |
Other changes in working capital
|
| | | | (566) | | | | | | 386 | | | | | | (199) | | | | | | 537 | | |
Free Cash Flow
|
| | | $ | 11,264 | | | | | $ | 849 | | | | | $ | 23,997 | | | | | $ | (635) | | |
|
| | |
For the Year Ended
December 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Term (in months)
|
| | | | 229 | | | | | | 212 | | |
Interest Rate
|
| | | | 3.32% | | | | | | 4.12% | | |
FICO Score
|
| | | | 747 | | | | | | 741 | | |
Loan Balance
|
| | | $ | 36,015 | | | | | $ | 32,604 | | |
| | |
For the Year Ended
December 30, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Term (in months)
|
| | | | 119 | | | | | | 115 | | |
Interest Rate
|
| | | | 9.45% | | | | | | 9.78% | | |
FICO Score
|
| | | | 755 | | | | | | 754 | | |
Loan Balance
|
| | | $ | 15,711 | | | | | $ | 16,103 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Matthew Potere | | | 45 | | | Chief Executive Officer and Director (Class III) | |
Barry Edinburg | | | 53 | | | Executive Vice President and Chief Financial Officer | |
Nora Dahlman | | | 55 | | | Executive Vice President, General Counsel and Corporate Secretary | |
Timothy Parsons | | | 43 | | | Executive Vice President and Chief Operating Officer | |
Scott Mulloy | | | 50 | | | Executive Vice President and Chief Information Officer | |
Non-Employee Directors | | | | | | | |
Brad Bernstein | | | 54 | | | Director (Class II) | |
Jeanette Gorgas | | | 52 | | | Director (Class I)(2) | |
Emil W. Henry, Jr. | | | 60 | | | Director (Class II) | |
Toan Huynh | | | 45 | | | Director (Class III)(1)(3) | |
Jennifer D. Nordquist | | | 53 | | | Director (Class II)(2)(3) | |
Philip Ryan | | | 65 | | | Director (Class III)(1) | |
Kenneth Shea | | | 63 | | | Director (Class I)(2) | |
Joshua Siegel | | | 50 | | | Director (Class I)(1)(3) | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
All Other
Compensation(1) ($) |
| |
Total
($) |
| |||||||||||||||
Matthew Potere, Chief Executive Officer
|
| | | | 2020 | | | | | | 300,000 | | | | | | 225,000 | | | | | | 35,869 | | | | | | 560,869 | | |
Barry Edinburg, Chief Financial Officer
|
| | | | 2020 | | | | | | 300,000 | | | | | | 190,000 | | | | | | 19,924 | | | | | | 509,924 | | |
Timothy Parsons, Chief Operating Officer
|
| | | | 2020 | | | | | | 290,000 | | | | | | 175,000 | | | | | | 19,250 | | | | | | 484,250 | | |
| | | | | | | | |
Option Awards(1)
|
| |||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable(2) |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable(3) |
| |
Option
Exercise Price ($)(4) |
| |
Option
Expiration Date |
| |||||||||||||||
Matthew Potere
|
| | | | 9/11/2015(5) | | | | | | 1,612(6) | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
| | | | | 9/11/2015(7) | | | | | | 9,834 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
| | | | | 11/13/2017(8) | | | | | | 4,058 | | | | | | 5,218 | | | | | | 0 | | | | | | 0 | | |
| | | | | 6/11/2019(9) | | | | | | 0 | | | | | | 50,364 | | | | | | 0 | | | | | | 0 | | |
Barry Edinburg
|
| | | | 6/12/2016(10) | | | | | | 3,917 | | | | | | 3,917 | | | | | | 0 | | | | | | 0 | | |
| | | | | 11/13/2017(11) | | | | | | 3,300 | | | | | | 4,244 | | | | | | 0 | | | | | | 0 | | |
| | | | | 6/11/2019(12) | | | | | | 0 | | | | | | 32,624 | | | | | | 0 | | | | | | | | |
Timothy Parsons
|
| | | | 6/1/2016(13) | | | | | | 1,469 | | | | | | 1,469 | | | | | | 0 | | | | | | 0 | | |
| | | | | 11/13/2017(14) | | | | | | 1,782 | | | | | | 2,293 | | | | | | 0 | | | | | | 0 | | |
| | | | | 6/11/2019(15) | | | | | | 0 | | | | | | 22,429 | | | | | | 0 | | | | | | 0 | | |
Position
|
| |
Annual
Retainer |
| |||
Board service
|
| | | $ | 50,000 | | |
plus (as applicable):
|
| | | | | | |
Audit Committee Chair
|
| | | $ | 20,000 | | |
Compensation Committee Chair
|
| | | $ | 15,000 | | |
Nominating & Corporate Governance/ESG Committee Chair
|
| | | $ | 10,000 | | |
Audit Committee Member
|
| | | $ | 10,000 | | |
Compensation Committee Member
|
| | | $ | 7,500 | | |
Nominating & Corporate Governance/ESG Committee Member
|
| | | $ | 5,000 | | |
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Name of Beneficial Owners(1)
|
| |
Number of
shares of Common Stock |
| |
%
|
| ||||||
Five Percent Stockholders | | | | | | | | | | | | | |
Spartan Acquisition Sponsor II LLC(2)
|
| | | | 7,337,241 | | | | | | 5.5% | | |
FTV V, L.P.(3)
|
| | | | 25,271,539 | | | | | | 19.1% | | |
Tiger Infrastructure Partners Sunlight Feeder LP(4)
|
| | | | 21,179,370 | | | | | | 16.0% | | |
Tiger Infrastructure Partners Co-Invest B LP(5)
|
| | | | 8,437,552 | | | | | | 6.4% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | |
Matthew Potere
|
| | | | 3,510,541 | | | | | | 2.7% | | |
Barry Edinburg
|
| | | | 2,341,446 | | | | | | 1.8% | | |
Timothy Parsons
|
| | | | 1,386,399 | | | | | | 1.0% | | |
Brad Bernstein
|
| | | | — | | | | | | 0.0% | | |
Jeanette Gorgas
|
| | | | — | | | | | | 0.0% | | |
Emil W. Henry, Jr.(6)
|
| | | | 29,616,922 | | | | | | 22.4% | | |
Toan Huynh
|
| | | | — | | | | | | 0.0% | | |
Jennifer D. Nordquist
|
| | | | — | | | | | | 0.0% | | |
Philip Ryan
|
| | | | — | | | | | | 0.0% | | |
Kenneth Shea
|
| | | | — | | | | | | 0.0% | | |
Joshua Siegel
|
| | | | — | | | | | | 0.0% | | |
All Directors and Executive Officers as a Group (13 Individuals)
|
| | | | 18,056,530 | | | | | | 13.6% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
FTV and Tiger Entities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FTV V, L.P.(2)
|
| | | | 25,271,539 | | | | | | 29.8% | | | | | | 25,271,539 | | | | | | 0 | | | | | | 0.0% | | |
Tiger Infrastructure Partners Sunlight Feeder LP(3)
|
| | | | 21,179,370 | | | | | | 25.0% | | | | | | 21,179,370 | | | | | | 0 | | | | | | 0.0% | | |
Tiger Infrastructure Partners
Co-Invest B LP(4) |
| | | | 8,437,552 | | | | | | 9.0% | | | | | | 8,437,552 | | | | | | 0 | | | | | | 0.0% | | |
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adage Capital Partners L.P.(5)
|
| | | | 1,600,000 | | | | | | 1.9% | | | | | | 1,600,000 | | | | | | 0 | | | | | | 0.0% | | |
AGR Trading SPC-Series EC Segregated Portfolio(6)
|
| | | | 9,457 | | | | | | *% | | | | | | 9,457 | | | | | | 0 | | | | | | 0.0% | | |
Alyeska Master Fund, L.P.(7)
|
| | | | 1,300,000 | | | | | | 1.5% | | | | | | 1,300,000 | | | | | | 0 | | | | | | 0.0% | | |
Anatole Partners Long Only Master Fund, L.P(8)
|
| | | | 15,820 | | | | | | *% | | | | | | 15,280 | | | | | | 0 | | | | | | 0.0% | | |
Anatole Partners Master Fund, L.P.(9)
|
| | | | 184,180 | | | | | | * | | | | | | 184,180 | | | | | | 0 | | | | | | 0.0 | | |
Arena Capital Fund, LP – Series 3(10)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
Arena Capital Fund, LP – Series 4(11)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
Arena Capital Fund, LP – Series 5(12)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
Arena Capital Fund, LP – Series 6(13)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Arena Capital Fund, LP – Series 9(14)
|
| | | | 100,000 | | | | | | *% | | | | | | 100,000 | | | | | | 0 | | | | | | 0.0% | | |
Andrew Artz
|
| | | | 5,000 | | | | | | *% | | | | | | 5,000 | | | | | | 0 | | | | | | 0.0% | | |
Atlas Point Energy Infrastructure Fund, LLC(15)
|
| | | | 600,000 | | | | | | *% | | | | | | 600,000 | | | | | | 0 | | | | | | 0.0% | | |
BEMAP Master Fund Ltd(16)
|
| | | | 82,896 | | | | | | *% | | | | | | 57,157 | | | | | | 25,539 | | | | | | *% | | |
Bespoke Alpha MAC MIM LP(17)
|
| | | | 10,345 | | | | | | *% | | | | | | 7,388 | | | | | | 2,957 | | | | | | *% | | |
BlackRock, Inc.(18)
|
| | | | 2,000,000 | | | | | | 2.4% | | | | | | 2,000,000 | | | | | | 0 | | | | | | 0.0% | | |
Blackstone Aqua Master Sub-Fund, a sub fund
of Global Master Fund ICAV(19) |
| | | | 400,000 | | | | | | *% | | | | | | 400,000 | | | | | | 0 | | | | | | 0.0% | | |
BNP Paribas Asset Management UK
Limited on behalf of BNP Paribas Funds Energy Transition(20) |
| | | | 1,100,000 | | | | | | 1.3% | | | | | | 1,100,000 | | | | | | 0 | | | | | | 0.0% | | |
Boothbay Absolute Return Strategies,
L.P.(21) |
| | | | 17,464 | | | | | | *% | | | | | | 17,464 | | | | | | 0 | | | | | | 0.0% | | |
CHACHACHA 2019 TRUST DTD
9/20/2019(22) |
| | | | 2,872,500 | | | | | | 3.4% | | | | | | 2,872,500 | | | | | | 0 | | | | | | 0.0% | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(23)
|
| | | | 500,000 | | | | | | *% | | | | | | 500,000 | | | | | | 0 | | | | | | 0.0% | | |
Coatue US 37 LLC(24)
|
| | | | 3,000,000 | | | | | | 3.5% | | | | | | 3,000,000 | | | | | | 0 | | | | | | 0.0% | | |
CVI Investments, Inc.(25)
|
| | | | 290,000 | | | | | | *% | | | | | | 290,000 | | | | | | 0 | | | | | | 0.0% | | |
Davidson Kempner Institutional Partners,
L.P.(26) |
| | | | 214,440 | | | | | | *% | | | | | | 214,440 | | | | | | 0 | | | | | | 0.0% | | |
Davidson Kempner International, Ltd.(27)
|
| | | | 263,400 | | | | | | *% | | | | | | 263,400 | | | | | | 0 | | | | | | 0.0% | | |
Davidson Kempner Partners(28)
|
| | | | 104,460 | | | | | | *% | | | | | | 104,460 | | | | | | 0 | | | | | | 0.0% | | |
DS Liquid Div RVA MON LLC(29)
|
| | | | 64,756 | | | | | | *% | | | | | | 48,206 | | | | | | 16,550 | | | | | | *% | | |
Electron Global Master Fund, L.P.(30)
|
| | | | 571,861 | | | | | | *% | | | | | | 571,861 | | | | | | 0 | | | | | | 0.0% | | |
Electron Infrastructure Fund, L.P.(31)
|
| | | | 401,218 | | | | | | *% | | | | | | 401,218 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Strategic Series – Franklin Natural Resources Fund(32)
|
| | | | 74,343 | | | | | | *% | | | | | | 74,343 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Strategic Series – Franklin Small Cap Growth Fund(33)
|
| | | | 714,286 | | | | | | *% | | | | | | 714,286 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Strategic Series – Franklin Small-Mid
Cap Growth Fund(34) |
| | | | 963,371 | | | | | | 1.1% | | | | | | 963,371 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Templeton Investment Funds – Franklin Natural Resources
Fund(35) |
| | | | 139,943 | | | | | | *% | | | | | | 139,943 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Templeton Variable Insurance Products Trust – Franklin Small-Mid Cap Growth VIP Fund(36)
|
| | | | 108,057 | | | | | | *% | | | | | | 108,057 | | | | | | 0 | | | | | | 0.0% | | |
Ghisallo Master Fund LP(37)
|
| | | | 300,000 | | | | | | *% | | | | | | 300,000 | | | | | | 0 | | | | | | 0.0% | | |
Hite Carbon Offset LP(38)
|
| | | | 18,500 | | | | | | *% | | | | | | 18,500 | | | | | | 0 | | | | | | 0.0% | | |
Hite Carbon Offset Ltd.(39)
|
| | | | 40,900 | | | | | | *% | | | | | | 40,900 | | | | | | 0 | | | | | | 0.0% | | |
Hite Energy LP(40)
|
| | | | 33,800 | | | | | | *% | | | | | | 33,800 | | | | | | 0 | | | | | | 0.0% | | |
Hite Hedge LP(41)
|
| | | | 23,700 | | | | | | *% | | | | | | 23,700 | | | | | | 0 | | | | | | 0.0% | | |
Hite Hedge Offshore Ltd.(42)
|
| | | | 64,300 | | | | | | *% | | | | | | 64,300 | | | | | | 0 | | | | | | 0.0% | | |
Hite Hedge QP LP(43)
|
| | | | 10,200 | | | | | | *% | | | | | | 10,200 | | | | | | 0 | | | | | | 0.0% | | |
Hite MLP LP(44)
|
| | | | 8,600 | | | | | | *% | | | | | | 8,600 | | | | | | 0 | | | | | | 0.0% | | |
Integrated Core Strategies (US) LLC(45)
|
| | | | 500,000 | | | | | | *% | | | | | | 500,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
MMF LT, LLC(46)
|
| | | | 600,000 | | | | | | *% | | | | | | 600,000 | | | | | | 0 | | | | | | 0.0% | | |
Monashee Pure Alpha SPV I LP(47)
|
| | | | 48,262 | | | | | | *% | | | | | | 33,972 | | | | | | 14,290 | | | | | | *% | | |
Monashee Solitario Fund LP(48)
|
| | | | 59,240 | | | | | | *% | | | | | | 43,577 | | | | | | 15,663 | | | | | | *% | | |
M.H. Davidson & Co.(49)
|
| | | | 17,700 | | | | | | *% | | | | | | 17,700 | | | | | | 0 | | | | | | 0.0% | | |
NB All Cap Alpha Master Fund Ltd.(50)
|
| | | | 30,000 | | | | | | *% | | | | | | 30,000 | | | | | | 0 | | | | | | 0.0% | | |
Neuberger Berman Alternative Funds – Neuberger Berman Long Short Fund(51)
|
| | | | 1,800,000 | | | | | | 2.1% | | | | | | 1,800,000 | | | | | | 0 | | | | | | 0.0% | | |
Neuberger Berman US Long Short Equity Fund(52)
|
| | | | 170,000 | | | | | | *% | | | | | | 170,000 | | | | | | 0 | | | | | | 0.0% | | |
Nineteen77 Global Merger Arbitrage Master Limited(53)
|
| | | | 92,300 | | | | | | *% | | | | | | 92,300 | | | | | | 0 | | | | | | 0.0% | | |
Nineteen77 Global Merger Arbitrage Opportunity Fund(54)
|
| | | | 15,400 | | | | | | *% | | | | | | 15,400 | | | | | | 0 | | | | | | 0.0% | | |
Nineteen77 Global Multi-Strategy Alpha Master Limited(55)
|
| | | | 92,300 | | | | | | *% | | | | | | 92,300 | | | | | | 0 | | | | | | 0.0% | | |
Connor Nowinski
|
| | | | 5,000 | | | | | | *% | | | | | | 5,000 | | | | | | 0 | | | | | | 0.0% | | |
Eugene Pang
|
| | | | 10,000 | | | | | | *% | | | | | | 10,000 | | | | | | 0 | | | | | | 0.0% | | |
Park West Investors Master Fund,
Limited(56) |
| | | | 273,000 | | | | | | *% | | | | | | 273,000 | | | | | | 0 | | | | | | 0.0% | | |
Park West Partners International, Limited(57)
|
| | | | 27,000 | | | | | | *% | | | | | | 27,000 | | | | | | 0 | | | | | | 0.0% | | |
Justin Saslaw
|
| | | | 5,000 | | | | | | *% | | | | | | 5,000 | | | | | | 0 | | | | | | 0.0% | | |
Schonfeld Strategic 460 Fund LLC(58)
|
| | | | 200,000 | | | | | | *% | | | | | | 200,000 | | | | | | 0 | | | | | | 0.0% | | |
Senator Global Opportunity Master Fund
L.P.(59) |
| | | | 1,100,000 | | | | | | 1.3% | | | | | | 1,100,000 | | | | | | 0 | | | | | | 0.0% | | |
SFL SPV I LLC(60)
|
| | | | 9,700 | | | | | | *% | | | | | | 9,700 | | | | | | 0 | | | | | | 0.0% | | |
Soroban Opportunities Master Fund LP(61)
|
| | | | 1,000,000 | | | | | | 1.2% | | | | | | 1,000,000 | | | | | | 0 | | | | | | 0.0% | | |
The Steven Trieu Living Trust dtd 4.3.12(62)
|
| | | | 100,000 | | | | | | *% | | | | | | 100,000 | | | | | | 0 | | | | | | 0.0% | | |
The Tolia-Zaveri Living Trust dated
Dec 2017(63) |
| | | | 2,500 | | | | | | *% | | | | | | 2,500 | | | | | | 0 | | | | | | 0.0% | | |
Ravi Tanuku
|
| | | | 10,000 | | | | | | *% | | | | | | 10,000 | | | | | | 0 | | | | | | 0.0% | | |
Yaupon Master Fund LP(64)
|
| | | | 100,000 | | | | | | *% | | | | | | 100,000 | | | | | | 0 | | | | | | 0.0% | | |
Officers of Sunlight | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matt Potere(65)
|
| | | | 3,510,541 | | | | | | 4.0% | | | | | | 3,510,541 | | | | | | 0 | | | | | | 0.0% | | |
Barry Edinburg(66)
|
| | | | 2,341,446 | | | | | | 2.7% | | | | | | 2,341,446 | | | | | | 0 | | | | | | 0.0% | | |
Tim Parsons(67)
|
| | | | 1,386,399 | | | | | | 1.6% | | | | | | 1,386,399 | | | | | | 0 | | | | | | 0.0% | | |
Scott Mulloy(68)
|
| | | | 1,231,024 | | | | | | 1.4% | | | | | | 1,231,024 | | | | | | 0 | | | | | | 0.0% | | |
Nora Dahlman(69)
|
| | | | 1,149,568 | | | | | | 1.3% | | | | | | 1,149,568 | | | | | | 0 | | | | | | 0.0% | | |
Yehonathan Cohen(70)
|
| | | | 959,179 | | | | | | 1.1% | | | | | | 959,179 | | | | | | 0 | | | | | | 0.0% | | |
Marnie Woodward(71)
|
| | | | 468,361 | | | | | | 0.5% | | | | | | 468,361 | | | | | | 0 | | | | | | 0.0% | | |
Sponsor | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spartan Acquisition Sponsor II LLC(72)
|
| | | | 17,237,241 | | | | | | 18.2% | | | | | | 17,237,241 | | | | | | 0 | | | | | | 0.0% | | |
Other Class EX Unitholders (and Class C Common Stockholders)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Route 66 Sunlight Holdings, LLC(73)
|
| | | | 6,617,169 | | | | | | 7.2% | | | | | | 6,617,169 | | | | | | 0 | | | | | | 0.0% | | |
Michael G. Ruehlman(74)
|
| | | | 503,690 | | | | | | *% | | | | | | 503,690 | | | | | | 0 | | | | | | 0.0% | | |
Jason Chen(75)
|
| | | | 327,147 | | | | | | *% | | | | | | 327,147 | | | | | | 0 | | | | | | 0.0% | | |
Joshua M. Goldberg(76)
|
| | | | 286,734 | | | | | | *% | | | | | | 286,734 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Steve Ruggeri(77)
|
| | | | 131,409 | | | | | | *% | | | | | | 131,409 | | | | | | 0 | | | | | | 0.0% | | |
Daniel Graf von der Schulenberg(78)
|
| | | | 53,791 | | | | | | *% | | | | | | 53,791 | | | | | | 0 | | | | | | 0.0% | | |
The Estate of Paul Ho(79)
|
| | | | 19,980 | | | | | | *% | | | | | | 19,980 | | | | | | 0 | | | | | | 0.0% | | |
Joe Slamm(80)
|
| | | | 6,732 | | | | | | *% | | | | | | 6,732 | | | | | | 0 | | | | | | 0.0% | | |
Jonathan Lee(81)
|
| | | | 2,690 | | | | | | *% | | | | | | 2,690 | | | | | | 0 | | | | | | 0.0% | | |
SL Investor III LLC(82)
|
| | | | 5,082,644 | | | | | | 5.7% | | | | | | 5,082,644 | | | | | | 0 | | | | | | 0.0% | | |
Wilson Chang(83)
|
| | | | 778,013 | | | | | | *% | | | | | | 778,013 | | | | | | 0 | | | | | | 0.0% | | |
Former Directors of Spartan | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
John Michael Stice(84)
|
| | | | 50,000 | | | | | | *% | | | | | | 50,000 | | | | | | 0 | | | | | | 0.0% | | |
Jan C. Wilson(85)
|
| | | | 50,000 | | | | | | *% | | | | | | 50,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Private
Placement Warrants Beneficially Owned Prior to Offering |
| |
Private Placement
Warrants Being Offered Hereby |
| |
Number of Private
Placement Warrants Beneficially Owned After Offering |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Spartan Acquisition Sponsor II LLC(86)
|
| | | | 9,900,000 | | | | | | 100.0% | | | | | | 9,900,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Page
|
| |||
SUNLIGHT FINANCIAL HOLDINGS INC.
(f/k/a SPARTAN ACQUISITION CORP. II) |
| | | | | | |
| | | | F-2 | | | |
Financial Statements: | | | | | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Financial Statements: | | | | | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
SUNLIGHT FINANCIAL LLC
|
| | | | | | |
| | | | F-42 | | | |
Financial Statements: | | | | | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | | |
Financial Statements: | | | | | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
| | | | F-73 | | | |
| | | | F-74 | | | |
| | | | F-75 | | |
| Assets: | | | | | | | |
| Current assets: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 715,580 | | |
|
Prepaid expenses
|
| | | | 1,884,598 | | |
|
Total current assets
|
| | | | 2,600,178 | | |
|
Investments held in Trust Account
|
| | | | 345,010,316 | | |
|
Total Assets
|
| | | $ | 347,610,494 | | |
| Liabilities and Stockholders’ Equity: | | | | | | | |
| Current liabilities: | | | | | | | |
|
Accounts payable
|
| | | $ | 375,291 | | |
|
Accrued expenses
|
| | | | 588,317 | | |
|
Franchise tax payable
|
| | | | 21,788 | | |
|
Total current liabilities
|
| | | | 985,396 | | |
|
Derivative warrant liabilities
|
| | | | 42,283,500 | | |
|
Deferred underwriting commissions
|
| | | | 12,075,000 | | |
|
Total liabilities
|
| | | | 55,343,896 | | |
| Commitments and Contingencies | | | | | | | |
|
Class A common stock, $0.0001 par value; 28,726,659 shares subject to possible redemption
at $10.00 per share |
| | | | 287,266,590 | | |
| Stockholders’ Equity: | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 250,000,000 shares authorized; 5,773,341 shares
issued and outstanding (excluding 28,726,659 shares subject to possible redemption) |
| | | | 577 | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 8,625,000 shares issued and outstanding
|
| | | | 863 | | |
|
Additional paid-in capital
|
| | | | 22,829,882 | | |
|
Accumulated deficit
|
| | | | (17,831,314) | | |
|
Total stockholders’ equity
|
| | | | 5,000,008 | | |
|
Total Liabilities and Stockholders’ Equity
|
| | | $ | 347,610,494 | | |
|
General and administrative expenses
|
| | | $ | 688,009 | | |
|
Franchise tax expense
|
| | | | 21,789 | | |
|
Loss from operations
|
| | | | (709,798) | | |
| Other (expense) income: | | | | | | | |
|
Net gain from investments held in Trust Account
|
| | | | 10,316 | | |
|
Change in fair value of derivative warrant liabilities
|
| | |
|
(16,168,500)
|
| |
|
Transaction costs – derivative warrant liabilities
|
| | | | (963,332) | | |
|
Loss before income tax benefit
|
| | | | (17,831,314) | | |
|
Income tax benefit
|
| | | | — | | |
|
Net loss
|
| | | $ | (17,831,314) | | |
|
Weighted average shares outstanding of Class A common stock
|
| | | | 34,500,000 | | |
|
Basic and diluted net loss per share, Class A common stock
|
| | | $ | — | | |
|
Weighted average shares outstanding of Class B common stock
|
| | | | 7,764,706 | | |
|
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (2.30) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – August 17, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | | |
Issuance of Class B common stock
to initial stockholders |
| | | | — | | | | | | — | | | | | | 8,625,000 | | | | | | 863 | | | | | | 24,137 | | | | | | — | | | | | | 25,000 | | |
Sale of units in initial public
offering, less derivative liabilities for public warrants |
| | | | 34,500,000 | | | | | | 3,450 | | | | | | — | | | | | | — | | | | | | 328,781,550 | | | | | | — | | | | | | 328,785,000 | | |
Offering costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (18,712,088) | | | | | | (18,712,088) | | | | | | | | |
Common stock subject to possible redemption
|
| | | | (28,726,659) | | | | | | (2,873) | | | | | | — | | | | | | — | | | | | | (287,263,717) | | | | | | — | | | | | | (287,263,717) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,831,314) | | | | | | (17,831,314) | | |
Balance – December 31, 2020
|
| | | $ | 5,773,341 | | | | | $ | 577 | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 22,829,882 | | | | | $ | (17,831,314) | | | | | $ | 5,000,008 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (17,831,314) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
General and administrative expenses paid by Sponsor under promissory note
|
| | | | 76,983 | | |
|
Net gain from investments held in Trust Account
|
| | | | (10,316) | | |
|
Change in fair value of warrant derivative liabilities
|
| | | | 16,168,500 | | |
|
Transaction costs – derivative warrant liabilities
|
| | | | 963,332 | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | (1,884,598) | | |
|
Accounts payable
|
| | | | 28,991 | | |
|
Accrued expenses
|
| | | | 508,317 | | |
|
Franchise tax payable
|
| | | | 21,788 | | |
|
Net cash used in operating activities
|
| | | | (1,958,317) | | |
| Cash Flows from Investing Activities | | | | | | | |
|
Cash deposited in Trust Account
|
| | | | (345,000,000) | | |
|
Net cash used in investing activities
|
| | | | (345,000,000) | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Repayment of note payable to related parties
|
| | | | (234,633) | | |
|
Proceeds received from initial public offering, gross
|
| | | | 345,000,000 | | |
|
Proceeds received from private placement
|
| | | | 9,900,000 | | |
|
Offering costs paid
|
| | | | (6,991,470) | | |
|
Net cash provided by financing activities
|
| | | | 347,673,897 | | |
|
Net change in cash
|
| | | | 715,580 | | |
|
Cash and cash equivalents – beginning of the period
|
| | |
|
—
|
| |
|
Cash and cash equivalents – end of the period
|
| | | $ | 715,580 | | |
| Supplemental disclosure of noncash financing activities: | | | | | | | |
|
Offering costs paid by Sponsor in exchange for issuance of Class B common stock
|
| | | $ | 25,000 | | |
|
Offering costs included in accounts payable
|
| | | $ | 346,300 | | |
|
Offering costs included in accrued expenses
|
| | | $ | 80,000 | | |
|
Offering costs paid by related party under promissory note
|
| | | $ | 157,650 | | |
|
Deferred underwriting commissions in connection with the initial public offering
|
| | | $ | 12,075,000 | | |
|
Initial value of Class A common stock subject to possible redemption
|
| | | $ | 303,997,820 | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (16,731,230) | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Balance Sheet | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 347,610,494 | | | | | $ | — | | | | | $ | 347,610,494 | | |
Liabilities and Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | $ | 985,396 | | | | | $ | — | | | | | $ | 985,396 | | |
Deferred underwriting commissions
|
| | | | 12,075,000 | | | | | | — | | | | | | 12,075,000 | | |
Stock warrant liabilities
|
| | | | — | | | | | | 42,283,500 | | | | | | 42,283,500 | | |
Total liabilities
|
| | | | 13,060,396 | | | | | | 42,283,500 | | | | | | 55,343,896 | | |
Class A common stock, $0.0001 par value; shares subject
to possible redemption |
| | | | 329,550,090 | | | | | | (42,283,500) | | | | | | 287,266,590 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred stock- $0.0001 par value
|
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock – $0.0001 par value
|
| | | | 154 | | | | | | 423 | | | | | | 577 | | |
Class B common stock – $0.0001 par value
|
| | | | 863 | | | | | | — | | | | | | 863 | | |
Additional paid-in-capital
|
| | | | 5,698,473 | | | | | | 17,131,409 | | | | | | 22,829,882 | | |
Accumulated deficit
|
| | | | (699,482) | | | | | | (17,131,832) | | | | | | (17,831,314.00) | | |
Total stockholders’ equity
|
| | | | 5,000,008 | | | | | | — | | | | | | 5,000,008 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 347,610,494 | | | | | $ | — | | | | | $ | 347,610,494 | | |
| | |
Period From August 17, 2020 (inception)
Through December 31, 2020 |
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Operations | | | | | | | | | | | | | | | | | | | |
Loss from operations
|
| | | $ | (709,798) | | | | | $ | — | | | | | $ | (709,798) | | |
Other (expense) income: | | | | | | | | | | | | | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | (16,168,500) | | | | | | (16,168,500) | | |
Transaction costs – Warrants
|
| | | | — | | | | | | (963,332) | | | | | | (963,332) | | |
Net gain from investments held in Trust Account
|
| | | | 10,316 | | | | | | — | | | | | | 10,316 | | |
Total other (expense) income
|
| | | | 10,316 | | | | | | (17,131,832) | | | | | | (17,121,516) | | |
Loss before income tax expense
|
| | | | (699,482) | | | | | | (17,131,832) | | | | | | (17,831,314) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (699,482) | | | | | $ | (17,131,832) | | | | | $ | (17,831,314) | | |
Basic and Diluted weighted-average Class A common shares outstanding
|
| | | | 34,500,000 | | | | | | — | | | | | | 34,500,000 | | |
Basic and Diluted net loss per Class A common shares
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
Basic and Diluted weighted-average Class B common shares outstanding
|
| | | | 7,764,706 | | | | | | — | | | | | | 7,764,706 | | |
Basic and Diluted net loss per Class B common shares
|
| | | $ | (0.09) | | | | | $ | (2.21) | | | | | $ | (2.30) | | |
| | |
Period From August 17, 2020 (inception) Through
December 31, 2020 |
| |||||||||||||||
| | |
As Previously
Reported |
| |
Restatement
Adjustment |
| |
As Restated
|
| |||||||||
Statement of Cash Flows | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (699,482) | | | | | $ | (17,131,832) | | | | | $ | (17,831,314) | | |
Change in fair value of warrant liabilities
|
| | | | — | | | | | | (16,168,500) | | | | | | (16,168,500) | | |
Transaction costs – warrants
|
| | | | — | | | | | | (963,332) | | | | | | (963,332) | | |
Net cash used in operating activities
|
| | | | (1,958,317) | | | | | | — | | | | | | (1,958,317) | | |
Net cash used in investing activities
|
| | | | (345,000,000) | | | | | | — | | | | | | (345,000,000) | | |
Net cash provided by financing activities
|
| | | | 347,673,897 | | | | | | — | | | | | | 347,673,897 | | |
Net change in cash
|
| | | $ | 715,580 | | | | | $ | — | | | | | $ | 715,580 | | |
| | |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Other Unobservable Inputs (Level 3) |
| |||||||||
Investments held in Trust Account: | | | | | | | | | | | | | | | | | | | |
U.S. Treasury Securities(1)
|
| | | $ | 344,931,000 | | | | | $ | — | | | | | $ | — | | |
Derivative warrant liabilities:
|
| | | | | | | | | | | | | | | | | | |
Private placement warrants
|
| | | | | | | | | | | | | | | $ | 16,236,000 | | |
Public warrants
|
| | | | | | | | | | | | | | | $ | 26,047,500 | | |
| | |
As of
November 30, 2020 |
| |
As of
December 31, 2020 |
|
Stock Price
|
| |
$9.33 – $10.00
|
| |
$9.91 – $10.80
|
|
Option term (in years)
|
| |
5.00
|
| |
5.00
|
|
Volatility
|
| |
25%
|
| |
25%
|
|
Risk-free interest rate
|
| |
0.36% – 0.45%
|
| |
0.36% – 0.44%
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
Business combination probability
|
| |
70%
|
| |
85%
|
|
|
Derivative warrant liabilities as of November 30, 2020
|
| | | $ | 26,115,000 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 16,168,500 | | |
|
Derivative warrant liabilities as of December 31, 2020
|
| | | $ | 42,283,500 | | |
| | |
December 31,
2020 |
| |||
Current | | | | | | | |
Federal
|
| | | $ | (2,407) | | |
State
|
| | | | — | | |
Deferred | | | | | | | |
Federal
|
| | | | (144,482) | | |
State
|
| | | | — | | |
Change in valuation allowance
|
| | | | 146,888 | | |
Income tax provision
|
| | | $ | — | | |
Deferred tax assets:
|
| |
December 31,
2020 |
| |||
Start-up/Organization costs
|
| | | $ | 144,482 | | |
Net operating loss carryforwards
|
| | | | 2,407 | | |
Total deferred tax assets
|
| | | | 146,888 | | |
Valuation allowance
|
| | | | (146,888) | | |
Deferred tax asset, net of allowance
|
| | | $ | — | | |
|
Statutory Federal income tax rate
|
| | | | 21.0% | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | (19.0)% | | |
|
Transaction costs – derivative warrant liabilities
|
| | | | (1.1)% | | |
|
Change in Valuation Allowance
|
| | | | (0.8)% | | |
|
Income Taxes Benefit
|
| | | | 0.0% | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets: | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 140,205 | | | | | $ | 715,580 | | |
Prepaid expenses
|
| | | | 1,374,792 | | | | | | 1,884,598 | | |
Total current assets
|
| | | | 1,514,997 | | | | | | 2,600,178 | | |
Cash, cash equivalents and Investments held in Trust Account
|
| | | | 345,047,393 | | | | | | 345,010,316 | | |
Total Assets
|
| | | $ | 346,562,390 | | | | | $ | 347,610,494 | | |
Liabilities and Stockholders’ Equity: | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 239,726 | | | | | $ | 375,291 | | |
Accrued expenses
|
| | | | 5,436,273 | | | | | | 588,317 | | |
Due to related party
|
| | | | 1,815,013 | | | | | | — | | |
Franchise tax payable
|
| | | | 120,967 | | | | | | 21,788 | | |
Total current liabilities
|
| | | | 7,611,979 | | | | | | 985,396 | | |
Derivative warrant liabilities
|
| | | | 51,444,000 | | | | | | 42,283,500 | | |
Deferred underwriting commissions
|
| | | | 12,075,000 | | | | | | 12,075,000 | | |
Total liabilities
|
| | | | 71,130,979 | | | | | | 55,343,896 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value; 27,043,141 and 28,726,659
shares subject to possible redemption at $10.00 per share as of June 30, 2021 and December 31, 2020, respectively |
| | | | 270,431,410 | | | | | | 287,266,590 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 250,000,000 shares authorized;
7,456,859 and 5,773,341 shares issued and outstanding (excluding 27,043,141 and 28,726,659 shares subject to possible redemption) as of June 30, 2021 and December 31,2020, respectively |
| | | | 746 | | | | | | 577 | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 8,625,000 shares issued and outstanding as of June 30, 2021 and December, 2020
|
| | | | 863 | | | | | | 863 | | |
Additional paid-in capital
|
| | | | 39,664,893 | | | | | | 22,829,882 | | |
Accumulated deficit
|
| | | | (34,666,501) | | | | | | (17,831,314) | | |
Total stockholders’ equity
|
| | | | 5,000,001 | | | | | | 5,000,008 | | |
Total Liabilities and Stockholders’ Equity
|
| | | $ | 346,562,390 | | | | | $ | 347,610,494 | | |
| | |
For the Three
Months Ended June 30, 2021 |
| |
For the Six
Months Ended June 30, 2021 |
| ||||||
General and administrative expenses
|
| | | $ | 2,536,052 | | | | | $ | 7,583,071 | | |
General and administrative expenses — related party
|
| | | | 30,000 | | | | | | 60,000 | | |
Franchise tax expense
|
| | | | 49,863 | | | | | | 99,178 | | |
Loss from operations
|
| | | | (2,615,915) | | | | | | (7,742,249) | | |
Other income (expense): | | | | | | | | | | | | | |
Change in fair value of derivative warrant liabilities
|
| | | | 1,012,500 | | | | | | (9,160,500) | | |
Net gain from investments held in Trust Account
|
| | | | 5,562 | | | | | | 74,562 | | |
Loss before income taxes
|
| | | | (1,597,853) | | | | | | (16,828,187) | | |
Income tax expense
|
| | | | 5,273 | | | | | | 7,000 | | |
Net loss
|
| | | $ | (1,603,126) | | | | | $ | (16,835,187) | | |
Weighted average shares outstanding of Class A common stock
|
| | | | 34,500,000 | | | | | | 34,500,000 | | |
Basic and diluted net loss per share, Class A common stock
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Weighted average shares outstanding of Class B common stock
|
| | | | 8,625,000 | | | | | | 8,625,000 | | |
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.19) | | | | | $ | (1.95) | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – December 31, 2020
|
| | | | 5,773,341 | | | | | $ | 577 | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 22,829,882 | | | | | $ | (17,831,314) | | | | | $ | 5,000,008 | | |
Common stock subject to possible redemption
|
| | | | 1,523,206 | | | | | | 152 | | | | | | — | | | | | | — | | | | | | 15,231,908 | | | | | | — | | | | | | 15,232,060 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,232,061) | | | | | | (15,232,061) | | |
Balance – March 31, 2021 (unaudited)
|
| | | | 7,296,547 | | | | | | 729 | | | | | | 8,625,000 | | | | | | 863 | | | | | | 38,061,790 | | | | | | (33,063,375) | | | | | | 5,000,007 | | |
Common stock subject to possible redemption
|
| | | | 160,312 | | | | | | 17 | | | | | | | | | | | | | | | | | | 1,603,103 | | | | | | | | | | | | 1,603,120 | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,603,126) | | | | | | (1,603,126) | | |
Balance – June 30, 2021 (unaudited)
|
| | | | 7,456,859 | | | | | $ | 746 | | | | | | 8,625,000 | | | | | $ | 863 | | | | | $ | 39,664,893 | | | | | $ | (34,666,501) | | | | | $ | 5,000,001 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (16,835,187) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
|
Net gain from investments held in Trust Account
|
| | | | (74,562) | | |
|
Change in fair value of warrant derivative liabilities
|
| | | | 9,160,500 | | |
| Changes in operating assets and liabilities: | | | | | | | |
|
Prepaid expenses
|
| | | | 509,806 | | |
|
Accounts payable
|
| | | | (135,565) | | |
|
Due to related party
|
| | | | 1,815,013 | | |
|
Accrued expenses
|
| | | | 4,847,956 | | |
|
Franchise tax payable
|
| | | | 99,179 | | |
|
Net cash used in operating activities
|
| | | | (612,860) | | |
| Cash Flows from Investing Activities | | | | | | | |
|
Interest released from Trust Account to pay taxes
|
| | | | 37,485 | | |
|
Net cash provided by investing activities
|
| | | | 37,485 | | |
|
Net change in cash and cash equivalents
|
| | | | (575,375) | | |
|
Cash and cash equivalents – beginning of the period
|
| | |
|
715,580
|
| |
|
Cash and cash equivalents – end of the period
|
| | |
$
|
140,205
|
| |
| Supplemental Cash Flow Information | | | | | | | |
|
Cash paid for income taxes
|
| | | $ | 7,000 | | |
| Supplemental disclosure of noncash financing activities: | | | | | | | |
|
Change in value of Class A common stock subject to possible redemption
|
| | | $ | (16,835,180) | | |
| | |
For the Three Months
Ended June 30, 2021 |
| |
For the Six Months
Ended June 30, 2021 |
| ||||||
Class A common stock | | | | | | | | | | | | | |
Numerator: Income allocable to Class A common stock | | | | | | | | | | | | | |
Income from investments held in Trust Account
|
| | | $ | 5,562 | | | | | $ | 74,562 | | |
Less: Company’s portion available to be withdrawn to pay taxes
|
| | | | (5,562) | | | | | | (74,562) | | |
Net income attributable to Class A common stock
|
| | | $ | — | | | | | $ | — | | |
Denominator: Weighted average Class A common stock | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class A common stock
|
| | | | 34,500,000 | | | | | | 34,500,000 | | |
Basic and diluted net income per share, Class A common stock
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Class B common stock | | | | | | | | | | | | | |
Numerator: Net income (loss) minus net income allocable to Class A
common stock |
| | | | | | | | | | | | |
Net (loss)
|
| | | $ | (1,603,126) | | | | | $ | (16,835,187) | | |
Net income allocable to Class A common stock
|
| | | | — | | | | | | — | | |
Net (loss) attributable
|
| | | $ | (1,603,126) | | | | | $ | (16,835,187) | | |
Denominator: weighted average Class B common stock | | | | | | | | | | | | | |
Basic and diluted weighted average shares outstanding, Class B common stock
|
| | | | 8,625,000 | | | | | | 8,625,000 | | |
Basic and diluted net loss per share, Class B common stock
|
| | | $ | (0.19) | | | | | $ | (1.95) | | |
| | |
Fair Value Measured as of
June 30, 2021 |
| |||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – Public warrants
|
| | | $ | 31,050,000 | | | | | $ | — | | | | | $ | — | | |
Derivative warrant liabilities – Private placement warrants
|
| | | | — | | | | | | — | | | | | | 20,394,000 | | |
Total fair value
|
| | | $ | 376,097,393 | | | | | $ | — | | | | | $ | 20,394,000 | | |
| | |
Fair Value Measured as of
December 31, 2020 |
| |||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Investments held in Trust Account – U.S. Treasury Securities(1)
|
| | | $ | 344,931,000 | | | | | $ | — | | | | | $ | — | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative warrant liabilities – Public warrants
|
| | | | — | | | | | | — | | | | | | 26,047,500 | | |
Derivative warrant liabilities – Private placement warrants
|
| | | | — | | | | | | — | | | | | | 16,236,000 | | |
Total fair value
|
| | | $ | 344,931,000 | | | | | $ | — | | | | | $ | 42,283,500 | | |
|
Derivative warrant liabilities as of January 1, 2021
|
| | | $ | 42,283,500 | | |
|
Transfer of Public Warrants from Level 3
|
| | | | (26,047,500) | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | 4,653,000 | | |
|
Derivative warrant liabilities as of March 31, 2021
|
| | | $ | 20,889,000 | | |
|
Change in fair value of derivative warrant liabilities
|
| | | | (495,000) | | |
|
Derivative warrant liabilities as of June 30, 2021
|
| | | $ | 20,394,000 | | |
| | |
As of
June 30, 2021 |
| |
As of
December 31, 2021 |
| |||
Stock Price
|
| | | | 9.99 | | | |
$9.91 – $10.80
|
|
Option term (in years)
|
| | | | 5.00 | | | |
5.00
|
|
Volatility
|
| | | | 28% | | | |
27.5%
|
|
Risk-free interest rate
|
| | | | 0.87% | | | |
0.36% – 0.44%
|
|
Dividend yield
|
| | | | 0% | | | |
0%
|
|
Business combination probability
|
| | | | 100% | | | |
85%
|
|
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 49,583 | | | | | $ | 47,341 | | |
Restricted cash
|
| | | | 3,122 | | | | | | 4,315 | | |
Advances (net of allowance for credit losses of $121 and $215)
|
| | | | 35,280 | | | | | | 17,308 | | |
Financing receivables (net of allowance for credit losses of $125 and $96)
|
| | | | 5,333 | | | | | | 5,130 | | |
Property and equipment, net
|
| | | | 5,725 | | | | | | 5,675 | | |
Other assets
|
| | | | 7,030 | | | | | | 2,700 | | |
Total assets
|
| | | $ | 106,073 | | | | | $ | 82,469 | | |
Liabilities, Temporary Equity, and Members’ Equity | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 15,782 | | | | | $ | 8,885 | | |
Funding commitments
|
| | | | 18,386 | | | | | | 19,509 | | |
Debt
|
| | | | 14,625 | | | | | | 11,811 | | |
Distributions payable
|
| | | | 7,522 | | | | | | 1,987 | | |
Due to affiliate
|
| | | | — | | | | | | 55 | | |
Warrants, at fair value
|
| | | | 5,643 | | | | | | 133 | | |
Other liabilities
|
| | | | 1,502 | | | | | | 704 | | |
Total liabilities
|
| | | | 63,460 | | | | | | 43,084 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Temporary Equity | | | | | | | | | | | | | |
Preferred class A-3 unit members’ capital; 376,395 and 326,428 units authorized, issued, and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 260,428 | | | | | | 76,519 | | |
Preferred class A-2 unit members’ capital; 225,972 and 195,973 units authorized, issued, and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 154,286 | | | | | | 21,867 | | |
Preferred class A-1 unit members’ capital; 296,302 and 256,966 units authorized, issued, and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 202,045 | | | | | | 27,042 | | |
Common unit members’ capital; 78,717 and 78,717 units authorized, issued, and outstanding as of December 31, 2020 and 2019, respectively
|
| | | | 47,757 | | | | | | 3,362 | | |
Members’ Equity | | | | | | | | | | | | | |
Other ownership interests’ capital
|
| | | | 1,439 | | | | | | 1,313 | | |
Accumulated deficit
|
| | | | (623,342) | | | | | | (90,718) | | |
Total members’ equity
|
| | | | (621,903) | | | | | | (89,405) | | |
Total liabilities, temporary equity, and members’ equity
|
| | | $ | 106,073 | | | | | $ | 82,469 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Revenue
|
| | | $ | 69,564 | | | | | $ | 53,184 | | |
Costs and Expenses | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below)
|
| | | | 13,711 | | | | | | 13,022 | | |
Compensation and benefits
|
| | | | 26,174 | | | | | | 20,917 | | |
Selling, general, and administrative
|
| | | | 3,806 | | | | | | 4,471 | | |
Property and technology
|
| | | | 4,304 | | | | | | 3,584 | | |
Depreciation and amortization
|
| | | | 3,231 | | | | | | 2,676 | | |
Provision for losses
|
| | | | 1,350 | | | | | | 725 | | |
Management fees to affiliate
|
| | | | 400 | | | | | | 400 | | |
| | | | | 52,976 | | | | | | 45,795 | | |
Operating income
|
| | | | 16,588 | | | | | | 7,389 | | |
Other Income (Expense), Net | | | | | | | | | | | | | |
Interest income
|
| | | | 520 | | | | | | 560 | | |
Interest expense
|
| | | | (829) | | | | | | (758) | | |
Change in fair value of warrant liabilities
|
| | | | (5,510) | | | | | | (114) | | |
Change in fair value of contract derivative, net
|
| | | | 1,435 | | | | | | — | | |
Realized gains on contract derivative, net
|
| | | | 103 | | | | | | — | | |
Other realized losses, net
|
| | | | (171) | | | | | | (204) | | |
Other income (expense)
|
| | | | (634) | | | | | | 17 | | |
Business combination expenses
|
| | | | (878) | | | | | | — | | |
| | | | | (5,964) | | | | | | (499) | | |
Net Income
|
| | | $ | 10,624 | | | | | $ | 6,890 | | |
| | |
Units
|
| |
Temporary Equity
|
| | |
Units
|
| |
Members’ Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |
Common
Units |
| |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |
Common
Units |
| | |
Other
Ownership Interests |
| |
Other
Ownership Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Equity |
| ||||||||||||||||||||||||||||||||||||
Equity – December 31, 2018
|
| | | | 283,092 | | | | | | 169,956 | | | | | | 222,853 | | | | | | 78,717 | | | | | $ | 58,275 | | | | | $ | 11,625 | | | | | $ | 13,921 | | | | | $ | 1,378 | | | | | | | 32,989 | | | | | $ | 1,113 | | | | | $ | (50,438) | | | | | $ | (49,325) | | |
Preferred distributions, paid in-kind
|
| | | | 43,336 | | | | | | 26,017 | | | | | | 34,113 | | | | | | — | | | | | | 9,596 | | | | | | 2,461 | | | | | | 3,020 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (15,077) | | | | | | (15,077) | | |
Change in temporary equity redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,648 | | | | | | 7,781 | | | | | | 10,101 | | | | | | 1,984 | | | | | | | — | | | | | | — | | | | | | (28,514) | | | | | | (28,514) | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (3,579) | | | | | | (3,579) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 10,776 | | | | | | 200 | | | | | | — | | | | | | 200 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,890 | | | | | | 6,890 | | |
Equity – December 31, 2019
|
| | | | 326,428 | | | | | | 195,973 | | | | | | 256,966 | | | | | | 78,717 | | | | | $ | 76,519 | | | | | $ | 21,867 | | | | | $ | 27,042 | | | | | $ | 3,362 | | | | | | | 43,765 | | | | | $ | 1,313 | | | | | $ | (90,718) | | | | | $ | (89,405) | | |
Preferred distributions, paid in-kind
|
| | | | 49,967 | | | | | | 29,999 | | | | | | 39,336 | | | | | | — | | | | | | 16,810 | | | | | | 7,350 | | | | | | 9,490 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (33,650) | | | | | | (33,650) | | |
Change in temporary equity redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 167,099 | | | | | | 125,069 | | | | | | 165,513 | | | | | | 44,395 | | | | | | | — | | | | | | — | | | | | | (502,076) | | | | | | (502,076) | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (7,522) | | | | | | (7,522) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 9,340 | | | | | | 126 | | | | | | — | | | | | | 126 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 10,624 | | | | | | 10,624 | | |
Equity – December 31, 2020
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | | | | | 78,717 | | | | | $ | 260,428 | | | | | $ | 154,286 | | | | | $ | 202,045 | | | | | $ | 47,757 | | | | | | | 53,105 | | | | | $ | 1,439 | | | | | $ | (623,342) | | | | | $ | (621,903) | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 10,624 | | | | | $ | 6,890 | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,338 | | | | | | 2,741 | | |
Provision for losses
|
| | | | 1,350 | | | | | | 725 | | |
Change in fair value of warrant liabilities
|
| | | | 5,510 | | | | | | 114 | | |
Change in fair value of contract derivative, net
|
| | | | (1,435) | | | | | | — | | |
Other expense (income)
|
| | | | 634 | | | | | | (17) | | |
Unit-based payment arrangements
|
| | | | 126 | | | | | | 200 | | |
Increase (decrease) in operating capital:
|
| | | | | | | | | | | | |
Decrease (increase) in advances
|
| | | | (17,877) | | | | | | 1,459 | | |
Increase in other assets
|
| | | | (3,000) | | | | | | (805) | | |
Increase in accounts payable and accrued expenses
|
| | | | 6,918 | | | | | | 3,659 | | |
Increase (decrease) in funding commitments
|
| | | | (1,123) | | | | | | 4,729 | | |
Increase (decrease) in other liabilities
|
| | | | (40) | | | | | | 111 | | |
Net cash provided by operating activities
|
| | | | 5,025 | | | | | | 19,806 | | |
Cash Flows From Investing Activities | | | | | | | | | | | | | |
Return of investments in loan pool participation and loan principal repayments
|
| | | | 1,316 | | | | | | 913 | | |
Payments to acquire loans and participations in loan pools
|
| | | | (2,839) | | | | | | (3,273) | | |
Payments to acquire property and equipment
|
| | | | (3,280) | | | | | | (3,732) | | |
Net cash used in investing activities
|
| | | | (4,803) | | | | | | (6,092) | | |
Cash Flows From Financing Activities | | | | | | | | | | | | | |
Proceeds from borrowings under line of credit
|
| | | | 8,713 | | | | | | 10,181 | | |
Repayments of borrowings under line of credit
|
| | | | (5,899) | | | | | | (3,671) | | |
Payment of capital distributions
|
| | | | (1,987) | | | | | | (1,592) | | |
Payments of financing costs
|
| | | | — | | | | | | (213) | | |
Net cash provided by financing activities
|
| | | | 827 | | | | | | 4,705 | | |
Net Increase in Cash, Cash Equivalents, and Restricted Cash
|
| | | | 1,049 | | | | | | 18,419 | | |
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
| | | | 51,656 | | | | | | 33,237 | | |
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
| | | $ | 52,705 | | | | | $ | 51,656 | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | $ | 713 | | | | | $ | 672 | | |
Noncash Investing and Financing Activities | | | | | | | | | | | | | |
Distributions declared, but not paid
|
| | | $ | 7,522 | | | | | $ | 1,987 | | |
Preferred dividends, paid in-kind
|
| | | | 33,650 | | | | | | 15,077 | | |
Change in temporary equity redemption value
|
| | | | 502,076 | | | | | | 28,514 | | |
|
Level
|
| |
Measurement
|
|
|
1
|
| | Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. | |
|
2
|
| | Inputs are other than quoted prices that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability. | |
|
3
|
| | Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. | |
|
Level
|
| |
Financial Instrument
|
| |
Measurement
|
|
|
1
|
| |
Cash and cash equivalents and restricted cash
|
| | Estimates of fair value are measured using observable, quoted market prices, or Level 1 inputs | |
|
3
|
| |
Loans and loan participations, held-for-investment
|
| | Estimated fair value is generally determined by discounting the expected future cash flows using inputs such as discount rates. | |
| | | |
Contract derivative
|
| | Estimated fair value based upon discounted expected future cash flows arising from the contract. | |
| | | |
Warrants
|
| | Estimated fair value based upon quarterly valuation estimates of Sunlight’s equity, based upon fair value inputs provided by an independent valuation firm applied to Sunlight’s capital structure. | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 49,583 | | | | | $ | 47,341 | | |
Restricted cash and cash equivalents
|
| | | | 3,122 | | | | | | 4,315 | | |
Total cash, cash equivalents, and restricted cash shown in the Consolidated Statement
of Cash Flows |
| | | $ | 52,705 | | | | | $ | 51,656 | | |
| 1 | | | Low Risk | | | The counterparty has demonstrated low risk characteristics. The counterparty is a well-established company within the applicable industry, with low commercial credit risk, excellent reputational risk (e.g. online ratings, low complaint levels), and an excellent financial risk assessment. | |
| 2 | | |
Low-to-Medium Risk
|
| | The counterparty has demonstrated low to medium risk characteristics. The counterparty is a well-established company within the applicable industry, with low to medium commercial credit risk, excellent to above average reputational risk (e.g. online ratings, lower complaint levels), and/or an excellent to above average financial risk assessment. | |
| 3 | | | Medium Risk | | | The counterparty has demonstrated medium risk characteristics. The counterparty may be a less established company within the applicable industry than risk tier “1” or “2”, with medium commercial credit risk, excellent to average reputational risk (e.g., online ratings, average complaint levels), and/or an excellent to average financial risk assessment. | |
| 4 | | |
Medium-to-High Risk
|
| | The counterparty has demonstrated medium to high risk characteristics. The counterparty is likely to be a less established company within the applicable industry than risk tiers “1” through “3,” with medium to high commercial credit risk, excellent to below average reputational risk (e.g. online ratings, higher complaint levels), and/or an excellent to below average financial risk assessment. | |
| 5 | | | Higher Risk | | | The counterparty has demonstrated higher risk characteristics. The counterparty is a less established company within the applicable industry, with higher commercial credit risk, and/or below average reputational risk (e.g. online ratings, higher complaint levels), and/or below average financial risk assessment. Tier “5” advance approvals will be approved on an exception basis. | |
| | | | | |
Carrying Value
December 31, |
| |||||||||
Asset Category
|
| |
Estimated Useful Life, in Years
|
| |
2020
|
| |
2019
|
| ||||||
Furniture, fixtures, and equipment
|
| |
7 years
|
| | | $ | 555 | | | | | $ | 555 | | |
Computer hardware
|
| |
5 years
|
| | | | 868 | | | | | | 639 | | |
Computer software(a)
|
| |
1 – 3 years
|
| | | | 11,973 | | | | | | 8,921 | | |
Leasehold improvements
|
| |
Shorter of life of improvement or lease term
|
| | | | 421 | | | | | | 421 | | |
| | | | | | | | 13,817 | | | | | | 10,536 | | |
Accumulated amortization and depreciation(b)(c)
|
| | | | | | | (8,092) | | | | | | (4,861) | | |
| | | | | | | $ | 5,725 | | | | | $ | 5,675 | | |
|
2021
|
| | | $ | 2,468 | | |
|
2022
|
| | | | 1,518 | | |
|
2023
|
| | | | 547 | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 4,533 | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Platform fees, net(a)(b)
|
| | | $ | 66,853 | | | | | $ | 51,424 | | |
Other revenues(c)
|
| | | | 2,711 | | | | | | 1,760 | | |
Total revenue
|
| | | $ | 69,564 | | | | | $ | 53,184 | | |
| | |
Advances(a)
|
| |
Loans
and Loan Participations(b) |
| |
Total
|
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Amounts outstanding
|
| | | $ | 35,401 | | | | | $ | 6,351 | | | | | $ | 41,752 | | |
Unamortized discount
|
| | | | — | | | | | | (893) | | | | | | (893) | | |
Allowance for credit losses
|
| | | | (121) | | | | | | (125) | | | | | | (246) | | |
Carrying value
|
| | | $ | 35,280 | | | | | $ | 5,333 | | | | | $ | 40,613 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
Amounts outstanding
|
| | | $ | 17,523 | | | | | $ | 6,064 | | | | | $ | 23,587 | | |
Unamortized discount
|
| | | | — | | | | | | (838) | | | | | | (838) | | |
Allowance for credit losses
|
| | | | (215) | | | | | | (96) | | | | | | (311) | | |
Carrying value
|
| | | $ | 17,308 | | | | | $ | 5,130 | | | | | $ | 22,438 | | |
Allowance for Credit Losses | | | | | | | | | | | | | | | | | | | |
Balance – December 31, 2018
|
| | | $ | 284 | | | | | $ | 90 | | | | | $ | 374 | | |
Provision for credit losses
|
| | | | (69) | | | | | | 794 | | | | | | 725 | | |
Realized losses
|
| | | | — | | | | | | (788) | | | | | | (788) | | |
Balance – December 31, 2019
|
| | | | 215 | | | | | | 96 | | | | | | 311 | | |
Provision for credit losses
|
| | | | (94) | | | | | | 1,444 | | | | | | 1,350 | | |
Realized losses
|
| | | | — | | | | | | (1,415) | | | | | | (1,415) | | |
Balance – December 31, 2020
|
| | | $ | 121 | | | | | $ | 125 | | | | | $ | 246 | | |
Changes in Carrying Value | | | | | | | | | | | | | | | | | | | |
Balance – December 31, 2018
|
| | | | | | | | | $ | 3,679 | | | | | $ | 3,679 | | |
Purchases, net(c)
|
| | | | | | | | | | 3,019 | | | | | | 3,019 | | |
Proceeds from principal repayments, net
|
| | | | | | | | | | (913) | | | | | | (913) | | |
Accretion of loan discount
|
| | | | | | | | | | 139 | | | | | | 139 | | |
Provision for credit losses
|
| | | | | | | | | | (794) | | | | | | (794) | | |
Balance – December 31, 2019
|
| | | | | | | | | | 5,130 | | | | | | 5,130 | | |
Purchases, net(d)
|
| | | | | | | | | | 2,839 | | | | | | 2,839 | | |
Proceeds from principal repayments, net
|
| | | | | | | | | | (1,316) | | | | | | (1,316) | | |
Accretion of loan discount
|
| | | | | | | | | | 124 | | | | | | 124 | | |
Provision for credit losses
|
| | | | | | | | | | (1,444) | | | | | | (1,444) | | |
Balance – December 31, 2020
|
| | | | | | | | | $ | 5,333 | | | | | $ | 5,333 | | |
| | |
Total
|
| |||||||||||||||
Risk Tier(a)
|
| |
Contractors
|
| |
Amount
Outstanding |
| |
% of Amount
Outstanding |
| |||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
1 Low risk
|
| | | | 78 | | | | | $ | 18,072 | | | | | | 51.0% | | |
2 Low-to-medium risk
|
| | | | 56 | | | | | | 16,700 | | | | | | 47.2 | | |
3 Medium risk
|
| | | | 4 | | | | | | 604 | | | | | | 1.7 | | |
4 Medium-to-high risk
|
| | | | — | | | | | | — | | | | | | — | | |
5 Higher risk
|
| | | | 3 | | | | | | 25 | | | | | | 0.1 | | |
| | | | | 141 | | | | | $ | 35,401 | | | | | | 100.0% | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | |
1 Low risk
|
| | | | 50 | | | | | $ | 11,021 | | | | | | 62.9% | | |
2 Low-to-medium risk
|
| | | | 31 | | | | | | 5,803 | | | | | | 33.1 | | |
3 Medium risk
|
| | | | 4 | | | | | | 663 | | | | | | 3.8 | | |
4 Medium-to-high risk
|
| | | | — | | | | | | — | | | | | | — | | |
5 Higher risk
|
| | | | 1 | | | | | | 36 | | | | | | 0.2 | | |
| | | | | 86 | | | | | $ | 17,523 | | | | | | 100.0% | | |
| | |
Total
|
| |||||||||
Payment Delinquency
|
| |
Amount
Outstanding |
| |
% of Amount
Outstanding |
| ||||||
December 31, 2020 | | | | | | | | | | | | | |
Current
|
| | | $ | 29,132 | | | | | | 82.3% | | |
Less than 30 days
|
| | | | 3,137 | | | | | | 8.9 | | |
30 days
|
| | | | 1,424 | | | | | | 4.0 | | |
60 days
|
| | | | 672 | | | | | | 1.9 | | |
90+ days(a)
|
| | | | 1,036 | | | | | | 2.9 | | |
| | | | $ | 35,401 | | | | | | 100.0% | | |
December 31, 2019 | | | | | | | | | | | | | |
Current
|
| | | $ | 15,703 | | | | | | 89.6% | | |
Less than 30 days
|
| | | | 1,228 | | | | | | 7.0 | | |
30 days
|
| | | | 268 | | | | | | 1.5 | | |
60 days
|
| | | | 64 | | | | | | 0.4 | | |
90+ days(a)
|
| | | | 260 | | | | | | 1.5 | | |
| | | | $ | 17,523 | | | | | | 100.0% | | |
| | |
At December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
Contractor
|
| |
Amount
Outstanding |
| |
% of Total
|
| |
Amount
Outstanding |
| |
% of Total
|
| ||||||||||||
1
|
| | | $ | 10,429 | | | | | | 29.5% | | | | | $ | 7,041 | | | | | | 40.2% | | |
2
|
| | | | 6,425 | | | | | | 18.1 | | | | | | 2,548 | | | | | | 14.5 | | |
3
|
| | | | 2,615 | | | | | | 7.4 | | | | | | 49 | | | | | | 0.3 | | |
4
|
| | | | 1,812 | | | | | | 5.1 | | | | | | — | | | | | | — | | |
5
|
| | | | 712 | | | | | | 2.0 | | | | | | 58 | | | | | | 0.3 | | |
6
|
| | | | 644 | | | | | | 1.8 | | | | | | 46 | | | | | | 0.3 | | |
7
|
| | | | 574 | | | | | | 1.6 | | | | | | 20 | | | | | | 0.1 | | |
8
|
| | | | 545 | | | | | | 1.5 | | | | | | 351 | | | | | | 2.0 | | |
9
|
| | | | 514 | | | | | | 1.5 | | | | | | 423 | | | | | | 2.4 | | |
10
|
| | | | 477 | | | | | | 1.3 | | | | | | — | | | | | | — | | |
Other(a) | | | | | 10,654 | | | | | | 30.2 | | | | | | 6,987 | | | | | | 39.9 | | |
| | | | $ | 35,401 | | | | | | 100.0% | | | | | $ | 17,523 | | | | | | 100.0% | | |
| | |
Loan Participations
|
| |
Bank Partner Loans
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Payment Delinquency(a)
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
% of UPB
|
| |||||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 4,409 | | | | | $ | 5,760 | | | | | | 16 | | | | | $ | 319 | | | | | | 4,425 | | | | | $ | 6,079 | | | | | | 95.7% | | |
Less than 30 days
|
| | | | 116 | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 116 | | | | | | 174 | | | | | | 2.7 | | |
30 days
|
| | | | 22 | | | | | | 38 | | | | | | 1 | | | | | | 23 | | | | | | 23 | | | | | | 61 | | | | | | 1.0 | | |
60 days
|
| | | | 7 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 11 | | | | | | 0.2 | | |
90+ days
|
| | | | 10 | | | | | | 14 | | | | | | 1 | | | | | | 12 | | | | | | 11 | | | | | | 26 | | | | | | 0.4 | | |
| | | | | 4,564 | | | | | $ | 5,997 | | | | | | 18 | | | | | $ | 354 | | | | | | 4,582 | | | | | $ | 6,351 | | | | | | 100.0% | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 3,921 | | | | | $ | 5,462 | | | | | | 12 | | | | | $ | 223 | | | | | | 3,933 | | | | | $ | 5,685 | | | | | | 93.8% | | |
Less than 30 days
|
| | | | 101 | | | | | | 158 | | | | | | 4 | | | | | | 91 | | | | | | 105 | | | | | | 249 | | | | | | 4.1 | | |
30 days
|
| | | | 21 | | | | | | 27 | | | | | | — | | | | | | — | | | | | | 21 | | | | | | 27 | | | | | | 0.4 | | |
60 days
|
| | | | 9 | | | | | | 12 | | | | | | 2 | | | | | | 64 | | | | | | 11 | | | | | | 76 | | | | | | 1.3 | | |
90+ days
|
| | | | 9 | | | | | | 15 | | | | | | 1 | | | | | | 12 | | | | | | 10 | | | | | | 27 | | | | | | 0.4 | | |
| | | | | 4,061 | | | | | $ | 5,674 | | | | | | 19 | | | | | $ | 390 | | | | | | 4,080 | | | | | $ | 6,064 | | | | | | 100.0% | | |
| | |
At December 31,
|
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||
State
|
| |
UPB
|
| |
% of Total
|
| |
UPB
|
| |
% of Total
|
| ||||||||||||
Texas
|
| | | $ | 1,203 | | | | | | 18.9% | | | | | $ | 1,189 | | | | | | 19.6% | | |
California
|
| | | | 1,111 | | | | | | 17.5 | | | | | | 1,153 | | | | | | 19.0 | | |
Florida
|
| | | | 555 | | | | | | 8.7 | | | | | | 520 | | | | | | 8.6 | | |
New York
|
| | | | 403 | | | | | | 6.3 | | | | | | 451 | | | | | | 7.4 | | |
New Jersey
|
| | | | 376 | | | | | | 5.9 | | | | | | 329 | | | | | | 5.4 | | |
Arizona
|
| | | | 312 | | | | | | 4.9 | | | | | | 297 | | | | | | 4.9 | | |
Pennsylvania
|
| | | | 274 | | | | | | 4.3 | | | | | | 292 | | | | | | 4.8 | | |
South Carolina
|
| | | | 234 | | | | | | 3.7 | | | | | | 235 | | | | | | 3.9 | | |
Missouri
|
| | | | 228 | | | | | | 3.6 | | | | | | 211 | | | | | | 3.5 | | |
Massachusetts
|
| | | | 223 | | | | | | 3.5 | | | | | | 184 | | | | | | 3.0 | | |
Other(a) | | | | | 1,432 | | | | | | 22.7 | | | | | | 1,203 | | | | | | 19.9 | | |
| | | | $ | 6,351 | | | | | | 100.0% | | | | | $ | 6,064 | | | | | | 100.0% | | |
| | | | | |
December 31,
|
| |||||||||
| | |
Balance Sheet Location
|
| |
2020
|
| |
2019
|
| ||||||
Contract derivative
|
| |
Other assets
|
| | | $ | 1,435 | | | | | $ | — | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Contract derivative(a)
|
| | | $ | 59,770 | | | | | $ | — | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Change in fair value of contract derivative, net | | | | | | | | | | | | | |
Contract derivative
|
| | | $ | 1,435 | | | | | $ | — | | |
Realized gains on contract derivative, net | | | | | | | | | | | | | |
Contract derivative
|
| | | | 103 | | | | | | — | | |
| | |
At December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average
|
| | | | | | | |||||||||
| | |
Month
Issued |
| |
Outstanding
Face Amount |
| |
Carrying
Value(a) |
| |
Maximum
Facility Size(b) |
| |
Final
Stated Maturity |
| |
Funding
Cost(c) |
| |
Life
(Years) |
| |
Carrying
Value(a) |
| ||||||||||||||||||
Revolving credit facility(d)
|
| |
Nov 2017
|
| | | $ | 14,625 | | | | | $ | 14,625 | | | | | $ | 15,000 | | | |
May 2021
|
| | | | 6.4% | | | | | | — | | | | | $ | 11,811 | | |
|
Balance at December 31, 2018
|
| | | $ | 5,301 | | |
|
Borrowings
|
| | | | 10,181 | | |
|
Repayments
|
| | | | (3,671) | | |
|
Amortization of deferred financing costs(a)
|
| | | | — | | |
|
Balance at December 31, 2019
|
| | | | 11,811 | | |
|
Borrowings
|
| | | | 8,713 | | |
|
Repayments
|
| | | | (5,899) | | |
|
Amortization of deferred financing costs(a)
|
| | | | — | | |
|
Balance at December 31, 2020
|
| | | $ | 14,625 | | |
Month of Issuance
|
| |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |||||||||
Units at December 31, 2018
|
| | | | 283,092 | | | | | | 169,956 | | | | | | 222,853 | | |
March 2019
|
| | | | 10,122 | | | | | | 6,077 | | | | | | 7,968 | | |
June 2019
|
| | | | 10,600 | | | | | | 6,364 | | | | | | 8,344 | | |
September 2019
|
| | | | 11,104 | | | | | | 6,666 | | | | | | 8,741 | | |
December 2019
|
| | | | 11,510 | | | | | | 6,910 | | | | | | 9,060 | | |
| | | | | 43,336 | | | | | | 26,017 | | | | | | 34,113 | | |
Units at December 31, 2019
|
| | | | 326,428 | | | | | | 195,973 | | | | | | 256,966 | | |
March 2020
|
| | | | 11,768 | | | | | | 7,065 | | | | | | 9,264 | | |
June 2020
|
| | | | 12,193 | | | | | | 7,320 | | | | | | 9,598 | | |
September 2020
|
| | | | 12,771 | | | | | | 7,667 | | | | | | 10,053 | | |
December 2020
|
| | | | 13,235 | | | | | | 7,947 | | | | | | 10,421 | | |
| | | | | 49,967 | | | | | | 29,999 | | | | | | 39,336 | | |
Units at December 31, 2020
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | |
| | | | | |
Exercise Price per Unit
|
| | | | | | | |||||||||||||||
Underlying Unit Class
|
| |
Date of Issuance
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted
Average(a) |
| |
Units
|
| ||||||||||||
A-1(b) | | |
Mar-16 – May-19
|
| | | $ | 78.09 | | | | | $ | 100.00 | | | | | $ | 83.58 | | | | | | 2,393 | | |
A-2
|
| |
Feb-18
|
| | | | 297.99 | | | | | | 455.52 | | | | | | 360.29 | | | | | | 12,491 | | |
| | |
Award Conditions
|
| |
Units(a)
|
| |||||||||||||||||||||||||||
Award Class
|
| |
Service(b)
|
| |
Threshold
Equity Value(c) (in millions) |
| |
Class C
|
| |
LTIP
|
| |
Total
|
| |
Authorized
|
| |||||||||||||||
C-1 Units
|
| |
4 years
|
| | | $ | 29.7 | | | | | | 52,484 | | | | | | 9,098 | | | | | | 61,582 | | | | | | 62,285 | | |
C-2 Units
|
| |
4 years
|
| | | | 87.0 | | | | | | 8,878 | | | | | | 9,015 | | | | | | 17,893 | | | | | | 19,440 | | |
C-2AD Units(d)
|
| |
4 years
|
| | | | 87.0 | | | | | | 4,739 | | | | | | 4,785 | | | | | | 9,524 | | | | | | 10,380 | | |
C-3 Units
|
| |
5 years
|
| | | | 165.0 | | | | | | 82,700 | | | | | | 26,068 | | | | | | 108,768 | | | | | | 150,000 | | |
C-3AD Units(d)
|
| |
5 years
|
| | | | 165.0 | | | | | | 85,602 | | | | | | 22,094 | | | | | | 107,696 | | | | | | 155,853 | | |
| | | | | | | | | | | | | | 234,403 | | | | | | 71,060 | | | | | | 305,463 | | | | | | 397,958 | | |
Award Class
|
| |
Class C
|
| |
LTIP
|
| |
Total
|
| |||||||||
C-2AD Units
|
| | | | — | | | | | | 1,268 | | | | | | 1,268 | | |
C-3AD Units
|
| | | | 48,701 | | | | | | 13,731 | | | | | | 62,432 | | |
| | | | | 48,701 | | | | | | 14,999 | | | | | | 63,700 | | |
| | |
Class C
|
| |
LTIP
|
| ||||||||||||||||||
| | |
Per Unit
|
| |
Units
|
| |
Per Unit
|
| |
Units
|
| ||||||||||||
December 31, 2018
|
| | | $ | 11.10 | | | | | | 77,097 | | | | | $ | 34.72 | | | | | | 21,514 | | |
Issued
|
| | | | 16.12 | | | | | | 167,097 | | | | | | 13.91 | | | | | | 49,095 | | |
Converted to Class C-1 Units
|
| | | | 22.87 | | | | | | (3,846) | | | | | | 63.82 | | | | | | (1,791) | | |
Converted to Class C-2 Units
|
| | | | 11.12 | | | | | | (3,030) | | | | | | 11.12 | | | | | | (2,109) | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | 15.23 | | | | | | (2,663) | | |
December 31, 2019
|
| | | | 14.45 | | | | | | 237,318 | | | | | | 19.54 | | | | | | 64,046 | | |
Issued
|
| | | | 23.62 | | | | | | 1,205 | | | | | | 23.62 | | | | | | 14,678 | | |
Converted to Class C-1 Units
|
| | | | 20.11 | | | | | | (1,095) | | | | | | 40.19 | | | | | | (1,607) | | |
Converted to Class C-2 Units
|
| | | | 11.12 | | | | | | (3,025) | | | | | | 17.36 | | | | | | (3,613) | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | 18.61 | | | | | | (2,444) | | |
December 31, 2020
|
| | | | 14.51 | | | | | | 234,403 | | | | | | 20.06 | | | | | | 71,060 | | |
Vesting Condition
|
| |
Weighted
Average Recognition Period |
| |
Class C
|
| |
LTIP
|
| ||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||
Time-based service
|
| |
0.7 yrs
|
| | | | 1,694 | | | | | $ | 4 | | | | | | 4,434 | | | | | $ | 32 | | |
Performance-based
|
| |
n.a.
|
| | | | 141,848 | | | | | | 1,922 | | | | | | 30,429 | | | | | | 749 | | |
Multiple(a) | | |
n.a.
|
| | | | 90,861 | | | | | | 1,459 | | | | | | 36,197 | | | | | | 593 | | |
| | | | | | | | 234,403 | | | | | $ | 3,385 | | | | | | 71,060 | | | | | $ | 1,374 | | |
| | |
Principal
Balance or Notional Amount |
| |
Carrying
Value |
| |
Fair Value
|
| |||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Receivables:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan participations,
held-for-investment |
| | | $ | 5,997 | | | | | $ | 5,029 | | | | | $ | — | | | | | $ | — | | | | | $ | 5,140 | | | | | $ | 5,140 | | |
Loans, held-for-investment
|
| | | | 354 | | | | | | 304 | | | | | | — | | | | | | — | | | | | | 310 | | | | | | 310 | | |
Cash and cash equivalents
|
| | | | 49,583 | | | | | | 49,583 | | | | | | 49,583 | | | | | | — | | | | | | — | | | | | | 49,583 | | |
Restricted cash
|
| | | | 3,122 | | | | | | 3,122 | | | | | | 3,122 | | | | | | — | | | | | | — | | | | | | 3,122 | | |
Contract derivative
|
| | | | 59,770 | | | | | | 1,435 | | | | | | — | | | | | | — | | | | | | 1,435 | | | | | | 1,435 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt
|
| | | | 14,625 | | | | | | 14,625 | | | | | | — | | | | | | — | | | | | | 14,625 | | | | | | 14,625 | | |
Warrants
|
| | | | 4,700 | | | | | | 5,643 | | | | | | — | | | | | | — | | | | | | 5,643 | | | | | | 5,643 | | |
Guarantee obligation
|
| | | | n.a. | | | | | | 839 | | | | | | — | | | | | | — | | | | | | 839 | | | | | | 839 | | |
December 31, 2019 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Receivables:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan participations, held-for-investment
|
| | | | 5,674 | | | | | | 4,796 | | | | | | — | | | | | | — | | | | | | 5,400 | | | | | | 5,400 | | |
Loans, held-for-investment
|
| | | | 390 | | | | | | 334 | | | | | | — | | | | | | — | | | | | | 340 | | | | | | 340 | | |
Cash and cash equivalents
|
| | | | 47,341 | | | | | | 47,341 | | | | | | 47,341 | | | | | | — | | | | | | — | | | | | | 47,341 | | |
Restricted cash
|
| | | | 4,315 | | | | | | 4,315 | | | | | | 4,315 | | | | | | — | | | | | | — | | | | | | 4,315 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt
|
| | | | 11,811 | | | | | | 11,811 | | | | | | — | | | | | | — | | | | | | 11,811 | | | | | | 11,811 | | |
Warrants
|
| | | | 4,700 | | | | | | 133 | | | | | | — | | | | | | — | | | | | | 133 | | | | | | 133 | | |
Guarantee obligation
|
| | | | n.a. | | | | | | 75 | | | | | | — | | | | | | — | | | | | | 75 | | | | | | 75 | | |
| | |
Assets
|
| |
Liabilities
|
| ||||||
| | |
Contract
Derivative |
| |
Warrants
|
| ||||||
Balance – December 31, 2018 | | | | | | | | | | | | | |
Transfers(a) | | | | $ | — | | | | | $ | 19 | | |
Transfers to Level 3
|
| | | | — | | | | | | — | | |
Transfers from Level 3
|
| | | | — | | | | | | — | | |
Gains (losses) included in net income(b) | | | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | 114 | | |
Included in change in fair value of contract derivative, net
|
| | | | — | | | | | | — | | |
Included in realized gains on contract derivative, net
|
| | | | — | | | | | | — | | |
Payments, net
|
| | | | — | | | | | | — | | |
Balance – December 31, 2019 | | | | | | | | | | | | | |
Transfers(a) | | | | | — | | | | | | 133 | | |
Transfers to Level 3
|
| | | | — | | | | | | — | | |
Transfers from Level 3
|
| | | | — | | | | | | — | | |
Gains (losses) included in net income(b) | | | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | 5,510 | | |
Included in change in fair value of contract derivative, net
|
| | | | 1,435 | | | | | | — | | |
Included in realized gains on contract derivative, net
|
| | | | 103 | | | | | | — | | |
Payments, net
|
| | | | (103) | | | | | | — | | |
Balance – December 31, 2020
|
| | |
$
|
1,435
|
| | | |
$
|
5,643
|
| |
| | |
Discount Rate
|
| |
Weighted
Average Life (Years) |
| ||||||
December 31, 2020
|
| | | | 8.1% | | | | | | 0.3 | | |
December 31, 2019
|
| | | | n.a. | | | | | | n.a. | | |
|
2021
|
| | | $ | 1,099 | | |
|
2022
|
| | | | 1,010 | | |
|
2023
|
| | | | 680 | | |
|
2024
|
| | | | 699 | | |
|
2025
|
| | | | 335 | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 3,823 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 62,521 | | | | | $ | 49,583 | | |
Restricted cash
|
| | | | 3,861 | | | | | | 3,122 | | |
Advances (net of allowance for credit losses of $211 and $121)
|
| | | | 40,768 | | | | | | 35,280 | | |
Financing receivables (net of allowance for credit losses of $111 and $125)
|
| | | | 4,707 | | | | | | 5,333 | | |
Property and equipment, net
|
| | | | 5,693 | | | | | | 5,725 | | |
Due from affiliates
|
| | | | 1,839 | | | | | | — | | |
Other assets
|
| | | | 4,340 | | | | | | 7,030 | | |
Total assets
|
| | | $ | 123,729 | | | | | $ | 106,073 | | |
Liabilities, Temporary Equity, and Members’ Equity | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 18,873 | | | | | $ | 15,782 | | |
Funding commitments
|
| | | | 22,164 | | | | | | 18,386 | | |
Debt
|
| | | | 20,613 | | | | | | 14,625 | | |
Distributions payable
|
| | | | — | | | | | | 7,522 | | |
Due to affiliates
|
| | | | 761 | | | | | | — | | |
Warrants, at fair value
|
| | | | 9,708 | | | | | | 5,643 | | |
Other liabilities
|
| | | | 1,076 | | | | | | 1,502 | | |
Total liabilities
|
| | | | 73,195 | | | | | | 63,460 | | |
Commitments and Contingencies | | | | | | | | | | | | | |
Temporary Equity | | | | | | | | | | | | | |
Preferred class A-3 unit members’ capital; 403,946 and 376,395 units authorized, issued, and outstanding as of June 30, 2021 and December 31,2020, respectively
|
| | | | 338,620 | | | | | | 260,428 | | |
Preferred class A-2 unit members’ capital; 242,512 and 225,972 units authorized, issued, and outstanding as of June 30, 2021 and December 31,2020, respectively
|
| | | | 213,218 | | | | | | 154,286 | | |
Preferred class A-1 unit members’ capital; 317,989 and 296,302 units authorized, issued, and outstanding as of June 30, 2021 and December 31,2020, respectively
|
| | | | 279,554 | | | | | | 202,045 | | |
Common unit members’ capital; 78,717 units authorized, issued, and outstanding as of June 30, 2021 and December 31,2020
|
| | | | 68,296 | | | | | | 47,757 | | |
Members’ Equity | | | | | | | | | | | | | |
Other ownership interests’ capital
|
| | | | 1,457 | | | | | | 1,439 | | |
Accumulated deficit
|
| | | | (850,611) | | | | | | (623,342) | | |
Total members’ equity
|
| | | | (849,154) | | | | | | (621,903) | | |
Total liabilities, temporary equity, and members’ equity
|
| | | $ | 123,729 | | | | | $ | 106,073 | | |
| | |
For the Three Months
Ended June 30, |
| |
For the Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue
|
| | | $ | 26,203 | | | | | $ | 10,199 | | | | | $ | 50,990 | | | | | $ | 23,272 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below)
|
| | | | 5,337 | | | | | | 2,300 | | | | | | 10,191 | | | | | | 5,247 | | |
Compensation and benefits
|
| | | | 8,108 | | | | | | 6,273 | | | | | | 16,120 | | | | | | 12,723 | | |
Selling, general, and administrative
|
| | | | 1,204 | | | | | | 542 | | | | | | 3,120 | | | | | | 1,822 | | |
Property and technology
|
| | | | 1,420 | | | | | | 1,065 | | | | | | 2,628 | | | | | | 2,048 | | |
Depreciation and amortization
|
| | | | 801 | | | | | | 815 | | | | | | 1,610 | | | | | | 1,618 | | |
Provision for losses
|
| | | | 436 | | | | | | 354 | | | | | | 1,172 | | | | | | 478 | | |
Management fees to affiliate
|
| | | | 100 | | | | | | 100 | | | | | | 200 | | | | | | 200 | | |
| | | | | 17,406 | | | | | | 11,449 | | | | | | 35,041 | | | | | | 24,136 | | |
Operating income
|
| | | | 8,797 | | | | | | (1,250) | | | | | | 15,949 | | | | | | (864) | | |
Other Income (Expense), Net | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 112 | | | | | | 119 | | | | | | 253 | | | | | | 276 | | |
Interest expense
|
| | | | (317) | | | | | | (169) | | | | | | (572) | | | | | | (328) | | |
Change in fair value of warrant liabilities
|
| | | | (1,451) | | | | | | (13) | | | | | | (4,065) | | | | | | 29 | | |
Change in fair value of contract derivatives, net
|
| | | | 69 | | | | | | 184 | | | | | | (787) | | | | | | 455 | | |
Realized gains on contract derivatives, net
|
| | | | 719 | | | | | | 89 | | | | | | 2,986 | | | | | | 121 | | |
Other income (expense)
|
| | | | 209 | | | | | | (114) | | | | | | 621 | | | | | | (390) | | |
Business combination expenses
|
| | | | (2,895) | | | | | | — | | | | | | (6,482) | | | | | | — | | |
| | | | | (3,554) | | | | | | 96 | | | | | | (8,046) | | | | | | 163 | | |
Net Income (Loss)
|
| | | $ | 5,243 | | | | | $ | (1,154) | | | | | $ | 7,903 | | | | | $ | (701) | | |
| | |
Units
|
| |
Temporary Equity
|
| | |
Units
|
| |
Members’ Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |
Common
Units |
| |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |
Common
Units |
| | |
Other
Ownership Interests |
| |
Other
Ownership Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Equity |
| ||||||||||||||||||||||||||||||||||||
March 31, 2021
|
| | | | 389,852 | | | | | | 234,051 | | | | | | 306,895 | | | | | | 78,717 | | | | | $ | 319,772 | | | | | $ | 196,340 | | | | | $ | 257,301 | | | | | $ | 59,836 | | | | | | | 54,867 | | | | | $ | 1,450 | | | | | $ | (789,415) | | | | | $ | (787,965) | | |
Preferred distributions, paid in-kind
|
| | | | 14,094 | | | | | | 8,461 | | | | | | 11,094 | | | | | | — | | | | | | 11,815 | | | | | | 7,438 | | | | | | 9,752 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (29,005) | | | | | | (29,005) | | |
Change in temporary equity
redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,033 | | | | | | 9,440 | | | | | | 12,501 | | | | | | 8,460 | | | | | | | — | | | | | | — | | | | | | (37,434) | | | | | | (37,434) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 1,594 | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,243 | | | | | | 5,243 | | |
June 30, 2021
|
| | | | 403,946 | | | | | | 242,512 | | | | | | 317,989 | | | | | | 78,717 | | | | | $ | 338,620 | | | | | $ | 213,218 | | | | | $ | 279,554 | | | | | $ | 68,296 | | | | | | | 56,461 | | | | | $ | 1,457 | | | | | $ | (850,611) | | | | | $ | (849,154) | | |
March 31, 2020
|
| | | | 338,196 | | | | | | 203,038 | | | | | | 266,230 | | | | | | 78,717 | | | | | $ | 74,350 | | | | | $ | 15,096 | | | | | $ | 18,556 | | | | | $ | 2,195 | | | | | | | 47,376 | | | | | $ | 1,390 | | | | | $ | (71,672) | | | | | $ | (70,282) | | |
Preferred distributions, paid in-kind
|
| | | | 12,193 | | | | | | 7,320 | | | | | | 9,598 | | | | | | — | | | | | | 2,397 | | | | | | 561 | | | | | | 692 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (3,650) | | | | | | (3,650) | | |
Change in temporary equity
redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,250) | | | | | | 481 | | | | | | 636 | | | | | | 190 | | | | | | | — | | | | | | — | | | | | | (57) | | | | | | (57) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,176 | | | | | | 20 | | | | | | — | | | | | | 20 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (1,154) | | | | | | (1,154) | | |
June 30, 2020
|
| | | | 350,389 | | | | | | 210,358 | | | | | | 275,828 | | | | | | 78,717 | | | | | $ | 75,497 | | | | | $ | 16,138 | | | | | $ | 19,884 | | | | | $ | 2,385 | | | | | | | 49,552 | | | | | $ | 1,410 | | | | | $ | (76,533) | | | | | $ | (75,123) | | |
December 31, 2020
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | | | | | 78,717 | | | | | $ | 260,428 | | | | | $ | 154,286 | | | | | $ | 202,045 | | | | | $ | 47,757 | | | | | | | 53,105 | | | | | $ | 1,439 | | | | | $ | (623,342) | | | | | $ | (621,903) | | |
Preferred distributions, paid in-kind
|
| | | | 27,551 | | | | | | 16,540 | | | | | | 21,687 | | | | | | — | | | | | | 22,852 | | | | | | 14,216 | | | | | | 18,634 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (55,702) | | | | | | (55,702) | | |
Change in temporary equity
redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,340 | | | | | | 44,716 | | | | | | 58,875 | | | | | | 20,539 | | | | | | | — | | | | | | — | | | | | | (179,470) | | | | | | (179,470) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 3,356 | | | | | | 18 | | | | | | — | | | | | | 18 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 7,903 | | | | | | 7,903 | | |
June 30, 2021
|
| | | | 403,946 | | | | | | 242,512 | | | | | | 317,989 | | | | | | 78,717 | | | | | $ | 338,620 | | | | | $ | 213,218 | | | | | $ | 279,554 | | | | | $ | 68,296 | | | | | | | 56,461 | | | | | $ | 1,457 | | | | | $ | (850,611) | | | | | $ | (849,154) | | |
December 31, 2019
|
| | | | 326,428 | | | | | | 195,973 | | | | | | 256,966 | | | | | | 78,717 | | | | | $ | 76,519 | | | | | $ | 21,867 | | | | | $ | 27,042 | | | | | $ | 3,362 | | | | | | | 43,765 | | | | | $ | 1,313 | | | | | $ | (90,718) | | | | | $ | (89,405) | | |
Preferred distributions, paid in-kind
|
| | | | 23,961 | | | | | | 14,385 | | | | | | 18,862 | | | | | | — | | | | | | 4,715 | | | | | | 1,086 | | | | | | 1,338 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (7,139) | | | | | | (7,139) | | |
Change in temporary equity
redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,737) | | | | | | (6,815) | | | | | | (8,496) | | | | | | (977) | | | | | | | — | | | | | | — | | | | | | 22,025 | | | | | | 22,025 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,787 | | | | | | 97 | | | | | | — | | | | | | 97 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (701) | | | | | | (701) | | |
June 30, 2020
|
| | | | 350,389 | | | | | | 210,358 | | | | | | 275,828 | | | | | | 78,717 | | | | | $ | 75,497 | | | | | $ | 16,138 | | | | | $ | 19,884 | | | | | $ | 2,385 | | | | | | | 49,552 | | | | | $ | 1,410 | | | | | $ | (76,533) | | | | | $ | (75,123) | | |
| | |
For the Six Months Ended
June 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 7,903 | | | | | $ | (701) | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,698 | | | | | | 1,677 | | |
Provision for losses
|
| | | | 1,172 | | | | | | 478 | | |
Change in fair value of warrant liabilities
|
| | | | 4,065 | | | | | | (29) | | |
Change in fair value of contract derivatives, net
|
| | | | 787 | | | | | | (455) | | |
Other expense (income)
|
| | | | (621) | | | | | | 390 | | |
Unit-based payment arrangements
|
| | | | 18 | | | | | | 97 | | |
Increase (decrease) in operating capital:
|
| | | | | | | | | | | | |
Increase in advances
|
| | | | (5,673) | | | | | | (3,964) | | |
Increase in due from affiliates
|
| | | | (1,839) | | | | | | — | | |
Decrease (increase) in other assets
|
| | | | 2,190 | | | | | | (364) | | |
Increase in accounts payable and accrued expenses
|
| | | | 2,664 | | | | | | 147 | | |
Increase (decrease) in funding commitments
|
| | | | 3,779 | | | | | | (7,487) | | |
Increase in due to affiliates
|
| | | | 761 | | | | | | — | | |
Increase (decrease) in other liabilities
|
| | | | 202 | | | | | | (6) | | |
Net cash provided by (used in) operating activities
|
| | | | 17,106 | | | | | | (10,217) | | |
Cash Flows From Investing Activities | | | | | | | | | | | | | |
Return of investments in loan pool participation and loan principal repayments
|
| | | | 832 | | | | | | 625 | | |
Payments to acquire loans and participations in loan pools
|
| | | | (1,170) | | | | | | (1,487) | | |
Payments to acquire property and equipment
|
| | | | (1,066) | | | | | | (1,614) | | |
Net cash used in investing activities
|
| | | | (1,404) | | | | | | (2,476) | | |
Cash Flows From Financing Activities | | | | | | | | | | | | | |
Proceeds from borrowings under line of credit
|
| | | | 20,746 | | | | | | 5,064 | | |
Repayments of borrowings under line of credit
|
| | | | (14,758) | | | | | | (5,898) | | |
Payment of capital distributions
|
| | | | (7,522) | | | | | | (1,987) | | |
Payment of debt issuance costs
|
| | | | (491) | | | | | | — | | |
Net cash used in financing activities
|
| | | | (2,025) | | | | | | (2,821) | | |
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
| | | | 13,677 | | | | | | (15,514) | | |
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
| | | | 52,705 | | | | | | 51,656 | | |
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
| | | $ | 66,382 | | | | | $ | 36,142 | | |
Supplemental Disclosure of Cash Flow Information
|
| | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | $ | 537 | | | | | $ | 278 | | |
Noncash Investing and Financing Activities
|
| | | | | | | | | | | | |
Preferred dividends, paid in-kind
|
| | | $ | 55,702 | | | | | $ | 7,139 | | |
Change in temporary equity redemption value
|
| | | | 179,470 | | | | | | (22,025) | | |
Level
|
| |
Measurement
|
|
1 | | | Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. | |
2 | | | Inputs are other than quoted prices that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability. | |
3 | | | Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. | |
Level
|
| |
Financial Instrument
|
| |
Measurement
|
|
1 | | | Cash and cash equivalents and restricted cash | | | Estimates of fair value are measured using observable, quoted market prices, or Level 1 inputs | |
3 | | | Loans and loan participations, held-for-investment | | | Estimated fair value is generally determined by discounting the expected future cash flows using inputs such as discount rates. | |
| | | Contract derivative | | | Estimated fair value based upon discounted expected future cash flows arising from the contract. | |
| | | Warrants | | | Estimated fair value based upon quarterly valuation estimates of Sunlight’s equity, based upon fair value inputs provided by an independent valuation firm applied to Sunlight’s capital structure. | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Cash and cash equivalents
|
| | | $ | 62,521 | | | | | $ | 49,583 | | |
Restricted cash and cash equivalents
|
| | | | 3,861 | | | | | | 3,122 | | |
Total cash, cash equivalents, and restricted cash shown in the Condensed Consolidated Statement of Cash Flows
|
| | | $ | 66,382 | | | | | $ | 52,705 | | |
| 1 | | | Low Risk | | | The counterparty has demonstrated low risk characteristics. The counterparty is a well-established company within the applicable industry, with low commercial credit risk, excellent reputational risk (e.g. online ratings, low complaint levels), and an excellent financial risk assessment. | |
| 2 | | | Low-to-Medium Risk | | | The counterparty has demonstrated low to medium risk characteristics. The counterparty is a well-established company within the applicable industry, with low to medium commercial credit risk, excellent to above average reputational risk (e.g. online ratings, lower complaint levels), and/or an excellent to above average financial risk assessment. | |
| 3 | | | Medium Risk | | | The counterparty has demonstrated medium risk characteristics. The counterparty may be a less established company within the applicable industry than risk tier “1” or “2”, with medium commercial credit risk, excellent to average reputational risk (e.g., online ratings, average complaint levels), and/or an excellent to average financial risk assessment. | |
| 4 | | | Medium-to-High Risk | | | The counterparty has demonstrated medium to high risk characteristics. The counterparty is likely to be a less established company within the applicable industry than risk tiers “1” through “3,” with medium to high commercial credit risk, excellent to below average reputational risk (e.g. online ratings, higher complaint levels), and/or an excellent to below average financial risk assessment. | |
| 5 | | | Higher Risk | | | The counterparty has demonstrated higher risk characteristics. The counterparty is a less established company within the applicable industry, with higher commercial credit risk, and/or below average reputational risk (e.g. online ratings, higher complaint levels), and/or below average financial risk assessment. Tier “5” advance approvals will be approved on an exception basis. | |
| | | | | |
Carrying Value
|
| |||||||||
Asset Category
|
| |
Estimated
Useful Life, in Years |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Furniture, fixtures, and equipment
|
| |
7 years
|
| | | $ | 555 | | | | | $ | 555 | | |
Computer hardware
|
| |
5 years
|
| | | | 1,034 | | | | | | 868 | | |
Computer software(a)
|
| |
1-3 years
|
| | | | 13,385 | | | | | | 11,973 | | |
Leasehold improvements
|
| |
Shorter of life of
improvement or lease term |
| | | | 421 | | | | | | 421 | | |
| | | | | | | | 15,395 | | | | | | 13,817 | | |
Accumulated amortization and depreciation(b)(c)
|
| | | | | | | (9,702) | | | | | | (8,092) | | |
| | | | | | | $ | 5,693 | | | | | $ | 5,725 | | |
|
July 1, through December 31, 2021
|
| | | $ | 1,338 | | |
|
2022
|
| | | | 1,969 | | |
|
2023
|
| | | | 1,044 | | |
|
2024
|
| | | | 162 | | |
|
2025
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 4,513 | | |
| | |
For the Three
Months Ended June 30, |
| |
For the Six
Months Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Platform fees, net(a)
|
| | | $ | 25,112 | | | | | $ | 9,599 | | | | | $ | 48,774 | | | | | $ | 22,082 | | |
Other revenues(b)
|
| | | | 1,091 | | | | | | 600 | | | | | | 2,216 | | | | | | 1,190 | | |
| | | | $ | 26,203 | | | | | $ | 10,199 | | | | | $ | 50,990 | | | | | $ | 23,272 | | |
| | |
Advances(a)
|
| |
Loans and
Loan Participations(b) |
| |
Total
|
| |||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | |
Amounts outstanding
|
| | | $ | 40,979 | | | | | $ | 5,599 | | | | | $ | 46,578 | | |
Unamortized discount
|
| | | | — | | | | | | (781) | | | | | | (781) | | |
Allowance for credit losses
|
| | | | (211) | | | | | | (111) | | | | | | (322) | | |
Carrying value
|
| | | $ | 40,768 | | | | | $ | 4,707 | | | | | $ | 45,475 | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Amounts outstanding
|
| | | $ | 35,401 | | | | | $ | 6,351 | | | | | $ | 41,752 | | |
Unamortized discount
|
| | | | — | | | | | | (893) | | | | | | (893) | | |
Allowance for credit losses
|
| | | | (121) | | | | | | (125) | | | | | | (246) | | |
Carrying value
|
| | | $ | 35,280 | | | | | $ | 5,333 | | | | | $ | 40,613 | | |
| | |
For the Three
Months Ended June 30, |
| |
For the Six
Months Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Allowance for Credit Losses — Advances | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 101 | | | | | $ | 79 | | | | | $ | 121 | | | | | $ | 215 | | |
Provision for credit losses
|
| | | | 110 | | | | | | 60 | | | | | | 90 | | | | | | (76) | | |
Ending Balance
|
| | | $ | 211 | | | | | $ | 139 | | | | | $ | 211 | | | | | $ | 139 | | |
Allowance for Credit Losses — Loans and Loan Participations | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 114 | | | | | $ | 65 | | | | | $ | 125 | | | | | $ | 96 | | |
Provision for credit losses
|
| | | | 326 | | | | | | 294 | | | | | | 1,082 | | | | | | 554 | | |
Realized losses
|
| | | | (329) | | | | | | (276) | | | | | | (1,096) | | | | | | (567) | | |
Ending Balance
|
| | | $ | 111 | | | | | $ | 83 | | | | | $ | 111 | | | | | $ | 83 | | |
Changes in Carrying Value — Loans and Loan Participations | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 5,065 | | | | | $ | 5,577 | | | | | $ | 5,333 | | | | | $ | 5,130 | | |
Purchases, net(a)
|
| | | | 328 | | | | | | 568 | | | | | | 1,170 | | | | | | 1,487 | | |
Proceeds from principal repayments, net
|
| | | | (413) | | | | | | (351) | | | | | | (832) | | | | | | (625) | | |
Accretion of loan discount
|
| | | | 53 | | | | | | 44 | | | | | | 118 | | | | | | 106 | | |
Provision for credit losses
|
| | | | (326) | | | | | | (294) | | | | | | (1,082) | | | | | | (554) | | |
Ending Balance
|
| | | $ | 4,707 | | | | | $ | 5,544 | | | | | $ | 4,707 | | | | | $ | 5,544 | | |
| | |
Total
|
| |||||||||||||||
Risk Tier(a)
|
| |
Contractors
|
| |
Amount
Outstanding |
| |
% of Amount
Outstanding |
| |||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | |
1 Low risk
|
| | | | 74 | | | | | $ | 23,783 | | | | | | 58.0% | | |
2 Low-to-medium risk
|
| | | | 55 | | | | | | 17,013 | | | | | | 41.5 | | |
3 Medium risk
|
| | | | 4 | | | | | | 157 | | | | | | 0.4 | | |
4 Medium-to-high risk
|
| | | | — | | | | | | — | | | | | | — | | |
5 Higher risk
|
| | | | 2 | | | | | | 26 | | | | | | 0.1 | | |
| | | | | 135 | | | | | $ | 40,979 | | | | | | 100.0% | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | |
1 Low risk
|
| | | | 78 | | | | | $ | 18,072 | | | | | | 51.0% | | |
2 Low-to-medium risk
|
| | | | 56 | | | | | | 16,700 | | | | | | 47.2 | | |
3 Medium risk
|
| | | | 4 | | | | | | 604 | | | | | | 1.7 | | |
4 Medium-to-high risk
|
| | | | — | | | | | | — | | | | | | — | | |
5 Higher risk
|
| | | | 3 | | | | | | 25 | | | | | | 0.1 | | |
| | | | | 141 | | | | | $ | 35,401 | | | | | | 100.0% | | |
Payment Delinquency
|
| |
Amount
Outstanding |
| |
% of Amount
Outstanding |
| ||||||
June 30, 2021 | | | | | | | | | | | | | |
Current
|
| | | $ | 39,418 | | | | | | 96.2% | | |
Less than 30 days
|
| | | | 833 | | | | | | 2.0 | | |
30 days
|
| | | | 90 | | | | | | 0.2 | | |
60 days
|
| | | | 128 | | | | | | 0.3 | | |
90+ days(a)
|
| | | | 510 | | | | | | 1.3 | | |
| | | | $ | 40,979 | | | | | | 100.0% | | |
December 31, 2020 | | | | | | | | | | | | | |
Current
|
| | | $ | 29,132 | | | | | | 82.3% | | |
Less than 30 days
|
| | | | 3,137 | | | | | | 8.9 | | |
30 days
|
| | | | 1,424 | | | | | | 4.0 | | |
60 days
|
| | | | 672 | | | | | | 1.9 | | |
90+ days(a)
|
| | | | 1,036 | | | | | | 2.9 | | |
| | | | $ | 35,401 | | | | | | 100.0% | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
Contractor
|
| |
Amount
Outstanding |
| |
% of
Total |
| |
Amount
Outstanding |
| |
% of
Total |
| ||||||||||||
1
|
| | | $ | 11,059 | | | | | | 27.0% | | | | | $ | 10,429 | | | | | | 29.5% | | |
2
|
| | | | 5,642 | | | | | | 13.8 | | | | | | 6,425 | | | | | | 18.1 | | |
3
|
| | | | 4,998 | | | | | | 12.2 | | | | | | 295 | | | | | | 0.8 | | |
4
|
| | | | 2,989 | | | | | | 7.3 | | | | | | 141 | | | | | | 0.4 | | |
5
|
| | | | 2,934 | | | | | | 7.2 | | | | | | — | | | | | | — | | |
6
|
| | | | 1,690 | | | | | | 4.1 | | | | | | 437 | | | | | | 1.2 | | |
7
|
| | | | 1,501 | | | | | | 3.7 | | | | | | 1,812 | | | | | | 5.1 | | |
8
|
| | | | 500 | | | | | | 1.2 | | | | | | 257 | | | | | | 0.7 | | |
9
|
| | | | 481 | | | | | | 1.2 | | | | | | 36 | | | | | | 0.1 | | |
10
|
| | | | 445 | | | | | | 1.1 | | | | | | — | | | | | | — | | |
Other(a) | | | | | 8,740 | | | | | | 21.2 | | | | | | 15,569 | | | | | | 44.1 | | |
| | | | $ | 40,979 | | | | | | 100.0% | | | | | $ | 35,401 | | | | | | 100.0% | | |
| | |
Loan Participations
|
| |
Bank Partner Loans
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Payment Delinquency(a)
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
% of UPB
|
| |||||||||||||||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 4,086 | | | | | $ | 5,041 | | | | | | 18 | | | | | $ | 347 | | | | | | 4,104 | | | | | $ | 5,388 | | | | | | 96.2% | | |
Less than 30 days
|
| | | | 124 | | | | | | 177 | | | | | | — | | | | | | — | | | | | | 124 | | | | | | 177 | | | | | | 3.2 | | |
30 days
|
| | | | 11 | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 11 | | | | | | 14 | | | | | | 0.3 | | |
60 days
|
| | | | 5 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 10 | | | | | | 0.2 | | |
90+ days
|
| | | | 9 | | | | | | 10 | | | | | | — | | | | | | — | | | | | | 9 | | | | | | 10 | | | | | | 0.1 | | |
| | | | | 4,235 | | | | | $ | 5,252 | | | | | | 18 | | | | | $ | 347 | | | | | | 4,253 | | | | | $ | 5,599 | | | | | | 100.0% | | |
December 31, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 4,409 | | | | | $ | 5,760 | | | | | | 16 | | | | | $ | 319 | | | | | | 4,425 | | | | | $ | 6,079 | | | | | | 95.7% | | |
Less than 30 days
|
| | | | 116 | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 116 | | | | | | 174 | | | | | | 2.7 | | |
30 days
|
| | | | 22 | | | | | | 38 | | | | | | 1 | | | | | | 23 | | | | | | 23 | | | | | | 61 | | | | | | 1.0 | | |
60 days
|
| | | | 7 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 11 | | | | | | 0.2 | | |
90+ days
|
| | | | 10 | | | | | | 14 | | | | | | 1 | | | | | | 12 | | | | | | 11 | | | | | | 26 | | | | | | 0.4 | | |
| | |
Loan
Participations |
| |
Bank Partner
Loans |
| |
Total
|
| |||||||||||||||||||||||||||||||||
Payment Delinquency(a)
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
% of UPB
|
| |||||||||||||||||||||
| | | | | 4,564 | | | | | $ | 5,997 | | | | | | 18 | | | | | $ | 354 | | | | | | 4,582 | | | | | $ | 6,351 | | | | | | 100.0% | | |
|
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||||||||||||||
State
|
| |
UPB
|
| |
% of Total
|
| |
UPB
|
| |
% of Total
|
| ||||||||||||
Texas
|
| | | $ | 1,055 | | | | | | 18.8% | | | | | $ | 1,203 | | | | | | 18.9% | | |
California
|
| | | | 985 | | | | | | 17.6 | | | | | | 1,111 | | | | | | 17.5 | | |
Florida
|
| | | | 489 | | | | | | 8.7 | | | | | | 555 | | | | | | 8.7 | | |
New York
|
| | | | 365 | | | | | | 6.5 | | | | | | 403 | | | | | | 6.3 | | |
New Jersey
|
| | | | 339 | | | | | | 6.1 | | | | | | 376 | | | | | | 5.9 | | |
Arizona
|
| | | | 259 | | | | | | 4.6 | | | | | | 312 | | | | | | 4.9 | | |
Pennsylvania
|
| | | | 236 | | | | | | 4.2 | | | | | | 274 | | | | | | 4.3 | | |
Massachusetts
|
| | | | 212 | | | | | | 3.8 | | | | | | 223 | | | | | | 3.5 | | |
Missouri
|
| | | | 207 | | | | | | 3.7 | | | | | | 228 | | | | | | 3.6 | | |
South Carolina
|
| | | | 203 | | | | | | 3.6 | | | | | | 234 | | | | | | 3.7 | | |
Other(a) | | | | | 1,249 | | | | | | 22.4 | | | | | | 1,432 | | | | | | 22.7 | | |
| | | | $ | 5,599 | | | | | | 100.0% | | | | | $ | 6,351 | | | | | | 100.0% | | |
| | |
Balance Sheet
Location |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Contract derivative 1
|
| |
Other assets
|
| | | $ | 415 | | | | | $ | 1,435 | | |
Contract derivative 2
|
| |
Other assets
|
| | | | 233 | | | | | | — | | |
| | | | | | | $ | 648 | | | | | $ | 1,435 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Contract derivative 1(a)
|
| | | $ | 27,143 | | | | | $ | 59,770 | | |
Contract derivative 2(b)
|
| | | | 23,928 | | | | | | n.a. | | |
| | |
For the Three
Months Ended June 30, |
| |
For the Six
Months Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Change in fair value of contract derivatives, net | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract derivative 1
|
| | | $ | 28 | | | | | $ | 184 | | | | | $ | (1,020) | | | | | $ | 455 | | |
Contract derivative 2
|
| | | | 41 | | | | | | n.a. | | | | | | 233 | | | | | | n.a. | | |
| | | | $ | 69 | | | | | $ | 184 | | | | | $ | (787) | | | | | $ | 455 | | |
Realized gains on contract derivatives, net | | | | | | | | | | | | | | | | | | | | | | | | | |
Contract derivative 1
|
| | | $ | 678 | | | | | $ | 89 | | | | | $ | 2,945 | | | | | $ | 121 | | |
Contract derivative 2
|
| | | | 41 | | | | | | n.a. | | | | | | 41 | | | | | | n.a. | | |
| | | | $ | 719 | | | | | $ | 89 | | | | | $ | 2,986 | | | | | $ | 121 | | |
| | |
June 30, 2021
|
| |
December 31,
2020 |
| |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average
|
| | ||||||||||||||||||||
Month Issued
|
| |
Outstanding
Face Amount |
| |
Carrying
Value(a) |
| |
Maximum
Facility Size(b) |
| |
Final Stated
Maturity |
| |
Funding
Cost(b) |
| |
Life
(Years) |
| |
Carrying
Value(a) |
| | |||||||||||||||||||||||
Revolving credit facility(c)
|
| | | | Apr 2021 | | | | | $ | 20,613 | | | | | $ | 20,613 | | | |
$30,000
|
| | | | Apr 2023 | | | | | | 5.9% | | | | | | 1.8 | | | | | $ | 14,625 | | |
| | |
For the Three
Months Ended June 30, |
| |
For the Six
Months Ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Beginning Balance
|
| | | $ | 14,625 | | | | | $ | 8,166 | | | | | $ | 14,625 | | | | | $ | 11,811 | | |
Borrowings
|
| | | | 20,746 | | | | | | 3,429 | | | | | | 20,746 | | | | | | 5,064 | | |
Repayments
|
| | | | (14,758) | | | | | | (618) | | | | | | (14,758) | | | | | | (5,898 | | |
Amortization of deferred financing costs(a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ending Balance
|
| | | $ | 20,613 | | | | | $ | 10,977 | | | | | $ | 20,613 | | | | | $ | 10,977 | | |
Month of Issuance
|
| |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |||||||||
Units at December 31, 2019
|
| | | | 326,428 | | | | | | 195,973 | | | | | | 256,966 | | |
March 2020
|
| | | | 11,768 | | | | | | 7,065 | | | | | | 9,264 | | |
June 2020
|
| | | | 12,193 | | | | | | 7,320 | | | | | | 9,598 | | |
September 2020
|
| | | | 12,771 | | | | | | 7,667 | | | | | | 10,053 | | |
December 2020
|
| | | | 13,235 | | | | | | 7,947 | | | | | | 10,421 | | |
| | | | | 49,967 | | | | | | 29,999 | | | | | | 39,336 | | |
Units at December 31, 2020
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | |
Month of Issuance
|
| |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |||||||||
March 2021
|
| | | | 13,457 | | | | | | 8,079 | | | | | | 10,593 | | |
June 2021
|
| | | | 14,094 | | | | | | 8,461 | | | | | | 11,094 | | |
| | | | | 27,551 | | | | | | 16,540 | | | | | | 21,687 | | |
Units at June 30, 2021
|
| | | | 403,946 | | | | | | 242,512 | | | | | | 317,989 | | |
|
| | | | | |
Exercise Price per Unit
|
| | | | | | | |||||||||||||||
Underlying Unit Class
|
| |
Date of Issuance
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average(a)
|
| |
Units
|
| ||||||||||||
A-1
|
| |
Mar-16 – May-19
|
| | | $ | 78.09 | | | | | $ | 100.00 | | | | | $ | 83.58 | | | | | | 2,393 | | |
A-2
|
| |
Feb-18
|
| | | | 297.99 | | | | | | 455.52 | | | | | | 360.29 | | | | | | 12,491 | | |
A-3(b) | | |
Feb-21
|
| | | | 691.90 | | | | | | 691.90 | | | | | | 691.90 | | | | | | 7,000 | | |
| | |
Award Conditions
|
| |
Units(a)
|
| |||||||||||||||||||||||||||
Award Class
|
| |
Service(b)
|
| |
Threshold
Equity Value(c) (in millions) |
| |
Class C
|
| |
LTIP
|
| |
Total
|
| |
Authorized
|
| |||||||||||||||
C-1 Units
|
| |
4 years
|
| | | $ | 29.7 | | | | | | 52,303 | | | | | | 8,721 | | | | | | 61,024 | | | | | | 61,727 | | |
C-2 Units
|
| |
4 years
|
| | | | 87.0 | | | | | | 7,892 | | | | | | 8,173 | | | | | | 16,065 | | | | | | 17,612 | | |
C-2AD Units(d)
|
| |
4 years
|
| | | | 87.0 | | | | | | 4,212 | | | | | | 4,342 | | | | | | 8,554 | | | | | | 9,410 | | |
C-3 Units
|
| |
5 years
|
| | | | 165.0 | | | | | | 82,700 | | | | | | 26,068 | | | | | | 108,768 | | | | | | 150,000 | | |
C-3AD Units(d)
|
| |
5 years
|
| | | | 165.0 | | | | | | 85,602 | | | | | | 22,094 | | | | | | 107,696 | | | | | | 155,853 | | |
| | | | | | | | | | | | | | 232,709 | | | | | | 69,398 | | | | | | 302,107 | | | | | | 394,602 | | |
Award Class
|
| |
Class C
|
| |
LTIP
|
| |
Total
|
| |||||||||
C-2AD Units
|
| | | | — | | | | | | 691 | | | | | | 691 | | |
C-3AD Units
|
| | | | 39,947 | | | | | | 11,262 | | | | | | 51,209 | | |
| | | | | 39,947 | | | | | | 11,953 | | | | | | 51,900 | | |
| | |
Class C
|
| |
LTIP
|
| ||||||||||||||||||
| | |
Per Unit
|
| |
Units
|
| |
Per Unit
|
| |
Units
|
| ||||||||||||
December 31, 2019
|
| | | $ | 14.45 | | | | | | 237,318 | | | | | $ | 19.54 | | | | | | 64,046 | | |
Issued
|
| | | | 23.62 | | | | | | 1,205 | | | | | | 23.62 | | | | | | 14,678 | | |
Converted to Class C-1 Units
|
| | | | 21.40 | | | | | | (823) | | | | | | 44.16 | | | | | | (1,017) | | |
Converted to Class C-2 Units
|
| | | | 11.12 | | | | | | (1,513) | | | | | | 18.46 | | | | | | (2,434) | | |
June 30, 2020
|
| | | | 14.49 | | | | | | 236,187 | | | | | | 20.04 | | | | | | 75,273 | | |
December 31, 2020
|
| | | $ | 14.51 | | | | | | 234,403 | | | | | $ | 20.06 | | | | | | 71,060 | | |
Issued
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Converted to Class C-1 Units
|
| | | | 16.19 | | | | | | (181) | | | | | | 18.96 | | | | | | (377) | | |
Converted to Class C-2 Units
|
| | | | 11.12 | | | | | | (1,513) | | | | | | 15.64 | | | | | | (1,285) | | |
June 30, 2021
|
| | | | 14.53 | | | | | | 232,709 | | | | | | 20.14 | | | | | | 69,398 | | |
| | |
Weighted Average
Recognition Period |
| |
Class C
|
| |
LTIP
|
| ||||||||||||||||||
Vesting Condition
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||
Time-based service
|
| |
0.4 years
|
| | | | — | | | | | $ | — | | | | | | 2,772 | | | | | $ | 18 | | |
Performance-based
|
| |
n.a.
|
| | | | 160,770 | | | | | | 2,215 | | | | | | 38,857 | | | | | | 888 | | |
Multiple(a) | | |
n.a.
|
| | | | 71,939 | | | | | | 1,170 | | | | | | 27,769 | | | | | | 468 | | |
| | | | | | | | 232,709 | | | | | $ | 3,385 | | | | | | 69,398 | | | | | $ | 1,374 | | |
| | |
Principal
Balance or Notional Amount |
| |
Carrying
Value |
| |
Fair Value
|
| |||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||||||||
June 30, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Receivables: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan participations, held-for-investment
|
| | | $ | 5,252 | | | | | $ | 4,410 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,790 | | | | | $ | 4,790 | | |
Loans, held-for-investment
|
| | | | 351 | | | | | | 297 | | | | | | — | | | | | | — | | | | | | 310 | | | | | | 310 | | |
Cash and cash equivalents
|
| | | | 62,521 | | | | | | 62,521 | | | | | | 62,521 | | | | | | — | | | | | | — | | | | | | 62,521 | | |
Restricted cash
|
| | | | 3,861 | | | | | | 3,861 | | | | | | 3,861 | | | | | | — | | | | | | — | | | | | | 3,861 | | |
Contract derivatives
|
| | | | 51,072 | | | | | | 648 | | | | | | — | | | | | | — | | | | | | 648 | | | | | | 648 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt
|
| | | | 20,613 | | | | | | 20,613 | | | | | | — | | | | | | — | | | | | | 20,613 | | | | | | 20,613 | | |
Warrants
|
| | | | 9,544 | | | | | | 9,708 | | | | | | — | | | | | | — | | | | | | 9,708 | | | | | | 9,708 | | |
Guarantee obligation
|
| | | | n.a. | | | | | | 211 | | | | | | — | | | | | | — | | | | | | 211 | | | | | | 211 | | |
December 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Receivables: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan participations, held-for-investment
|
| | | | 5,997 | | | | | | 5,029 | | | | | | — | | | | | | — | | | | | | 5,140 | | | | | | 5,140 | | |
Loans, held-for-investment
|
| | | | 354 | | | | | | 304 | | | | | | — | | | | | | — | | | | | | 310 | | | | | | 310 | | |
Cash and cash equivalents
|
| | | | 49,583 | | | | | | 49,583 | | | | | | 49,583 | | | | | | — | | | | | | — | | | | | | 49,583 | | |
Restricted cash
|
| | | | 3,122 | | | | | | 3,122 | | | | | | 3,122 | | | | | | — | | | | | | — | | | | | | 3,122 | | |
Contract derivatives
|
| | | | 59,770 | | | | | | 1,435 | | | | | | — | | | | | | — | | | | | | 1,435 | | | | | | 1,435 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt
|
| | | | 14,625 | | | | | | 14,625 | | | | | | — | | | | | | — | | | | | | 14,625 | | | | | | 14,625 | | |
Warrants
|
| | | | 4,700 | | | | | | 5,643 | | | | | | — | | | | | | — | | | | | | 5,643 | | | | | | 5,643 | | |
Guarantee obligation
|
| | | | n.a. | | | | | | 839 | | | | | | — | | | | | | — | | | | | | 839 | | | | | | 839 | | |
| | |
Assets
|
| |
Liabilities
|
| ||||||
| | |
Contract Derivatives
|
| |
Warrants
|
| ||||||
December 31, 2020
|
| | | $ | 1,435 | | | | | $ | 5,643 | | |
Transfers(a) | | | | | | | | | | | | | |
Transfers to Level 3—
|
| | | | — | | | | | | | | |
Transfers from Level 3
|
| | | | — | | | | | | — | | |
Gains (losses) included in net income(b)
|
| | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | 4,065 | | |
Included in change in fair value of contract derivatives, net
|
| | | | (787) | | | | | | — | | |
Included in realized gains on contract derivatives, net
|
| | | | 2,986 | | | | | | — | | |
Payments, net
|
| | | | (2,986) | | | | | | — | | |
June 30, 2021
|
| | | $ | 648 | | | | | $ | 9,708 | | |
December 31, 2019
|
| | | $ | — | | | | | $ | 133 | | |
Transfers(a) | | | | | | | | | | | | | |
Transfers to Level 3
|
| | | | — | | | | | | — | | |
Transfers from Level 3
|
| | | | — | | | | | | — | | |
Gains (losses) included in net income(b)
|
| | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | (29 | | |
Included in change in fair value of contract derivatives, net
|
| | | | 455 | | | | | | — | | |
Included in realized gains on contract derivatives, net
|
| | | | 121 | | | | | | — | | |
Payments, net
|
| | | | (121) | | | | | | — | | |
June 30, 2020
|
| | | $ | 455 | | | | | $ | 104 | | |
|
Contract
Derivative |
| |
Significant Inputs
|
|
|
1
|
| | Inputs include expected cash flows from the financing and sale of applicable Indirect Channel Loans and discount rates that market participants would expect for the Indirect Channel Loans. Significant increases (decreases) in the discount rates in isolation would result in a significantly lower (higher) fair value measurement. | |
|
2
|
| | Inputs include expected prepayment rate of applicable Indirect Channel Loans sold to the Indirect Channel Loan Purchaser. Significant increases (decreases) in the expected prepayment rate in isolation would result in a significantly higher (lower) fair value measurement. | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Contract Derivative 1 | | | | | | | | | | | | | |
Discount rate
|
| | | | 9.2% | | | | | | 8.1% | | |
Weighted average life (in years)
|
| | | | 0.2 | | | | | | 0.3 | | |
Contract Derivative 2 | | | | | | | | | | | | | |
Expected prepayment rate
|
| | | | 75.0% | | | | | | n.a. | | |
Assumption
|
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Cost of equity
|
| | | | 22.5% | | | | | | 22.5% | | |
Volatility
|
| | | | 46.0% | | | | | | 46.0% | | |
Tax rate
|
| | | | 26.0% | | | | | | 26.0% | | |
Term (in years)
|
| |
3.0
|
| |
3.0
|
|
|
July 1, through December 31, 2021
|
| | | $ | 552 | | |
|
2022
|
| | | | 1,010 | | |
|
2023
|
| | | | 680 | | |
|
2024
|
| | | | 700 | | |
|
2025
|
| | | | 345 | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 3,287 | | |